Verite Ratios and Metrics

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

Millions JPY. Fiscal year is Apr - Mar.

Fiscal Year	Current	FY 2010	FY 2009	FY 2008	FY 2007	FY 2007
Period Ending	Feb '26 Feb 13, 2026	Mar '10 Mar 31, 2010	Mar '09 Mar 31, 2009	Mar '08 Mar 31, 2008	Oct '07 Oct 31, 2007	Jan '07 Jan 31, 2007
Market Capitalization	10,881	1,453	1,407	3,216	2,843	9,260
Market Cap Growth	10.47%	3.26%	-56.25%	13.13%	-69.30%	27.38%
Enterprise Value	-	581	1,053	568	410	8,630
Last Close Price	401.00	30.50	29.53	86.16	81.81	132.64
PE Ratio	-	-	-	6.23	-	-
PS Ratio	1.11	0.16	0.12	0.24	0.24	0.68
PB Ratio	1.61	0.22	0.19	0.34	0.30	0.85
P/TBV Ratio	1.62	0.22	0.19	0.35	0.31	0.86
P/FCF Ratio	-	-	-	7.61	-	77.82
P/OCF Ratio	-	-	-	4.39	-	45.62
EV/Sales Ratio	-	0.06	0.09	0.04	0.04	0.63
EV/EBITDA Ratio	-	-	-	0.82	-	-
EV/EBIT Ratio	-	-	-	1.00	-	-
EV/FCF Ratio	-	-	-	1.35	-	72.52
Debt / Equity Ratio	0.14	0.09	-	-	0.05	0.05
Debt / EBITDA Ratio	6.53	-	-	-	-	-
Debt / FCF Ratio	-	-	-	-	-	4.20
Net Debt / Equity Ratio	-0.11	-0.21	-0.21	-0.31	-0.26	-0.22
Net Debt / EBITDA Ratio	-4.78	2.40	3.70	-4.17	2.53	5.94
Net Debt / FCF Ratio	4.54	1.34	0.85	-6.83	3.59	-20.47
Asset Turnover	0.96	0.91	0.96	-	-	0.87
Inventory Turnover	1.04	1.11	1.43	-	-	1.36
Quick Ratio	0.73	1.03	0.84	1.16	1.06	1.13
Current Ratio	2.41	2.61	2.44	2.48	2.17	2.44
Return on Equity (ROE)	-2.57%	-10.39%	-22.88%	-	-	-11.16%
Return on Assets (ROA)	0.47%	-4.05%	-2.84%	-	-	-1.83%
Return on Invested Capital (ROIC)	1.30%	-11.14%	-8.80%	7.43%	-13.55%	-4.96%
Return on Capital Employed (ROCE)	1.10%	-9.60%	-7.20%	5.90%	-10.80%	-4.10%
Earnings Yield	-1.62%	-50.93%	-137.52%	16.04%	-72.47%	-12.95%
FCF Yield	-1.45%	-71.65%	-132.55%	13.13%	-23.78%	1.29%
Dividend Yield	5.23%	-	-	-	-	-
Buyback Yield / Dilution	0.02%	-0.88%	0.89%	-35.86%	0.02%	-1.71%
Total Shareholder Return	5.25%	-0.88%	0.89%	-35.86%	0.02%	-1.71%

Updated Feb 14, 2011. Source: S&P Global Market Intelligence. Standard template. Financial Sources.