Hiraga Ratios and Metrics

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	Current	FY 2013	FY 2012	FY 2011	FY 2010	FY 2009
Period Ending	Feb '26 Feb 12, 2026	Mar '13 Mar 31, 2013	Mar '12 Mar 31, 2012	Mar '11 Mar 31, 2011	Mar '10 Mar 31, 2010	Mar '09 Mar 31, 2009
Market Capitalization	2,865	1,042	1,617	1,488	1,400	1,510
Market Cap Growth	-0.80%	-35.53%	8.66%	6.31%	-7.32%	-35.97%
Enterprise Value	-	1,354	2,063	2,140	2,486	2,853
Last Close Price	990.00	191.96	292.59	254.70	225.05	226.63
PE Ratio	13.61	3.89	25.27	23.62	-	-
PS Ratio	0.32	0.12	0.18	0.18	0.15	0.15
PB Ratio	2.07	0.76	1.46	1.36	1.26	1.00
P/TBV Ratio	2.20	0.80	1.57	1.44	1.30	1.02
P/FCF Ratio	13.08	4.76	7.42	3.04	1.89	3.88
P/OCF Ratio	12.04	4.38	6.08	2.77	1.77	3.33
EV/Sales Ratio	-	0.15	0.23	0.25	0.27	0.28
EV/EBITDA Ratio	-	3.02	7.76	7.73	-	-
EV/EBIT Ratio	-	3.48	10.92	11.57	-	-
EV/FCF Ratio	-	6.19	9.46	4.37	3.35	7.33
Debt / Equity Ratio	0.79	0.79	1.09	1.33	1.59	1.90
Debt / EBITDA Ratio	2.44	2.44	4.54	5.24	-	-
Debt / FCF Ratio	5.01	5.01	5.54	2.96	2.38	7.34
Net Debt / Equity Ratio	0.17	0.17	0.39	0.48	0.80	1.29
Net Debt / EBITDA Ratio	0.52	0.52	1.63	1.89	-14.20	-4.47
Net Debt / FCF Ratio	1.07	1.07	1.99	1.07	1.20	4.98
Asset Turnover	1.79	1.79	1.85	1.74	1.53	1.46
Inventory Turnover	27.14	27.14	25.96	20.02	10.30	7.50
Quick Ratio	1.00	1.00	0.93	0.78	0.68	0.39
Current Ratio	1.13	1.13	1.05	0.98	0.91	0.99
Return on Equity (ROE)	21.54%	21.54%	5.81%	5.71%	-27.14%	-53.02%
Return on Assets (ROA)	4.89%	4.89%	2.41%	2.36%	-1.82%	-5.56%
Return on Invested Capital (ROIC)	15.65%	16.11%	4.84%	4.47%	-6.34%	-16.30%
Return on Capital Employed (ROCE)	16.20%	16.20%	8.40%	9.00%	-8.90%	-23.50%
Earnings Yield	9.35%	25.71%	3.96%	4.23%	-25.39%	-76.04%
FCF Yield	7.64%	21.01%	13.48%	32.93%	53.02%	25.76%
Dividend Yield	4.04%	2.60%	-	11.78%	13.33%	13.24%
Payout Ratio	-	-	173.44%	174.60%	-	-
Buyback Yield / Dilution	0.00%	0.00%	0.00%	0.00%	0.58%	0.25%
Total Shareholder Return	4.04%	2.61%	0.00%	11.78%	13.91%	13.49%

Updated Jun 26, 2013. Source: S&P Global Market Intelligence. Standard template. Financial Sources.