Wakamoto Pharmaceutical 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 12, 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	10,855	8,595	8,877	11,246	13,395	13,622
Market Cap Growth	36.84%	-3.18%	-21.07%	-16.05%	-1.66%	-60.29%
Enterprise Value	-	8,754	8,826	11,222	10,898	9,982
Last Close Price	312.00	225.97	233.29	293.41	343.90	344.62
PE Ratio	-	-	-	231.79	38.12	33.48
PS Ratio	1.15	0.91	0.92	1.15	1.33	1.34
PB Ratio	0.90	0.71	0.73	0.89	1.05	1.06
P/TBV Ratio	0.93	0.74	0.74	0.90	1.06	1.07
P/FCF Ratio	54.82	43.41	-	-	-	54.74
P/OCF Ratio	18.43	14.59	25.66	22.98	16.25	15.23
EV/Sales Ratio	-	0.93	0.91	1.15	1.08	0.98
EV/EBITDA Ratio	-	17.23	19.70	16.10	14.40	8.89
EV/EBIT Ratio	-	-	-	-	53.55	16.36
EV/FCF Ratio	-	44.21	-	-	-	40.11
Debt / Equity Ratio	0.14	0.14	0.12	0.13	0.00	-
Debt / EBITDA Ratio	3.26	3.26	3.28	2.37	0.04	-
Debt / FCF Ratio	8.37	8.37	-	-	-	-
Net Debt / Equity Ratio	-0.02	-0.02	-0.01	-0.02	-0.19	-0.29
Net Debt / EBITDA Ratio	-0.42	-0.42	-0.35	-0.43	-3.22	-3.35
Net Debt / FCF Ratio	-1.07	-1.07	1.29	0.14	2.43	-15.13
Asset Turnover	0.55	0.55	0.55	0.55	0.58	0.61
Inventory Turnover	1.92	1.92	2.31	2.37	2.31	2.34
Quick Ratio	2.81	2.81	2.42	2.79	2.02	3.37
Current Ratio	4.30	4.30	3.56	3.75	2.69	4.15
Return on Equity (ROE)	-1.83%	-1.83%	-3.42%	0.38%	2.74%	3.27%
Return on Assets (ROA)	-1.84%	-1.84%	-2.71%	-0.08%	0.73%	2.28%
Return on Invested Capital (ROIC)	-4.15%	-4.18%	-6.20%	-0.07%	1.21%	3.88%
Return on Capital Employed (ROCE)	-3.40%	-3.40%	-5.10%	-0.10%	1.40%	4.10%
Earnings Yield	-2.05%	-2.58%	-4.79%	0.43%	2.62%	2.99%
FCF Yield	1.82%	2.30%	-1.36%	-18.85%	-7.47%	1.83%
Dividend Yield	0.93%	-	-	1.70%	1.45%	1.45%
Payout Ratio	-	-	-	355.21%	49.17%	41.43%
Buyback Yield / Dilution	-0.59%	-0.59%	-0.53%	0.11%	-1.62%	-4.30%
Total Shareholder Return	0.33%	-0.59%	-0.53%	1.82%	-0.17%	-2.85%

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