Delsole Ratios and Metrics

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	Current	FY 2015	FY 2014	FY 2013	FY 2012	FY 2011
Period Ending	Mar '26 Mar 9, 2026	Mar '15 Mar 31, 2015	Mar '14 Mar 31, 2014	Mar '13 Mar 31, 2013	Mar '12 Mar 31, 2012	Mar '11 Mar 31, 2011
Market Capitalization	4,283	2,932	2,487	2,939	1,560	1,313
Market Cap Growth	6.18%	17.89%	-15.37%	88.41%	18.81%	-10.81%
Enterprise Value	-	3,169	2,597	3,092	2,565	2,677
Last Close Price	481.00	247.51	226.05	258.18	133.28	110.87
PE Ratio	16.33	15.27	6.23	15.97	3.77	9.18
PS Ratio	0.25	0.17	0.15	0.18	0.10	0.08
PB Ratio	1.11	0.77	0.74	0.96	0.53	0.52
P/TBV Ratio	1.19	0.83	0.79	0.98	0.54	0.53
P/FCF Ratio	12.10	14.96	11.00	3.37	2.75	2.63
P/OCF Ratio	4.92	3.91	6.10	2.76	2.37	1.97
EV/Sales Ratio	-	0.19	0.15	0.19	0.16	0.16
EV/EBITDA Ratio	-	3.48	2.34	2.61	2.33	2.65
EV/EBIT Ratio	-	4.80	3.22	3.76	3.24	4.30
EV/FCF Ratio	-	16.17	11.49	3.55	4.52	5.35
Debt / Equity Ratio	0.26	0.33	0.26	0.51	0.84	1.10
Debt / EBITDA Ratio	0.98	1.37	0.79	1.32	2.25	2.76
Debt / FCF Ratio	2.81	6.39	3.89	1.79	4.37	5.56
Net Debt / Equity Ratio	-0.08	-0.11	-0.07	-0.11	0.16	0.42
Net Debt / EBITDA Ratio	-0.32	-0.47	-0.21	-0.28	0.44	1.06
Net Debt / FCF Ratio	-0.91	-2.19	-1.04	-0.38	0.86	2.14
Asset Turnover	1.97	2.02	2.03	1.84	1.86	1.96
Inventory Turnover	12.84	15.05	14.79	15.41	16.70	15.78
Quick Ratio	1.30	1.29	1.20	1.19	1.28	1.15
Current Ratio	1.68	1.60	1.56	1.46	1.50	1.41
Return on Equity (ROE)	7.06%	5.36%	12.43%	6.22%	14.78%	5.72%
Return on Assets (ROA)	5.49%	4.91%	6.04%	5.79%	5.73%	4.62%
Return on Invested Capital (ROIC)	8.65%	7.33%	14.90%	9.24%	17.86%	13.01%
Return on Capital Employed (ROCE)	12.40%	11.30%	15.50%	15.40%	14.20%	11.70%
Earnings Yield	5.98%	6.55%	16.04%	6.26%	26.54%	10.89%
FCF Yield	8.26%	6.69%	9.09%	29.67%	36.35%	38.08%
Dividend Yield	2.52%	4.04%	4.42%	3.87%	6.00%	7.22%
Payout Ratio	34.77%	41.67%	20.80%	34.24%	15.22%	44.76%
Buyback Yield / Dilution	-5.90%	-0.40%	0.01%	-0.61%	-2.54%	0.01%
Total Shareholder Return	-3.38%	3.64%	4.44%	3.26%	3.46%	7.23%

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