Daisho Ratios and Metrics

Market cap in millions JPY. Fiscal year is April - March.

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	Current	FY 2012	FY 2011	FY 2010	FY 2009	FY 2008
Period Ending	Feb '26 Feb 5, 2026	Mar '12 Mar 31, 2012	Mar '11 Mar 31, 2011	Mar '10 Mar 31, 2010	Mar '09 Mar 31, 2009	Mar '08 Mar 31, 2008
Market Capitalization	13,659	6,815	6,332	4,982	4,424	5,115
Market Cap Growth	0.50%	7.62%	27.11%	12.61%	-13.51%	-59.14%
Enterprise Value	-	7,075	6,097	4,695	4,701	5,629
Last Close Price	1415.00	580.63	527.55	404.95	349.28	383.37
PE Ratio	23.23	11.59	10.07	7.94	18.53	15.81
PS Ratio	0.80	0.40	0.37	0.31	0.30	0.36
PB Ratio	2.11	1.05	1.05	0.89	0.87	1.00
P/TBV Ratio	2.11	1.06	1.05	0.90	0.87	1.01
P/FCF Ratio	-	-	13.30	5.60	4.74	5.10
P/OCF Ratio	14.53	7.25	5.78	3.38	4.45	4.63
EV/Sales Ratio	-	0.41	0.36	0.29	0.32	0.40
EV/EBITDA Ratio	-	4.07	3.27	2.63	3.63	6.05
EV/EBIT Ratio	-	5.69	4.55	3.86	6.43	8.24
EV/FCF Ratio	-	-	12.81	5.28	5.03	5.62
Debt / Equity Ratio	0.34	0.34	0.20	0.27	0.27	0.19
Debt / EBITDA Ratio	1.28	1.28	0.66	0.83	1.05	1.06
Debt / FCF Ratio	-	-	2.57	1.68	1.46	0.98
Asset Turnover	1.43	1.43	1.52	1.55	1.53	1.50
Inventory Turnover	12.31	12.31	12.15	12.32	10.91	9.68
Quick Ratio	1.22	1.22	1.03	1.07	0.89	0.94
Current Ratio	1.50	1.50	1.37	1.39	1.17	1.30
Return on Equity (ROE)	9.38%	9.38%	10.77%	11.65%	4.66%	6.42%
Return on Assets (ROA)	6.48%	6.48%	7.53%	7.27%	4.74%	4.49%
Return on Invested Capital (ROIC)	9.53%	10.71%	13.55%	12.28%	6.54%	6.85%
Return on Capital Employed (ROCE)	13.80%	13.80%	17.50%	16.40%	11.50%	10.90%
Earnings Yield	4.30%	8.63%	9.93%	12.59%	5.40%	6.33%
FCF Yield	-2.58%	-5.17%	7.52%	17.85%	21.12%	19.60%
Dividend Yield	1.27%	2.76%	3.03%	3.95%	4.58%	4.17%
Payout Ratio	26.19%	26.19%	24.48%	24.63%	65.33%	48.61%
Buyback Yield / Dilution	0.00%	0.00%	0.02%	0.74%	1.09%	-0.03%
Total Shareholder Return	1.27%	2.76%	3.06%	4.69%	5.67%	4.15%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.