Airtech Japan Ratios and Metrics

Market cap in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2010	FY 2009	FY 2008	FY 2007	FY 2006
Period Ending	Mar '26 Mar 6, 2026	Dec '10 Dec 31, 2010	Dec '09 Dec 31, 2009	Dec '08 Dec 31, 2008	Dec '07 Dec 31, 2007	Dec '06 Dec 31, 2006
Market Capitalization	12,263	3,635	4,363	3,250	6,919	21,188
Market Cap Growth	11.20%	-16.67%	34.25%	-53.03%	-67.35%	106.77%
Enterprise Value	-	-1,524	-508	-1,523	2,567	20,892
Last Close Price	1215.00	253.81	299.46	220.74	444.69	663.44
PE Ratio	427.52	126.74	-	12.64	16.95	37.88
PS Ratio	1.86	0.55	0.80	0.36	0.72	2.21
PB Ratio	1.42	0.42	0.50	0.36	0.78	2.45
P/TBV Ratio	1.43	0.42	0.51	0.36	0.78	2.45
P/FCF Ratio	234.17	69.42	37.27	7.19	14.68	114.31
P/OCF Ratio	118.33	35.08	36.75	6.04	13.66	43.05
EV/Sales Ratio	-	-	-	-	0.27	2.18
EV/EBITDA Ratio	-	-	-	-	4.32	22.63
EV/EBIT Ratio	-	-	-	-	4.99	24.69
EV/FCF Ratio	-	-	-	-	5.45	112.71
Debt / Equity Ratio	0.09	0.09	0.09	0.09	0.08	0.09
Debt / EBITDA Ratio	5.97	5.97	-	1.63	1.18	0.82
Debt / FCF Ratio	14.10	14.10	6.76	1.70	1.49	4.07
Net Debt / Equity Ratio	-0.54	-0.54	-0.54	-0.54	-0.51	-0.49
Net Debt / EBITDA Ratio	-37.96	-37.96	41.40	-10.25	-7.66	-4.59
Net Debt / FCF Ratio	-89.64	-89.64	-40.10	-10.68	-9.67	-22.89
Asset Turnover	0.56	0.56	0.43	0.67	0.72	0.74
Inventory Turnover	6.57	6.57	4.63	6.70	7.44	7.81
Quick Ratio	2.85	2.85	3.03	2.48	2.52	2.39
Current Ratio	3.62	3.62	3.88	2.80	2.82	2.69
Return on Equity (ROE)	0.33%	0.33%	-1.06%	2.89%	4.66%	6.60%
Return on Assets (ROA)	0.20%	0.20%	-0.92%	1.84%	2.42%	4.07%
Return on Invested Capital (ROIC)	0.43%	0.41%	-4.60%	5.04%	7.01%	11.75%
Return on Capital Employed (ROCE)	0.40%	0.40%	-2.00%	4.10%	5.30%	9.00%
Earnings Yield	0.23%	0.79%	-2.15%	7.91%	5.90%	2.64%
FCF Yield	0.43%	1.44%	2.68%	13.91%	6.81%	0.88%
Dividend Yield	4.37%	2.76%	1.67%	9.06%	4.50%	3.02%
Payout Ratio	156.30%	156.30%	-	69.76%	44.09%	32.14%
Buyback Yield / Dilution	0.00%	0.00%	0.00%	0.15%	0.09%	-0.02%
Total Shareholder Return	4.37%	2.76%	1.67%	9.21%	4.58%	2.99%

Updated Mar 25, 2011. Source: S&P Global Market Intelligence. Standard template. Financial Sources.