[XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK...

371
Bloomberg symb Short Name Exchange Cod Industry Name FCFF 8341 JP Equity 77 BANK LTD JP Commer Banks Non-US -109420.002 6156 JP Equity A-ONE SEIMITSU JP Mach Tools&Rel Products 333.838248 5391 JP Equity A&A MATERIAL JP ldg&Construct Prod-Mis 4805.9258 7745 JP Equity A&D CO LTD JP Electronic Measur Instr -3955.925932 2670 JP Equity ABC-MART INC JP Retail-Apparel/Shoe 4063.648775 6423 JP Equity ABILIT CORP JP iscellaneous Manufactu -12784.81 8872 JP Equity ABLE INC JP eal Estate Mgmnt/Servi 1515.0555 1783 JP Equity AC HOLDINGS CO L JP uilding-Heavy Construc -4275.97 3764 JP Equity ACCA NETWORKS CO JP Internet Connectiv Svcs 1035.343361 4700 JP Equity ACCES CO LTD JP Applications Software -267.94 4813 JP Equity ACCESS CO LTD JP Internet Applic Sftwr -2300.55 2131 JP Equity ACCORDIA GOLF CO JP Golf 15237.663988 8749 JP Equity ACE KOEKI CO JP Finance-Other Services 2108.6085 5142 JP Equity ACHILLES CORP JP Rubber/Plastic Products 2305.185 8572 JP Equity ACOM CO LTD JP Finance-Consumer Loans 34020 3823 JP Equity ACRODEA INC JP Applications Software -34.202974 4401 JP Equity ADEKA CORP JP Chemicals-Diversified 4082.072 8170 JP Equity ADERANS HOLDINGS JP Cosmetics&Toiletries 6439.5836 4712 JP Equity ADORES INC JP Leisure&Rec/Games 1848.573542 7463 JP Equity ADVAN CO LTD JP Import/Export 2081.926391 3773 JP Equity ADVANCED MEDIA JP Applications Software -277.2 6857 JP Equity ADVANTEST CORP JP Electronic Measur Instr 33546.3024 8267 JP Equity AEON CO LTD JP Retail-Misc/Diversified -171041.7104 8570 JP Equity AEON CREDIT SERV JP Finance-Credit Card 61742.3458 9787 JP Equity AEON DELIGHT CO JP Building-Maint&Service 3513.675448 4343 JP Equity AEON FANTASY CO JP Resorts/Theme Parks 7002.681144 7512 JP Equity AEON HOKKAIDO JP Retail-Misc/Diversified 4639.02 2653 JP Equity AEON KYUSHU CO JP Retail-Misc/Diversified 952.618 8905 JP Equity AEON MALL CO LTD JP eal Estate Mgmnt/Servi -23394.8135 3758 JP Equity AERIA INC JP E-Services/Consulting 119.171914 4799 JP Equity AGREX INC JP Commercial Services 590.946683 2907 JP Equity AHJIKAN CO LTD JP Food-Misc/Diversified -334.177 5852 JP Equity AHRESTY CORP JP etal Processors&Fabric -4683.5144 3076 JP Equity AI HOLDINGS CORP JP Distribution/Wholesale 809 4206 JP Equity AICA KOGYO CO JP Chemicals-Diversified 4488.11136 8527 JP Equity AICHI BANK LTD JP Commer Banks Non-US 17584.4554 6345 JP Equity AICHI CORP JP Machinery-Constr&Mining 3488.200398 6623 JP Equity AICHI ELEC CO JP Electronic Compo-Misc -1343.583809 7263 JP Equity AICHI MACHINE IN JP uto/Trk Prts&Equip-Ori 5885.512 5482 JP Equity AICHI STEEL CORP JP Steel-Specialty -19861.272 7723 JP Equity AICHI TOKEI DENK JP Electronic Measur Instr -1896.958713 6118 JP Equity AIDA ENGINEERING JP achinery-Material Hand 2934.14 8515 JP Equity AIFUL CORP JP Finance-Consumer Loans 132509 9854 JP Equity AIGAN CO LTD JP Retail-Vision Serv Cntr 954.293693 9627 JP Equity AIN PHARMACIEZ JP edical Labs&Testing Sr 655.383864 8761 JP Equity AIOI INSURANCE JP Property/Casualty Ins 14972.892 6718 JP Equity AIPHONE CO LTD JP Telecommunication Equip 1231.570275 4088 JP Equity AIR WATER INC JP Industrial Gases 10795.2117 8864 JP Equity AIRPORT FACILITI JP Airport Develop/Maint 5512.429137

Transcript of [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK...

Page 1: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

Bloomberg symbolShort Name Exchange Code Industry Name8341 JP Equity 77 BANK LTD JP Commer Banks Non-US6156 JP Equity A-ONE SEIMITSU JP Mach Tools&Rel Products5391 JP Equity A&A MATERIAL JP Bldg&Construct Prod-Misc7745 JP Equity A&D CO LTD JP Electronic Measur Instr2670 JP Equity ABC-MART INC JP Retail-Apparel/Shoe6423 JP Equity ABILIT CORP JP Miscellaneous Manufactur8872 JP Equity ABLE INC JP Real Estate Mgmnt/Servic1783 JP Equity AC HOLDINGS CO L JP Building-Heavy Construct3764 JP Equity ACCA NETWORKS CO JP Internet Connectiv Svcs4700 JP Equity ACCES CO LTD JP Applications Software4813 JP Equity ACCESS CO LTD JP Internet Applic Sftwr2131 JP Equity ACCORDIA GOLF CO JP Golf8749 JP Equity ACE KOEKI CO JP Finance-Other Services5142 JP Equity ACHILLES CORP JP Rubber/Plastic Products8572 JP Equity ACOM CO LTD JP Finance-Consumer Loans3823 JP Equity ACRODEA INC JP Applications Software4401 JP Equity ADEKA CORP JP Chemicals-Diversified8170 JP Equity ADERANS HOLDINGS JP Cosmetics&Toiletries4712 JP Equity ADORES INC JP Leisure&Rec/Games7463 JP Equity ADVAN CO LTD JP Import/Export3773 JP Equity ADVANCED MEDIA JP Applications Software6857 JP Equity ADVANTEST CORP JP Electronic Measur Instr8267 JP Equity AEON CO LTD JP Retail-Misc/Diversified8570 JP Equity AEON CREDIT SERV JP Finance-Credit Card9787 JP Equity AEON DELIGHT CO JP Building-Maint&Service4343 JP Equity AEON FANTASY CO JP Resorts/Theme Parks7512 JP Equity AEON HOKKAIDO JP Retail-Misc/Diversified2653 JP Equity AEON KYUSHU CO JP Retail-Misc/Diversified8905 JP Equity AEON MALL CO LTD JP Real Estate Mgmnt/Servic3758 JP Equity AERIA INC JP E-Services/Consulting4799 JP Equity AGREX INC JP Commercial Services2907 JP Equity AHJIKAN CO LTD JP Food-Misc/Diversified5852 JP Equity AHRESTY CORP JP Metal Processors&Fabrica3076 JP Equity AI HOLDINGS CORP JP Distribution/Wholesale4206 JP Equity AICA KOGYO CO JP Chemicals-Diversified8527 JP Equity AICHI BANK LTD JP Commer Banks Non-US6345 JP Equity AICHI CORP JP Machinery-Constr&Mining6623 JP Equity AICHI ELEC CO JP Electronic Compo-Misc7263 JP Equity AICHI MACHINE IN JP Auto/Trk Prts&Equip-Orig5482 JP Equity AICHI STEEL CORP JP Steel-Specialty7723 JP Equity AICHI TOKEI DENK JP Electronic Measur Instr6118 JP Equity AIDA ENGINEERING JP Machinery-Material Handl8515 JP Equity AIFUL CORP JP Finance-Consumer Loans9854 JP Equity AIGAN CO LTD JP Retail-Vision Serv Cntr9627 JP Equity AIN PHARMACIEZ JP Medical Labs&Testing Srv8761 JP Equity AIOI INSURANCE JP Property/Casualty Ins6718 JP Equity AIPHONE CO LTD JP Telecommunication Equip4088 JP Equity AIR WATER INC JP Industrial Gases8864 JP Equity AIRPORT FACILITI JP Airport Develop/Maint6291 JP Equity AIRTECH JAPAN JP Pollution Control7283 JP Equity AISAN INDUSTRY JP Auto/Trk Prts&Equip-Orig7259 JP Equity AISIN SEIKI CO JP Auto/Trk Prts&Equip-Orig

Page 2: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

8708 JP Equity AIZAWA SECS CO JP Finance-Invest Bnkr/Brkr2802 JP Equity AJINOMOTO CO INC JP Food-Misc/Diversified4659 JP Equity AJIS CO LTD JP Commercial Services6022 JP Equity AKASAKA DIESELS JP Engines-Internal Combust7238 JP Equity AKEBONO BRAKE JP Auto/Trk Prts&Equip-Orig2781 JP Equity AKINDO SUSHIRO JP Retail-Restaurants8343 JP Equity AKITA BANK LTD JP Commer Banks Non-US7475 JP Equity ALBIS CO LTD JP Food-Wholesale/Distrib3036 JP Equity ALCONIX CORP JP Import/Export2784 JP Equity ALFRESA HOLDINGS JP Medical-Whsle Drug Dist5933 JP Equity ALINCO INC JP Metal Processors&Fabrica2454 JP Equity ALL ABOUT INC JP Web Portals/ISP9202 JP Equity ALL NIPPON AIRWA JP Airlines3062 JP Equity ALLIED HEARTS HO JP Retail-Drug Store6835 JP Equity ALLIED TELESIS JP Networking Products7704 JP Equity ALOKA CO LTD JP Medical Instruments3028 JP Equity ALPEN CO LTD JP Retail-Sporting Goods3434 JP Equity ALPHA CORP JP Electronic Compo-Misc4719 JP Equity ALPHA SYSTEMS JP Communications Software6816 JP Equity ALPINE ELEC INC JP Audio/Video Products6770 JP Equity ALPS ELEC CO LTD JP Electronic Compo-Misc9055 JP Equity ALPS LOGISTICS JP Transport-Services4641 JP Equity ALTECH CORP JP Human Resources6113 JP Equity AMADA CO LTD JP Machinery-General Indust6436 JP Equity AMANO CORP JP Miscellaneous Manufactur2753 JP Equity AMIYAKI TEI CO JP Retail-Restaurants2927 JP Equity AMS LIFE SCIENCE JP Vitamins&Nutrition Prod4301 JP Equity AMUSE INC JP Broadcast Serv/Program8928 JP Equity ANABUKI KOSAN JP Real Estate Oper/Develop1816 JP Equity ANDO CORP JP Building&Construct-Misc6381 JP Equity ANEST IWATA CORP JP Machinery-Print Trade4563 JP Equity ANGES MG INC JP Medical-Biomedical/Gene7562 JP Equity ANRAKUTEI CO LTD JP Retail-Restaurants6754 JP Equity ANRITSU CORP JP Electronic Compo-Misc5017 JP Equity AOC HOLDINGS INC JP Oil&Gas Drilling2830 JP Equity AOHATA CORP JP Food-Misc/Diversified9607 JP Equity AOI ADVERTISING JP Advertising Services6832 JP Equity AOI ELECTRONIC JP Electronic Compo-Misc8214 JP Equity AOKI HOLDINGS IN JP Retail-Apparel/Shoe9977 JP Equity AOKI SUPER CO LT JP Food-Retail8342 JP Equity AOMORI BANK LTD JP Commer Banks Non-US8219 JP Equity AOYAMA TRADING JP Retail-Apparel/Shoe8304 JP Equity AOZORA BANK LTD JP Commer Banks Non-US8889 JP Equity APAMANSHOP HOLDI JP Real Estate Mgmnt/Servic3727 JP Equity APLIX JP Applications Software8589 JP Equity APLUS COMPANY JP Finance-Credit Card2788 JP Equity APPLE INTL JP Distribution/Wholesale3838 JP Equity AQ INTERACTIVE I JP Entertainment Software4968 JP Equity ARAKAWA CHEM JP Chemicals-Diversified2733 JP Equity ARATA CORP JP Distribution/Wholesale7305 JP Equity ARAYA INDUS CO JP Steel Pipe&Tube9842 JP Equity ARC LAND SAKAMOT JP Retail-Building Products9948 JP Equity ARCS CO LTD JP Retail-Misc/Diversified

Page 3: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

8925 JP Equity ARDEPRO JP Real Estate Mgmnt/Servic8914 JP Equity AREALINK CO LTD JP Real Estate Mgmnt/Servic7595 JP Equity ARGO GRAPHICS JP Computer Aided Design2815 JP Equity ARIAKE JAPAN CO JP Food-Misc/Diversified5208 JP Equity ARISAWA MFG CO JP Chemicals-Fibers8895 JP Equity ARNEST ONE CORP JP Real Estate Mgmnt/Servic7882 JP Equity ARONKASEI CO LTD JP Bldg&Construct Prod-Misc7873 JP Equity ARRK CORP JP Miscellaneous Manufactur9030 JP Equity ART CORP JP Transport-Truck7523 JP Equity ART VIVANT CO JP Retail-Arts&Crafts6778 JP Equity ARTIZA NETWORKS JP Networking Products7823 JP Equity ARTNATURE INC JP Cosmetics&Toiletries6425 JP Equity ARUZE CORP JP Leisure&Rec Products7476 JP Equity AS ONE CORP JP Instruments-Scientific1995 JP Equity AS-SZKI CORP JP Bldg-Residential/Commer9311 JP Equity ASAGAMI CORP JP Storage/Warehousing3333 JP Equity ASAHI JP Retail-Sporting Goods2502 JP Equity ASAHI BREWERIES JP Brewery9405 JP Equity ASAHI BROADCAST JP Multimedia5268 JP Equity ASAHI CONCRETE JP Bldg Prod-Cement/Aggreg6140 JP Equity ASAHI DIAMOND IN JP Tools-Hand Held5201 JP Equity ASAHI GLASS CO JP Bldg Prod-Doors&Windows5456 JP Equity ASAHI INDUSTRIES JP Bldg&Construct Prod-Misc7747 JP Equity ASAHI INTECC JP Medical Products9799 JP Equity ASAHI INTELLIGEN JP Computer Services3407 JP Equity ASAHI KASEI CORP JP Chemicals-Diversified1975 JP Equity ASAHI KOGYOSHA JP Engineering/R&D Services3834 JP Equity ASAHI NET INC JP Internet Connectiv Svcs4216 JP Equity ASAHI ORGANIC JP Bldg&Construct Prod-Misc5855 JP Equity ASAHI PRETEC CO JP Recycling3951 JP Equity ASAHI PRINT&PACK JP Containers-Paper/Plastic2598 JP Equity ASAHI SOFT DRINK JP Beverages-Non-alcoholic5606 JP Equity ASAHI TEC CORP JP Auto/Trk Prts&Equip-Orig6111 JP Equity ASAHI-SEIKI MANU JP Metal Processors&Fabrica2911 JP Equity ASAHIMATSU FOODS JP Food-Misc/Diversified4623 JP Equity ASAHIPEN CORP JP Coatings/Paint1852 JP Equity ASANUMA CORP JP Building&Construct-Misc9747 JP Equity ASATSU-DK INC JP Advertising Services8772 JP Equity ASAX CO LTD JP Finance-Consumer Loans3526 JP Equity ASHIMORI INDUST JP Auto/Trk Prts&Equip-Orig9233 JP Equity ASIA AIR SURVEY JP Commercial Services2149 JP Equity ASIA MEDIA CO LT JP Broadcast Serv/Program7936 JP Equity ASICS CORP JP Athletic Footwear9814 JP Equity ASICS TRADING CO JP Distribution/Wholesale9756 JP Equity ASK PLANNING CEN JP Consulting Services4514 JP Equity ASKA PHARMACEUTI JP Medical-Drugs2678 JP Equity ASKUL CORP JP Retail-Catalog Shopping3121 JP Equity ASSET INVESTORS JP Invest Mgmnt/Advis Serv2337 JP Equity ASSET MANAGERS JP Invest Mgmnt/Advis Serv4503 JP Equity ASTELLAS PHARMA JP Medical-Drugs2438 JP Equity ASUKANET CO LTD JP E-Commerce/Services1865 JP Equity ASUNARO AOKI CON JP Building&Construct-Misc8293 JP Equity AT-GROUP CO LTD JP Retail-Automobile

Page 4: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

7866 JP Equity ATLUS CO LTD JP Entertainment Software7412 JP Equity ATOM CORP JP Retail-Restaurants8993 JP Equity ATRIUM CO LTD JP Real Estate Mgmnt/Servic3529 JP Equity ATSUGI CO LTD JP Textile-Apparel9669 JP Equity AUCNET INC JP Retail-Automobile2459 JP Equity AUN CONSULTING JP E-Marketing/Info9832 JP Equity AUTOBACS SEVEN JP Retail-Auto Parts6918 JP Equity AVAL DATA CORP JP Computers-Peripher Equip7860 JP Equity AVEX GROUP HOLDI JP Music4915 JP Equity AVON PRODUCTS CO JP Cosmetics&Toiletries8388 JP Equity AWA BANK LTD JP Commer Banks Non-US6730 JP Equity AXELL CORP JP Electronic Compo-Semicon1872 JP Equity AZEL CORP JP Real Estate Mgmnt/Servic9380 JP Equity AZUMA SHIPPING JP Transport-Marine9935 JP Equity AZUMI CO LTD JP Retail-Jewelry2268 JP Equity B-R31 ICE CREAM JP Retail-Restaurants2738 JP Equity BALS CORP JP Retail-Home Furnishings3725 JP Equity BANDAI NETWORKS JP Internet Content-Entmnt4325 JP Equity BANDAI VISUAL CO JP Motion Pictures&Services5195 JP Equity BANDO CHEM INDUS JP Rubber/Plastic Products8416 JP Equity BANK KOCHI LTD JP Commer Banks Non-US8522 JP Equity BANK NAGOYA LTD JP Commer Banks Non-US8375 JP Equity BANK OF IKEDA JP Commer Banks Non-US8301 JP Equity BANK OF JAPAN JP Central Bank8369 JP Equity BANK OF KYOTO JP Commer Banks Non-US8397 JP Equity BANK OF OKINAWA JP Commer Banks Non-US8395 JP Equity BANK OF SAGA LTD JP Commer Banks Non-US8332 JP Equity BANK OF YOKOHAMA JP Commer Banks Non-US8399 JP Equity BANK RYUKYUS LTD JP Commer Banks Non-US9974 JP Equity BELC CO LTD JP Food-Retail9441 JP Equity BELL-PARK CO LTD JP Cellular Telecom9997 JP Equity BELLUNA CO LTD JP Retail-Catalog Shopping2412 JP Equity BENEFIT ONE JP Commercial Services9783 JP Equity BENESSE CORP JP Schools2418 JP Equity BEST BRIDAL JP Commercial Services8175 JP Equity BEST DENKI CO JP Retail-Consumer Electron3048 JP Equity BIC CAMERA INC JP Retail-Consumer Electron4517 JP Equity BIOFERMIN PHARMA JP Medical-Drugs3811 JP Equity BIT-ISLE INC JP E-Services/Consulting8552 JP Equity BIWAKO BANK LTD JP Commer Banks Non-US7478 JP Equity BLUE GRASS CO JP Retail-Apparel/Shoe4694 JP Equity BML INC JP Medical Labs&Testing Srv3313 JP Equity BOOKOFF CORP JP Retail-Bookstore6041 JP Equity BOSCH CORP JP Auto/Trk Prts&Equip-Orig2208 JP Equity BOURBON CORP JP Food-Confectionery5015 JP Equity BP CASTROL KK JP Distribution/Wholesale5108 JP Equity BRIDGESTONE CORP JP Rubber-Tires3776 JP Equity BROADBAND TOWER JP Internet Connectiv Svcs4347 JP Equity BROADMEDIA JP Broadcast Serv/Program6448 JP Equity BROTHER INDS LTD JP Electric Products-Misc2804 JP Equity BULL-DOG SAUCE JP Food-Misc/Diversified5930 JP Equity BUNKA SHUTTER CO JP Bldg Prod-Doors&Windows9471 JP Equity BUNKEIDO CO LTD JP Publishing-Books

Page 5: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

9658 JP Equity BUSINESS BRAIN S JP Consulting Services4966 JP Equity C UYEMURA & CO JP Chemicals-Diversified1936 JP Equity C-CUBE CORP JP Telecom Services4725 JP Equity CAC CORP JP Computers-Integrated Sys7248 JP Equity CALSONIC KANSEI JP Auto/Trk Prts&Equip-Orig2698 JP Equity CAN DO CO JP Retail-Misc/Diversified5819 JP Equity CANARE ELECTRIC JP Wire&Cable Products7739 JP Equity CANON ELECTRONIC JP Audio/Video Products6421 JP Equity CANON FINETECH JP Office Automation&Equip7751 JP Equity CANON INC JP Office Automation&Equip6344 JP Equity CANON MACHINERY JP Semiconductor Equipment8060 JP Equity CANON MARKETING JP Distribution/Wholesale9623 JP Equity CANON SOFTWARE JP Applications Software8076 JP Equity CANOX CORP JP Metal Products-Distrib9697 JP Equity CAPCOM CO LTD JP Entertainment Software2150 JP Equity CARENET INC JP Internet Content-Info/Ne2155 JP Equity CARVIEW CORP JP Internet Content-Info/Ne6952 JP Equity CASIO COMPUTER JP Electric Products-Misc6760 JP Equity CASIO MICRONICS JP Electric Products-Misc9815 JP Equity CATENA CORP JP Computers-Other2664 JP Equity CAWACHI LTD JP Retail-Drug Store9937 JP Equity CECILE CO LTD JP Retail-Catalog Shopping8117 JP Equity CENTRAL AUTO PRO JP Distribution/Wholesale8588 JP Equity CENTRAL FINANCE JP Finance-Credit Card4044 JP Equity CENTRAL GLASS CO JP Bldg Prod-Doors&Windows9022 JP Equity CENTRAL JAPAN RL JP Transport-Rail9740 JP Equity CENTRAL SECURITY JP Security Services4801 JP Equity CENTRAL SPORTS JP Recreational Centers7706 JP Equity CENTRAL UNI CO JP Medical Instruments8439 JP Equity CENTURY LEASING JP Finance-Leasing Compan8898 JP Equity CENTURY21 REAL JP Commercial Services3354 JP Equity CERTO JP Commercial Services8229 JP Equity CFS CORP JP Retail-Drug Store8331 JP Equity CHIBA BANK LTD JP Commer Banks Non-US8337 JP Equity CHIBA KOGYO BANK JP Commer Banks Non-US8398 JP Equity CHIKUHO BANK LTD JP Commer Banks Non-US3362 JP Equity CHIMNEY CO JP Retail-Restaurants6850 JP Equity CHINO CORP JP Electronic Measur Instr2420 JP Equity CHINTAI CORP JP Publishing-Periodicals5993 JP Equity CHITA KOGYO JP Auto/Trk Prts&Equip-Orig8185 JP Equity CHIYODA CO JP Retail-Apparel/Shoe6366 JP Equity CHIYODA CORP JP Engineering/R&D Services6915 JP Equity CHIYODA INTEGRE JP Electronic Compo-Misc5387 JP Equity CHIYODA UTE CO JP Bldg&Construct Prod-Misc5946 JP Equity CHOFU SEISAKUSHO JP Bldg Prod-Air&Heating8014 JP Equity CHORI JP Distribution/Wholesale3075 JP Equity CHOUSHIMARU CO L JP Retail-Restaurants9502 JP Equity CHUBU ELEC POWER JP Electric-Integrated9540 JP Equity CHUBU GAS CO JP Gas-Distribution2053 JP Equity CHUBU SHIRYO CO JP Pastoral&Agricultural5461 JP Equity CHUBU STEEL PLAT JP Steel-Producers8145 JP Equity CHUBU SUISAN CO JP Food-Wholesale/Distrib9402 JP Equity CHUBU-NIPPON JP Multimedia

Page 6: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1941 JP Equity CHUDENKO CORP JP Engineering/R&D Services3877 JP Equity CHUETSU PULP & P JP Paper&Related Products1491 JP Equity CHUGAI MINING CO JP Gold Mining4519 JP Equity CHUGAI PHARMA CO JP Medical-Drugs1964 JP Equity CHUGAI RO CO LTD JP Machinery-Therml Process8382 JP Equity CHUGOKU BANK LTD JP Commer Banks Non-US9504 JP Equity CHUGOKU ELEC PWR JP Electric-Integrated4617 JP Equity CHUGOKU MARINE JP Coatings/Paint8530 JP Equity CHUKYO BANK LTD JP Commer Banks Non-US3207 JP Equity CHUO CORP JP Real Estate Oper/Develop5566 JP Equity CHUO DENKI KOGYO JP Metal-Diversified8030 JP Equity CHUO GYORUI CO JP Food-Wholesale/Distrib7895 JP Equity CHUO KAGAKU CO L JP Containers-Paper/Plastic5607 JP Equity CHUO MALLEABLE JP Auto/Trk Prts&Equip-Orig8309 JP Equity CHUO MITSUI TRUS JP Commer Banks Non-US5992 JP Equity CHUO SPRING CO JP Auto/Trk Prts&Equip-Orig9319 JP Equity CHUO WAREHOUSE JP Storage/Warehousing7909 JP Equity CI KASEI CO LTD JP Chemicals-Plastics7638 JP Equity CIMA CO LTD JP Retail-Jewelry3337 JP Equity CIRCLE K SUNKUS JP Retail-Convenience Store7762 JP Equity CITIZEN HOLDINGS JP Retail-Jewelry6407 JP Equity CKD CORP JP Industrial Automat/Robot6796 JP Equity CLARION CO LTD JP Audio/Video Products7955 JP Equity CLEANUP CORP JP Bldg&Construct Prod-Misc7568 JP Equity CLEX CO LTD JP Retail-Propane Distrib2309 JP Equity CMIC CO LTD JP Medical-Drugs6958 JP Equity CMK CORP JP Electronic Compo-Misc3238 JP Equity CNTRL GNRL DEVLP JP Real Estate Mgmnt/Servic4003 JP Equity CO-OP CHEMICAL JP Agricultural Chemicals2579 JP Equity COCA COLA WEST H JP Beverages-Non-alcoholic2580 JP Equity COCA-COLA CENTRA JP Beverages-Non-alcoholic9943 JP Equity COCO'S JAPAN CO JP Retail-Restaurants7616 JP Equity COLOWIDE CO LTD JP Retail-Restaurants6791 JP Equity COLUMBIA MUSIC JP Music7945 JP Equity COMANY INC JP Bldg&Construct Prod-Misc7935 JP Equity COMBI CORP JP Cosmetics&Toiletries8866 JP Equity COMMERCIAL RE CO JP Real Estate Oper/Develop1932 JP Equity COMMUTURE CORP JP Engineering/R&D Services2224 JP Equity COMO CO LTD JP Food-Baking9692 JP Equity COMPUTER ENG&CONJP Applications Software4826 JP Equity COMPUTER INSTITU JP Computer Software1721 JP Equity COMSYS HOLDINGS JP Engineering/R&D Services9657 JP Equity COMTEC INC JP Computer Services2359 JP Equity CORE CORP JP Applications Software5909 JP Equity CORONA CORP JP Appliances6905 JP Equity COSEL CO LTD JP Electronic Measur Instr5007 JP Equity COSMO OIL CO JP Oil Refining&Marketing8611 JP Equity COSMO SECURITIES JP Finance-Invest Bnkr/Brkr8844 JP Equity COSMOS INITIA CO JP Real Estate Mgmnt/Servic3349 JP Equity COSMOS PHARM JP Retail-Drug Store4923 JP Equity COTA CO LTD JP Cosmetics&Toiletries5187 JP Equity CREATE MEDIC JP Medical Products3387 JP Equity CREATE RESTAURAN JP Retail-Restaurants

Page 7: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2794 JP Equity CREATE S D JP Retail-Drug Store8253 JP Equity CREDIT SAISON CO JP Finance-Credit Card8888 JP Equity CREED CORP JP Real Estate Mgmnt/Servic4674 JP Equity CRESCO LTD JP Applications Software3320 JP Equity CROSS PLUS JP Distribution/Wholesale9737 JP Equity CSK HOLDINGS COR JP Computer Services9621 JP Equity CTI ENGINEERING JP Consulting Services4756 JP Equity CULTURE CONVENIE JP Retail-Bookstore4788 JP Equity CYBER COMM INC JP E-Marketing/Info4751 JP Equity CYBERAGENT INC JP E-Marketing/Info4312 JP Equity CYBERNET SYSTEMS JP Computer Aided Design4823 JP Equity CYBIRD HOLDINGS JP Internet Content-Entmnt4776 JP Equity CYBOZU INC JP Internet Applic Sftwr6735 JP Equity D&M HOLDINGS INC JP Audio/Video Products4281 JP Equity DA CONSORTIUM IN JP E-Marketing/Info7912 JP Equity DAI NIPPON PRINT JP Printing-Commercial4611 JP Equity DAI NIPPON TORYO JP Coatings/Paint1980 JP Equity DAI-DAN CO LTD JP Engineering/R&D Services4461 JP Equity DAI-ICHI KOGYO JP Chemicals-Diversified6640 JP Equity DAI-ICHI SEIKO C JP Electronic Connectors6478 JP Equity DAIBEA CO LTD JP Auto/Trk Prts&Equip-Orig8806 JP Equity DAIBIRU CORP JP Real Estate Mgmnt/Servic4202 JP Equity DAICEL CHEM INDU JP Chemicals-Specialty6373 JP Equity DAIDO KOGYO CO JP Metal Processors&Fabrica7245 JP Equity DAIDO METAL CO JP Steel-Specialty5471 JP Equity DAIDO STEEL CO JP Steel-Specialty3205 JP Equity DAIDOH LTD JP Textile-Apparel8263 JP Equity DAIEI INC JP Retail-Misc/Diversified6383 JP Equity DAIFUKU CO LTD JP Machinery-Material Handl6023 JP Equity DAIHATSU DIESEL JP Engines-Internal Combust7262 JP Equity DAIHATSU MOTOR JP Auto-Cars/Light Trucks6622 JP Equity DAIHEN CORP JP Machinery-Therml Process1822 JP Equity DAIHO CORP JP Building&Construct-Misc9132 JP Equity DAIICHI CHUO KIS JP Transport-Marine8746 JP Equity DAIICHI COMMODIT JP Finance-Other Services8059 JP Equity DAIICHI JITSUGYO JP Metal Products-Distrib1799 JP Equity DAIICHI KENSETSU JP Building&Construct-Misc4082 JP Equity DAIICHI KIGENSO JP Chemicals-Other9035 JP Equity DAIICHI KOUTSU JP Transport-Services4568 JP Equity DAIICHI SANKYO JP Medical-Drugs7458 JP Equity DAIICHIKOSHO CO JP Leisure&Rec Products7905 JP Equity DAIKEN CORP JP Bldg Prod-Wood5702 JP Equity DAIKI ALUMINIUM JP Metal-Aluminum1978 JP Equity DAIKI ATAKA ENGI JP Pollution Control6367 JP Equity DAIKIN INDS JP Bldg Prod-Air&Heating8692 JP Equity DAIKO CLEARING S JP Finance-Other Services6430 JP Equity DAIKOKU DENKI CO JP Leisure&Rec Products2791 JP Equity DAIKOKUTENBUSSAN JP Food-Retail8840 JP Equity DAIKYO INC JP Real Estate Mgmnt/Servic1943 JP Equity DAIMEI TELECOM JP Telecom Services5951 JP Equity DAINICHI CO LTD JP Appliances4116 JP Equity DAINICHI COLOR JP Coatings/Paint4631 JP Equity DAINIPPON INK AN JP Chemicals-Diversified

Page 8: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

7735 JP Equity DAINIPPON SCREEN JP Electronic Compo-Misc4506 JP Equity DAINIPPON SUMITO JP Medical-Drugs3880 JP Equity DAIO PAPER CORP JP Paper&Related Products4653 JP Equity DAIOHS CORP JP Commercial Services8529 JP Equity DAISAN BANK LTD JP Commer Banks Non-US9793 JP Equity DAISEKI CO LTD JP Commercial Services1712 JP Equity DAISEKI ECO SOLU JP Commercial Services8324 JP Equity DAISHI BANK LTD JP Commer Banks Non-US6962 JP Equity DAISHINKU CORP JP Electronic Compo-Misc9785 JP Equity DAISHINTO INC JP Commercial Services4046 JP Equity DAISO CO LTD JP Chemicals-Diversified1814 JP Equity DAISUE CONST CO JP Bldg-Residential/Commer7538 JP Equity DAISUI CO LTD JP Food-Wholesale/Distrib9979 JP Equity DAISYO CORP JP Retail-Restaurants8563 JP Equity DAITO BANK LTD JP Commer Banks Non-US4366 JP Equity DAITO CHEMIX JP Chemicals-Specialty7609 JP Equity DAITO ELECTRON JP Electronic Compo-Misc8044 JP Equity DAITO GYORUI CO JP Food-Wholesale/Distrib1878 JP Equity DAITO TRUST CONS JP Real Estate Mgmnt/Servic8247 JP Equity DAIWA CO LTD JP Retail-Regnl Dept Store1925 JP Equity DAIWA HOUSE INDU JP Bldg-Residential/Commer6459 JP Equity DAIWA INDUSTRIES JP Appliances9082 JP Equity DAIWA MOTOR JP Transport-Services8601 JP Equity DAIWA SECS GRP JP Finance-Invest Bnkr/Brkr7990 JP Equity DAIWA SEIKO INC JP Leisure&Rec Products3107 JP Equity DAIWABO CO LTD JP Textile-Products9912 JP Equity DAIWABO INFO SYS JP Computers-Integrated Sys8939 JP Equity DAIWASYSTEM CO JP Real Estate Oper/Develop5337 JP Equity DANTO HOLDINGS C JP Home Decoration Products5234 JP Equity DC CO LTD JP Bldg Prod-Cement/Aggreg3050 JP Equity DCM JAPAN HOLDIN JP Retail-Building Products2432 JP Equity DENA CO LTD JP E-Commerce/Services4561 JP Equity DENKA SEIKEN CO JP Medical-Drugs4061 JP Equity DENKI KAGAKU JP Chemicals-Diversified6706 JP Equity DENKI KOGYO CO JP Telecommunication Equip8144 JP Equity DENKYOSHA CO JP Distribution/Wholesale6917 JP Equity DENSEI-LAMBDA KK JP Electronic Measur Instr6902 JP Equity DENSO CORP JP Auto/Trk Prts&Equip-Orig4324 JP Equity DENTSU INC JP Advertising Services6517 JP Equity DENYO CO LTD JP Machinery-Therml Process8114 JP Equity DESCENTE LTD JP Textile-Apparel2326 JP Equity DIGITAL ARTS INC JP Internet Security4819 JP Equity DIGITAL GARAGE JP E-Services/Consulting6138 JP Equity DIJET INDUS CO JP Tools-Hand Held2379 JP Equity DIP JP E-Commerce/Services6146 JP Equity DISCO CORP JP Machinery-Electrical6848 JP Equity DKK TOA CORP JP Electronic Measur Instr6365 JP Equity DMW CORP JP Machinery-Pumps9924 JP Equity DOMY CO LTD JP Retail-Misc/Diversified8216 JP Equity DON CO LTD JP Retail-Restaurants7532 JP Equity DON QUIJOTE CO JP Retail-Discount7483 JP Equity DOSHISHA CO LTD JP Distribution/Wholesale4841 JP Equity DOUBLECLICK JAPA JP E-Marketing/Info

Page 9: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

5714 JP Equity DOWA HOLDINGS CO JP Diversified Minerals4924 JP Equity DR CI:LABO CO LT JP Cosmetics&Toiletries4310 JP Equity DREAM INCUBATOR JP Consulting Services9682 JP Equity DTS CORP JP Computers-Integrated Sys4665 JP Equity DUSKIN CO LTD JP Retail-Misc/Diversified3715 JP Equity DWANGO CO LTD JP Internet Content-Entmnt2590 JP Equity DYDO DRINCO INC JP Beverages-Non-alcoholic2675 JP Equity DYNAC CORP JP Retail-Restaurants8901 JP Equity DYNACITY CORP JP Real Estate Mgmnt/Servic3947 JP Equity DYNAPAC CO LTD JP Containers-Paper/Plastic3551 JP Equity DYNIC CORP JP Textile-Products4747 JP Equity E-MACHITOWN CO JP Web Hosting/Design4322 JP Equity E-SYSTEM CORP JP Consulting Services9427 JP Equity EACCESS LTD JP Internet Connectiv Svcs6486 JP Equity EAGLE INDUSTRY JP Auto/Trk Prts&Equip-Orig4985 JP Equity EARTH CHEMICAL JP Chemicals-Diversified9020 JP Equity EAST JAPAN RAIL JP Transport-Rail9995 JP Equity EASTON CO LTD JP Distribution/Wholesale6361 JP Equity EBARA CORP JP Machinery-Pumps2819 JP Equity EBARA FOODS IND JP Food-Misc/Diversified6328 JP Equity EBARA JITSUGYO JP Pollution Control4975 JP Equity EBARA-UDYLITE CO JP Chemicals-Specialty7427 JP Equity ECHO TRADING CO JP Distribution/Wholesale7520 JP Equity ECO'S CO JP Food-Retail2448 JP Equity ECONTEXT INC JP Internet Financial Svcs2730 JP Equity EDION CORP JP Retail-Consumer Electron8541 JP Equity EHIME BANK LTD JP Commer Banks Non-US7822 JP Equity EIDAI CO LTD JP Bldg Prod-Wood8396 JP Equity EIGHTEENTH BANK JP Commer Banks Non-US3785 JP Equity EIGHTING CO LTD JP Entertainment Software4549 JP Equity EIKEN CHEMICAL JP Medical-Drugs9789 JP Equity EIKOH INC JP Schools4523 JP Equity EISAI CO LTD JP Medical-Drugs6737 JP Equity EIZO NANAO CORP JP Electronic Compo-Misc2153 JP Equity EJ HOLDINGS INC JP Engineering/R&D Services6750 JP Equity ELECOM CO LTD JP Computers-Peripher Equip9513 JP Equity ELECTRIC POWER D JP Electric-Generation6972 JP Equity ELNA CO LTD JP Electronic Compo-Misc6665 JP Equity ELPIDA MEMORY IN JP Electronic Compo-Semicon4820 JP Equity EM SYSTEMS CO JP Computers-Integrated Sys9963 JP Equity EMORI & CO LTD JP Distribution/Wholesale4849 JP Equity EN-JAPAN INC JP E-Commerce/Services8208 JP Equity ENCHO CO LTD JP Retail-Building Products7841 JP Equity ENDO MANUFACTURI JP Golf6519 JP Equity ENESERVE CORP JP Power Conv/Supply Equip6928 JP Equity ENOMOTO CO LTD JP Electronic Compo-Misc3049 JP Equity ENOTECA CO LTD JP Retail-Misc/Diversified6961 JP Equity ENPLAS CORP JP Electronic Compo-Misc6218 JP Equity ENSHU JP Machinery-General Indust9057 JP Equity ENSHU TRUCK CO JP Transport-Truck2112 JP Equity ENSUIKO SUGAR JP Sugar4282 JP Equity EPS CO LTD JP Medical-Drugs6708 JP Equity EPSON TOYOCOM CO JP Telecommunication Equip

Page 10: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

8892 JP Equity ES-CON JAPAN LTD JP Real Estate Mgmnt/Servic6859 JP Equity ESPEC CORP JP Electronic Measur Instr4304 JP Equity ESTORE CORP JP E-Services/Consulting7591 JP Equity EXCEL CO JP Electronic Parts Distrib3754 JP Equity EXCITE JAPAN JP Web Portals/ISP7278 JP Equity EXEDY CORP JP Auto/Trk Prts&Equip-Orig2206 JP Equity EZAKI GLICO JP Food-Confectionery7212 JP Equity F-TECH INC JP Auto/Trk Prts&Equip-Orig2461 JP Equity F@N COMMUNICATIO JP E-Marketing/Info8008 JP Equity F&A AQUA HOLDING JP Distribution/Wholesale4295 JP Equity FAITH INC JP Internet Applic Sftwr4671 JP Equity FALCO BIOSYSTEMS JP Medical Labs&Testing Srv7215 JP Equity FALTEC CO LTD JP Auto/Trk Prts&Equip-Orig8028 JP Equity FAMILYMART JP Retail-Convenience Store4921 JP Equity FANCL CORP JP Cosmetics&Toiletries6954 JP Equity FANUC LTD JP Electronic Compo-Misc9983 JP Equity FAST RETAILING JP Retail-Apparel/Shoe7296 JP Equity FCC CO LTD JP Auto/Trk Prts&Equip-Orig5758 JP Equity FCM CO LTD JP Wire&Cable Products6955 JP Equity FDK CORP JP Electronic Compo-Misc3396 JP Equity FELISSIMO CORP JP Retail-Catalog Shopping6890 JP Equity FERROTEC CORP JP Computers-Peripher Equip8423 JP Equity FIDEC JP Finance-Other Services2767 JP Equity FIELDS CORP JP Leisure&Rec Products5994 JP Equity FINE SINTER CO JP Auto/Trk Prts&Equip-Orig8789 JP Equity FINTECH GLOBAL JP Invest Mgmnt/Advis Serv8917 JP Equity FIRST JUKEN JP Real Estate Oper/Develop8935 JP Equity FJ NEXT JP Real Estate Oper/Develop2330 JP Equity FOR-SIDE.COM CO JP Internet Content-Entmnt9445 JP Equity FORVAL TELECOM JP Telephone-Integrated6794 JP Equity FOSTER ELECTRIC JP Audio/Video Products7947 JP Equity FP CORP JP Containers-Paper/Plastic7840 JP Equity FRANCE BED HOLDI JP Home Furnishings3843 JP Equity FREEBIT CO LTD JP E-Services/Consulting6343 JP Equity FREESIA MACROSS JP Mach Tools&Rel Products2226 JP Equity FRENTE JP Food-Confectionery8209 JP Equity FRIENDLY CORP JP Retail-Restaurants1813 JP Equity FUDO TETRA CORP JP Building&Construct-Misc2468 JP Equity FUETREK CO LTD JP Semicon Compo-Intg Circu3379 JP Equity FUJI BIOMEDIX C JP Medical-Drugs8278 JP Equity FUJI CO LTD JP Retail-Misc/Diversified8860 JP Equity FUJI CORP LTD JP Real Estate Mgmnt/Servic6504 JP Equity FUJI ELECTRIC HO JP Machinery-Electrical9883 JP Equity FUJI ELECTRONICS JP Distribution/Wholesale8763 JP Equity FUJI FIRE & MARI JP Property/Casualty Ins2913 JP Equity FUJI FOODS JP Food-Flour&Grain7270 JP Equity FUJI HEAVY INDUS JP Auto-Cars/Light Trucks7260 JP Equity FUJI KIKO JP Auto/Trk Prts&Equip-Orig5009 JP Equity FUJI KOSAN CO JP Oil Refining&Marketing9010 JP Equity FUJI KYUKO CO JP Transport-Rail9061 JP Equity FUJI LOGISTICS JP Transport-Truck6134 JP Equity FUJI MACHINE MFG JP Machinery-Material Handl2114 JP Equity FUJI NIHON SEITO JP Sugar

Page 11: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2607 JP Equity FUJI OIL JP Food-Misc/Diversified7299 JP Equity FUJI OOZX INC JP Auto/Trk Prts&Equip-Orig4554 JP Equity FUJI PHARMA CO JP Medical-Generic Drugs7864 JP Equity FUJI SEAL INTER JP Containers-Paper/Plastic6142 JP Equity FUJI SEIKO LTD JP Tools-Hand Held9749 JP Equity FUJI SOFT INC JP Applications Software4676 JP Equity FUJI TELEVISION JP Television3104 JP Equity FUJIBO HOLDINGS JP Textile-Products2908 JP Equity FUJICCO CO LTD JP Food-Misc/Diversified4901 JP Equity FUJIFILM HOLDING JP Photo Equipment&Supplies9906 JP Equity FUJII SANGYO JP Electronic Parts Distrib4620 JP Equity FUJIKURA KASEI JP Chemicals-Diversified5803 JP Equity FUJIKURA LTD JP Wire&Cable Products5121 JP Equity FUJIKURA RUBBER JP Rubber/Plastic Products9966 JP Equity FUJIKYU CORP JP Retail-Misc/Diversified5384 JP Equity FUJIMI INC JP Chemicals-Diversified7917 JP Equity FUJIMORI KOGYO JP Containers-Paper/Plastic2752 JP Equity FUJIO FOOD SYSTE JP Retail-Restaurants4237 JP Equity FUJIPREAM JP Electronic Compo-Misc6257 JP Equity FUJISHOJI CO LTD JP Leisure&Rec Products2147 JP Equity FUJISTAFF HOLDIN JP Human Resources1725 JP Equity FUJITA CORP JP Building&Construct-Misc1770 JP Equity FUJITA ENGINEER JP Engineering/R&D Services9722 JP Equity FUJITA KANKO INC JP Hotels&Motels6406 JP Equity FUJITEC CO LTD JP Bldg&Construct Prod-Misc4793 JP Equity FUJITSU BROAD JP Applications Software8092 JP Equity FUJITSU BUSINESS JP Enterprise Software/Serv6719 JP Equity FUJITSU COMP LTD JP Telecommunication Equip6945 JP Equity FUJITSU FRONTECH JP Computers6755 JP Equity FUJITSU GENERAL JP Electronic Compo-Misc6702 JP Equity FUJITSU LTD JP Computers-Integrated Sys2211 JP Equity FUJIYA JP Food-Confectionery5185 JP Equity FUKOKU CO LTD JP Rubber/Plastic Products1899 JP Equity FUKUDA CORP JP Building&Construct-Misc6960 JP Equity FUKUDA DENSHI JP Medical Instruments8362 JP Equity FUKUI BANK LTD JP Commer Banks Non-US9790 JP Equity FUKUI COMPUTER JP Computer Aided Design8540 JP Equity FUKUOKA CHUO BK JP Commer Banks Non-US8354 JP Equity FUKUOKA FINANCIA JP Commer Banks Non-US8562 JP Equity FUKUSHIMA BANK JP Commer Banks Non-US6420 JP Equity FUKUSHIMA INDS JP Miscellaneous Manufactur7871 JP Equity FUKUVI CHEMICAL JP Bldg Prod-Doors&Windows9075 JP Equity FUKUYAMA TRANSPO JP Transport-Truck2159 JP Equity FULL SPEED INC JP E-Services/Consulting4848 JP Equity FULLCAST CO JP Human Resources4998 JP Equity FUMAKILLA JP Chemicals-Diversified9757 JP Equity FUNAI CONSULTING JP Consulting Services6839 JP Equity FUNAI ELECTRIC JP Electric Products-Misc8929 JP Equity FUNAI ZAISAN JP Consulting Services3233 JP Equity FUND CREATION CO JP Invest Mgmnt/Advis Serv6937 JP Equity FURUKAWA BATTERY JP Auto/Trk Prts&Equip-Repl5715 JP Equity FURUKAWA CO LTD JP Machinery-General Indust5801 JP Equity FURUKAWA ELECT JP Wire&Cable Products

Page 12: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

5741 JP Equity FURUKAWA-SKY ALU JP Metal Processors&Fabrica6814 JP Equity FURUNO ELEC CO JP Instruments-Scientific8087 JP Equity FURUSATO INDS JP Metal Products-Distrib7826 JP Equity FURUYA METAL CO JP Electronic Compo-Semicon4368 JP Equity FUSO CHEMICAL CO JP Chemicals-Diversified4538 JP Equity FUSO PHARM IND JP Medical-Drugs6986 JP Equity FUTABA CORP JP Electronic Compo-Misc7241 JP Equity FUTABA INDUSTRL JP Auto/Trk Prts&Equip-Orig4722 JP Equity FUTURE ARCHITECT JP Consulting Services8424 JP Equity FUYO GENERAL LEA JP Finance-Leasing Compan2694 JP Equity G TASTE CO LTD JP Retail-Restaurants7508 JP Equity G-7 HOLDINGS INC JP Retail-Auto Parts2333 JP Equity G-MODE CO LTD JP Internet Content-Entmnt2817 JP Equity GABAN CO LTD JP Food-Misc/Diversified9470 JP Equity GAKKEN CO LTD JP Publishing-Books2301 JP Equity GAKUJO CO LTD JP Consulting Services3812 JP Equity GAMEON CO LTD JP Internet Content-Entmnt3792 JP Equity GAMEPOT INC JP Internet Content-Entmnt2126 JP Equity GCA HOLDINGS COR JP Consulting Services9991 JP Equity GECOSS CORP JP Rental Auto/Equipment3890 JP Equity GEN CO LTD JP Paper&Related Products2411 JP Equity GENDAI AGENCY JP Advertising Agencies9828 JP Equity GENKI SUSHI CO JP Retail-Restaurants7843 JP Equity GENTOSHA INC JP Publishing-Books2681 JP Equity GEO CORP JP Retail-Video Rental6907 JP Equity GEOMATEC CO LTD JP Electronic Compo-Misc8528 JP Equity GIFU BANK LTD JP Commer Banks Non-US6289 JP Equity GIKEN SEISAKUSHO JP Machinery-General Indust7705 JP Equity GL SCIENCES INC JP Instruments-Scientific6457 JP Equity GLORY LTD JP Miscellaneous Manufactur7214 JP Equity GMB CORP JP Auto/Trk Prts&Equip-Orig3788 JP Equity GMO HOSTING JP Web Hosting/Design9449 JP Equity GMO INTERNET INC JP Web Portals/ISP3769 JP Equity GMO PAYMENT GATE JP Internet Financial Svcs5410 JP Equity GODO STEEL LTD JP Steel-Producers2340 JP Equity GOKURAKUYU CO LT JP Recreational Centers2589 JP Equity GOLD PAK CO LTD JP Beverages-Non-alcoholic8871 JP Equity GOLDCREST CO LTD JP Real Estate Mgmnt/Servic8111 JP Equity GOLDWIN INC JP Leisure&Rec Products4962 JP Equity GOO CHEMICAL CO JP Chemicals-Specialty7535 JP Equity GOODMAN CO LTD JP Medical Instruments4723 JP Equity GOODWILL GROUP JP Human Resources9850 JP Equity GOURMET KINEYA JP Retail-Restaurants2440 JP Equity GOURMET NAVIGATO JP E-Commerce/Services3360 JP Equity GREEN HOSPITAL S JP Distribution/Wholesale3528 JP Equity GRO-BELS CO LTD JP Investment Companies6674 JP Equity GS YUASA CORP JP Batteries/Battery Sys8101 JP Equity GSI CREOS CORP JP Distribution/Wholesale7599 JP Equity GULLIVER INTL CO JP Retail-Automobile4229 JP Equity GUN EI CHEMICAL JP Chemicals-Plastics3765 JP Equity GUNGHO ONLINE EN JP Internet Content-Entmnt8334 JP Equity GUNMA BANK LTD JP Commer Banks Non-US3002 JP Equity GUNZE LTD JP Apparel Manufacturers

Page 13: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

9603 JP Equity H I S CO LTD JP Travel Services5989 JP Equity H-ONE CO LTD JP Auto/Trk Prts&Equip-Orig8242 JP Equity H2O RETAILING JP Retail-Regnl Dept Store4925 JP Equity HABA LABORATORIE JP Vitamins&Nutrition Prod9950 JP Equity HACHI-BAN CO LTD JP Retail-Restaurants8359 JP Equity HACHIJUNI BANK JP Commer Banks Non-US7856 JP Equity HAGIHARA IND INC JP Textile-Products7467 JP Equity HAGIWARA ELEC CO JP Electronic Parts Distrib2831 JP Equity HAGOROMO FOODS JP Food-Canned7637 JP Equity HAKUDO CO LTD JP Metal Products-Distrib2433 JP Equity HAKUHODO DY HOLD JP Advertising Services7433 JP Equity HAKUTO CO LTD JP Distribution/Wholesale9731 JP Equity HAKUYOSHA CO LTD JP Commercial Services2742 JP Equity HALOWS CO LTD JP Food-Retail6131 JP Equity HAMAI CO LTD JP Mach Tools&Rel Products6497 JP Equity HAMAI INDUSTRIES JP Metal Processors&Fabrica9037 JP Equity HAMAKYOREX CO JP Transport-Truck6965 JP Equity HAMAMATSU PHOTONJP Instruments-Scientific9042 JP Equity HANKYU HANSHIN H JP Transport-Rail6018 JP Equity HANSHIN DIESEL JP Engines-Internal Combust8078 JP Equity HANWA CO LTD JP Distribution/Wholesale7552 JP Equity HAPPINET CORP JP Distribution/Wholesale6904 JP Equity HARADA INDUS CO JP Auto/Trk Prts&Equip-Repl8894 JP Equity HARAKOSAN CO JP Real Estate Oper/Develop8255 JP Equity HARASHIN NARUS C JP Food-Retail2674 JP Equity HARD OFF CORP JP Retail-Consumer Electron4410 JP Equity HARIMA CHEMICALS JP Chemicals-Diversified6324 JP Equity HARMONIC DRIVE JP Machinery-General Indust7416 JP Equity HARUYAMA TRADING JP Retail-Apparel/Shoe1808 JP Equity HASEKO JP Bldg-Residential/Commer7570 JP Equity HASHIMOTO SOGYO JP Distribution/Wholesale2286 JP Equity HAYASHIKANE SANG JP Food-Meat Products1719 JP Equity HAZAMA CORP JP Building&Construct-Misc2344 JP Equity HEIAN CEREMONY JP Commercial Services6412 JP Equity HEIWA CORP JP Leisure&Rec Products8803 JP Equity HEIWA REAL ESTAT JP Real Estate Oper/Develop8276 JP Equity HEIWADO CO LTD JP Retail-Misc/Diversified3846 JP Equity HI CORP JP Computer Software7279 JP Equity HI-LEX CORP JP Wire&Cable Products2469 JP Equity HIBINO CORP JP Audio/Video Products1982 JP Equity HIBIYA ENGINEER JP Engineering/R&D Services7611 JP Equity HIDAY HIDAKA JP Retail-Restaurants8536 JP Equity HIGASHI-NIPPON B JP Commer Banks Non-US8394 JP Equity HIGO BANK LTD JP Commer Banks Non-US8191 JP Equity HIKARI FURNITURE JP Distribution/Wholesale9435 JP Equity HIKARI TSUSHIN JP Cellular Telecom4299 JP Equity HIMACS LTD JP Computer Services7514 JP Equity HIMARAYA CO LTD JP Retail-Sporting Goods8738 JP Equity HIMAWARI HD JP Finance-Other Services9892 JP Equity HIMIKO CO LTD JP Footwear&Related Apparel7205 JP Equity HINO MOTORS LTD JP Auto-Med&Heavy Duty Trks6866 JP Equity HIOKI E E CORP JP Electronic Measur Instr5821 JP Equity HIRAKAWA HEWTECH JP Wire&Cable Products

Page 14: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

6245 JP Equity HIRANO TECSEED JP Machinery-Therml Process6258 JP Equity HIRATA CORP JP Auto/Trk Prts&Equip-Orig6806 JP Equity HIROSE ELECTRIC JP Electronic Connectors8379 JP Equity HIROSHIMA BANK JP Commer Banks Non-US9033 JP Equity HIROSHIMA ELEC R JP Transport-Rail9535 JP Equity HIROSHIMA GAS JP Gas-Distribution6247 JP Equity HISAKA WORKS JP Machinery-Therml Process4530 JP Equity HISAMITSU PHARM JP Medical-Drugs4738 JP Equity HITACHI BUSINESS JP Applications Software5812 JP Equity HITACHI CABLE JP Wire&Cable Products8586 JP Equity HITACHI CAPITAL JP Diversified Finan Serv4217 JP Equity HITACHI CHEMICAL JP Chemicals-Diversified6305 JP Equity HITACHI CONST MA JP Machinery-Constr&Mining8036 JP Equity HITACHI HIGH TEC JP Distribution/Wholesale9741 JP Equity HITACHI INFO SYS JP Computer Services6581 JP Equity HITACHI KOKI JP Tools-Hand Held6756 JP Equity HITACHI KOKUSAI JP Wireless Equipment6501 JP Equity HITACHI LTD JP Electric Products-Misc6810 JP Equity HITACHI MAXELL JP Audio/Video Products6910 JP Equity HITACHI MEDICAL JP Medical Instruments5486 JP Equity HITACHI METALS JP Steel-Specialty9922 JP Equity HITACHI METALS T JP Distribution/Wholesale1970 JP Equity HITACHI PLANT TE JP Engineering/R&D Services5944 JP Equity HITACHI POWD/MET JP Metal Processors&Fabrica3735 JP Equity HITACHI SOFT SER JP Computers-Integrated Sys9694 JP Equity HITACHI SOFTWARE JP Enterprise Software/Serv5963 JP Equity HITACHI TOOL ENG JP Tools-Hand Held9086 JP Equity HITACHI TRANSPOR JP Transport-Truck7004 JP Equity HITACHI ZOSEN JP Shipbuilding6163 JP Equity HITACHI ZOSEN FU JP Machinery-General Indust6745 JP Equity HOCHIKI CORP JP Electronic Secur Devices4112 JP Equity HODOGAYA CHEM COJP Chemicals-Diversified3593 JP Equity HOGY MEDICAL CO JP Medical Products1352 JP Equity HOHSUI CORP JP Food-Wholesale/Distrib1832 JP Equity HOKKAI ELECTRIC JP Engineering/R&D Services9085 JP Equity HOKKAIDO CHUO BU JP Transport-Services2573 JP Equity HOKKAIDO COCA-CO JP Beverages-Non-alcoholic9509 JP Equity HOKKAIDO ELEC JP Electric-Integrated9534 JP Equity HOKKAIDO GAS CO JP Gas-Distribution5902 JP Equity HOKKAN HOLDINGS JP Containers-Metal/Glass4992 JP Equity HOKKO CHEM IND JP Agricultural Chemicals8363 JP Equity HOKKOKU BANK LTD JP Commer Banks Non-US8325 JP Equity HOKUETSU BANK JP Commer Banks Non-US6364 JP Equity HOKUETSU INDUSTR JP Machinery-General Indust3865 JP Equity HOKUETSU PAPER JP Paper&Related Products8377 JP Equity HOKUHOKU FINANCI JP Commer Banks Non-US1930 JP Equity HOKURIKU ELE CON JP Engineering/R&D Services6989 JP Equity HOKURIKU ELE IND JP Electronic Compo-Misc9505 JP Equity HOKURIKU ELE PWR JP Electric-Integrated9537 JP Equity HOKURIKU GAS CO JP Gas-Distribution7897 JP Equity HOKUSHIN JP Forestry1379 JP Equity HOKUTO CORP JP Agricultural Operations3055 JP Equity HOKUYAKU TAKEYAM JP Medical-Drugs

Page 15: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

7267 JP Equity HONDA MOTOR CO JP Auto-Cars/Light Trucks2792 JP Equity HONEYS CO LTD JP Retail-Apparel/Shoe4115 JP Equity HONSHU CHEMICAL JP Chemicals-Specialty8907 JP Equity HOOSIERS CORP JP Real Estate Oper/Develop6856 JP Equity HORIBA LTD JP Instruments-Scientific9667 JP Equity HORIPRO JP Motion Pictures&Services4683 JP Equity HORIUCHI COLOR JP Film Processing7634 JP Equity HOSHIIRYOU-SANKI JP Distribution/Wholesale6804 JP Equity HOSIDEN CORP JP Electronic Compo-Misc1906 JP Equity HOSODA CORP JP Bldg-Residential/Commer6277 JP Equity HOSOKAWA MICRON JP Machinery-General Indust2810 JP Equity HOUSE FOODS CORP JP Food-Misc/Diversified7506 JP Equity HOUSE OF ROSE CO JP Cosmetics&Toiletries8559 JP Equity HOWA BANK LTD JP Commer Banks Non-US6203 JP Equity HOWA MACHINERY JP Machinery-General Indust7741 JP Equity HOYA CORP JP Electronic Compo-Misc4822 JP Equity HUDSON SOFT CO JP Entertainment Software2415 JP Equity HUMAN HOLDINGS JP Human Resources8937 JP Equity HUMAN21 CORP JP Real Estate Oper/Develop7561 JP Equity HURXLEY CORP JP Food-Wholesale/Distrib9056 JP Equity HUTECH NORIN CO JP Food-Wholesale/Distrib8368 JP Equity HYAKUGO BANK JP Commer Banks Non-US8386 JP Equity HYAKUJUSHI BANK JP Commer Banks Non-US3587 JP Equity I B DAIWA CORP JP Oil Comp-Explor&Prodtn9321 JP Equity I LOGISTICS CORP JP Storage/Warehousing5605 JP Equity I METAL TECHNOLO JP Auto/Trk Prts&Equip-Orig9600 JP Equity I-NET CORP JP Computer Services6916 JP Equity I-O DATA DEVICE JP Computers-Peripher Equip2372 JP Equity I'ROM HOLDINGS C JP Phys Practice Mgmnt4062 JP Equity IBIDEN CO LTD JP Circuit Boards8425 JP Equity IBJ LEASING CO JP Finance-Leasing Compan7630 JP Equity ICHIBANYA CO LTD JP Retail-Restaurants3513 JP Equity ICHIKAWA CO LTD JP Textile-Products1847 JP Equity ICHIKEN CO JP Bldg-Residential/Commer7244 JP Equity ICHIKOH INDS JP Auto/Trk Prts&Equip-Orig9619 JP Equity ICHINEN CO LTD JP Finance-Leasing Compan9968 JP Equity ICHIYA CO LTD JP Retail-Apparel/Shoe8624 JP Equity ICHIYOSHI SEC JP Finance-Invest Bnkr/Brkr6820 JP Equity ICOM INC JP Electric Products-Misc6652 JP Equity IDEC CORP JP Electronic Compo-Misc5019 JP Equity IDEMITSU KOSAN C JP Oil Comp-Integrated8922 JP Equity IDU JP Real Estate Mgmnt/Servic4989 JP Equity IHARA CHEM IND JP Chemicals-Diversified5999 JP Equity IHARA SCIENCE JP Metal Processors&Fabrica7013 JP Equity IHI CORP JP Diversified Manufact Op8880 JP Equity IIDA HOME MAX JP Real Estate Mgmnt/Servic9119 JP Equity IINO KAIUN KAISH JP Transport-Marine3377 JP Equity IK CO LTD JP Retail-Automobile6771 JP Equity IKEGAMI TSUSHINK JP Electric Products-Misc2450 JP Equity IKYU CORP JP Travel Services9947 JP Equity IMAGE HOLDINGS JP Textile-Apparel4644 JP Equity IMAGINEER CO LTD JP Internet Content-Entmnt7266 JP Equity IMASEN ELEC INDU JP Auto/Trk Prts&Equip-Orig

Page 16: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

7503 JP Equity IMI CO LTD JP Distribution/Wholesale4305 JP Equity IMJ CORP JP E-Services/Consulting9944 JP Equity IMPACT 21 CO JP Distribution/Wholesale9708 JP Equity IMPERIAL HOTEL JP Hotels&Motels9479 JP Equity IMPRESS HOLDINGS JP Publishing-Books3955 JP Equity IMURA ENVELOPE JP Paper&Related Products2209 JP Equity IMURAYA CONFECT JP Food-Confectionery9934 JP Equity INABA DENKI SANG JP Distribution/Wholesale3421 JP Equity INABA SEISAKUSHO JP Office Furnishings-Orig8098 JP Equity INABATA & CO JP Distribution/Wholesale8182 JP Equity INAGEYA JP Food-Retail4835 JP Equity INDEX HOLDINGS JP Internet Content-Entmnt9742 JP Equity INES CORP JP Computer Services4812 JP Equity INFO SVS INTL JP Computers-Integrated Sys4348 JP Equity INFOCOM CORP JP Computer Services2492 JP Equity INFOMART CORP JP B2B/E-Commerce9880 JP Equity INNOTECH CORP JP Distribution/Wholesale1858 JP Equity INOUE KOGYO JP Building&Construct-Misc1605 JP Equity INPEX HOLDINGS JP Oil Comp-Explor&Prodtn4326 JP Equity INTAGE INC JP Consulting Services3819 JP Equity INTEC HOLDINGS L JP Applications Software8940 JP Equity INTELLEX CO LTD JP Real Estate Mgmnt/Servic4757 JP Equity INTELLIGENCE LTD JP Human Resources4847 JP Equity INTELLIGENT WAVE JP Computers-Integrated Sys3774 JP Equity INTERNET INITIAT JP Internet Connectiv Svcs9113 JP Equity INUI STEAMSHIP JP Transport-Marine9308 JP Equity INUI TATEMONO JP Storage/Warehousing9448 JP Equity INVOICE INC JP Telecom Services2132 JP Equity IREP CO LTD JP E-Marketing/Info6908 JP Equity IRISO ELECTRONIC JP Electronic Connectors4107 JP Equity ISE CHEM CORP JP Chemicals-Specialty6310 JP Equity ISEKI & CO JP Machinery-Farm8238 JP Equity ISETAN JP Retail-Major Dept Store9359 JP Equity ISEWAN TERMINAL JP Whsing&Harbor Trans Serv4462 JP Equity ISHIHARA CHEM. JP Chemicals-Specialty4028 JP Equity ISHIHARA SANGYO JP Chemicals-Diversified6336 JP Equity ISHII HYOKI CO JP Electronic Compo-Misc6362 JP Equity ISHII IRON WORKS JP Containers-Metal/Glass6321 JP Equity ISHIKAWAJIMA TRA JP Miscellaneous Manufactur5204 JP Equity ISHIZUKA GLASS JP Housewares7202 JP Equity ISUZU MOTORS JP Auto-Cars/Light Trucks9422 JP Equity ITC NETWORKS CO JP Telecom Services9964 JP Equity ITEC CORP JP Metal Products-Distrib4743 JP Equity ITFOR INC JP Computer Services2148 JP Equity ITMEDIA INC JP Internet Content-Info/Ne2593 JP Equity ITO EN LTD JP Beverages-Non-alcoholic8001 JP Equity ITOCHU CORP JP Import/Export8133 JP Equity ITOCHU ENEX CO JP Distribution/Wholesale4739 JP Equity ITOCHU TECHNO SO JP Computers-Integrated Sys2692 JP Equity ITOCHU-SHOKUHIN JP Distribution/Wholesale2284 JP Equity ITOHAM FOODS INC JP Food-Meat Products7972 JP Equity ITOKI CORP JP Office Furnishings-Orig2725 JP Equity ITX CORP JP Cellular Telecom

Page 17: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

4918 JP Equity IVY COSMETICS JP Cosmetics&Toiletries5983 JP Equity IWABUCHI CORP JP Metal Processors&Fabrica8707 JP Equity IWAI SECURITIES JP Finance-Invest Bnkr/Brkr6924 JP Equity IWASAKI ELECTRIC JP Lighting Products&Sys8088 JP Equity IWATANI INTL JP Distribution/Wholesale8246 JP Equity IWATAYA CO LTD JP Retail-Regnl Dept Store6704 JP Equity IWATSU ELECTRIC JP Telecommunication Equip2221 JP Equity IWATSUKA CONFECT JP Food-Confectionery8385 JP Equity IYO BANK JP Commer Banks Non-US8273 JP Equity IZUMI JP Retail-Misc/Diversified8266 JP Equity IZUMIYA JP Retail-Misc/Diversified8260 JP Equity IZUTSUYA JP Retail-Regnl Dept Store3086 JP Equity J FRONT RETAILIN JP Retail-Major Dept Store2462 JP Equity J-COM CO LTD JP Human Resources2613 JP Equity J-OIL MILLS INC JP Food-Misc/Diversified8992 JP Equity J-REP CO LTD JP Real Estate Mgmnt/Servic4308 JP Equity J-STREAM INC JP Internet Content-Entmnt8584 JP Equity JACCS JP Finance-Credit Card8595 JP Equity JAFCO CO LTD JP Venture Capital2729 JP Equity JALUX INC JP Distribution/Wholesale7408 JP Equity JAMCO CORP JP Aerospace/Defense-Equip6445 JP Equity JANOME SEWING JP Appliances9706 JP Equity JAPAN AIR TERMIN JP Airport Develop/Maint9205 JP Equity JAPAN AIRLINES JP Airlines8518 JP Equity JAPAN ASIA INV JP Venture Capital2394 JP Equity JAPAN AUTOMOBIL JP Retail-Automobile6807 JP Equity JAPAN AVIAT ELEC JP Electronics-Military2453 JP Equity JAPAN BEST RESCU JP Commercial Services4271 JP Equity JAPAN CARLIT CO JP Chemicals-Diversified6418 JP Equity JAPAN CASH MACH JP Miscellaneous Manufactur9424 JP Equity JAPAN COMMUNICAT JP Cellular Telecom6935 JP Equity JAPAN DIGITAL JP Computers4815 JP Equity JAPAN DIGITAL CO JP Consulting Services6855 JP Equity JAPAN ELECT MAT JP Electronic Compo-Misc2538 JP Equity JAPAN FOOD & LIQ JP Food-Misc/Diversified2599 JP Equity JAPAN FOODS CO JP Beverages-Non-alcoholic1914 JP Equity JAPAN FOUND. ENG JP Engineering/R&D Services8878 JP Equity JAPAN GENERAL JP Real Estate Oper/Develop9784 JP Equity JAPAN INDUS TEST JP Commercial Services7575 JP Equity JAPAN LIFELINE JP Medical Products8854 JP Equity JAPAN LIVING SER JP Real Estate Mgmnt/Servic9074 JP Equity JAPAN OIL TRANSP JP Transport-Rail1662 JP Equity JAPAN PETROLEUM JP Oil Comp-Explor&Prodtn5288 JP Equity JAPAN PILE CORP JP Bldg Prod-Cement/Aggreg8032 JP Equity JAPAN PULP &PAPE JP Distribution/Wholesale4973 JP Equity JAPAN PURE CHEMI JP Chemicals-Specialty6751 JP Equity JAPAN RADIO CO JP Wireless Equipment8511 JP Equity JAPAN SECS/FINAN JP Finance-Other Services6585 JP Equity JAPAN SERVO JP Miscellaneous Manufactur5631 JP Equity JAPAN STEEL WORK JP Machinery-Material Handl2914 JP Equity JAPAN TOBACCO JP Tobacco9310 JP Equity JAPAN TRANSCITY JP Transport-Services3514 JP Equity JAPAN VILENE CO JP Textile-Apparel

Page 18: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2766 JP Equity JAPAN WIND DEVEL JP Distribution/Wholesale3201 JP Equity JAPAN WOOL TEXT JP Textile-Apparel9717 JP Equity JASTEC JP Applications Software9889 JP Equity JBCC HOLDINGS IN JP Computers3820 JP Equity JBIS HOLDINGS IN JP Computer Services4552 JP Equity JCR PHARMA JP Medical-Drugs7448 JP Equity JEANS MATE CORP JP Retail-Apparel/Shoe7768 JP Equity JECO CO LTD JP Electric Products-Misc6951 JP Equity JEOL LTD JP Instruments-Scientific5411 JP Equity JFE HOLDINGS INC JP Steel-Producers3332 JP Equity JFE SHOJI HOLDIN JP Import/Export4832 JP Equity JFE SYSTEMS INC JP Computer Services1963 JP Equity JGC CORP JP Engineering/R&D Services3597 JP Equity JICHODO CO LTD JP Textile-Apparel7233 JP Equity JIDOSHA BUHIN JP Auto/Trk Prts&Equip-Orig4291 JP Equity JIEC CO LTD JP Computers-Integrated Sys9896 JP Equity JK HOLDINGS CO L JP Distribution/Wholesale7702 JP Equity JMS CO LTD JP Medical Instruments1710 JP Equity JO GROUP HOLDING JP Building&Construct-Misc9675 JP Equity JOBAN KOSAN CO JP Resorts/Theme Parks8874 JP Equity JOINT CORP JP Real Estate Oper/Develop8080 JP Equity JOIS CO LTD JP Food-Retail8173 JP Equity JOSHIN DENKI JP Retail-Consumer Electron9942 JP Equity JOYFULL CO LTD JP Retail-Restaurants8333 JP Equity JOYO BANK LTD JP Commer Banks Non-US8774 JP Equity JPN COLLECTION S JP Finance-Other Services5938 JP Equity JS GROUP CORP JP Bldg&Construct Prod-Misc7942 JP Equity JSP CORP JP Rubber/Plastic Products4185 JP Equity JSR CORP JP Rubber&Vinyl5919 JP Equity JST CO LTD JP Steel-Specialty6473 JP Equity JTEKT CORP JP Auto/Trk Prts&Equip-Orig6440 JP Equity JUKI CORP JP Appliances4817 JP Equity JUPITER TELECOM JP Cable TV8356 JP Equity JUROKU BANK LTD JP Commer Banks Non-US4686 JP Equity JUSTSYSTEMS CORP JP Applications Software3010 JP Equity JYOMO CO LTD JP Real Estate Mgmnt/Servic8282 JP Equity K'S HOLDINGS COR JP Retail-Consumer Electron8703 JP Equity KABU.COM SEC JP Internet Brokers9661 JP Equity KABUKI-ZA CO LTD JP Real Estate Mgmnt/Servic9477 JP Equity KADOKAWA GROUP HJP Publishing-Books2612 JP Equity KADOYA SESAME JP Food-Misc/Diversified8154 JP Equity KAGA ELECTRONICS JP Electronic Parts Distrib8556 JP Equity KAGAWA BANK LTD JP Commer Banks Non-US2811 JP Equity KAGOME JP Beverages-Non-alcoholic8390 JP Equity KAGOSHIMA BANK JP Commer Banks Non-US1812 JP Equity KAJIMA CORP JP Building&Construct-Misc2371 JP Equity KAKAKU.COM INC JP Internet Content-Info/Ne4521 JP Equity KAKEN PHARM JP Medical-Drugs2294 JP Equity KAKIYASU HONTEN JP Food-Misc/Diversified2220 JP Equity KAMEDA SEIKA CO JP Food-Confectionery8037 JP Equity KAMEI CORP JP Distribution/Wholesale9364 JP Equity KAMIGUMI CO LTD JP Whsing&Harbor Trans Serv8081 JP Equity KANADEN CORP JP Electronic Parts Distrib

Page 19: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

9081 JP Equity KANAGAWA CHUO KOJP Transport-Services9678 JP Equity KANAMOTO CO LTD JP Rental Auto/Equipment1942 JP Equity KANDENKO CO LTD JP Engineering/R&D Services5984 JP Equity KANEFUSA CORP JP Mach Tools&Rel Products4118 JP Equity KANEKA CORP JP Chemicals-Diversified1376 JP Equity KANEKO SEEDS JP Garden Products8020 JP Equity KANEMATSU CORP JP Import/Export8096 JP Equity KANEMATSU ELECT JP Distribution/Wholesale2669 JP Equity KANEMI CO LTD JP Food-Retail1897 JP Equity KANESHITA CONSTR JP Building&Construct-Misc5979 JP Equity KANESO CO LTD JP Metal Processors&Fabrica3372 JP Equity KANMONKAI CO LTD JP Retail-Restaurants2216 JP Equity KANRO JP Food-Confectionery9503 JP Equity KANSAI ELEC PWR JP Electric-Integrated4613 JP Equity KANSAI PAINT JP Coatings/Paint9919 JP Equity KANSAI SUPER MKT JP Food-Retail8545 JP Equity KANSAI URBAN BAN JP Commer Banks Non-US7223 JP Equity KANTO AUTO WORKS JP Auto-Cars/Light Trucks4047 JP Equity KANTO DENKA JP Chemicals-Diversified1661 JP Equity KANTO NATURAL GA JP Oil&Gas Drilling8338 JP Equity KANTO TSUKUBA JP Commer Banks Non-US4452 JP Equity KAO CORP JP Cosmetics&Toiletries7421 JP Equity KAPPA CREATE CO JP Retail-Restaurants9794 JP Equity KARAKAMI KANKOH JP Hotels&Motels7256 JP Equity KASAI KOGYO CO JP Auto/Trk Prts&Equip-Orig8196 JP Equity KASUMI CO LTD JP Retail-Misc/Diversified4031 JP Equity KATAKURA CHIKKA JP Agricultural Chemicals3001 JP Equity KATAKURA INDUSTR JP Textile-Apparel9869 JP Equity KATO SANGYO CO JP Food-Wholesale/Distrib6390 JP Equity KATO WORKS CO JP Machinery-Constr&Mining2873 JP Equity KATOKICHI JP Fisheries6416 JP Equity KATSURAGAWA ELEC JP Miscellaneous Manufactur5931 JP Equity KAWADA INDUSTRIE JP Building-Heavy Construct6648 JP Equity KAWADEN CORP JP Electronic Compo-Misc5608 JP Equity KAWAGUCHI METAL JP Steel-Specialty7952 JP Equity KAWAI MUSICAL IN JP Audio/Video Products2689 JP Equity KAWANISHI HOLDIN JP Distribution/Wholesale9322 JP Equity KAWANISHI WAREHO JP Storage/Warehousing7012 JP Equity KAWASAKI HVY IND JP Diversified Manufact Op4117 JP Equity KAWASAKI KASEI JP Chemicals-Diversified9179 JP Equity KAWASAKI KINKAI JP Transport-Marine9107 JP Equity KAWASAKI KISEN JP Transport-Marine6414 JP Equity KAWASAKI THERMAL JP Machinery-Therml Process3009 JP Equity KAWASHIMA SELKON JP Textile-Products7703 JP Equity KAWASUMI LABS JP Medical Products7242 JP Equity KAYABA INDUSTRY JP Auto/Trk Prts&Equip-Orig1702 JP Equity KCM CORP JP Diversified Minerals9433 JP Equity KDDI CORP JP Telephone-Integrated9045 JP Equity KEIHAN ELECTRIC JP Transport-Rail8818 JP Equity KEIHANSHIN R/E JP Real Estate Mgmnt/Servic9312 JP Equity KEIHIN CO LTD JP Transport-Truck7251 JP Equity KEIHIN CORP JP Auto/Trk Prts&Equip-Orig9006 JP Equity KEIHIN ELEC EXPR JP Transport-Rail

Page 20: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

9008 JP Equity KEIO CORP JP Transport-Rail9009 JP Equity KEISEI ELEC RAIL JP Transport-Rail8544 JP Equity KEIYO BANK LTD JP Commer Banks Non-US8168 JP Equity KEIYO CO LTD JP Retail-Building Products9539 JP Equity KEIYO GAS JP Gas-Distribution4321 JP Equity KENEDIX INC JP Invest Mgmnt/Advis Serv2915 JP Equity KENKO MAYONNAISE JP Food-Misc/Diversified9873 JP Equity KENTUCKY FRIED C JP Retail-Restaurants6765 JP Equity KENWOOD CORP JP Audio/Video Products2594 JP Equity KEY COFFEE INC JP Coffee6861 JP Equity KEYENCE CORP JP Electronic Measur Instr4065 JP Equity KIBUN FOOD CHEMI JP Food-Misc/Diversified2801 JP Equity KIKKOMAN CORP JP Food-Misc/Diversified5970 JP Equity KIKUCHI CO LTD JP Auto/Trk Prts&Equip-Orig7953 JP Equity KIKUSUI CHEMICAL JP Ceramic Products7724 JP Equity KIMMON MFG CO JP Electronic Measur Instr7908 JP Equity KIMOTO CO JP Miscellaneous Manufactur6378 JP Equity KIMURA CHEMICAL JP Machinery-General Indust9368 JP Equity KIMURA UNITY CO JP Transport-Services9636 JP Equity KIN-EI CORP JP Theaters1944 JP Equity KINDEN CORP JP Engineering/R&D Services8118 JP Equity KING CO LTD JP Apparel Manufacturers7962 JP Equity KING JIM JP Office Supplies&Forms7122 JP Equity KINKI SHARYO JP Miscellaneous Manufactur8064 JP Equity KINSHO CORP JP Distribution/Wholesale9041 JP Equity KINTETSU CORP JP Transport-Rail8244 JP Equity KINTETSU DEPT ST JP Retail-Regnl Dept Store9375 JP Equity KINTETSU WORLD JP Transport-Services5196 JP Equity KINUGAWA RUBBER JP Rubber/Plastic Products6313 JP Equity KIORITZ CORP JP Tools-Hand Held8378 JP Equity KIRAYAKA HOLDING JP Commer Banks Non-US2503 JP Equity KIRIN HOLDINGS C JP Brewery2660 JP Equity KIRINDO CO LTD JP Retail-Drug Store3882 JP Equity KISHU PAPER CO JP Paper&Related Products8160 JP Equity KISOJI CO LTD JP Retail-Restaurants4547 JP Equity KISSEI PHARM CO JP Medical-Drugs8551 JP Equity KITA-NIPPON BANK JP Commer Banks Non-US6896 JP Equity KITAGAWA INDUS JP Metal Products-Fasteners6317 JP Equity KITAGAWA IRON WK JP Machinery-Constr&Mining2719 JP Equity KITAMURA CO LTD JP Retail-Consumer Electron1866 JP Equity KITANO CONSTRUCT JP Building&Construct-Misc9930 JP Equity KITAZAWA SANGYO JP Distribution/Wholesale6409 JP Equity KITO CORP JP Miscellaneous Manufactur6498 JP Equity KITZ CORP JP Metal Processors&Fabrica8415 JP Equity KIYO HOLDINGS I JP Commer Banks Non-US4314 JP Equity KK DAVINCI ADVIS JP Consulting Services9726 JP Equity KNT JP Travel Services6999 JP Equity KOA CORP JP Electronic Compo-Misc4097 JP Equity KOATSU GAS KOGYO JP Chemicals-Specialty8077 JP Equity KOBAYASHI METALS JP Distribution/Wholesale4967 JP Equity KOBAYASHI PHARM JP Medical-Drugs8742 JP Equity KOBAYASHI YOKO JP Finance-Other Services3038 JP Equity KOBE BUSSAN CO L JP Food-Retail

Page 21: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

6016 JP Equity KOBE DIESEL JP Engines-Internal Combust9046 JP Equity KOBE ELEC RAIL JP Transport-Rail5406 JP Equity KOBE STEEL LTD JP Steel-Producers6299 JP Equity KOBELCO ECO-SOLU JP Pollution Control4367 JP Equity KOEI CHEMICAL JP Chemicals-Diversified9654 JP Equity KOEI CO LTD JP Entertainment Software2697 JP Equity KOEI NET CO JP Distribution/Wholesale6876 JP Equity KOHA CO LTD JP Lighting Products&Sys7516 JP Equity KOHNAN SHOJI CO JP Retail-Building Products7504 JP Equity KOHSOKU CORP JP Distribution/Wholesale6137 JP Equity KOIKE SANSO KOGY JP Mach Tools&Rel Products6747 JP Equity KOITO INDUSTRIES JP Electric Products-Misc7276 JP Equity KOITO MFG CO JP Auto/Trk Prts&Equip-Orig7513 JP Equity KOJIMA CO LTD JP Retail-Consumer Electron7963 JP Equity KOKEN JP Miscellaneous Manufactur7722 JP Equity KOKUSAI CO LTD JP Electronic Measur Instr7984 JP Equity KOKUYO JP Office Furnishings-Orig5915 JP Equity KOMAI TEKKO JP Building-Heavy Construct6301 JP Equity KOMATSU LTD JP Machinery-Constr&Mining3580 JP Equity KOMATSU SEIREN JP Textile-Products7949 JP Equity KOMATSU WALL IND JP Office Furnishings-Orig2780 JP Equity KOMEHYO JP Retail-Discount8218 JP Equity KOMERI CO LTD JP Retail-Building Products6349 JP Equity KOMORI CORP JP Machinery-Print Trade7494 JP Equity KONAKA CO LTD JP Retail-Apparel/Shoe9766 JP Equity KONAMI CORP JP Entertainment Software7438 JP Equity KONDOTEC INC JP Distribution/Wholesale4902 JP Equity KONICA MINOLTA H JP Photo Equipment&Supplies4956 JP Equity KONISHI CO LTD JP Chemicals-Diversified7868 JP Equity KOSAIDO CO LTD JP Printing-Commercial4922 JP Equity KOSE CORP JP Cosmetics&Toiletries8617 JP Equity KOSEI SECURITIES JP Finance-Invest Bnkr/Brkr2222 JP Equity KOTOBUKI SPIRITS JP Food-Confectionery7554 JP Equity KOURAKUEN CORP JP Retail-Restaurants3117 JP Equity KOWA SPINNING CO JP Textile-Products9973 JP Equity KOZOSUSHI SO-HON JP Food-Wholesale/Distrib7440 JP Equity KRAFT INC JP Retail-Drug Store5352 JP Equity KROSAKI HARIMA JP Ceramic Products9369 JP Equity KRS CORP JP Transport-Services9687 JP Equity KSK CO LTD JP Applications Software9856 JP Equity KU HOLDINGS JP Retail-Automobile6326 JP Equity KUBOTA CORP JP Machinery-Farm7709 JP Equity KUBOTEK CORP JP Electronic Measur Instr1861 JP Equity KUMAGAI GUMI CO JP Building&Construct-Misc4996 JP Equity KUMIAI CHEM IND JP Chemicals-Specialty2695 JP Equity KURA CORP JP Retail-Restaurants3106 JP Equity KURABO INDS JP Textile-Products3405 JP Equity KURARAY CO LTD JP Textile-Products4023 JP Equity KUREHA CORP JP Rubber/Plastic Products5602 JP Equity KURIMOTO JP Metal-Iron6370 JP Equity KURITA WATER IND JP Water Treatment Systems7517 JP Equity KURODA ELEC CO JP Electronic Parts Distrib7726 JP Equity KURODA PRECISION JP Machinery-General Indust

Page 22: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

3398 JP Equity KUSURI NO AOKI JP Retail-Drug Store7889 JP Equity KUWAYAMA CORP JP Retail-Jewelry6971 JP Equity KYOCERA CORP JP Electronic Compo-Misc6881 JP Equity KYODEN CO LTD JP Electronic Compo-Misc7914 JP Equity KYODO PRINTING JP Printing-Commercial2052 JP Equity KYODO SHIRYO CO JP Food-Misc/Diversified6973 JP Equity KYOEI SANGYO CO JP Electronic Parts Distrib5440 JP Equity KYOEI STEEL LTD JP Steel-Producers9130 JP Equity KYOEI TANKER CO JP Transport-Marine8093 JP Equity KYOKUTO BOEKI JP Electronic Parts Distrib7226 JP Equity KYOKUTO KAIHATSU JP Auto-Med&Heavy Duty Trks8706 JP Equity KYOKUTO SECURITI JP Finance-Invest Bnkr/Brkr1301 JP Equity KYOKUYO CO LTD JP Fisheries4569 JP Equity KYORIN CO LTD JP Medical-Drugs6874 JP Equity KYORITSU ELECT JP Electronic Measur Instr9616 JP Equity KYORITSU MAINTEN JP Building-Maint&Service7838 JP Equity KYORITSU PRINTIN JP Printing-Commercial6742 JP Equity KYOSAN ELEC MFG JP Electric Products-Misc7574 JP Equity KYOSHIN TECHNOSO JP Electronic Parts Distrib9723 JP Equity KYOTO HOTEL LTD JP Hotels&Motels7615 JP Equity KYOTO KIMONO YUZ JP Retail-Apparel/Shoe6853 JP Equity KYOWA ELECTRONIC JP Electronic Measur Instr1951 JP Equity KYOWA EXEO CORP JP Engineering/R&D Services4151 JP Equity KYOWA HAKKO KOG JP Medical-Drugs3553 JP Equity KYOWA LEATHER JP Textile-Products5971 JP Equity KYOWAKOGYOSYO COJP Metal Processors&Fabrica1959 JP Equity KYUDENKO CORP JP Engineering/R&D Services9508 JP Equity KYUSHU ELEC PWR JP Electric-Integrated8596 JP Equity KYUSHU LEASING JP Finance-Leasing Compan8918 JP Equity LAND JP Real Estate Mgmnt/Servic8944 JP Equity LAND BUSINESS CO JP Real Estate Mgmnt/Servic8948 JP Equity LANDCOM CORP JP Real Estate Oper/Develop8202 JP Equity LAOX JP Retail-Consumer Electron6920 JP Equity LASERTEC CORP JP Instruments-Scientific2651 JP Equity LAWSON INC JP Retail-Convenience Store2416 JP Equity LAWSON TICKET JP Commercial Services6867 JP Equity LEADER ELECTONIC JP Electronic Measur Instr8848 JP Equity LEOPALACE21 CORP JP Real Estate Oper/Develop9836 JP Equity LEVI STRAUSS JAP JP Apparel Manufacturers8194 JP Equity LIFE CORP JP Retail-Misc/Diversified3373 JP Equity LINK THEORY HOLD JP Retail-Apparel/Shoe7966 JP Equity LINTEC CORP JP Chemicals-Specialty4912 JP Equity LION CORP JP Cosmetics&Toiletries9027 JP Equity LOGINET JAPAN JP Transport-Truck8577 JP Equity LOPRO CORP JP Finance-Commercial4566 JP Equity LTT BIO-PHARMA JP Drug Delivery Systems6592 JP Equity MABUCHI MOTOR JP Electronic Compo-Misc7603 JP Equity MAC HOUSE CO LTD JP Retail-Apparel/Shoe7631 JP Equity MACNICA INC JP Electronic Parts Distrib3730 JP Equity MACROMILL JP E-Services/Consulting1824 JP Equity MAEDA CORP JP Building&Construct-Misc1883 JP Equity MAEDA ROAD CONST JP Building-Heavy Construct6281 JP Equity MAEDA SEISAKUSHO JP Distribution/Wholesale

Page 23: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

6489 JP Equity MAEZAWA INDUSTRI JP Machinery-General Indust7925 JP Equity MAEZAWA KASEI IN JP Steel Pipe&Tube6485 JP Equity MAEZAWA KYUSO IN JP Machinery-Electric Util6135 JP Equity MAKINO MILL MACH JP Machinery-General Indust6586 JP Equity MAKITA CORP JP Tools-Hand Held9890 JP Equity MAKIYA CO LTD JP Retail-Building Products7991 JP Equity MAMIYA OP CO JP Miscellaneous Manufactur9823 JP Equity MAMMY MART CORP JP Food-Retail4917 JP Equity MANDOM CORP JP Cosmetics&Toiletries7730 JP Equity MANI INC JP Medical Products7524 JP Equity MARCHE CORP JP Retail-Restaurants4954 JP Equity MARKTEC CORP JP Chemicals-Specialty6419 JP Equity MARS ENGINEER JP Leisure&Rec Products9763 JP Equity MARUBENI CONSTRU JP Bldg&Construct Prod-Misc8002 JP Equity MARUBENI CORP JP Import/Export9447 JP Equity MARUBENI TELECOM JP Cellular Telecom7537 JP Equity MARUBUN CORP JP Electronic Parts Distrib2288 JP Equity MARUDAI FOOD CO JP Food-Meat Products8245 JP Equity MARUEI DEPART/ST JP Retail-Regnl Dept Store8178 JP Equity MARUETSU INC JP Retail-Misc/Diversified8046 JP Equity MARUFUJI SHEET P JP Distribution/Wholesale1334 JP Equity MARUHA NICHIRO JP Food-Misc/Diversified8252 JP Equity MARUI GROUP JP Retail-Major Dept Store8228 JP Equity MARUICHI JP Food-Wholesale/Distrib5463 JP Equity MARUICHI STL TUB JP Steel Pipe&Tube3422 JP Equity MARUJUN CO LTD JP Auto/Trk Prts&Equip-Orig7594 JP Equity MARUKA MACHINERY JP Distribution/Wholesale9980 JP Equity MARUKO CO LTD JP Intimate Apparel9866 JP Equity MARUKYO CORP JP Food-Retail8167 JP Equity MARUKYU CO LTD JP Food-Retail8256 JP Equity MARUMITSU CO LTD JP Distribution/Wholesale8613 JP Equity MARUSAN SEC JP Finance-Invest Bnkr/Brkr5344 JP Equity MARUWA CO LTD JP Electronic Compo-Misc9067 JP Equity MARUWN CORP JP Transport-Truck6316 JP Equity MARUYAMA MFG JP Machinery-Farm8236 JP Equity MARUZEN CO JP Retail-Bookstore5982 JP Equity MARUZEN CO LTD JP Appliances9068 JP Equity MARUZEN SHOWA UNJP Transport-Services6749 JP Equity MASPRO DENKOH JP Telecommunication Equip7456 JP Equity MATSUDA SANGYO JP Distribution/Wholesale1810 JP Equity MATSUI CONSTRUCT JP Building&Construct-Misc8628 JP Equity MATSUI SECURITIE JP Internet Brokers4365 JP Equity MATSUMOTO YUSHI- JP Chemicals-Diversified6991 JP Equity MATSUS ELEC WORK JP Bldg&Construct Prod-Misc6752 JP Equity MATSUSHITA ELE I JP Audio/Video Products4283 JP Equity MATSUSHITA INFO JP Computers-Integrated Sys8237 JP Equity MATSUYA JP Retail-Regnl Dept Store9887 JP Equity MATSUYA FOODS CO JP Retail-Restaurants6454 JP Equity MAX CO LTD JP Machinery-General Indust8171 JP Equity MAXVALU CHUBU JP Food-Retail7465 JP Equity MAXVALU HOKKAIDO JP Food-Retail8287 JP Equity MAXVALU NISHINIH JP Food-Retail2655 JP Equity MAXVALU TOHOKU JP Food-Retail

Page 24: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

8198 JP Equity MAXVALU TOKAI CO JP Food-Retail7261 JP Equity MAZDA MOTOR JP Auto-Cars/Light Trucks2702 JP Equity MCDONALD'S HOLDI JP Retail-Restaurants6670 JP Equity MCJ CO LTD JP Computers3780 JP Equity MEBIX INC JP Medical Labs&Testing Srv4971 JP Equity MEC CO LTD JP Chemicals-Diversified4557 JP Equity MED & BIO LABS JP Medical-Biomedical/Gene9707 JP Equity MEDCA JAPAN CO JP Medical-Biomedical/Gene7459 JP Equity MEDICEO PALTAC H JP Medical-Whsle Drug Dist7749 JP Equity MEDIKIT CO LTD JP Medical Instruments2370 JP Equity MEDINET CO LTD JP Phys Practice Mgmnt6875 JP Equity MEGACHIPS CORP JP Electronic Compo-Semicon7541 JP Equity MEGANE TOP CO JP Retail-Vision Serv Cntr3318 JP Equity MEGANESUPER JP Retail-Vision Serv Cntr6508 JP Equity MEIDENSHA CORP JP Machinery-Electrical8927 JP Equity MEIHO ENTERPRISE JP Real Estate Oper/Develop2261 JP Equity MEIJI DAIRIES CO JP Food-Dairy Products3388 JP Equity MEIJI ELECTRIC I JP Distribution/Wholesale2202 JP Equity MEIJI SEIKA JP Food-Confectionery9115 JP Equity MEIJI SHIPPING JP Transport-Marine1869 JP Equity MEIKO CONSTRUCTI JP Building&Construct-Misc6787 JP Equity MEIKO ELECTRONIC JP Electronic Compo-Misc4668 JP Equity MEIKO NETWORK JA JP Schools9357 JP Equity MEIKO TRANS CO JP Transport-Marine6709 JP Equity MEISEI ELECTRIC JP Telecommunication Equip1976 JP Equity MEISEI INDL CO JP Engineering/R&D Services9744 JP Equity MEITEC CORP JP Research&Development2207 JP Equity MEITO SANGYO CO JP Food-Confectionery9047 JP Equity MEITO TRANSPORT JP Transport-Truck8103 JP Equity MEIWA CORP JP Distribution/Wholesale8869 JP Equity MEIWA ESTATE CO JP Real Estate Oper/Develop6676 JP Equity MELCO HOLDINGS I JP Computers-Peripher Equip2536 JP Equity MERCIAN CORP JP Beverages-Wine/Spirits1737 JP Equity MESCO INC JP Engineering/R&D Services2400 JP Equity MESSAGE CO LTD JP Medical-Nursing Homes4744 JP Equity MET'S CORP JP Computer Graphics8350 JP Equity MICHINOKU BANK JP Commer Banks Non-US6159 JP Equity MICRON MACHINERY JP Machinery-General Indust6871 JP Equity MICRONICS JAPAN JP Electronic Measur Instr8374 JP Equity MIE BANK LTD JP Commer Banks Non-US4542 JP Equity MIKASA SEIYAKU JP Medical Products2572 JP Equity MIKUNI COCA-COLA JP Beverages-Non-alcoholic7247 JP Equity MIKUNI CORP JP Auto/Trk Prts&Equip-Orig4919 JP Equity MILBON CO LTD JP Cosmetics&Toiletries8766 JP Equity MILLEA HOLDINGS JP Property/Casualty Ins6638 JP Equity MIMAKI ENGINEERI JP Machinery-Print Trade8155 JP Equity MIMASU SEMICONDU JP Electronic Compo-Semicon8554 JP Equity MINAMI-NIPPON BK JP Commer Banks Non-US8543 JP Equity MINATO BANK LTD JP Commer Banks Non-US6479 JP Equity MINEBEA CO LTD JP Electronic Compo-Misc9946 JP Equity MINISTOP CO LTD JP Retail-Convenience Store4544 JP Equity MIRACA HOLDINGS JP Medical-Drugs7931 JP Equity MIRAI INDUSTRY C JP Miscellaneous Manufactur

Page 25: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

4238 JP Equity MIRAIAL CO LTD JP Electronic Compo-Misc7983 JP Equity MIROKU CORP JP Firearms&Ammunition9928 JP Equity MIROKU JYOHO SER JP Applications Software1722 JP Equity MISAWA HOMES CO JP Bldg-Residential/Commer3872 JP Equity MISHIMA PAPER CO JP Paper&Related Products9664 JP Equity MISONOZA THEATRI JP Theaters7441 JP Equity MISUMI CO LTD JP Distribution/Wholesale9962 JP Equity MISUMI GROUP INC JP Metal Products-Distrib8066 JP Equity MITANI CORP JP Bldg Prod-Cement/Aggreg8285 JP Equity MITANI SANGYO JP Distribution/Wholesale5273 JP Equity MITANI SEKISAN JP Bldg Prod-Cement/Aggreg8622 JP Equity MITO SECURITIES JP Finance-Invest Bnkr/Brkr5804 JP Equity MITSUB CABLE IND JP Wire&Cable Products6503 JP Equity MITSUB ELEC CORP JP Electric Products-Misc8802 JP Equity MITSUB ESTATE CO JP Real Estate Mgmnt/Servic4182 JP Equity MITSUB GAS CHEM JP Chemicals-Diversified7011 JP Equity MITSUB HEAVY IND JP Diversified Manufact Op6331 JP Equity MITSUB KAKOKI JP Engineering/R&D Services9301 JP Equity MITSUB LOGISTICS JP Storage/Warehousing5711 JP Equity MITSUB MATERIALS JP Non-Ferrous Metals7211 JP Equity MITSUB MOTORS CO JP Auto-Cars/Light Trucks3864 JP Equity MITSUB PAPER JP Paper&Related Products7976 JP Equity MITSUB PENCIL CO JP Office Supplies&Forms3404 JP Equity MITSUB RAYON CO JP Textile-Products5771 JP Equity MITSUB SHINDOH JP Metal-Copper5632 JP Equity MITSUB STEEL MFG JP Steel-Specialty7280 JP Equity MITSUBA CORP JP Auto/Trk Prts&Equip-Orig4188 JP Equity MITSUBISHI CHEMI JP Chemicals-Diversified8058 JP Equity MITSUBISHI CORP JP Import/Export4508 JP Equity MITSUBISHI TANAB JP Medical-Drugs8306 JP Equity MITSUBISHI UFJ F JP Commer Banks Non-US8593 JP Equity MITSUBISHI UFJ L JP Finance-Leasing Compan8583 JP Equity MITSUBISHI UFJ N JP Finance-Credit Card5192 JP Equity MITSUBOSHI BELTI JP Rubber/Plastic Products8031 JP Equity MITSUI & CO JP Import/Export4183 JP Equity MITSUI CHEMICALS JP Petrochemicals7003 JP Equity MITSUI ENG&SHIPB JP Shipbuilding8801 JP Equity MITSUI FUDOSAN JP Real Estate Oper/Develop6966 JP Equity MITSUI HIGH-TEC JP Metal Processors&Fabrica1868 JP Equity MITSUI HOME CO JP Bldg-Residential/Commer2665 JP Equity MITSUI KNOWLEDGE JP Networking Products1518 JP Equity MITSUI MATSUSHIM JP Coal5706 JP Equity MITSUI MIN&SMELT JP Metal-Diversified3315 JP Equity MITSUI MINING CO JP Diversified Minerals9104 JP Equity MITSUI OSK LINES JP Transport-Marine2109 JP Equity MITSUI SUGAR CO JP Sugar8752 JP Equity MITSUI SUMITOMO JP Property/Casualty Ins9302 JP Equity MITSUI-SOKO CO JP Storage/Warehousing2779 JP Equity MITSUKOSHI LTD JP Retail-Major Dept Store6767 JP Equity MITSUMI ELEC CO JP Capacitors7916 JP Equity MITSUMURA PRINTI JP Printing-Commercial8131 JP Equity MITSUUROKO JP Distribution/Wholesale6005 JP Equity MIURA CO LTD JP Machinery-General Indust

Page 26: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

7920 JP Equity MIURA PRINTING JP Printing-Commercial2121 JP Equity MIXI INC JP Internet Content-Info/Ne6885 JP Equity MIYACHI CORP JP Machinery-General Indust3431 JP Equity MIYAJI ENGINEERI JP Building-Heavy Construct3424 JP Equity MIYAKO INC JP Miscellaneous Manufactur6766 JP Equity MIYAKOSHI CORP JP Audio/Video Products6162 JP Equity MIYANO MACHINERY JP Mach Tools&Rel Products8393 JP Equity MIYAZAKI BANK JP Commer Banks Non-US8560 JP Equity MIYAZAKI TAIYO B JP Commer Banks Non-US4404 JP Equity MIYOSHI OIL&FAT JP Food-Misc/Diversified3216 JP Equity MIYUKI HOLDINGS JP Textile-Apparel8411 JP Equity MIZUHO FINANCIAL JP Commer Banks Non-US8607 JP Equity MIZUHO INVESTORS JP Finance-Invest Bnkr/Brkr8404 JP Equity MIZUHO TRUST & B JP Commer Banks Non-US8022 JP Equity MIZUNO CORP JP Athletic Equipment2478 JP Equity MK CAPITAL MANAG JP Invest Mgmnt/Advis Serv5906 JP Equity MK SEIKO JP Consumer Products-Misc4534 JP Equity MOCHIDA PHARM JP Medical-Drugs6269 JP Equity MODEC INC JP Machinery-Constr&Mining5986 JP Equity MOLITEC STEEL JP Metal Processors&Fabrica8698 JP Equity MONEX BEANS HOLD JP Internet Brokers8732 JP Equity MONEY PARTNERS JP Finance-Other Services3064 JP Equity MONOTARO CO LTD JP E-Commerce/Products6141 JP Equity MORI SEIKI CO JP Mach Tools&Rel Products2201 JP Equity MORINAGA & CO JP Food-Confectionery2264 JP Equity MORINAGA MILK IN JP Food-Dairy Products4524 JP Equity MORISHITA JINTAN JP Food-Confectionery6455 JP Equity MORITA CORP JP Miscellaneous Manufactur7714 JP Equity MORITEX CORP JP Instruments-Scientific9837 JP Equity MORITO CO LTD JP Distribution/Wholesale4765 JP Equity MORNINGSTAR JPN JP Internet Content-Info/Ne2217 JP Equity MOROZOFF LTD JP Food-Confectionery5464 JP Equity MORY INDUSTRIES JP Steel Pipe&Tube8153 JP Equity MOS FOOD SERVICE JP Retail-Restaurants4708 JP Equity MOSHI MOSHI HOT JP Direct Marketing8203 JP Equity MR MAX CORP JP Retail-Discount9438 JP Equity MTI LTD JP Cellular Telecom7292 JP Equity MURAKAMI CORP JP Auto/Trk Prts&Equip-Orig6981 JP Equity MURATA MFG CO JP Electronic Compo-Misc7521 JP Equity MUSASHI CO LTD JP Distribution/Wholesale7220 JP Equity MUSASHI SEIMITSU JP Auto/Trk Prts&Equip-Orig8336 JP Equity MUSASHINO BANK JP Commer Banks Non-US7927 JP Equity MUTO SEIKO CO. JP Rubber/Plastic Products7999 JP Equity MUTOH HOLDINGS C JP Instruments-Scientific8005 JP Equity MUTOW CO LTD JP Retail-Misc/Diversified6268 JP Equity NABTESCO CORP JP Machinery-General Indust9788 JP Equity NAC CO LTD JP Commercial Services6474 JP Equity NACHI-FUJIKOSHI JP Metal Processors&Fabrica7435 JP Equity NADEX CO LTD JP Distribution/Wholesale2790 JP Equity NAFCO JP Retail-Home Furnishings8139 JP Equity NAGAHORI CORP JP Distribution/Wholesale7447 JP Equity NAGAILEBEN CO JP Apparel Manufacturers8521 JP Equity NAGANO BANK LTD JP Commer Banks Non-US

Page 27: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

6878 JP Equity NAGANO JP RADIO JP Electronic Compo-Misc7715 JP Equity NAGANO KEIKI CO JP Electronic Measur Instr8012 JP Equity NAGASE & CO LTD JP Import/Export9733 JP Equity NAGASE BROTHERS JP Commercial Services2899 JP Equity NAGATANIEN CO JP Food-Misc/Diversified9663 JP Equity NAGAWA CO LTD JP Building&Construct-Misc9048 JP Equity NAGOYA RAILROAD JP Transport-Rail8013 JP Equity NAIGAI CO LTD JP Apparel Manufacturers7018 JP Equity NAIKAI ZOSEN JP Shipbuilding7624 JP Equity NAITO & CO LTD JP Distribution/Wholesale7987 JP Equity NAKABAYASHI CO JP Paper&Related Products6496 JP Equity NAKAKITA SEISAKU JP Metal Processors&Fabrica2204 JP Equity NAKAMURAYA JP Food-Confectionery7716 JP Equity NAKANISHI INC JP Dental Supplies&Equip1827 JP Equity NAKANO CORP JP Building&Construct-Misc6411 JP Equity NAKANO REFRIGERA JP Electric Products-Misc7627 JP Equity NAKAU CO LTD JP Retail-Restaurants5408 JP Equity NAKAYAMA STEEL JP Steel-Producers7442 JP Equity NAKAYAMAFUKU CO JP Distribution/Wholesale7832 JP Equity NAMCO BANDAI HOL JP Leisure&Rec/Games7014 JP Equity NAMURA SHIPBUILD JP Shipbuilding7880 JP Equity NANBU PLASTICS JP Rubber/Plastic Products9044 JP Equity NANKAI ELEC RAIL JP Transport-Rail7887 JP Equity NANKAI PLYWOOD JP Bldg Prod-Wood1850 JP Equity NANKAI TATSUMURA JP Building-Heavy Construct8367 JP Equity NANTO BANK LTD JP Commer Banks Non-US3364 JP Equity NARUMIYA INTER JP Retail-Apparel/Shoe4627 JP Equity NATOCO CO LTD JP Coatings/Paint2922 JP Equity NATORI CO LTD JP Food-Confectionery3534 JP Equity NBC INC JP Diversified Manufact Op4106 JP Equity NE CHEMCAT JP Chemicals-Specialty6701 JP Equity NEC CORP JP Electronic Compo-Misc6723 JP Equity NEC ELECTRONICS JP Semicon Compo-Intg Circu2322 JP Equity NEC FIELDING LTD JP Computer Services8793 JP Equity NEC LEASING LTD JP Finance-Leasing Compan9430 JP Equity NEC MOBILING LTD JP Communications Software1973 JP Equity NEC NETWORKS & S JP Engineering/R&D Services6759 JP Equity NEC TOKIN CORP JP Electronic Compo-Misc7518 JP Equity NET ONE SYSTEMS JP Computers-Integrated Sys3328 JP Equity NETPRICE COM JP E-Commerce/Products5976 JP Equity NETUREN CO LTD JP Metal Processors&Fabrica6824 JP Equity NEW COSMOS ELECT JP Electronic Secur Devices4406 JP Equity NEW JAPAN CHEM JP Chemicals-Diversified6911 JP Equity NEW JAPAN RADIO JP Electronic Compo-Semicon5996 JP Equity NEW TACHIKAWA AI JP Machinery-General Indust2120 JP Equity NEXT CO LTD JP Internet Content-Info/Ne4346 JP Equity NEXYZ CORP JP Broadcast Serv/Program6494 JP Equity NFK HOLDINGS CO JP Machinery-Therml Process2497 JP Equity NGI GROUP INC JP E-Marketing/Info5333 JP Equity NGK INSULATORS JP Electronic Compo-Misc5334 JP Equity NGK SPARK PLUG JP Auto/Trk Prts&Equip-Orig7563 JP Equity NHK SALES CO LTD JP Distribution/Wholesale5991 JP Equity NHK SPRING CO JP Auto/Trk Prts&Equip-Orig

Page 28: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

9652 JP Equity NIC CORP JP Human Resources4463 JP Equity NICCA CHEMICAL JP Chemicals-Diversified8089 JP Equity NICE HOLDINGS IN JP Bldg Prod-Wood4541 JP Equity NICHI-IKO PHARMA JP Medical-Drugs5658 JP Equity NICHIA STEEL WOR JP Wire&Cable Products5393 JP Equity NICHIAS CORP JP Bldg&Construct Prod-Misc4218 JP Equity NICHIBAN CO LTD JP Office Supplies&Forms6996 JP Equity NICHICON CORP JP Capacitors9902 JP Equity NICHIDEN CORP JP Electronic Parts Distrib7943 JP Equity NICHIHA CORP JP Bldg&Construct Prod-Misc9792 JP Equity NICHII GAKKAN JP Commercial Services8839 JP Equity NICHIMO(BUILDER) JP Real Estate Mgmnt/Servic8091 JP Equity NICHIMO(FISHING) JP Fisheries2871 JP Equity NICHIREI CORP JP Food-Misc/Diversified5011 JP Equity NICHIREKI CO LTD JP Bldg&Construct Prod-Misc5184 JP Equity NICHIRIN CO LTD JP Auto/Trk Prts&Equip-Orig2055 JP Equity NICHIWA SANGYO JP Food-Misc/Diversified7756 JP Equity NIDEC COPAL CORP JP Electronic Compo-Misc6883 JP Equity NIDEC COPAL ELEC JP Electronic Compo-Misc6594 JP Equity NIDEC CORP JP Electronic Compo-Misc7757 JP Equity NIDEC SANKYO COR JP Audio/Video Products7728 JP Equity NIDEC TOSOK CORP JP Machinery-General Indust6833 JP Equity NIDEC-READ CORP JP Electronic Measur Instr8458 JP Equity NIF SMBC VENT JP Venture Capital7988 JP Equity NIFCO INC JP Auto/Trk Prts&Equip-Orig3828 JP Equity NIFTY CORP JP Internet Connectiv Svcs5345 JP Equity NIHON CERATEC JP Semicon Compo-Intg Circu3341 JP Equity NIHON CHOUZAI JP Retail-Drug Store6779 JP Equity NIHON DEMPA CO JP Electronic Compo-Misc1723 JP Equity NIHON DENGI CO JP Engineering/R&D Services9908 JP Equity NIHON DENKEI CO JP Electronic Measur Instr8877 JP Equity NIHON ESLEAD JP Real Estate Oper/Develop4781 JP Equity NIHON HOUSING CO JP Building-Maint&Service6974 JP Equity NIHON INTER ELEC JP Electronic Compo-Semicon9677 JP Equity NIHON JUMBO CO JP Photo Equipment&Supplies4094 JP Equity NIHON KAGAKU SAN JP Chemicals-Diversified6943 JP Equity NIHON KAIHEIKI JP Power Conv/Supply Equip6849 JP Equity NIHON KOHDEN JP Medical Instruments2127 JP Equity NIHON M&A CENTER JP Consulting Services8042 JP Equity NIHON MATAI JP Containers-Paper/Plastic4997 JP Equity NIHON NOHYAKU JP Agricultural Chemicals4095 JP Equity NIHON PARKER CO JP Chemicals-Diversified7291 JP Equity NIHON PLAST CO JP Auto/Trk Prts&Equip-Orig2892 JP Equity NIHON SHOKUHIN JP Food-Flour&Grain6242 JP Equity NIHON SPINDLE MF JP Metal Processors&Fabrica4619 JP Equity NIHON TOKUSHU TO JP Coatings/Paint6788 JP Equity NIHON TRIM CO JP Electric Products-Misc8056 JP Equity NIHON UNISYS JP Applications Software5210 JP Equity NIHON YAMAMURA JP Containers-Metal/Glass9017 JP Equity NIIGATA KOTSU JP Transport-Services5367 JP Equity NIKKATO CORP JP Ceramic Products6042 JP Equity NIKKI CO LTD JP Auto/Trk Prts&Equip-Orig6376 JP Equity NIKKISO JP Miscellaneous Manufactur

Page 29: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

6306 JP Equity NIKKO (ENGINEER) JP Machinery-Constr&Mining5343 JP Equity NIKKO (ISHIKAWA) JP Miscellaneous Manufactur8603 JP Equity NIKKO CORDIAL CO JP Finance-Invest Bnkr/Brkr7731 JP Equity NIKON CORP JP Photo Equipment&Supplies3338 JP Equity NINETY-NINE PLUS JP Retail-Discount7974 JP Equity NINTENDO CO LTD JP Toys6130 JP Equity NIPPEI TOYAMA JP Mach Tools&Rel Products1881 JP Equity NIPPO CORP JP Building-Heavy Construct9913 JP Equity NIPPO LTD JP Electronic Parts Distrib6930 JP Equity NIPPON ANTENNA JP Telecommunication Equip6946 JP Equity NIPPON AVIONICS JP Machinery-Electrical2108 JP Equity NIPPON BEET SUGA JP Sugar4064 JP Equity NIPPON CARBIDE JP Chemicals-Diversified5302 JP Equity NIPPON CARBON JP Chemicals-Other2393 JP Equity NIPPON CARE SUPP JP Commercial Services6929 JP Equity NIPPON CERAMIC JP Electronic Measur Instr4092 JP Equity NIPPON CHEM INDL JP Chemicals-Diversified6997 JP Equity NIPPON CHEMI-CON JP Capacitors4539 JP Equity NIPPON CHEMIPHAR JP Medical-Generic Drugs5609 JP Equity NIPPON CHUZO KK JP Metal Processors&Fabrica5269 JP Equity NIPPON CONCRETE JP Bldg Prod-Cement/Aggreg5563 JP Equity NIPPON DENKO CO JP Metal-Diversified1950 JP Equity NIPPON DENSETSU JP Engineering/R&D Services1956 JP Equity NIPPON DENWA SHI JP Telecom Services5214 JP Equity NIPPON ELEC GLAS JP Electronic Compo-Misc9062 JP Equity NIPPON EXPRESS JP Transport-Truck3512 JP Equity NIPPON FELT CO JP Textile-Products5942 JP Equity NIPPON FILCON CO JP Metal Processors&Fabrica4362 JP Equity NIPPON FINE CHEM JP Chemicals-Specialty2001 JP Equity NIPPON FLOUR JP Food-Flour&Grain2056 JP Equity NIPPON FORMULA JP Food-Misc/Diversified6261 JP Equity NIPPON GAME CARD JP Leisure&Rec Products8174 JP Equity NIPPON GAS JP Distribution/Wholesale5262 JP Equity NIPPON HUME JP Bldg Prod-Cement/Aggreg2349 JP Equity NIPPON INFO DEV JP Computers-Integrated Sys2325 JP Equity NIPPON JOGESUIDO JP Consulting Services9728 JP Equity NIPPON KANZAI JP Commercial Services4007 JP Equity NIPPON KASEI CHE JP Agricultural Chemicals4272 JP Equity NIPPON KAYAKU JP Chemicals-Diversified5491 JP Equity NIPPON KINZOKU JP Steel-Specialty3891 JP Equity NIPPON KODOSHI JP Paper&Related Products1954 JP Equity NIPPON KOEI JP Engineering/R&D Services9072 JP Equity NIPPON KONPO UNY JP Transport-Truck5476 JP Equity NIPPON KOSHUHA JP Steel-Specialty4658 JP Equity NIPPON KUCHO SER JP Commercial Services5701 JP Equity NIPPON LIGHT MET JP Metal-Aluminum2282 JP Equity NIPPON MEAT PACK JP Food-Meat Products5479 JP Equity NIPPON METAL IND JP Steel-Specialty5016 JP Equity NIPPON MINING HO JP Oil Refining&Marketing5001 JP Equity NIPPON OIL CORP JP Oil Refining&Marketing4612 JP Equity NIPPON PAINT CO JP Coatings/Paint3893 JP Equity NIPPON PAPER GRO JP Paper&Related Products2353 JP Equity NIPPON PARKING D JP Commercial Services

Page 30: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

6490 JP Equity NIPPON PILLAR PA JP Miscellaneous Manufactur6461 JP Equity NIPPON PISTON RG JP Auto/Trk Prts&Equip-Orig5389 JP Equity NIPPON RESIBON JP Bldg&Construct Prod-Misc1884 JP Equity NIPPON ROAD CO JP Building-Heavy Construct7287 JP Equity NIPPON SEIKI JP Auto/Trk Prts&Equip-Orig5010 JP Equity NIPPON SEIRO JP Petrochemicals5659 JP Equity NIPPON SEISEN JP Wire&Cable Products7102 JP Equity NIPPON SHARYO JP Auto-Med&Heavy Duty Trks5202 JP Equity NIPPON SHEET GLA JP Bldg Prod-Doors&Windows4516 JP Equity NIPPON SHINYAKU JP Medical-Drugs4114 JP Equity NIPPON SHOKUBAI JP Chemicals-Diversified6741 JP Equity NIPPON SIGNAL CO JP Electric Products-Misc4041 JP Equity NIPPON SODA CO JP Chemicals-Diversified9810 JP Equity NIPPON STEEL JP Metal Products-Distrib5401 JP Equity NIPPON STEEL JP Steel-Producers1332 JP Equity NIPPON SUISAN JP Fisheries4201 JP Equity NIPPON SYN CHEM JP Chemicals-Diversified9739 JP Equity NIPPON SYSTEMWAR JP Enterprise Software/Serv9432 JP Equity NIPPON TELEGRAPH JP Telephone-Integrated6480 JP Equity NIPPON THOMPSON JP Machinery-General Indust6998 JP Equity NIPPON TUNGSTEN JP Electronic Compo-Misc9404 JP Equity NIPPON TV NETWK JP Television7995 JP Equity NIPPON VALQUA IN JP Rubber/Plastic Products5480 JP Equity NIPPON YAKIN KO JP Steel-Specialty9101 JP Equity NIPPON YUSEN JP Transport-Marine7105 JP Equity NIPPON YUSOKI JP Machinery-Material Handl8754 JP Equity NIPPONKOA INS CO JP Property/Casualty Ins8086 JP Equity NIPRO CORP JP Medical Products6863 JP Equity NIRECO CORP JP Electronic Measur Instr8571 JP Equity NIS GROUP CO LTD JP Finance-Commercial6415 JP Equity NISCA CORP JP Office Automation&Equip8327 JP Equity NISHI-NIPPON CIT JP Commer Banks Non-US9031 JP Equity NISHI-NIPPON RAI JP Transport-Rail5161 JP Equity NISHIKAWA RUBBER JP Rubber/Plastic Products1820 JP Equity NISHIMATSU CONST JP Building&Construct-Misc7545 JP Equity NISHIMATSUYA CHA JP Retail-Apparel/Shoe9699 JP Equity NISHIO RENT ALL JP Rental Auto/Equipment6591 JP Equity NISHISHIBA ELECT JP Power Conv/Supply Equip4021 JP Equity NISSAN CHEM INDS JP Chemicals-Diversified7201 JP Equity NISSAN MOTOR CO JP Auto-Cars/Light Trucks7222 JP Equity NISSAN SHATAI JP Auto-Cars/Light Trucks8759 JP Equity NISSAY DOWA JP Property/Casualty Ins6284 JP Equity NISSEI ASB MACHI JP Machinery-Therml Process1916 JP Equity NISSEI BUILD KOG JP Bldg-Residential/Commer6271 JP Equity NISSEI CORP JP Machinery-General Indust6293 JP Equity NISSEI PLASTIC JP Machinery-Therml Process8248 JP Equity NISSEN HOLDINGS JP Retail-Catalog Shopping7915 JP Equity NISSHA PRINTING JP Printing-Commercial4713 JP Equity NISSHIN ELECT JP Computer Services8881 JP Equity NISSHIN FUDOSAN JP Real Estate Oper/Develop2602 JP Equity NISSHIN OILLIO JP Food-Misc/Diversified2002 JP Equity NISSHIN SEIFUN JP Food-Flour&Grain5407 JP Equity NISSHIN STEEL JP Steel-Producers

Page 31: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

3105 JP Equity NISSHINBO INDS JP Textile-Products9865 JP Equity NISSHO ELECTRONI JP Electronic Parts Distrib9066 JP Equity NISSIN CORP JP Whsing&Harbor Trans Serv6641 JP Equity NISSIN ELECTRIC JP Electronic Compo-Misc2897 JP Equity NISSIN FOOD PROD JP Food-Misc/Diversified4315 JP Equity NISSIN HEALTHCAR JP Food-Catering7230 JP Equity NISSIN KOGYO CO JP Auto/Trk Prts&Equip-Orig8426 JP Equity NISSIN SERVICER JP Finance-Other Services7490 JP Equity NISSIN SHOJI CO JP Retail-Petroleum Prod2116 JP Equity NISSIN SUGAR MFG JP Sugar4550 JP Equity NISSUI PHARMA JP Medical-Drugs7021 JP Equity NITCHITSU CO LTD JP Machinery-Therml Process9843 JP Equity NITORI CO LTD JP Retail-Home Furnishings5186 JP Equity NITTA CORP JP Rubber/Plastic Products6493 JP Equity NITTAN VALVE JP Auto/Trk Prts&Equip-Orig1515 JP Equity NITTETSU MINING JP Diversified Minerals3110 JP Equity NITTO BOSEKI CO JP Textile-Products6988 JP Equity NITTO DENKO CORP JP Chemicals-Diversified4033 JP Equity NITTO FC CO LTD JP Agricultural Chemicals2003 JP Equity NITTO FUJI FLOUR JP Food-Flour&Grain6651 JP Equity NITTO KOGYO CORP JP Electronic Compo-Misc6151 JP Equity NITTO KOHKI CO JP Machinery-General Indust5957 JP Equity NITTO SEIKO CO JP Tools-Hand Held2877 JP Equity NITTOBEST CORP JP Food-Misc/Diversified6145 JP Equity NITTOKU ENGINEER JP Industrial Automat/Robot2731 JP Equity NIWS CO HQ LTD JP Computers-Integrated Sys8947 JP Equity NOEL CO LTD JP Real Estate Oper/Develop4916 JP Equity NOEVIR JP Cosmetics&Toiletries4403 JP Equity NOF JP Chemicals-Diversified6744 JP Equity NOHMI BOSAI LTD JP Protection-Safety7419 JP Equity NOJIMA CORP JP Retail-Discount7240 JP Equity NOK JP Auto/Trk Prts&Equip-Orig9716 JP Equity NOMURA CO LTD JP Commercial Services8604 JP Equity NOMURA HOLDINGS JP Finance-Invest Bnkr/Brkr6254 JP Equity NOMURA MICRO SCI JP Water Treatment Systems3231 JP Equity NOMURA REAL ESTA JP Real Estate Mgmnt/Servic4307 JP Equity NOMURA RESEARCH JP Enterprise Software/Serv5331 JP Equity NORITAKE CO LTD JP Housewares7744 JP Equity NORITSU KOKI CO JP Photo Equipment&Supplies5943 JP Equity NORITZ CORP JP Appliances2051 JP Equity NOSAN CORP JP Agricultural Operations2128 JP Equity NOVARESE INC JP Commercial Services6255 JP Equity NPC INC JP Batteries/Battery Sys2327 JP Equity NS SOLUTIONS JP Computers-Integrated Sys6157 JP Equity NS TOOL JP Mach Tools&Rel Products9759 JP Equity NSD CO LTD JP Applications Software6471 JP Equity NSK LTD JP Metal Processors&Fabrica6472 JP Equity NTN CORP JP Metal Processors&Fabrica9613 JP Equity NTT DATA CORP JP Networking Products3850 JP Equity NTT DATA INTRAMA JP E-Services/Consulting9437 JP Equity NTT DOCOMO INC JP Cellular Telecom8933 JP Equity NTT URBAN DEV JP Real Estate Oper/Develop6256 JP Equity NUFLARE TECHNOLO JP Semiconductor Equipment

Page 32: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

9637 JP Equity O S CO LTD JP Real Estate Mgmnt/Servic6213 JP Equity O-M LTD JP Industrial Automat/Robot3113 JP Equity OAK CAPITAL CORP JP Distribution/Wholesale6877 JP Equity OBARA CORP JP Machinery-General Indust1802 JP Equity OBAYASHI CORP JP Building&Construct-Misc1896 JP Equity OBAYASHI ROAD JP Building&Construct-Misc4733 JP Equity OBIC BUSINESS JP Applications Software4684 JP Equity OBIC CO LTD JP Computers-Integrated Sys7489 JP Equity OCHI SANGYO CO JP Distribution/Wholesale9007 JP Equity ODAKYU ELEC RAIL JP Transport-Rail6889 JP Equity ODELIC CO LTD JP Lighting Products&Sys2533 JP Equity OENON HOLDINGS I JP Beverages-Wine/Spirits8361 JP Equity OGAKI KYORITSU JP Commer Banks Non-US6408 JP Equity OGURA CLUTCH JP Auto/Trk Prts&Equip-Orig5218 JP Equity OHARA INC JP Advanced Materials/Prd7628 JP Equity OHASHI TECHNICA JP Distribution/Wholesale8120 JP Equity OHKI CO LTD JP Medical-Whsle Drug Dist1793 JP Equity OHMOTO GUMI CO JP Building-Heavy Construct9936 JP Equity OHSHO FOOD SERV JP Retail-Restaurants7481 JP Equity OIE SANGYO CO JP Food-Wholesale/Distrib6282 JP Equity OILES CORP JP Metal Products-Fasteners8392 JP Equity OITA BANK LTD JP Commer Banks Non-US6428 JP Equity OIZUMI CORP JP Miscellaneous Manufactur3861 JP Equity OJI PAPER CO LTD JP Paper&Related Products5959 JP Equity OKABE JP Bldg&Construct Prod-Misc5122 JP Equity OKAMOTO INDS INC JP Rubber/Plastic Products6125 JP Equity OKAMOTO MACH TOOJP Machinery-General Indust7994 JP Equity OKAMURA CORP JP Office Furnishings-Orig6492 JP Equity OKANO VALVE MFG JP Metal Processors&Fabrica8609 JP Equity OKASAN HOLDINGS JP Finance-Invest Bnkr/Brkr7485 JP Equity OKAYA & CO LTD JP Metal Products-Distrib6926 JP Equity OKAYA ELECTRIC JP Electronic Compo-Misc5815 JP Equity OKI ELEC CABLE JP Computers-Peripher Equip6703 JP Equity OKI ELECTRIC IND JP Telecommunication Equip1767 JP Equity OKI WINTECH CO JP Engineering/R&D Services9436 JP Equity OKINAWA CELLULAR JP Cellular Telecom9511 JP Equity OKINAWA ELEC PWR JP Electric-Integrated6205 JP Equity OKK CORP JP Industrial Automat/Robot6103 JP Equity OKUMA CORP JP Machinery-General Indust1833 JP Equity OKUMURA CORP JP Building&Construct-Misc4221 JP Equity OKURA INDUSTRIAL JP Chemicals-Plastics8217 JP Equity OKUWA CO LTD JP Retail-Misc/Diversified7959 JP Equity OLIVER CORP JP Home Furnishings8289 JP Equity OLYMPIC CORP JP Retail-Misc/Diversified7733 JP Equity OLYMPUS CORP JP Photo Equipment&Supplies8258 JP Equity OMC CARD INC JP Finance-Credit Card6645 JP Equity OMRON CORP JP Electronic Compo-Misc5816 JP Equity ONAMBA CO LTD JP Wire&Cable Products4564 JP Equity ONCOTHERAPY SCIE JP Medical-Biomedical/Gene5987 JP Equity ONEX CORP JP Metal Processors&Fabrica4528 JP Equity ONO PHARMA JP Medical-Drugs6858 JP Equity ONO SOKKI CO LTD JP Electronic Measur Instr7414 JP Equity ONOKEN CO LTD JP Metal Products-Distrib

Page 33: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

8016 JP Equity ONWARD HOLDINGS JP Apparel Manufacturers2705 JP Equity OOTOYA CO LTD JP Retail-Restaurants2389 JP Equity OPT JP E-Marketing/Info6914 JP Equity OPTEX CO LTD JP Electronic Compo-Misc4716 JP Equity ORACLE CORP JPN JP Enterprise Software/Serv6368 JP Equity ORGANO CORP JP Machinery-General Indust8585 JP Equity ORIENT CORP JP Finance-Credit Card1786 JP Equity ORIENT SHIRAISHI JP Building-Heavy Construct4661 JP Equity ORIENTAL LAND CO JP Resorts/Theme Parks2891 JP Equity ORIENTAL YEAST JP Food-Flour&Grain6513 JP Equity ORIGIN ELECTRIC JP Machinery-Electrical8591 JP Equity ORIX CORP JP Finance-Leasing Compan9532 JP Equity OSAKA GAS CO LTD JP Gas-Distribution4187 JP Equity OSAKA ORGANIC JP Chemicals-Diversified8512 JP Equity OSAKA SECURITIES JP Finance-Other Services8697 JP Equity OSAKA SECURITIES JP Finance-Other Services5449 JP Equity OSAKA STEEL CO JP Steel-Producers5726 JP Equity OSAKA TITANIUM JP Non-Ferrous Metals6644 JP Equity OSAKI ELECTRIC JP Electronic Measur Instr6259 JP Equity OSAKI ENGINEERIN JP Electronic Connectors6136 JP Equity OSG CORP JP Mach Tools&Rel Products7555 JP Equity OTA FLORICULTURE JP Distribution/Wholesale7434 JP Equity OTAKE CORP JP Metal Products-Distrib9541 JP Equity OTAKI GAS CO LTD JP Gas-Distribution4768 JP Equity OTSUKA CORP JP Computers-Integrated Sys8186 JP Equity OTSUKA KAGU LTD JP Retail-Home Furnishings8041 JP Equity OUG HOLDINGS INC JP Food-Wholesale/Distrib7727 JP Equity OVAL CORP JP Electronic Measur Instr9755 JP Equity OYO CORP JP Environ Consulting&Eng7617 JP Equity OZEKI CO LTD JP Food-Retail7487 JP Equity OZU CORP JP Distribution/Wholesale7250 JP Equity PAC INDUSTRIAL JP Auto/Trk Prts&Equip-Orig5541 JP Equity PAC METALS CO JP Metal-Diversified2466 JP Equity PACIFIC GOLF JP Golf8902 JP Equity PACIFIC MANAGEME JP Invest Mgmnt/Advis Serv3950 JP Equity PACK CORP JP Paper&Related Products2726 JP Equity PAL CO LTD JP Retail-Apparel/Shoe1924 JP Equity PANAHOME CORP JP Bldg&Construct Prod-Misc7960 JP Equity PARAMOUNT BED CO JP Medical Products8251 JP Equity PARCO JP Retail-Major Dept Store7455 JP Equity PARIS MIKI INC JP Retail-Vision Serv Cntr4666 JP Equity PARK24 CO LTD JP Commercial Services9845 JP Equity PARKER CORP JP Distribution/Wholesale9232 JP Equity PASCO CORP JP Commercial Services6825 JP Equity PATLITE CORP JP Electric Products-Misc7618 JP Equity PC DEPOT CORP JP Retail-Computer Equip9629 JP Equity PCA CORP JP Applications Software6262 JP Equity PEGASUS SEWING JP Appliances1893 JP Equity PENTA-OCEAN CONS JP Building&Construct-Misc6927 JP Equity PHOENIX ELECTRIC JP Electric Products-Misc4337 JP Equity PIA CORP JP Commercial Services2818 JP Equity PIETRO CO LTD JP Food-Misc/Diversified7956 JP Equity PIGEON CORP JP Cosmetics&Toiletries

Page 34: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

7846 JP Equity PILOT CORP JP Office Supplies&Forms5988 JP Equity PIOLAX INC JP Auto/Trk Prts&Equip-Orig6773 JP Equity PIONEER CORP JP Audio/Video Products6731 JP Equity PIXELA CORP JP Applications Software9945 JP Equity PLENUS CO LTD JP Retail-Restaurants8519 JP Equity POCKET CARD CO JP Finance-Credit Card2685 JP Equity POINT INC JP Retail-Apparel/Shoe4239 JP Equity POLATECHNO CO JP Chemicals-Other7601 JP Equity POPLAR CO LTD JP Retail-Convenience Store7246 JP Equity PRESS KOGYO CO JP Auto/Trk Prts&Equip-Orig4290 JP Equity PRESTIGE INTL JP Commercial Services2281 JP Equity PRIMA MEAT PACK JP Food-Meat Products6720 JP Equity PRIVEE INVESTMEN JP Investment Companies3763 JP Equity PRO-SHIP INC JP Applications Software6263 JP Equity PRODUCE CO LTD JP Machinery-General Indust8574 JP Equity PROMISE CO LTD JP Finance-Consumer Loans7893 JP Equity PRONEXUS INC JP Printing-Commercial3236 JP Equity PROPERST CO LTD JP Real Estate Mgmnt/Servic4298 JP Equity PROTO CORP JP Internet Content-Info/Ne1871 JP Equity PS MITSUBISHI JP Building-Heavy Construct3034 JP Equity QOL CO LTD JP Retail-Drug Store2809 JP Equity QP CORP JP Food-Misc/Diversified1926 JP Equity RAITO KOGYO JP Building-Heavy Construct4755 JP Equity RAKUTEN INC JP E-Commerce/Services3023 JP Equity RASA CORPORATION JP Import/Export4022 JP Equity RASA INDS LTD JP Chemicals-Diversified2465 JP Equity RAVIS INC JP Commercial Services8890 JP Equity RAYSUM CO LTD JP Real Estate Mgmnt/Servic8936 JP Equity RE-PLUS JP Invest Mgmnt/Advis Serv7938 JP Equity REGAL CORP JP Footwear&Related Apparel8876 JP Equity RELO HOLDINGS JP Real Estate Mgmnt/Servic2378 JP Equity RENAISSANCE JP Recreational Centers3941 JP Equity RENGO CO LTD JP Paper&Related Products3606 JP Equity RENOWN INC JP Apparel Manufacturers8308 JP Equity RESONA HOLDINGS JP Commer Banks Non-US5261 JP Equity RESORT SOLUTION JP Recreational Centers4681 JP Equity RESORTTRUST INC JP Resorts/Theme Parks6272 JP Equity RHEON AUTOMATIC JP Machinery-General Indust7769 JP Equity RHYTHM WATCH CO JP Retail-Jewelry7752 JP Equity RICOH CO LTD JP Office Automation&Equip7765 JP Equity RICOH ELEMEX JP Retail-Jewelry8566 JP Equity RICOH LEASING CO JP Finance-Leasing Compan7445 JP Equity RIGHT ON CO LTD JP Retail-Apparel/Shoe6462 JP Equity RIKEN CORP JP Auto/Trk Prts&Equip-Orig7734 JP Equity RIKEN KEIKI JP Electronic Measur Instr4220 JP Equity RIKEN TECHNOS CO JP Chemicals-Plastics4526 JP Equity RIKEN VITAMIN JP Food-Misc/Diversified8200 JP Equity RINGER HUT CO JP Retail-Restaurants5947 JP Equity RINNAI CORP JP Bldg Prod-Air&Heating9834 JP Equity RIO CHAIN JP Retail-Apparel/Shoe6823 JP Equity RION CO LTD JP Miscellaneous Manufactur8924 JP Equity RISA PARTNERS JP Invest Mgmnt/Advis Serv6413 JP Equity RISO KAGAKU JP Office Automation&Equip

Page 35: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

4714 JP Equity RISO KYOIKU CO JP Schools6666 JP Equity RIVER ELETEC JP Electronic Compo-Misc7525 JP Equity RIX CORP JP Machinery-General Indust9407 JP Equity RKB MAINICHI BRO JP Multimedia2910 JP Equity ROCK FIELD CO JP Food-Wholesale/Distrib4621 JP Equity ROCK PAINT JP Coatings/Paint6963 JP Equity ROHM CO LTD JP Electronic Compo-Semicon4527 JP Equity ROHTO PHARM JP Medical-Drugs2266 JP Equity ROKKO BUTTER JP Food-Dairy Products7944 JP Equity ROLAND CORP JP Leisure&Rec Products6789 JP Equity ROLAND DG CORP JP Computers-Peripher Equip6323 JP Equity RORZE CORP JP Machinery-Material Handl4680 JP Equity ROUND ONE CORP JP Leisure&Rec/Games8179 JP Equity ROYAL HOLDINGS JP Retail-Restaurants9713 JP Equity ROYAL HOTEL LTD JP Hotels&Motels5851 JP Equity RYOBI LTD JP Metal Processors&Fabrica8084 JP Equity RYODEN TRADING JP Distribution/Wholesale7453 JP Equity RYOHIN KEIKAKU JP Retail-Misc/Diversified8140 JP Equity RYOSAN CO LTD JP Electronic Parts Distrib7451 JP Equity RYOSHOKU LTD JP Distribution/Wholesale8068 JP Equity RYOYO ELECTRO JP Distribution/Wholesale2805 JP Equity S & B FOODS INC JP Food-Misc/Diversified2292 JP Equity S FOODS INC JP Food-Meat Products9078 JP Equity S LINE CO LTD JP Transport-Truck5721 JP Equity S SCIENCE CO LTD JP Metal Processors&Fabrica9641 JP Equity SACOS CORP JP Rental Auto/Equipment9900 JP Equity SAGAMI CHAIN CO JP Retail-Restaurants9003 JP Equity SAGAMI RAILWAY JP Transport-Rail3123 JP Equity SAIBO CO LTD JP Textile-Products9536 JP Equity SAIBU GAS CO LTD JP Gas-Distribution8254 JP Equity SAIKAYA CO LTD JP Retail-Regnl Dept Store3395 JP Equity SAINT MARC HOLDI JP Retail-Restaurants9640 JP Equity SAISON INFO JP Applications Software7581 JP Equity SAIZERIYA CO JP Retail-Restaurants4078 JP Equity SAKAI CHEM INDUS JP Chemicals-Diversified6358 JP Equity SAKAI HVY INDUST JP Machinery-Constr&Mining9039 JP Equity SAKAI MOVING SER JP Transport-Truck3408 JP Equity SAKAI OVEX CO JP Textile-Products4633 JP Equity SAKATA INX CORP JP Coatings/Paint1377 JP Equity SAKATA SEED CORP JP Agricultural Operations4761 JP Equity SAKURA KCS CORP JP Computers-Integrated Sys2734 JP Equity SALA CORP JP Distribution/Wholesale7829 JP Equity SAMANTHA THAVASA JP Apparel Manufacturers6387 JP Equity SAMCO INC JP Electronic Compo-Misc3745 JP Equity SAMMY NETWORKS C JP Internet Content-Info/Ne3244 JP Equity SAMTY CO LTD JP Real Estate Oper/Develop9628 JP Equity SAN HOLDINGS JP Funeral Serv&Rel Items2659 JP Equity SAN-A CO LTD JP Retail-Misc/Diversified8097 JP Equity SAN-AI OIL CO JP Distribution/Wholesale5757 JP Equity SAN-ETSU METALS JP Metal-Copper8381 JP Equity SAN-IN GODO BANK JP Commer Banks Non-US3232 JP Equity SANCO HOLDINGS I JP Transport-Services6444 JP Equity SANDEN JP Auto/Trk Prts&Equip-Orig

Page 36: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

3228 JP Equity SANEI ARCHITECTU JP Real Estate Mgmnt/Servic3605 JP Equity SANEI-INTL JP Apparel Manufacturers8130 JP Equity SANGETSU CO JP Home Decoration Products4651 JP Equity SANIX INC JP Non-hazardous Waste Disp6437 JP Equity SANJO MACHINE JP Machinery-General Indust8809 JP Equity SANKEI BUILDING JP Real Estate Mgmnt/Servic6707 JP Equity SANKEN ELECTRIC JP Electronic Compo-Semicon1961 JP Equity SANKI ENGINEERIN JP Engineering/R&D Services2762 JP Equity SANKO MARKETING JP Retail-Restaurants1972 JP Equity SANKO METAL IND JP Bldg&Construct Prod-Misc7922 JP Equity SANKO SANGYO CO JP Printing-Commercial1729 JP Equity SANKO SOFLAN CO JP Bldg-Residential/Commer6417 JP Equity SANKYO CO/ JP Leisure&Rec Products9639 JP Equity SANKYO FRONTIER JP Building&Construct-Misc5383 JP Equity SANKYO RIKAGAKU JP Miscellaneous Manufactur8018 JP Equity SANKYO SEIKO CO JP Distribution/Wholesale3432 JP Equity SANKYO-TATEYAMA JP Retail-Building Products9065 JP Equity SANKYU INC JP Transport-Truck6584 JP Equity SANOH INDUSTRIAL JP Auto/Trk Prts&Equip-Orig7020 JP Equity SANOYAS HISHINO JP Shipbuilding7486 JP Equity SANRIN CO LTD JP Distribution/Wholesale8136 JP Equity SANRIO CO LTD JP Collectibles6357 JP Equity SANSEI YUSOKI CO JP Leisure&Rec Products6882 JP Equity SANSHA ELECTRIC JP Power Conv/Supply Equip8150 JP Equity SANSHIN ELEC CO JP Electronic Parts Distrib6793 JP Equity SANSUI ELECTRIC JP Audio/Video Products4536 JP Equity SANTEN PHARM JP Medical-Drugs5929 JP Equity SANWA HOLDINGS JP Bldg Prod-Doors&Windows4471 JP Equity SANYO CHEMICAL JP Chemicals-Specialty6516 JP Equity SANYO DENKI JP Instruments-Controls9052 JP Equity SANYO ELECT RAIL JP Transport-Rail6764 JP Equity SANYO ELECTRIC JP Electric Products-Misc9379 JP Equity SANYO ELECTRIC L JP Storage/Warehousing1960 JP Equity SANYO ENGINEERIN JP Engineering/R&D Services8904 JP Equity SANYO HOUSING NA JP Real Estate Mgmnt/Servic5958 JP Equity SANYO INDUSTRIES JP Bldg&Construct Prod-Misc8011 JP Equity SANYO SHOKAI LTD JP Apparel Manufacturers5481 JP Equity SANYO SPECIAL ST JP Steel-Specialty8328 JP Equity SAPPORO HOKUYO JP Commer Banks Non-US2501 JP Equity SAPPORO HOLDINGS JP Brewery6303 JP Equity SASAKURA ENGINEE JP Machinery-Therml Process7007 JP Equity SASEBO HEAVY IND JP Shipbuilding1826 JP Equity SATA CONSTRUCT JP Building&Construct-Misc6287 JP Equity SATO CORPORATION JP Electronic Compo-Misc2923 JP Equity SATO FOODS CO JP Food-Flour&Grain2814 JP Equity SATO FOODS INDUS JP Food-Misc/Diversified8163 JP Equity SATO RESTAURANT JP Retail-Restaurants8065 JP Equity SATO SHOJI CORP JP Metal Products-Distrib9996 JP Equity SATOH & CO LTD JP Food-Wholesale/Distrib7420 JP Equity SATORI ELECTRIC JP Distribution/Wholesale8699 JP Equity SAWADA HOLDINGS JP Finance-Invest Bnkr/Brkr6901 JP Equity SAWAFUJI ELECTRI JP Auto/Trk Prts&Equip-Repl4555 JP Equity SAWAI PHARMACEUT JP Medical-Generic Drugs

Page 37: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

6675 JP Equity SAXA HOLDINGS JP Telecommunication Equip7553 JP Equity SAZABY LEAGUE JP Retail-Misc/Diversified8701 JP Equity SBI E*TRADE SECU JP Internet Brokers8473 JP Equity SBI HOLDINGS INC JP Internet Financial Svcs3749 JP Equity SBI VERITRANS CO JP E-Commerce/Services2384 JP Equity SBS HOLDINGS INC JP Transport-Truck5304 JP Equity SEC CARBON LTD JP Chemicals-Other9735 JP Equity SECOM CO LTD JP Security Services4342 JP Equity SECOM JOSHINETSU JP Electronic Secur Devices1742 JP Equity SECOM TECHNO SER JP Protection-Safety2392 JP Equity SECURED CAPITAL JP Invest Mgmnt/Advis Serv6460 JP Equity SEGA SAMMY HOLD JP Leisure&Rec Products7842 JP Equity SEGA TOYS CO LTD JP Toys2797 JP Equity SEGAMI MEDICS JP Retail-Drug Store1937 JP Equity SEIBU ELEC INDL JP Telecom Services6144 JP Equity SEIBU ELECT&MACH JP Machinery-Material Handl7429 JP Equity SEIJO CORP JP Retail-Drug Store8061 JP Equity SEIKA CORP JP Distribution/Wholesale4548 JP Equity SEIKAGAKU CORP JP Medical-Drugs1898 JP Equity SEIKITOKYU KOGYO JP Building-Heavy Construct6724 JP Equity SEIKO EPSON JP Office Automation&Equip8050 JP Equity SEIKO HOLDINGS C JP Retail-Jewelry4963 JP Equity SEIKO PMC CORP JP Chemicals-Specialty6834 JP Equity SEIKOH GIKEN CO JP Electronic Connectors9076 JP Equity SEINO HOLDINGS JP Transport-Truck3569 JP Equity SEIREN CO LTD JP Textile-Products7531 JP Equity SEIWA CORP JP Distribution/Wholesale8268 JP Equity SEIYU LTD/THE JP Retail-Misc/Diversified7857 JP Equity SEKI CO LTD JP Printing-Commercial4204 JP Equity SEKISUI CHEM CO JP Bldg-Residential/Commer1928 JP Equity SEKISUI HOUSE JP Bldg-Residential/Commer4212 JP Equity SEKISUI JUSHI JP Chemicals-Plastics4228 JP Equity SEKISUI PLASTICS JP Rubber/Plastic Products7758 JP Equity SEKONIC CORP JP Office Automation&Equip9069 JP Equity SENKO CO LTD JP Transport-Truck8372 JP Equity SENSHU BANK LTD JP Commer Banks Non-US9824 JP Equity SENSHU ELECTRIC JP Electronic Parts Distrib8165 JP Equity SENSHUKAI JP Retail-Catalog Shopping4293 JP Equity SEPTENI HOLDINGS JP Commercial Services2782 JP Equity SERIA CO LTD JP Retail-Discount6290 JP Equity SES CO LTD JP Machinery-Material Handl3382 JP Equity SEVEN & I HOLDIN JP Retail-Misc/Diversified8597 JP Equity SFCG CO LTD JP Diversified Finan Serv8205 JP Equity SHAKLEE GLOBAL JP Retail-Drug Store6753 JP Equity SHARP CORP JP Electric Products-Misc6957 JP Equity SHIBAURA ELECTRO JP Electronic Compo-Misc6590 JP Equity SHIBAURA MECH JP Electronic Compo-Misc9304 JP Equity SHIBU WAREH JP Storage/Warehousing6340 JP Equity SHIBUYA KOGYO CO JP Machinery-General Indust4724 JP Equity SHICHIE CO LTD JP Retail-Video Rental6667 JP Equity SHICOH ENG JP Electric Products-Misc4837 JP Equity SHIDAX CORP JP Food-Catering8366 JP Equity SHIGA BANK LTD JP Commer Banks Non-US

Page 38: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

3109 JP Equity SHIKIBO LTD JP Textile-Apparel8387 JP Equity SHIKOKU BK LTD JP Commer Banks Non-US4099 JP Equity SHIKOKU CHEMICAL JP Chemicals-Diversified2578 JP Equity SHIKOKU COCA-COL JP Beverages-Non-alcoholic9507 JP Equity SHIKOKU ELEC PWR JP Electric-Integrated6222 JP Equity SHIMA SEIKI MFG JP Machinery-General Indust8184 JP Equity SHIMACHU JP Retail-Building Products7701 JP Equity SHIMADZU CORP JP Medical Instruments8227 JP Equity SHIMAMURA CO JP Retail-Apparel/Shoe7309 JP Equity SHIMANO INC JP Bicycle Manufacturing8364 JP Equity SHIMIZU BANK LTD JP Commer Banks Non-US1803 JP Equity SHIMIZU CORP JP Building&Construct-Misc7482 JP Equity SHIMOJIMA CO LTD JP Distribution/Wholesale1952 JP Equity SHIN NIPPON AIR JP Engineering/R&D Services2395 JP Equity SHIN NIPPON BIOM JP Medical-Drugs4063 JP Equity SHIN-ETSU CHEM JP Chemicals-Diversified7970 JP Equity SHIN-ETSU POLYME JP Rubber/Plastic Products9014 JP Equity SHIN-KEISEI ELEC JP Transport-Rail6934 JP Equity SHIN-KOBE ELECTR JP Batteries/Battery Sys8893 JP Equity SHIN-NIHON TATEM JP Real Estate Oper/Develop5351 JP Equity SHINAGAWA REFRAC JP Advanced Materials/Prd6844 JP Equity SHINDENGEN ELEC JP Semiconductor Equipment9760 JP Equity SHINGAKUKAI CO JP Schools6274 JP Equity SHINKAWA JP Semiconductor Equipment9083 JP Equity SHINKI BUS CO JP Transport-Services8568 JP Equity SHINKI CO LTD JP Finance-Commercial6967 JP Equity SHINKO ELEC INDU JP Electronic Compo-Semicon6507 JP Equity SHINKO ELECTRIC JP Power Conv/Supply Equip6379 JP Equity SHINKO PLANTECH JP Engineering/R&D Services8606 JP Equity SHINKO SECURITIE JP Finance-Invest Bnkr/Brkr8141 JP Equity SHINKO SHOJI CO JP Electronic Parts Distrib5660 JP Equity SHINKO WIRE JP Steel-Producers7224 JP Equity SHINMAYWA INDS JP Auto-Med&Heavy Duty Trks1879 JP Equity SHINNIHON CORP JP Building&Construct-Misc8303 JP Equity SHINSEI BANK LTD JP Commer Banks Non-US8075 JP Equity SHINSHO CORP JP Metal Products-Distrib2437 JP Equity SHINWA ART AUCTI JP Auction House/Art Dealer7607 JP Equity SHINWA CO LTD JP Distribution/Wholesale9110 JP Equity SHINWA KAIUN JP Transport-Marine9180 JP Equity SHINWA NAIKO KAI JP Transport-Marine3004 JP Equity SHINYEI KAISHA JP Textile-Products2414 JP Equity SHIOMI HOLDINGS JP Engineering/R&D Services4507 JP Equity SHIONOGI & CO JP Medical-Drugs7243 JP Equity SHIROKI CORP JP Auto/Trk Prts&Equip-Orig4911 JP Equity SHISEIDO CO LTD JP Cosmetics&Toiletries6994 JP Equity SHIZUKI ELECTRIC JP Electronic Compo-Misc8355 JP Equity SHIZUOKA BANK JP Commer Banks Non-US9543 JP Equity SHIZUOKA GAS CO JP Gas-Distribution1414 JP Equity SHO-BOND HD JP Building-Heavy Construct9475 JP Equity SHOBUNSHA PUBLIC JP Publishing-Books9601 JP Equity SHOCHIKU CO LTD JP Motion Pictures&Services7839 JP Equity SHOEI CO JP Miscellaneous Manufactur3003 JP Equity SHOEI CO LTD JP Real Estate Oper/Develop

Page 39: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

8079 JP Equity SHOEI FOODS CORP JP Food-Wholesale/Distrib7979 JP Equity SHOFU INC JP Medical Instruments8090 JP Equity SHOKO JP Distribution/Wholesale9969 JP Equity SHOKUBUN CO LTD JP Commercial Services8347 JP Equity SHONAI BANK LTD JP Commer Banks Non-US7404 JP Equity SHOWA AIRCRAFT JP Auto-Cars/Light Trucks7274 JP Equity SHOWA CORP JP Auto/Trk Prts&Equip-Orig4004 JP Equity SHOWA DENKO K K JP Chemicals-Diversified1701 JP Equity SHOWA KDE CO LTD JP Chemicals-Fibers2004 JP Equity SHOWA SANGYO JP Food-Flour&Grain5002 JP Equity SHOWA SHELL JP Oil Refining&Marketing4096 JP Equity SHOWA TANSAN CO JP Chemicals-Specialty7713 JP Equity SIGMA KOKI CO JP Electronic Measur Instr7613 JP Equity SIIX CORP JP Electronic Parts Distrib6453 JP Equity SILVER SEIKO JP Appliances8942 JP Equity SIMPLEX INVESTME JP Invest Mgmnt/Advis Serv4340 JP Equity SIMPLEX TECH JP Applications Software8132 JP Equity SINANEN CO LTD JP Distribution/Wholesale6458 JP Equity SINKO INDUSTRIES JP Bldg Prod-Air&Heating6339 JP Equity SINTOKOGIO LTD JP Machinery-General Indust2315 JP Equity SJ HOLDINGS INC JP Computers-Integrated Sys4628 JP Equity SK KAKEN CO LTD JP Coatings/Paint6677 JP Equity SK-ELEC JP Electronic Compo-Misc9412 JP Equity SKY PERFECT JSAT JP Cable TV9204 JP Equity SKYMARK AIRLINES JP Airlines6273 JP Equity SMC CORP JP Machinery-Electrical6798 JP Equity SMK CORP JP Electric Products-Misc2262 JP Equity SNOW BRAND MILK JP Food-Dairy Products2057 JP Equity SNOW BRAND SEED JP Agricultural Operations6319 JP Equity SNT CORP JP Auto/Trk Prts&Equip-Orig3789 JP Equity SO-NET ENTERTAIN JP Web Portals/ISP2413 JP Equity SO-NET M3 JP Commercial Services4965 JP Equity SODA AROMATIC CO JP Chemicals-Specialty8158 JP Equity SODA NIKKA CO JP Distribution/Wholesale6143 JP Equity SODICK CO LTD JP Electronic Compo-Misc6160 JP Equity SODICK HIGHTECH JP Electronic Compo-Misc4464 JP Equity SOFT99 CORP JP Chemicals-Diversified9984 JP Equity SOFTBANK CORP JP Telephone-Integrated4726 JP Equity SOFTBANK TECH JP E-Services/Consulting3371 JP Equity SOFTCREATE CO JP E-Services/Consulting3733 JP Equity SOFTWARE SERVICE JP Medical Information Sys2399 JP Equity SOGO CLINICAL HO JP Medical Labs&Testing Srv4775 JP Equity SOGO MEDICAL CO JP Consulting Services2331 JP Equity SOHGO SECURITY JP Security Services8911 JP Equity SOHKEN HOMES CO JP Bldg-Residential/Commer2385 JP Equity SOIKEN HOLDINGS JP Medical Labs&Testing Srv2768 JP Equity SOJITZ CORP JP Import/Export4972 JP Equity SOKEN CHEMICAL JP Chemicals-Diversified7720 JP Equity SOKKIA CO LTD JP Electronic Measur Instr1987 JP Equity SOLCOM CO LTD JP Telecom Services7602 JP Equity SOLID GROUP HOLD JP Retail-Automobile3040 JP Equity SOLITON SYSTEMS JP Internet Applic Sftwr4284 JP Equity SOLXYZ CO LTD JP Applications Software

Page 40: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

8152 JP Equity SOMAR CORP JP Distribution/Wholesale8755 JP Equity SOMPO JAPAN INSU JP Property/Casualty Ins2898 JP Equity SONTON FOOD INDU JP Food-Confectionery6758 JP Equity SONY CORP JP Audio/Video Products9750 JP Equity SORUN CORP JP Enterprise Software/Serv4565 JP Equity SOSEI GROUP CORP JP Medical-Drugs6938 JP Equity SOSHIN ELECTIC JP Electronic Compo-Misc8211 JP Equity SOTETSU ROSEN JP Retail-Misc/Diversified3571 JP Equity SOTOH CO LTD JP Textile-Apparel3711 JP Equity SOTSU CO LTD JP Motion Pictures&Services4344 JP Equity SOURCENEXT CORP JP Applications Software9622 JP Equity SPACE CO LTD JP Office Furnishings-Orig8739 JP Equity SPARX GROUPS CO JP Invest Mgmnt/Advis Serv7466 JP Equity SPK CORP JP Distribution/Wholesale9684 JP Equity SQUARE ENIX CO JP Entertainment Software3817 JP Equity SRA HOLDINGS INC JP Enterprise Software/Serv2445 JP Equity SRG TAKAMIYA CO JP Rental Auto/Equipment7825 JP Equity SRI SPORTS LTD JP Golf4537 JP Equity SSP CO LTD JP Medical-Drugs4951 JP Equity ST CORP JP Chemicals-Diversified6923 JP Equity STANLEY ELEC CO JP Electric Products-Misc3230 JP Equity STAR MICA CO LTD JP Real Estate Mgmnt/Servic7718 JP Equity STAR MICRONICS JP Electronic Compo-Misc2712 JP Equity STARBUCKS COFFEE JP Retail-Restaurants8850 JP Equity STARTS CORP INC JP Real Estate Oper/Develop8043 JP Equity STARZEN CO LTD JP Food-Meat Products4109 JP Equity STELLA CHEMIFA JP Chemicals-Diversified9795 JP Equity STEP CO LTD JP Schools3071 JP Equity STREAM CO LTD JP Retail-Computer Equip2305 JP Equity STUDIO ALICE CO JP Retail-Photo Studio9632 JP Equity SUBARU ENTERPRIS JP Divers Oper/Commer Serv7649 JP Equity SUGI PHARMACY CO JP Retail-Drug Store9932 JP Equity SUGIMOTO & CO JP Distribution/Wholesale7711 JP Equity SUKEGAWA ELETRIC JP Electronic Measur Instr3436 JP Equity SUMCO CORP JP Electronic Compo-Semicon5977 JP Equity SUMCO TECHXIV CO JP Electronic Compo-Semicon6817 JP Equity SUMIDA CORP JP Wire&Cable Products9938 JP Equity SUMIKIN BUSSAN JP Import/Export3501 JP Equity SUMINOE TEXTILE JP Textile-Home Furnishings9719 JP Equity SUMISHO COMPUTER JP Applications Software4203 JP Equity SUMITOMO BAKELIT JP Chemicals-Plastics4005 JP Equity SUMITOMO CHEM CO JP Chemicals-Diversified1503 JP Equity SUMITOMO COAL JP Coal8053 JP Equity SUMITOMO CORP JP Import/Export1949 JP Equity SUMITOMO DENSETS JP Engineering/R&D Services5802 JP Equity SUMITOMO ELEC IN JP Wire&Cable Products1911 JP Equity SUMITOMO FOREST JP Forestry6302 JP Equity SUMITOMO HEAVY JP Machinery-General Indust5738 JP Equity SUMITOMO LGT MET JP Metal-Aluminum5405 JP Equity SUMITOMO MET IND JP Steel-Producers5713 JP Equity SUMITOMO MET MIN JP Diversified Minerals1821 JP Equity SUMITOMO MITSUI JP Building&Construct-Misc8316 JP Equity SUMITOMO MITSUI JP Commer Banks Non-US

Page 41: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

5232 JP Equity SUMITOMO OSAKA JP Bldg Prod-Cement/Aggreg5457 JP Equity SUMITOMO PIPE JP Steel Pipe&Tube6355 JP Equity SUMITOMO PRECISI JP Aerospace/Defense-Equip8870 JP Equity SUMITOMO REAL JP Real Estate Mgmnt/Servic8830 JP Equity SUMITOMO REALTY JP Real Estate Oper/Develop5110 JP Equity SUMITOMO RUBBER JP Rubber-Tires4008 JP Equity SUMITOMO SEIKA JP Chemicals-Diversified8403 JP Equity SUMITOMO TRUST & JP Commer Banks Non-US9303 JP Equity SUMITOMO WAREHOUJP Storage/Warehousing4234 JP Equity SUN A KAKEN CO JP Chemicals-Plastics8934 JP Equity SUN FRONTIER JP Real Estate Mgmnt/Servic7883 JP Equity SUN MESSE CO LTD JP Printing-Commercial7993 JP Equity SUN WAVE INDL JP Bldg&Construct Prod-Misc4656 JP Equity SUN-LIFE CORP JP Commercial Services8137 JP Equity SUN-WA TECHNOS JP Electronic Parts Distrib5985 JP Equity SUNCALL CORP JP Wire&Cable Products8910 JP Equity SUNCITY CO LTD JP Real Estate Oper/Develop7450 JP Equity SUNDAY CO LTD JP Retail-Building Products9899 JP Equity SUNDAY'S SUN INC JP Retail-Restaurants9989 JP Equity SUNDRUG CO LTD JP Retail-Drug Store8903 JP Equity SUNWOOD CORP JP Real Estate Mgmnt/Servic6860 JP Equity SUNX LTD JP Electronic Compo-Misc8358 JP Equity SURUGA BANK LTD JP Commer Banks Non-US7874 JP Equity SURUGA CO LTD JP Miscellaneous Manufactur1880 JP Equity SURUGA CORP JP Real Estate Mgmnt/Servic7480 JP Equity SUZUDEN CORP JP Electronic Parts Distrib9987 JP Equity SUZUKEN CO LTD JP Medical-Whsle Drug Dist6785 JP Equity SUZUKI CO LTD JP Electronic Compo-Misc5657 JP Equity SUZUKI METAL IND JP Wire&Cable Products7269 JP Equity SUZUKI MOTOR JP Auto-Cars/Light Trucks5805 JP Equity SWCC SHOWA HOLDI JP Wire&Cable Products1919 JP Equity SxL CORP JP Bldg-Residential/Commer6869 JP Equity SYSMEX CORP JP Medical Instruments2317 JP Equity SYSTEMPRO CO LTD JP Communications Software4958 JP Equity T HASEGAWA CO JP Cosmetics&Toiletries7236 JP Equity T RAD CO LTD JP Auto/Trk Prts&Equip-Orig8073 JP Equity T-ZONE HOLDINGS JP Real Estate Mgmnt/Servic8795 JP Equity T&D HOLDING INC JP Life/Health Insurance4636 JP Equity T&K TOKA JP Chemicals-Specialty2668 JP Equity TABIO CORP JP Distribution/Wholesale6624 JP Equity TABUCHI ELECTRIC JP Electronic Compo-Misc4319 JP Equity TAC CO LTD JP Schools7239 JP Equity TACHI-S JP Auto/Trk Prts&Equip-Orig8159 JP Equity TACHIBANA ELETEC JP Distribution/Wholesale8821 JP Equity TACHIHI ENTERP JP Real Estate Oper/Develop7989 JP Equity TACHIKAWA CORP JP Home Furnishings8915 JP Equity TACT HOME JP Real Estate Oper/Develop6395 JP Equity TADANO JP Machinery-Constr&Mining1968 JP Equity TAIHEI DENGYO JP Engineering/R&D Services1819 JP Equity TAIHEI KOGYO JP Building&Construct-Misc5233 JP Equity TAIHEIYO CEMENT JP Bldg Prod-Cement/Aggreg9123 JP Equity TAIHEIYO KAIUN JP Transport-Marine6470 JP Equity TAIHO KOGYO JP Auto/Trk Prts&Equip-Orig

Page 42: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1979 JP Equity TAIKISHA LTD JP Engineering/R&D Services8537 JP Equity TAIKO BANK LTD JP Commer Banks Non-US1801 JP Equity TAISEI CORP JP Building&Construct-Misc4994 JP Equity TAISEI LAMICK CO JP Containers-Paper/Plastic1895 JP Equity TAISEI ROTEC JP Building&Construct-Misc4535 JP Equity TAISHO PHARM JP Medical-Drugs9949 JP Equity TAIYO CO LTD JP Retail-Misc/Diversified6429 JP Equity TAIYO ELEC CO JP Leisure&Rec Products4626 JP Equity TAIYO INK MFG. JP Chemicals-Specialty2902 JP Equity TAIYO KAGAKU JP Chemicals-Specialty4091 JP Equity TAIYO NIPPON SAN JP Industrial Gases6976 JP Equity TAIYO YUDEN CO JP Capacitors2715 JP Equity TAKACHIHO ELECTR JP Distribution/Wholesale2676 JP Equity TAKACHIHO KOHEKI JP Import/Export1966 JP Equity TAKADA CORP JP Engineering/R&D Services8625 JP Equity TAKAGI SEC JP Finance-Invest Bnkr/Brkr4242 JP Equity TAKAGI SEIKO CO JP Chemicals-Plastics1762 JP Equity TAKAMATSU CORP JP Bldg-Residential/Commer6155 JP Equity TAKAMATSU MACH JP Mach Tools&Rel Products7885 JP Equity TAKANO CO LTD JP Office Furnishings-Orig6621 JP Equity TAKAOKA ELECTRIC JP Power Conv/Supply Equip4974 JP Equity TAKARA BIO INC JP Medical-Biomedical/Gene2531 JP Equity TAKARA HOLDINGS JP Beverages-Wine/Spirits8897 JP Equity TAKARA LEBEN CO JP Real Estate Mgmnt/Servic7921 JP Equity TAKARA PRINTING JP Printing-Commercial7981 JP Equity TAKARA STANDARD JP Bldg&Construct Prod-Misc4914 JP Equity TAKASAGO INTL JP Chemicals-Diversified5458 JP Equity TAKASAGO TEKKO JP Steel-Specialty1969 JP Equity TAKASAGO THERMAL JP Engineering/R&D Services8007 JP Equity TAKASHIMA & CO JP Distribution/Wholesale8233 JP Equity TAKASHIMAYA CO JP Retail-Major Dept Store7312 JP Equity TAKATA CORP JP Auto/Trk Prts&Equip-Orig4331 JP Equity TAKE AND GIVE JP Commercial Services7510 JP Equity TAKEBISHI CORP JP Distribution/Wholesale4502 JP Equity TAKEDA PHARMACEU JP Medical-Drugs7875 JP Equity TAKEDA PRINTING JP Printing-Commercial2151 JP Equity TAKEEI CORP JP Recycling8564 JP Equity TAKEFUJI CORP JP Finance-Consumer Loans6432 JP Equity TAKEUCHI MFG CO JP Machinery-Constr&Mining4025 JP Equity TAKI CHEMICAL CO JP Chemicals-Diversified5918 JP Equity TAKIGAMI STEEL C JP Building-Heavy Construct9982 JP Equity TAKIHYO CO LTD JP Distribution/Wholesale4215 JP Equity TAKIRON CO LTD JP Bldg&Construct Prod-Misc6121 JP Equity TAKISAWA MACH TO JP Mach Tools&Rel Products6013 JP Equity TAKUMA CO JP Engineering/R&D Services9127 JP Equity TAMAI STEAMSHIP JP Transport-Marine7740 JP Equity TAMRON JP Photo Equipment&Supplies6768 JP Equity TAMURA CORP JP Electronic Compo-Misc9644 JP Equity TANABE MANAGEMENJP Consulting Services4080 JP Equity TANAKA CHEMICAL JP Chemicals-Specialty7619 JP Equity TANAKA CO LTD JP Distribution/Wholesale7218 JP Equity TANAKA SEIMITSU JP Auto/Trk Prts&Equip-Orig9743 JP Equity TANSEISHA CO LTD JP Commercial Services

Page 43: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

7968 JP Equity TASAKI SHINJU CO JP Retail-Jewelry5809 JP Equity TATSUTA ELEC WIR JP Wire&Cable Products4027 JP Equity TAYCA CORP JP Chemicals-Specialty7277 JP Equity TBK CO LTD JP Auto/Trk Prts&Equip-Orig6374 JP Equity TCM CORP JP Machinery-General Indust9638 JP Equity TDI CO LTD JP Applications Software6762 JP Equity TDK CORP JP Computers-Memory Devices6803 JP Equity TEAC CORP JP Audio/Video Products8249 JP Equity TECHNO ASSOCIE C JP Distribution/Wholesale3787 JP Equity TECHNO MATHEMAT JP Computer Graphics6678 JP Equity TECHNO MEDICA JP Medical Instruments1965 JP Equity TECHNO RYOWA LTD JP Engineering/R&D Services9650 JP Equity TECMO LTD JP Toys3401 JP Equity TEIJIN LTD JP Textile-Products6333 JP Equity TEIKOKU ELECTRIC JP Machinery-Pumps6463 JP Equity TEIKOKU PISTON R JP Auto/Trk Prts&Equip-Orig3302 JP Equity TEIKOKU SEN-I CO JP Textile-Products6763 JP Equity TEIKOKU TSUSHIN JP Electronic Compo-Misc1815 JP Equity TEKKEN CORP JP Building&Construct-Misc3738 JP Equity TELEPARK CORP JP Cellular Telecom2759 JP Equity TELEWAVE INC JP Distribution/Wholesale2476 JP Equity TEMPSTAFF CO LTD JP Human Resources8207 JP Equity TEN ALLIED JP Retail-Restaurants9885 JP Equity TEN ARROWS CO LT JP Distribution/Wholesale7958 JP Equity TENMA CORP JP Rubber/Plastic Products9846 JP Equity TENMAYA STORE CO JP Food-Retail5945 JP Equity TENRYU SAW MFG JP Tools-Hand Held4987 JP Equity TERAOKA SEISAKUS JP Office Supplies&Forms6637 JP Equity TERASAKI ELECTRI JP Building&Construct-Misc4543 JP Equity TERUMO CORP JP Medical Products6337 JP Equity TESEC CORP JP Electronic Measur Instr7548 JP Equity THANKS JAPAN CO JP Retail-Discount8345 JP Equity THE BANK IWATE JP Commer Banks Non-US6769 JP Equity THINE ELECTRONIC JP Electronic Compo-Semicon6481 JP Equity THK CO LTD JP Mach Tools&Rel Products7544 JP Equity THREE F CO LTD JP Retail-Convenience Store4231 JP Equity TIGERS POLYMER JP Rubber/Plastic Products9751 JP Equity TIS INC JP Commercial Services9746 JP Equity TKC CORP JP Consulting Services3585 JP Equity TMS ENTERTAINMEN JP Motion Pictures&Services9812 JP Equity TO OGASAWARA CO JP Forestry1885 JP Equity TOA CORP JP Building&Construct-Misc6809 JP Equity TOA CORP JP Audio/Video Products5008 JP Equity TOA OIL JP Oil Refining&Marketing1882 JP Equity TOA ROAD CORP JP Building-Heavy Construct6466 JP Equity TOA VALVE HLDG JP Power Conv/Supply Equip3204 JP Equity TOABO CORP JP Wool4045 JP Equity TOAGOSEI CO LTD JP Chemicals-Diversified5973 JP Equity TOAMI CORP JP Metal Processors&Fabrica7472 JP Equity TOBA INC JP Distribution/Wholesale1805 JP Equity TOBISHIMA CORP JP Building&Construct-Misc9001 JP Equity TOBU RAILWAY CO JP Transport-Rail8274 JP Equity TOBU STORE CO JP Retail-Misc/Diversified

Page 44: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

8841 JP Equity TOC CO LTD JP Real Estate Mgmnt/Servic3433 JP Equity TOCALO CO LTD JP Metal Processors&Fabrica8550 JP Equity TOCHIGI BANK LTD JP Commer Banks Non-US1860 JP Equity TODA CORP JP Building&Construct-Misc4100 JP Equity TODA KOGYO CORP JP Chemicals-Specialty1955 JP Equity TODENTU CORP JP Engineering/R&D Services4816 JP Equity TOEI ANIMATION JP Motion Pictures&Services9605 JP Equity TOEI CO LTD JP Motion Pictures&Services1946 JP Equity TOENEC CORP JP Engineering/R&D Services3971 JP Equity TOHCELLO CO LTD JP Chemicals-Plastics8346 JP Equity TOHO BANK LTD JP Commer Banks Non-US8142 JP Equity TOHO CO LTD JP Food-Wholesale/Distrib9602 JP Equity TOHO CO LTD JP Motion Pictures&Services9533 JP Equity TOHO GAS CO LTD JP Gas-Distribution8129 JP Equity TOHO PHARMA JP Medical-Whsle Drug Dist8833 JP Equity TOHO REAL ESTATE JP Real Estate Mgmnt/Servic5727 JP Equity TOHO TITANIUM JP Metal-Diversified5707 JP Equity TOHO ZINC CO LTD JP Metal Processors&Fabrica8349 JP Equity TOHOKU BANK LTD JP Commer Banks Non-US9506 JP Equity TOHOKU ELEC PWR JP Electric-Integrated1907 JP Equity TOHOKU MISAWA HO JP Bldg-Residential/Commer5484 JP Equity TOHOKU STEEL JP Steel-Specialty2329 JP Equity TOHOKUSHINSHA FI JP Multimedia8038 JP Equity TOHTO SUISAN CO JP Food-Wholesale/Distrib8071 JP Equity TOKAI BUSSAN CO JP Electronic Parts Distrib5301 JP Equity TOKAI CARBON CO JP Chemicals-Other8134 JP Equity TOKAI CORP JP Distribution/Wholesale9729 JP Equity TOKAI CORP/GIFU JP Linen Supply&Rel Items9704 JP Equity TOKAI KANKO JP Hotels&Motels6995 JP Equity TOKAI RIKA JP Auto/Trk Prts&Equip-Orig5191 JP Equity TOKAI RUBBER IND JP Rubber/Plastic Products8616 JP Equity TOKAI TOKYO SEC JP Finance-Invest Bnkr/Brkr7648 JP Equity TOKAN CO LTD JP Distribution/Wholesale2909 JP Equity TOKATSU FOODS JP Food-Wholesale/Distrib1766 JP Equity TOKEN CORP JP Bldg-Residential/Commer7721 JP Equity TOKIMEC INC JP Electronic Measur Instr9813 JP Equity TOKKI CORP JP Computers-Peripher Equip6921 JP Equity TOKO ELECTRIC JP Electronic Compo-Misc6801 JP Equity TOKO INC JP Electronic Compo-Misc8561 JP Equity TOKUSHIMA BANK JP Commer Banks Non-US3708 JP Equity TOKUSHU TOKAI HO JP Paper&Related Products4043 JP Equity TOKUYAMA CORP JP Chemicals-Diversified9615 JP Equity TOKYO BISO KOGYO JP Commercial Services9401 JP Equity TOKYO BROADCAST JP Multimedia6900 JP Equity TOKYO DENPA CO JP Electronic Compo-Misc9990 JP Equity TOKYO DERICA CO JP Retail-Misc/Diversified9681 JP Equity TOKYO DOME CORP JP Recreational Centers9501 JP Equity TOKYO ELEC PWR JP Electric-Integrated2760 JP Equity TOKYO ELECTRON JP Electronic Parts Distrib8035 JP Equity TOKYO ELECTRON JP Semiconductor Equipment1945 JP Equity TOKYO ENERGY JP Engineering/R&D Services9531 JP Equity TOKYO GAS CO LTD JP Gas-Distribution4745 JP Equity TOKYO INDIV EDUC JP Schools

Page 45: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

9701 JP Equity TOKYO KAIKAN JP Retail-Restaurants6335 JP Equity TOKYO KIKAI SEIS JP Machinery-Print Trade9193 JP Equity TOKYO KISEN CO JP Marine Services5448 JP Equity TOKYO KOHTETSU JP Steel-Specialty8579 JP Equity TOKYO LEASING JP Finance-Leasing Compan7861 JP Equity TOKYO LITHMATIC JP Advertising Services4186 JP Equity TOKYO OHKA KOGYO JP Chemicals-Specialty4635 JP Equity TOKYO PRINT INK JP Chemicals-Diversified7235 JP Equity TOKYO RADIATOR JP Auto/Trk Prts&Equip-Orig8842 JP Equity TOKYO RAKUTENCHI JP Real Estate Mgmnt/Servic5981 JP Equity TOKYO ROPE MFG JP Wire&Cable Products8070 JP Equity TOKYO SANGYO JP Distribution/Wholesale7729 JP Equity TOKYO SEIMITSU JP Electronic Measur Instr8040 JP Equity TOKYO SOIR CO JP Apparel Manufacturers8384 JP Equity TOKYO STAR BANK JP Commer Banks Non-US5423 JP Equity TOKYO STEEL MFG JP Steel-Producers8112 JP Equity TOKYO STYLE CO JP Apparel Manufacturers8804 JP Equity TOKYO TATEMONO JP Real Estate Oper/Develop3225 JP Equity TOKYO TATEMONO R JP Real Estate Mgmnt/Servic5445 JP Equity TOKYO TEKKO JP Steel-Producers9633 JP Equity TOKYO THEATRES JP Theaters8339 JP Equity TOKYO TOMIN BANK JP Commer Banks Non-US7719 JP Equity TOKYOKOKI SEIZOS JP Electronic Measur Instr9672 JP Equity TOKYOTOKEIBA JP Racetracks4711 JP Equity TOKYU COMMUNITY JP Real Estate Mgmnt/Servic1720 JP Equity TOKYU CONSTRUCTI JP Building&Construct-Misc9005 JP Equity TOKYU CORP JP Transport-Rail8815 JP Equity TOKYU LAND CORP JP Real Estate Oper/Develop8879 JP Equity TOKYU LIVABLE JP Real Estate Mgmnt/Servic9631 JP Equity TOKYU RECREATION JP Theaters8197 JP Equity TOKYU STORE JP Food-Retail7971 JP Equity TOLI CORP JP Bldg&Construct Prod-Misc8542 JP Equity TOMATO BANK JP Commer Banks Non-US2737 JP Equity TOMEN DEVICES CO JP Distribution/Wholesale7558 JP Equity TOMEN ELECTRONIC JP Distribution/Wholesale1921 JP Equity TOMOE CORP JP Building-Heavy Construct6309 JP Equity TOMOE ENGINEER JP Machinery-General Indust3878 JP Equity TOMOEGAWA CO LTDJP Paper&Related Products3946 JP Equity TOMOKU CO LTD JP Paper&Related Products7867 JP Equity TOMY COMPANY LTD JP Toys9070 JP Equity TONAMI TRANSPORT JP Transport-Truck5012 JP Equity TONENGEN SEKIYU JP Oil Refining&Marketing8291 JP Equity TONICHI CARLIFE JP Retail-Automobile7732 JP Equity TOPCON CORP JP Medical Instruments7862 JP Equity TOPPAN FORMS CO JP Printing-Commercial7911 JP Equity TOPPAN PRINTING JP Printing-Commercial5975 JP Equity TOPRE CORP JP Auto/Trk Prts&Equip-Orig7231 JP Equity TOPY INDS LTD JP Steel-Specialty3402 JP Equity TORAY INDUSTRIES JP Textile-Products5856 JP Equity TORI HOLDINGS JP Machinery-General Indust3397 JP Equity TORIDOLL.CORP JP Retail-Restaurants2009 JP Equity TORIGOE CO LTD JP Food-Flour&Grain4551 JP Equity TORII PHARMACEUT JP Medical-Drugs

Page 46: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

6363 JP Equity TORISHIMA PUMP JP Machinery-Pumps3304 JP Equity TOSCO CO LTD JP Textile-Products4728 JP Equity TOSE CO LTD JP Entertainment Software8923 JP Equity TOSEI CORP JP Real Estate Mgmnt/Servic6502 JP Equity TOSHIBA CORP JP Electric Products-Misc6104 JP Equity TOSHIBA MACHINE JP Machinery-General Indust1983 JP Equity TOSHIBA PLANT SY JP Engineering/R&D Services6588 JP Equity TOSHIBA TEC CORP JP Electric Products-Misc2761 JP Equity TOSHIN GROUP CO JP Distribution/Wholesale8920 JP Equity TOSHO CO LTD JP Recreational Centers7913 JP Equity TOSHO PRINTING JP Printing-Commercial4042 JP Equity TOSOH CORP JP Chemicals-Diversified9960 JP Equity TOTECH CORP JP Distribution/Wholesale1835 JP Equity TOTETSU KOGYO JP Building&Construct-Misc5332 JP Equity TOTO LTD JP Home Decoration Products8383 JP Equity TOTTORI BANK LTD JP Commer Banks Non-US8875 JP Equity TOUEI HOUSING JP Real Estate Oper/Develop4746 JP Equity TOUKEI COMPUTER JP Computers-Integrated Sys4767 JP Equity TOW CO LTD JP Advertising Services8558 JP Equity TOWA BANK LTD JP Commer Banks Non-US6315 JP Equity TOWA CORP JP Miscellaneous Manufactur4553 JP Equity TOWA PHARMA CO JP Medical-Generic Drugs8834 JP Equity TOWA REAL ESTATE JP Real Estate Oper/Develop8365 JP Equity TOYAMA BANK LTD JP Commer Banks Non-US4518 JP Equity TOYAMA CHEM CO JP Medical-Drugs1890 JP Equity TOYO CONSTRUCTIO JP Building&Construct-Misc8151 JP Equity TOYO CORP JP Electronic Parts Distrib6505 JP Equity TOYO ELECTRIC JP Machinery-Electrical6330 JP Equity TOYO ENGINEERING JP Engineering/R&D Services4970 JP Equity TOYO GOSEI CO JP Chemicals-Diversified4634 JP Equity TOYO INK MFG JP Coatings/Paint6369 JP Equity TOYO KANETSU JP Industrial Automat/Robot5453 JP Equity TOYO KOHAN CO JP Steel-Producers9306 JP Equity TOYO LOGISTICS JP Storage/Warehousing6210 JP Equity TOYO MACHINERY/M JP Machinery-General Indust8614 JP Equity TOYO SECURITIES JP Finance-Invest Bnkr/Brkr5901 JP Equity TOYO SEIKAN JP Containers-Metal/Glass5936 JP Equity TOYO SHUTTER JP Bldg Prod-Doors&Windows2107 JP Equity TOYO SUGAR REFIN JP Sugar2875 JP Equity TOYO SUISAN KAI JP Fisheries5310 JP Equity TOYO TANSO CO LT JP Miscellaneous Manufactur9686 JP Equity TOYO TEC JP Commercial Services5105 JP Equity TOYO TIRE & RUBB JP Rubber-Tires9351 JP Equity TOYO WHARF&WARE JP Storage/Warehousing3101 JP Equity TOYOBO CO LTD JP Textile-Products7282 JP Equity TOYODA GOSEI JP Auto/Trk Prts&Equip-Orig7221 JP Equity TOYOTA AUTO BODY JP Auto-Cars/Light Trucks3116 JP Equity TOYOTA BOSHOKU JP Auto/Trk Prts&Equip-Orig6201 JP Equity TOYOTA INDUSTRIE JP Auto/Trk Prts&Equip-Orig7203 JP Equity TOYOTA MOTOR JP Auto-Cars/Light Trucks8015 JP Equity TOYOTA TSUSHO JP Import/Export7645 JP Equity TOYS R US JAPAN JP Retail-Toy Store8704 JP Equity TRADERS HOLDINGS JP Finance-Invest Bnkr/Brkr

Page 47: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

9058 JP Equity TRANCOM CO LTD JP Transport-Truck9715 JP Equity TRANS COSMOS INC JP Data Processing/Mgmt4704 JP Equity TREND MICRO INC JP Internet Security4840 JP Equity TRIIS INC JP Computer Software6382 JP Equity TRINITY INDL JP Machinery-General Indust3351 JP Equity TRN CORP INC JP Commercial Services9830 JP Equity TRUSCO NAKAYAMA JP Distribution/Wholesale7313 JP Equity TS TECH CO LTD JP Auto/Trk Prts&Equip-Orig6371 JP Equity TSUBAKIMOTO CHAI JP Machinery-Material Handl8052 JP Equity TSUBAKIMOTO KOGY JP Distribution/Wholesale6217 JP Equity TSUDAKOMA JP Machinery-General Indust6101 JP Equity TSUGAMI CORP JP Machinery-Material Handl1940 JP Equity TSUKEN CORP. JP Engineering/R&D Services6332 JP Equity TSUKISHIMA KIKAI JP Engineering/R&D Services4540 JP Equity TSUMURA & CO JP Medical-Drugs3391 JP Equity TSURUHA HOLDINGS JP Retail-Drug Store6351 JP Equity TSURUMI MFG CO JP Machinery-Pumps2686 JP Equity TSURUYA SHOE STR JP Retail-Apparel/Shoe7937 JP Equity TSUTSUMI JEWELRY JP Retail-Jewelry8157 JP Equity TSUZUKI DENKI CO JP Distribution/Wholesale1935 JP Equity TTK CO LTD JP Engineering/R&D Services3777 JP Equity TURBOLINUX INC JP Applications Software9409 JP Equity TV ASAHI CORP JP Television9411 JP Equity TV TOKYO JP Television3786 JP Equity TV TOKYO BROAD JP Internet Content-Entmnt5363 JP Equity TYK CORP JP Advanced Materials/Prd4358 JP Equity TYO INC JP Advertising Services9859 JP Equity U STORE CO LTD JP Retail-Misc/Diversified6985 JP Equity U-SHIN LTD JP Electronic Compo-Misc4208 JP Equity UBE INDUSTRIES JP Chemicals-Diversified5390 JP Equity UBE MATERIAL IND JP Chemicals-Diversified6662 JP Equity UBITEQ INC JP Electric Products-Misc8057 JP Equity UCHIDA YOKO CO JP Office Automation&Equip8787 JP Equity UCS CO LTD JP Finance-Credit Card8148 JP Equity UEHARA SEI SHOJI JP Retail-Petroleum Prod9888 JP Equity UEX LTD JP Metal Products-Distrib7621 JP Equity UKAI CO LTD JP Retail-Restaurants6728 JP Equity ULVAC INC JP Instruments-Scientific6939 JP Equity UMC JAPAN JP Electronic Compo-Semicon7604 JP Equity UMENOHANA CO LTD JP Retail-Restaurants2597 JP Equity UNICAFE INC JP Coffee8113 JP Equity UNICHARM CORP JP Cosmetics&Toiletries2059 JP Equity UNICHARM PETCARE JP Food-Misc/Diversified8744 JP Equity UNICOM GROUP HOL JP Finance-Other Services6815 JP Equity UNIDEN CORP JP Wireless Equipment9897 JP Equity UNIDUX INC JP Electronic Parts Distrib7560 JP Equity UNIMAT LIFE CORP JP Retail-Restaurants6278 JP Equity UNION TOOL CO JP Machinery-Electrical5949 JP Equity UNIPRES CORP JP Auto/Trk Prts&Equip-Orig7606 JP Equity UNITED ARROWS JP Retail-Apparel/Shoe2146 JP Equity UNITED TECHNOLOG JP Electronic Compo-Semicon3103 JP Equity UNITIKA LTD JP Textile-Products7254 JP Equity UNIVANCE CORP JP Auto/Trk Prts&Equip-Orig

Page 48: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

3078 JP Equity UNIVERSE CO LTD JP Food-Retail8270 JP Equity UNY CO LTD JP Retail-Misc/Diversified7596 JP Equity UORIKI CO LTD JP Food-Retail9630 JP Equity UP INC JP Schools8868 JP Equity URBAN CORP JP Real Estate Oper/Develop9844 JP Equity USC CORP JP Distribution/Wholesale4842 JP Equity USEN CORP JP Broadcast Serv/Program6925 JP Equity USHIO INC JP Lighting Products&Sys2142 JP Equity USJ CO LTD JP Resorts/Theme Parks4732 JP Equity USS CO LTD JP Retail-Automobile9358 JP Equity UTOC CORP JP Marine Services7717 JP Equity V TECH CO LTD JP Electronic Measur Instr2387 JP Equity VALIC JP Leisure&Rec/Games9956 JP Equity VALOR CO LTD JP Retail-Misc/Diversified2491 JP Equity VALUECOMMERCE COJP E-Marketing/Info9382 JP Equity VANTEC GROUP JP Transport-Services3809 JP Equity VARIOSECURE NETW JP Computer Data Security2656 JP Equity VECTOR INC JP Internet Content-Info/Ne9609 JP Equity VENTURE LINK CO JP Commercial Services3724 JP Equity VERISERVE JP Computer Services3722 JP Equity VERISIGN JAPAN JP Internet Security6821 JP Equity VERTEX STANDARD JP Wireless Equipment7918 JP Equity VIA HOLDINGS INC JP Printing-Commercial2306 JP Equity VIC TOKAI CORP JP Computer Services6792 JP Equity VICTOR CO JAPAN JP Audio/Video Products2769 JP Equity VILLAGE VANGUARD JP Retail-Bookstore9916 JP Equity VITAL-NET INC JP Medical-Whsle Drug Dist9957 JP Equity VITEC CO LTD JP Distribution/Wholesale2135 JP Equity VSN INC JP Human Resources3591 JP Equity WACOAL HOLDINGS JP Apparel Manufacturers6727 JP Equity WACOM CO LTD JP Electronic Compo-Misc8931 JP Equity WADAKOHSAN JP Real Estate Oper/Develop6158 JP Equity WAIDA MFG CO LTD JP Mach Tools&Rel Products1888 JP Equity WAKACHIKU CONSTR JP Building-Heavy Construct4512 JP Equity WAKAMOTO PHARM JP Medical-Drugs8125 JP Equity WAKITA & CO LTD JP Distribution/Wholesale2918 JP Equity WARABEYA NICHIYO JP Food-Catering4718 JP Equity WASEDA ACADEMY JP Schools4696 JP Equity WATABE WEDDING JP Commercial Services7522 JP Equity WATAMI CO LTD JP Retail-Restaurants2475 JP Equity WDB CO LTD JP Human Resources4825 JP Equity WEATHERNEWS INC JP Commercial Services2717 JP Equity WELCIA KANTO CO JP Retail-Drug Store2428 JP Equity WELLNET CORP JP Internet Security9021 JP Equity WEST JAPAN RAILW JP Transport-Rail2744 JP Equity WIN INTL CO LTD JP Medical Instruments3344 JP Equity WONDERCORP JP Retail-Misc/Diversified7898 JP Equity WOOD ONE CO LTD JP Bldg Prod-Wood7564 JP Equity WORKMAN CO LTD JP Retail-Apparel/Shoe4329 JP Equity WORKS APPLICATIO JP Applications Software2429 JP Equity WORLDINTEC CO JP Human Resources4839 JP Equity WOWOW INC JP Cable TV8281 JP Equity XEBIO CO LTD JP Retail-Sporting Goods

Page 49: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

6298 JP Equity Y A C CO LTD JP Electronic Compo-Semicon8409 JP Equity YACHIYO BANK LTD JP Commer Banks Non-US7298 JP Equity YACHIYO INDUS CO JP Auto/Trk Prts&Equip-Orig7460 JP Equity YAGI & CO LTD JP Distribution/Wholesale1870 JP Equity YAHAGI CONSTRUCT JP Building&Construct-Misc4689 JP Equity YAHOO JAPAN CORP JP Web Portals/ISP2812 JP Equity YAIZU SUISANKAGA JP Food-Misc/Diversified2267 JP Equity YAKULT HONSHA CO JP Food-Dairy Products9831 JP Equity YAMADA DENKI JP Retail-Consumer Electron8108 JP Equity YAMAE HISANO JP Distribution/Wholesale8344 JP Equity YAMAGATA BANK JP Commer Banks Non-US8418 JP Equity YAMAGUCHI FINANC JP Commer Banks Non-US7951 JP Equity YAMAHA CORP JP Audio/Video Products7272 JP Equity YAMAHA MOTOR CO JP Recreational Vehicles6941 JP Equity YAMAICHI ELECTRO JP Electronic Connectors8190 JP Equity YAMANAKA CO LTD JP Retail-Misc/Diversified8360 JP Equity YAMANASHI CHUO JP Commer Banks Non-US2144 JP Equity YAMANE MEDICAL C JP Retirement/Aged Care5955 JP Equity YAMASHINA CORP JP Metal Products-Fasteners6845 JP Equity YAMATAKE CORP JP Electronic Measur Instr9305 JP Equity YAMATANE CORP JP Storage/Warehousing1967 JP Equity YAMATO CORP JP Engineering/R&D Services9064 JP Equity YAMATO HOLDINGS JP Transport-Truck8127 JP Equity YAMATO INTL INC JP Retail-Apparel/Shoe5444 JP Equity YAMATO KOGYO JP Steel-Producers9994 JP Equity YAMAYA CORP JP Retail-Discount2212 JP Equity YAMAZAKI BAKING JP Food-Baking9993 JP Equity YAMAZAWA CO LTD JP Food-Retail8051 JP Equity YAMAZEN CORP JP Metal Products-Distrib8279 JP Equity YAOKO CO LTD JP Food-Retail6506 JP Equity YASKAWA ELECTRIC JP Electronic Compo-Misc2354 JP Equity YASKAWA INFO SYS JP Applications Software9324 JP Equity YASUDA WAREHOUSEJP Storage/Warehousing4957 JP Equity YASUHARA CHEMICA JP Chemicals-Diversified7271 JP Equity YASUNAGA CORP JP Auto/Trk Prts&Equip-Orig8919 JP Equity YASURAGI CO LTD JP Real Estate Mgmnt/Servic9882 JP Equity YELLOW HAT LTD JP Retail-Auto Parts5451 JP Equity YODOGAWA STEEL JP Steel-Producers8946 JP Equity YOKO TOSHIKAIHAT JP Real Estate Oper/Develop5911 JP Equity YOKOGAWA BRIDGE JP Building-Heavy Construct6841 JP Equity YOKOGAWA ELEC JP Electronic Measur Instr2874 JP Equity YOKOHAMA REITO JP Food-Wholesale/Distrib5101 JP Equity YOKOHAMA RUBBER JP Rubber-Tires6800 JP Equity YOKOWO CO LTD JP Electronic Connectors2540 JP Equity YOMEISHU SEIZO JP Beverages-Wine/Spirits9671 JP Equity YOMIURI LAND JP Racetracks1939 JP Equity YONDENKO CORP JP Engineering/R&D Services2290 JP Equity YONEKYU CORP JP Food-Meat Products7906 JP Equity YONEX CO LTD JP Leisure&Rec Products9955 JP Equity YONKYU CO LTD JP Fisheries7294 JP Equity YOROZU CORP JP Auto/Trk Prts&Equip-Orig9665 JP Equity YOSHIMOTO KOGYO JP Motion Pictures&Services9861 JP Equity YOSHINOYA HD JP Retail-Restaurants

Page 50: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

6488 JP Equity YOSHITAKE JP Metal Processors&Fabrica5357 JP Equity YOTAI REFRACTORI JP Advanced Materials/Prd8006 JP Equity YUASA FUNASHOKU JP Food-Wholesale/Distrib8074 JP Equity YUASA TRADING JP Distribution/Wholesale4334 JP Equity YUKE'S CO LTD JP Entertainment Software6393 JP Equity YUKEN KOGYO JP Machinery-General Indust4531 JP Equity YUKI GOSEI KOGYO JP Chemicals-Diversified1378 JP Equity YUKIGUNI MAITAKE JP Agricultural Operations2484 JP Equity YUME NO MACHI II JP Commercial Services8838 JP Equity YURAKU REAL ESTA JP Real Estate Oper/Develop1934 JP Equity YURTEC CORP JP Engineering/R&D Services9370 JP Equity YUSEN AIR & SEA JP Transport-Air Freight6482 JP Equity YUSHIN PRECISION JP Industrial Automat/Robot5013 JP Equity YUSHIRO CHEM IND JP Chemicals-Specialty2806 JP Equity YUTAKA FOODS JP Food-Misc/Diversified7229 JP Equity YUTAKA GIKEN CO JP Auto/Trk Prts&Equip-Orig9986 JP Equity ZAOH COMPANY LTD JP Distribution/Wholesale3770 JP Equity ZAPPALLAS INC JP Internet Content-Entmnt8913 JP Equity ZECS CO LTD JP Real Estate Oper/Develop1811 JP Equity ZENITAKA CORP JP Building&Construct-Misc9474 JP Equity ZENRIN CO LTD JP Printing-Commercial7550 JP Equity ZENSHO CO LTD JP Retail-Restaurants4296 JP Equity ZENTEC TECHNOLOG JP Applications Software4205 JP Equity ZEON CORP JP Rubber&Vinyl8882 JP Equity ZEPHYR CP LTD JP Real Estate Mgmnt/Servic4559 JP Equity ZERIA PHARM CO JP Medical-Drugs9028 JP Equity ZERO CO LTD JP Transport-Truck9901 JP Equity ZICT INC JP Retail-Restaurants7965 JP Equity ZOJIRUSHI CORP JP Electric Products-Misc6279 JP Equity ZUIKO CORP JP Machinery-General Indust6947 JP Equity ZUKEN INC JP Computers-Integrated Sys

Page 51: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

FCFF FCFE Market Cap (local currency)Market Cap (US $) Firm Value-109420.002 -86991.61359 257563.3 $2,354.54 348839.3333.838248 386.34 7035 $64.31 70354805.9258 1521.9288593 8322.46 $76.12 32006.46

-3955.925932 -1003.227216 26476.86 $242.02 43518.694063.648775 6848.7991924 204468.8 $1,869.34 227227.19

-12784.81 -8716.815661 7422.118 $67.90 20403.2681515.0555 1515 20253.01 $185.11 20253.01-4275.97 -4275.97 5517.571 $50.45 5517.571

1035.343361 1013.8304972 20655.21 $188.72 22455.21-267.94 7338.16 6875 $62.89 6875

-2300.55 -2428.501431 189916.8 $1,735.59 190343.1615237.663988 12018.570375 120587.5 $1,102.67 187665.5

2108.6085 1872.3204112 12217.07 $111.46 18900.912305.185 2283.1774422 26409.66 $241.45 34551.66

34020 -58205.3789 379117.2 $3,465.42 1410511.2-34.202974 9.76 25066.55 $229.04 25066.554082.072 4276.5519913 110285.1 $1,008.09 134816.1

6439.5836 6283.6687129 72289.3 $660.66 73546.31848.573542 979.1480593 12215.67 $111.50 21565.372081.926391 2127.2965195 23758.3 $217.20 31700.1

-277.2 -384.24152 5999.93 $54.89 6488.2733546.3024 36037.98365 567767.4 $5,187.93 567777.4

-171041.7104 -75248.61768 1219080 $11,141.29 226066761742.3458 28363.627352 253501.7 $2,317.20 814355.7

3513.675448 3486.01 84456 $771.78 844567002.681144 6993.97138 36714.89 $335.33 36714.89

4639.02 1097.7337603 8695.522 $79.53 56560.522952.618 405.9644567 38980.05 $356.01 81955.05

-23394.8135 -3383.052285 491761.2 $4,493.84 571619.2119.171914 2010.8636071 10609.43 $96.86 12023.36590.946683 556.91000237 12169.5 $111.07 12319.5

-334.177 -54.55140826 6668.2 $60.98 10316.05-4683.5144 -75.47040974 38612.79 $352.81 50369.79

809 2980 38424.89 $350.93 38424.894488.11136 4406.0338237 69611.1 $635.78 70027.9817584.4554 16299.469387 102100.4 $933.19 152967.4

3488.200398 3610.37 79214.89 $724.12 79214.89-1343.583809 -165.2757681 12352.51 $112.71 27686.96

5885.512 3441.2164865 18765.72 $171.56 22060.72-19861.272 -14153.13854 102217.5 $934.09 146934.5

-1896.958713 -1048.579808 13665.6 $124.72 20126.032934.14 2708 43768.47 $399.86 43768.47132509 -210828.1782 274411.6 $2,508.33 1804673.6

954.293693 914.91 14416.09 $131.59 14416.09655.383864 817.67395299 19879.05 $181.63 38252.1514972.892 13842.234211 397005.8 $3,628.27 397067.8

1231.570275 1203.57 34918.6 $319.01 34918.610795.2117 10642.00542 199095.4 $1,820.05 291861.4

5512.429137 4342.0638002 35083.5 $320.63 54983.1542.384078 137.98429202 6106.74 $55.86 6861.663259.3823 1924.2311337 66718.13 $609.74 77689.13-2525.7356 1651.9777581 1234687 $11,280.83 1521281

Page 52: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2815.5538 2725.7026035 37144.24 $339.46 98166.246728.04 5313.1523307 884141.3 $8,071.40 1035364.3

1233.924913 1270.7017708 16426.08 $150.20 16496.08-18.995004 70.573803529 10502.8 $95.81 14292.71

5804.95 5085.288785 67483.34 $616.74 105693.34647.650152 319.92410742 20050.18 $183.17 20253.69

-107856.7911 -92758.77347 96008.85 $877.67 118278.85-330.691118 -83.52282918 6755.927 $61.79 14721.827-1571.16195 80.268728552 15047.68 $137.42 25568.3827987.1193 28573.746959 287395.1 $2,627.01 287919.1-995.218474 -254.3595493 8115.879 $74.22 14654.119589.75076 491.77 9229.67 $84.29 9229.67-69544.038 -12578.67602 795583.4 $7,266.93 1545029.4

3207 NA 16145.55 $147.43 16145.551219.8 -1938.738529 6586.709 $60.25 20093.459

3214.717392 3109.593849 49653.25 $453.87 55808.282594.5412 3982.3569409 62513.47 $570.93 77958.47-4035.631 -2745.459298 18360 $167.76 24055

1968.25808 2066.3707305 27716.64 $253.44 28216.649877.393 9774.0881154 118843 $1,086.22 119017

6485.8303 2007.2516661 230581.1 $2,107.40 335931.1-3308.1162 -1924.933501 17276.03 $157.83 26557.03829.667998 451.55715233 13875.29 $126.65 14855.296499.3776 10199.82814 365191.5 $3,338.13 375649.54884.6284 4787.861627 102141.1 $933.73 103263.1456.8096 476 16848.05 $153.92 16848.05

-602.729056 -45.99956804 8181.902 $74.82 12187.94278.926619 105.15821588 16761.17 $153.27 17361.17

-5554.856584 -119.1980185 7354.216 $67.22 37649.4269470.706 4273.1893325 13336.13 $121.72 58110.13

971.144917 1273.4688825 19435.68 $177.67 20699.32-1357.34 -1357.34 64879.49 $592.51 64879.49

1619.005149 733.72447814 14910.38 $136.04 31133.732501.1372 1204.0928898 53135.71 $485.39 106168.711203.328 10183.829048 112428.1 $1,027.40 248429.1

261.008221 246.11862862 10695 $97.68 11746.62-2878.69044 -1783.801757 8574.174 $78.37 13928.844

-2841.169064 -2469.297267 15060 $137.40 17618.34-962.8742 -236.4562072 93189.66 $851.90 116022.66

2121.067435 2082.8751746 13451.21 $122.77 13751.21-10748.9419 -5179.646182 71885 $656.96 1290152581.2371 2644.4102564 177583.2 $1,623.40 217858.2

-109282.264 42106.97031 511545.7 $4,675.28 2843054.7140.7668 1079.3308297 30516.54 $278.89 87419.54

979.03 976.29 18030.15 $164.73 18030.1527499 NA 19582.34 $178.96 616195.34

187.56428 -373.4359495 5732.244 $52.41 16108.954-153.986624 -144.04 17173.34 $156.92 17173.34

-3955.233298 -2805.838375 21319.12 $194.94 31148.17-5583 -1127.537087 23790.34 $217.34 89690.34

1227.8756 1066.9789332 14569.24 $132.92 20589.24-1437.1677 -1870.1951 28139.55 $257.15 47609.55320.14134 800.92261284 56067.34 $512.55 72903.88

Page 53: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-5305.78484 1758.2633496 93762.56 $856.83 118585.31-8632.86936 -3742.371643 28795.15 $263.16 41147.171036.4092 794.72818321 13747.9 $125.44 13847.9

-6085.205408 -5936.631772 62861.44 $574.10 64278.591640.893944 2070.61979 40496.99 $369.87 40686.99-19567.7388 -4515.338061 29147.88 $266.36 73083.881515.614648 1403.5107729 17000 $155.40 17171.619140.6876 3898.0927729 21247.7 $194.23 159879.7

-3649.416246 -266.1209491 25212.66 $230.38 44954.042362.102031 1751.8732629 9231.898 $84.22 9531.898

-26.22886 -56.21573864 7793.03 $71.29 7796.031227.649082 1390.1860299 16568.94 $151.46 19956.73

-6121 6754.6298013 332809.3 $3,042.41 360147.32033.958285 2046.3470085 47300.6 $432.32 49670.6328.589077 322.642816 8708.235 $79.62 9959.3151706.21572 1080.3385294 7515.4 $68.71 39725.87-170.976841 -126.538863 14469.77 $132.11 14639.1255628.1024 48208.522813 865618.7 $7,901.59 1155719.7-4172.0608 -3446.765735 74588.24 $681.61 80288.24

-823.944322 -673.2482702 7410.48 $67.77 8510.48-1141.1376 -1257.260191 54257.83 $495.69 54601.8326344.9178 -9178.092151 1673219 $15,263.81 22480972174.33653 2076.7167397 10296 $93.94 12849.02

-2374.308633 -1356.110334 33290.46 $304.29 38527.19510.281364 518.61620222 8289.645 $75.78 8769.64572827.7413 65566.63366 967805.3 $8,835.18 1184707.3-2399.9028 -1565.619409 11560 $105.58 18160527.202732 500.86 9550.59 $87.20 9550.59

137.9599 636.30187519 29106.59 $266.14 29364.5986.2509 334.65323993 113838.6 $1,040.34 116133.6

413.189485 573.08601494 12404.95 $113.26 15105.653868.017 2942.4554758 109639.7 $1,002.38 124884.7

-2257.4164 -1566.094877 31694.62 $289.50 151386.62-421.64688 -402.0330299 6261.4 $57.24 7701.4222.186768 209.59787482 6285.94 $57.48 6877.771532.04847 296.56158604 7449.765 $68.14 14138.57543120.374 -4835.107028 11298.4 $103.15 57913.45314.9248 6987.3242465 138627.1 $1,266.81 139628.1

1521.094336 1458.6726686 17809.47 $162.78 47912.59176.5841 -263.0725429 11568.75 $105.63 11808.75

493.314932 516.97 7772.16 $71.04 7772.16-434.374607 NA 25280.97 $230.90 25280.976732.3296 9024.5884447 300344.4 $2,745.38 314569.4

951.793942 1222.9079527 10876.44 $99.29 11511.31667.430927 75.933667679 13050.71 $119.11 24538.91-354.943482 -202.5364757 28943.35 $264.66 33947.632999.5184 2871 120935.4 $1,105.65 120935.4

2316.286662 2212.7759393 9052.072 $82.66 22717.60210087.542402 9137.7844689 68944.33 $629.71 201755.63142511.2546 153947.53103 2439134 $22,251.82 2440805

25.944058 38.557172196 5370.18 $49.09 5586.02-11146.5546 -9981.136582 43184.4 $394.54 45500.415591.7306 10543.563807 66473.23 $607.48 127292.25

Page 54: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-2145.054289 -1895.060708 8831.203 $80.71 10692.2433242.292312 223.59039838 15769.53 $143.87 21708.03-9175.956734 2591.4245198 87106.52 $796.00 207692.72

2481.6716 2963 27273.63 $249.20 27273.632797.27064 3981.1660358 18465.31 $168.74 18496.44235.97222 230.69 10067.12 $91.95 10067.129390.9112 11655.312686 84987.45 $776.67 101426.45-51.276355 -184.96 7983.896 $73.05 7983.896

-11477.9776 -3849.983526 63466.99 $580.16 102466.99508.97 510.78107082 8184.417 $74.86 8433.677

-12165.4256 -7466.569817 144570 $1,321.78 1996941676.2225 1683 38087.1 $347.95 38087.1-5023.944 -597.6971459 19565.39 $178.66 59129.39432.27075 785.17832063 9510.403 $86.79 21868.243-10.62345 58.64275215 7338.072 $67.07 7588.072

1081.755266 1059.44 21603.8 $197.33 21603.8-4286.908336 -1517.132016 13961.83 $127.51 21438.04740.904816 772.27 10638.92 $97.13 10638.923495.59006 3378.09 37296 $340.63 372963034.8604 2948.2610552 41768.73 $381.48 60485.73-33489.24 -26897.33252 14854.96 $135.54 25687.96

-25709.9242 -17670.69068 132334.6 $1,209.64 204618.6-219648.4148 -48941.40234 105006.1 $960.06 448439.1

0 NA 140000 $1,280.00 140000-116113.8485 -81343.1213 445527.6 $4,072.09 611553.620861.2129 18988.108528 82682.19 $755.92 98528.19-71194.6663 -54917.22236 60328.96 $551.33 84220.96

-179119.3556 -132287.0423 1005537 $9,189.70 118328168345.8814 56684.231566 50118.3 $458.02 63798.3-396.589302 102.29618436 20241.77 $184.97 29086.8371.41328 355.33 5628.645 $51.46 5628.645-9923.887 -2241.778482 41368.95 $378.18 92348.95447.966 439.80562512 27068.58 $247.31 27085.58

18961.2516 19340.414919 481781.2 $4,397.62 483863.2-2364.825031 361.34989223 14606.4 $133.44 26131.06

-2432.5651 -198.0909569 66381.4 $606.64 146114.42427.2684 5608.3505557 129612.9 $1,185.03 200621.939.134634 74.04 36462 $333.02 36462

-4457.36664 -1770.110396 13316.28 $121.58 19793.497552.8125 6061.9384732 22570.33 $206.28 48868.33

897.097418 889.75 8944.32 $81.81 8944.322373.429688 2788.4000101 38512.89 $351.72 41060.421429.797124 1620.1962932 12047.08 $110.00 20512.83

17558.102 18099.107548 224679.1 $2,053.74 231293.12837.096 2507.0524454 15980 $145.96 19198

-69.323109 187.85 7352.061 $67.23 7352.061-59135.4408 -27655.87331 1471715 $13,424.38 2176569-845.120033 346.16863678 5781.115 $52.89 6781.115-80.633812 140.95751544 6549.46 $59.90 8555.0924634.156 22263.435688 378558.9 $3,458.11 413814.9

757.457012 904.6898386 15350.37 $140.20 16150.37-390.066 -280.0578208 31188.88 $284.96 32913.88

862.33506 813.41016886 7458 $68.17 8291.2

Page 55: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

416.33358 501.63609882 6654.336 $60.83 6791.336462.038467 290.79646247 49291.42 $450.19 51614.641739.1228 1775.9709993 9924.555 $90.64 12855.555

639.742036 801.94376135 15260.53 $139.29 15541.01-3363.6638 -7011.599803 142632.1 $1,303.89 162127.1

0 NA 13595.85 $124.17 13595.85611.124808 680.21 12474.81 $113.82 12474.81

6377.902139 6451.13 91652.73 $837.74 91652.73-1035.443603 -2031.98 57641.88 $526.60 57641.88310395.2084 304329.91411 6521481 $59,595.00 65526321560.51392 1328.4876026 26052.97 $238.17 26552.979096.4256 8149 286145.5 $2,615.83 286145.5

493.25 477 13965.63 $127.44 13965.632597.306128 2000.4821678 7439.345 $67.99 19139.34510102.1302 8704.1445566 173128.4 $1,582.09 198948.4661.641226 641.74 6935.152 $63.41 6935.152424.830032 409.15 6832.051 $62.47 6832.05127291.4046 22689.800214 344032.8 $3,145.01 427678.8

788.66 -259.9896367 7763.58 $71.02 11863.58574.5575 796.87669352 7208.551 $65.90 19066.551

0 0 66866.91 $610.74 104713.913951.954 3161.4308511 14768.1 $134.79 29288.1

727.29725 799.99 7767.76 $71.00 7767.7631278.316 3925.8986378 31708.1 $289.81 521241.14015.7964 7064.6039868 83803.19 $766.10 131850.19

253387.7702 139696.56327 2175040 $19,874.27 5738153450.182929 552.20696971 14549.99 $132.79 17314.99-104.076898 605.98897688 12335.28 $112.58 27940.37

1334.295 1327.7212156 7333.135 $67.06 8248.255209375.7128 23642.512275 48581.43 $443.97 685732.43568.518228 638.03 9173.25 $83.69 9173.252070.24922 2070.24922 18859.5 $172.31 18859.5

-792 -604.9379801 12891.93 $117.63 25391.93-491821.4028 -260121.4845 797909.3 $7,292.17 1236618.3

2110.765 4282.0299357 67358.88 $615.57 86393.883664.9662 3042.414002 24371.1 $222.77 30357.1

1984.720678 1827.7551775 15424.5 $140.81 16174.9772.829303 629.91214424 12667.15 $115.57 13377.152661.55853 2946.1223572 18904.45 $172.72 20885.8-741.545552 -495.7201192 6908.273 $63.17 8735.113

904.2445 -1191.356809 73150.38 $668.71 75109.3823111.53 28180.501474 229462.8 $2,097.66 239625.8

2675.502927 2114.7822149 27410.12 $250.62 29324.121117.268989 729.02477604 6713.2 $61.41 19334.06

0 NA 60051.45 $548.67 60051.45-102.7476 -875.0841619 23225.1 $212.37 24851.1

581.806028 543.27440382 5814.459 $53.19 6117.009318613.6336 224441.69798 2103313 $19,210.09 5107879

593.91 1054.0661997 13665.96 $124.70 41611.96-3047.9344 -1275.417324 26986.61 $246.50 45822.61

239.238 435.89840436 28704 $262.18 30394-2950.584397 -2802.8 8677.752 $79.34 8677.752

1844.314 1875 27984 $255.68 27984

Page 56: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-3335 -2112.705045 121091.8 $1,107.48 123391.88318.4782 3575.5744565 24147.56 $220.67 88664.56

-2265.364972 -2301.598167 13618.16 $124.32 13907.1434376.5349 35647.206323 926757.3 $8,452.73 927208.3

-402.03 -408.1767296 33000.84 $301.49 37059.84-170030.4348 -104228.5943 357372.9 $3,267.41 584996.9

71125.96 40856.194754 775505.5 $7,083.54 2319724.5-6480.8546 -1708.592847 62300.08 $568.95 93490.08-494.3376 1044.4705484 68064.85 $622.11 90469.85

-16466.6489 -3140.771714 8468.929 $77.47 41453.879453.711448 584.84409166 25999.2 $237.70 31599.2

365.2028 1105.9368071 12514.37 $114.21 16361.37752.434058 359.2650956 11161.08 $101.85 30873.48126.147675 350.22068765 0 $0.00 896.36

571464.8149 208350.39851 829543.1 $7,581.62 3146778.1929.42846 1357.933705 23562.86 $215.40 26259.19

-389.637916 -227.2592718 26215.66 $239.52 28789.261407.8564 1106.5723869 9704.633 $88.56 35792.633

337.808493 382.35841218 8085.688 $73.94 9107.10810394.3184 7762 131170.9 $1,199.22 131170.9

1229.912 -1203.136423 393285.8 $3,594.28 420899.83091.9005 3440.7363396 49989.13 $456.69 54877.13

-11336.8096 1282.527983 74644.46 $682.25 116126.463878.35784 3366.5405191 34651.2 $316.77 38693-417.219221 12.880386007 0 $0.00 4887.61554.636608 1378.6153803 23706.25 $216.57 25980.93

3663.4175 4337.9226905 49060.81 $448.35 70182.81-9699.82903 70.406103917 5887.72 $53.85 60716.72559.473712 258.36579711 6720 $61.47 17339.85-2390.1732 -1693.920816 259478.5 $2,372.48 263778.52438.2184 1734.6721602 72545.56 $662.64 74545.56

-1577.300961 530.12744837 43084.41 $393.84 49742.41-3442.185 -612.231345 31930.96 $291.83 94189.961025.9344 NA 17478.3 $159.78 17478.3

710.121532 723.26591533 19455.78 $177.91 20301.312615.679692 2498.8310819 12733.04 $116.20 17014.87-4400.063472 -931.8242308 18145.87 $165.85 38069.67

1072.3054 1261.2816329 23266.14 $212.48 23444.14272.04226 110.64537554 5662.8 $51.78 8164.44-168.20872 49.882499948 15510 $141.55 16325.61621.747432 690.93240185 9108.535 $83.13 10450.5059939.2875 10079.317762 125249 $1,145.55 125649

411.207972 335.96725249 6500.655 $59.42 7650.655752.55958 750.24492232 9568.304 $87.41 12795.064

-2480.033572 -2288.48 42839.98 $391.43 42839.983833.602635 3991.88 55433.66 $506.43 55433.66

11599.851 19300.106481 338234.3 $3,090.87 948123.31699.984 1511.0976434 47443.42 $433.59 148464.42-9137.594 8033.2631162 33203.43 $303.45 152071.43

-4640.5246 -2235.5208 29960.6 $273.61 37209.6212.540661 200.46 5724 $52.36 5724494.701735 546.42380416 9258.425 $84.49 10389.655

0 NA 11106.03 $101.39 11106.03

Page 57: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

4480.9218 4487.4889088 58703.73 $536.11 58946.7366361.001 19026.705895 530343.3 $4,846.86 2008647.3

5518.559516 4549.8160024 36125.77 $330.16 119734.63302.459996 77.609013236 6431.087 $58.82 6723.587

-4464.576182 -3091.764998 9700.53 $88.57 12898.331781.5888 4003.0391133 264333 $2,415.54 395385-302.2788 -266.9897726 9713.133 $88.64 10013.133

14179.4655 10195.913027 99832.88 $912.47 124469.881168.39913 895.52895288 34948.05 $319.20 35061.881819.6766 1770.1475165 55828.81 $509.90 56466.81

1880.621136 1921.23 18597.6 $170.07 18597.61887.712528 1489.1845942 16949.09 $154.98 20163.62

364.3198 234.35061037 19570.6 $178.95 21324.343009.1282 2901.5575465 38732.51 $353.85 57761.51

322.888968 409.63421 28190.77 $257.71 28834.04-35067.1824 -29160.78159 1122560 $10,259.65 11917881329.8469 1278.7205563 19757.6 $180.67 34322.6-2747.7524 -1869.093616 20086.18 $183.45 29864.18

-1441.312189 -554.2933622 10144.31 $92.60 25001.52-308.83033 611.97977868 27401.04 $250.47 42712.37

-929.883988 -709.9547265 5588.358 $51.13 6928.3586673.6094 5745.4139616 120473.4 $1,100.97 204877.4

-29422.5168 -12509.83374 233928.3 $2,138.48 397712.31067.0986 946.04435599 10566.31 $96.39 28400.31

-6599.116577 -3460.642887 24591.4 $224.82 48753.88819.17 8795.4355673 346286.7 $3,164.46 504017.7

1562.6287 4739.9829502 48138.94 $439.65 65602.94-30999.1468 26290.608163 109869.4 $1,004.38 752275.4-5581.8172 -854.3638346 170620.9 $1,559.75 204383.9

4549.868019 2316.6112676 29461.25 $269.15 50707.797906.5402 15740.748171 410465.2 $3,750.60 568766.25444.8805 6323.3210449 77650.93 $709.79 95762.93-3231.7576 -1050.399734 8799.289 $80.46 31005.289

-348.855 3561.6592767 140208.2 $1,281.26 182903.24259.577755 4044.7492885 8340.784 $76.23 9144.7846468.103487 5867.0946015 25097.78 $229.52 29648.283632.629212 3654.8 17984.72 $164.20 17984.72-2391.057968 -1789.132542 16055.2 $146.60 18353.63

-5984.6816 1500.7191513 13141.11 $119.92 100080.11177806.6356 170942.94546 2535789 $23,136.76 2545882

16620.792 11144.289637 88623.54 $810.12 124089.5424669.2744 5852.5087358 33242.3 $303.87 61697.3

-11369.65547 -3579.156552 14921.2 $136.13 48949.433192.3115 2727.5142218 7443.166 $68.05 9321.166

22351.0614 34015.009676 1659025 $15,150.91 21150981513.2899 1046.4795162 11299.28 $103.10 52664.28

5407.148484 4285.5426707 15020.44 $137.04 21070.39325.67021 614.94547692 9871.091 $90.16 14194.611

-25033.5992 9477.3648254 107761 $984.75 2962633636.2263 3768.3442341 30752.02 $280.94 38165.02

461.657711 787.92 12349.96 $112.67 12349.961622.576 3076.3583833 41041.91 $374.85 98018.91

11032.343 16017.149541 417843.6 $3,810.70 831258.6

Page 58: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

7458.715 10141.275201 143241.5 $1,309.34 191508.535715.86 31312.709778 334236.1 $3,055.18 338836.1

-11936.8972 3352.5984462 114559.4 $1,047.35 544478.4363.153257 495.62889514 6948.037 $63.54 7581.697-11881.2838 -7198.791926 67475.03 $616.63 104296.031412.9512 1463.9845203 140297.6 $1,282.14 143236.6

-1065.922296 -152.4605692 20496.6 $187.15 23436.94-112082.1992 -71228.33198 155803.5 $1,424.42 282629.51752.85219 1201.131751 24704.43 $225.88 40052.35

1885.434777 2575.2266601 18321.79 $167.42 30746.79-958.277 -533.0123033 37222.45 $339.96 46677.45

4421 -972.7077832 6474.677 $59.20 24834.6773038.9411 39.178931603 5854.081 $53.55 16250.0812186.566 1783.964121 31628.85 $289.14 45523.85

2882.7069 3088.7644761 13260.08 $120.98 18271.08648.4375 445.67138055 6521.2 $59.64 10517.2

4466.498012 4196.634819 9928.821 $90.61 12067.001-361.19 72.723642053 5850.207 $53.47 19970.207

52628.0392 52831 750494.3 $6,852.58 750494.3-2030.579506 -958.9629562 6183.502 $56.53 23918.542-65065.9116 -61190.28808 868086.9 $7,923.76 926659.99712.361841 9356.2649322 32168.11 $293.88 34168.11-1124.9434 39.654647701 7140 $65.27 19570

123152.2056 93084.160295 1314766 $12,017.97 132845361169.1435 1853.8034336 24637.32 $225.27 50095.322019.3122 1569.7034585 48085.02 $439.15 76829.021815.4137 1418.3490301 25174.81 $230.05 31218.81

-10041.97785 -3094.161279 17312.17 $158.17 35299.67360 1131.3090617 5850 $53.50 17143

1963.5576 1758.3243604 10005.48 $91.31 22661.48-375.9002 -255.7762592 110650.8 $1,011.67 168817.8

2153.573384 2041.13 284290.1 $2,599.58 284290.1-1038.566936 -607.9351958 19505.72 $178.36 23905.7220877.8753 17257.352613 229451.2 $2,097.55 319588.2

5919.345163 5882.0911177 41972.84 $383.52 42434.71-2116.1651 -1589.152578 9637.59 $87.95 10942.59

-4043.643796 -1522.022866 36868.5 $336.82 46288.1774017.6364 86537.564697 3721929 $34,008.86 400869843137.8822 37868.778223 762224.2 $6,952.70 878512.2-4192.70858 -3023.327149 25301.8 $231.24 27301.81625.2791 1412.8089205 41462.13 $378.96 42162.13

249.867845 235.70918217 16415.93 $149.96 16526.531911.619945 1086.7272436 36761.8 $335.80 47065.831352.66534 883.37941632 6734.249 $61.57 11178.969-462.099136 -367.6906878 5633.397 $51.50 6649.2177536.8324 6428.4836063 181865.9 $1,662.55 182993.9

207.89 410.22200325 6330.232 $57.91 8357.232-1179.287375 -1161.028526 9553.8 $87.16 10453.8

26.336874 127.39333712 8250.775 $75.43 16696.435-2321.55 -649.3619921 12761.55 $116.44 25279.88216.262 6739.9050944 153340.8 $1,401.72 229067.8

4184.186112 4312.8719773 35170.47 $321.46 38362.12161.595542 209.21 7686.466 $70.31 7686.466

Page 59: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-12469.3038 3884.0041305 229058.3 $2,093.19 343815.32242.167867 2116.8705576 48100.92 $439.32 49600.92-1857.437525 -1832.75 13938.96 $127.24 13938.964252.251427 4035.7459212 44340.74 $405.38 47252.82

4255.5726 5202.9880825 122052 $1,115.45 137613-433.063182 -491.2483363 61662.32 $563.18 62251.881164.5028 882.67830193 66936.74 $611.41 67039.74

719.760465 327.59842832 7236.957 $66.16 14586.957-16273.06651 -7489.830491 8895.736 $81.16 37451.7561042.344015 741.11799591 19819.38 $181.11 22276.422325.184566 1556.5197934 8802.413 $80.52 22613.7531064.093605 1026.19 23205 $212.18 23205

2095.34 2079.06 8104.626 $74.14 8104.626-2158.8353 -668.1891919 95108.22 $869.16 182181.22

-708.565 1056.1402279 52693.53 $481.40 75716.53-208.3185 -502.1598613 51496.8 $470.33 51588.8

125378.7861 123710.63854 3716000 $33,950.03 5751217652.967848 413.98 6402.449 $58.52 6402.449-2395.1976 2267.0161052 153026.7 $1,398.91 366374.7-19.765888 15.944509556 18473.62 $168.77 18640.29

-7 -58.88187373 8718.32 $79.76 11076.32-792.43885 -311.5356716 6356.538 $58.13 7096.538223.503082 250.12510231 6217.643 $56.89 8047.643-904.832464 15.814759998 7277.212 $66.56 22966.3221507.44171 1505.85 10229.76 $93.44 10229.76-24904.4636 -8502.152096 128700.7 $1,176.53 234835.7-78667.4812 -52327.50441 69882.34 $638.84 107308.34

-1024.698 -928.8343041 12413.9 $113.30 12975.9-115040.1237 -63464.86322 64696.73 $591.24 163895.73266.605823 267.89 5930.472 $54.25 5930.4722839.8418 2838 21750.21 $198.87 21750.2168.108544 44.379810374 7398.226 $67.63 24229.876

65975.0561 68726.805735 1298963 $11,846.45 1299199-1025.9304 -704 57623.49 $526.36 57623.49

0 NA 6894.376 $63.04 6894.376473.13104 372.67250323 10687.51 $97.49 15452.08

76309.6747 41828.343936 652952.8 $5,961.95 2074493.8-38.854872 42.193724557 6699.445 $61.29 22963.685-25528.692 -2472.788755 433293.5 $3,959.55 653483.5-447.36739 -286.3575628 8003.369 $73.21 8783.36990.688879 573.32527934 10447.5 $95.36 19218.33

3025.13414 3017.23 64965.61 $593.43 64965.61-1167.891552 -128.321548 5842.588 $53.41 23415.188-242.172295 111.50994737 8072.739 $73.78 11574.889

-30065.94 -12397.2 15608.08 $142.64 15608.081312.10082 973.84513868 9086.016 $83.12 12407.066-568.363733 -36.96099099 7460.88 $68.24 11435.581826.667324 1649.16 24648.29 $225.37 24648.29

-347.9715 364.73559793 8704.232 $79.61 21209.232443.833446 219.55358792 6617.842 $60.49 15660.142-815.2914 1019.9441874 7245 $66.24 26987

1940.378553 1592.7517059 35888.8 $327.78 36508.82481.9648 5187.2741624 80630 $737.02 98311

Page 60: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-25461.7056 -3239.895908 18850.94 $172.26 88612.94635.161 704.59722911 19024.07 $173.93 19931.07

686.15805 656.3 6093.048 $55.74 6093.0484357.934 3615.0182555 10540.64 $96.17 21263.21

32.689808 367.85 5717.826 $52.30 5717.8263955.801 4272.5361027 161331.2 $1,474.83 168681.2

6580.1336 6329.0453412 155290.1 $1,419.99 162662.11451.9356 1978.3663231 26762.4 $244.70 60003.4

672.514504 676.17459964 11325.33 $103.45 11379.33-759.683493 -770.2645756 22728.47 $207.83 27799.916295.552438 3864.0387253 15763.28 $144.15 27098.9

92.5128 364.50105119 8538.118 $78.09 17228.1181167.1964 968.4106149 0 $0.00 1013714100.308 11656.481259 322354.3 $2,946.84 322971.35155.176 3477 95159.47 $869.59 95159.47

96875.568 103006 2308860 $21,093.19 230886014009.6559 14426.719518 827374.5 $7,552.48 851290.56429.4151 5743.7089861 96022.71 $877.80 97179.71

-1130.606006 -257.946472 6817.068 $62.35 11132.078826.5955 NA 14088.35 $128.52 44391.35

2441.174376 2707.4152078 19105.74 $174.57 19455.74-649.448324 244.45115791 21567.51 $197.17 33755.61739.06157 693.76321595 19753.96 $180.55 45647.46

7141.570278 6407.4674512 47192 $431.02 52068.6-1498.4855 -325.4170098 9282 $84.67 20324.18

3344.131099 1707.9538325 19782.11 $180.81 68108.014019.50738 3187.2603073 9464 $86.34 19049

8246.712264 6685.3243286 12089.79 $110.31 18559.7911640.28791 9662.6344583 6257.594 $57.21 9257.5941074.31392 1012.098359 6178.162 $56.48 6798.162-998.695352 -312.0689425 60988.22 $557.12 66859.44

537.0592 2140.3343623 75283.16 $688.15 108695.161160.497 1309.6373152 35444.15 $323.99 40780.15

264.493187 272.08130806 14531.4 $132.67 14892.12-1016.09416 -511.562853 11274.83 $102.85 14345.85

89.65286 4 7216.14 $65.98 7216.1450.573874 -29.33515727 6971.298 $63.73 8846.298

4709 2954.7398347 22389.1 $204.41 30789.122.02953 27.35 6875.804 $62.86 6875.804

2137.1054 836.86756309 12187.18 $111.26 25274.8574.0199 1196.269698 60055.17 $548.83 132442.17

-5272.140522 -1391.946888 13452.66 $122.73 38518.89-3574.4112 7146.5546971 271720.5 $2,483.85 531628.5

-1324.54658 -830.6727615 17463.29 $159.58 19346.898179.8535 8603 148364.4 $1,355.92 148364.4

2515.551274 1960.2921172 6461.125 $59.08 16020.46530182.5248 29900.244173 365598.4 $3,342.16 709452.4

-8319.76 -2872.876413 9889.859 $90.23 37077.579-531.1134 187.06275141 9880.615 $90.16 12824.615

-249.20201 950.35624954 42590.56 $389.24 97763.27-370.175315 -103.7126992 6966.63 $63.68 13206.1913140.8181 12805.802632 101247.6 $925.48 116475.6-286.827344 -115.6296027 8924.46 $81.60 10488.46

Page 61: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

392.228 1054.2246567 74083.7 $677.31 130054.7462.030875 599.57457677 8223.8 $75.23 8843.8

1101.698666 1032.86 30630.6 $279.73 30630.6-3864.203812 -2699.704263 61064.39 $558.20 68362.67824.957946 942.34563579 9690.251 $88.38 11384.641

-6856.329016 -4992.828179 60224.31 $550.60 113805.1520471.37 21839.272084 420845 $3,839.13 478779

3069.4306 1072.1895093 16308 $149.00 36130-3004.105184 -2633.635959 39330.47 $359.20 42423.87106714.2918 83403.866603 2259207 $20,603.80 2633215-92.660504 219.1757374 5505.5 $50.33 9505.5

1353.252348 1290.4823353 24068.05 $220.07 25068.057635.5062 10251.266902 195975.2 $1,790.87 300445.2

917.536943 1122.553947 12473.38 $113.83 16655.96623.747714 590.66 10740.25 $98.03 10740.25

-1007.468307 -604.2736844 43746.79 $399.62 44089.82-2111.646496 -1153.195722 15148.67 $138.24 28062.19-275.304031 310.748314 6958.88 $63.62 14470.38

-1015.442617 -403.8526412 14148.54 $129.18 18849.02427.355018 468.31 23787.3 $217.43 23787.3

1295.029 1079.2628871 17698.65 $161.66 18858.1610203.659 NA 8679.973 $79.39 12007.973

314.521972 310.4864764 5850 $53.50 62104515.1341 4694.3881852 95828.28 $875.70 135769.28-2129.3993 3257.9976015 55416.48 $506.27 70356.48

1399.577525 1239.04 10407.6 $94.98 10407.61109.332 824 33991.23 $310.68 33991.233175.255 1631.6021245 8935.701 $81.72 18015.701

2307.5008 1207.9970501 22598.27 $206.62 25098.27-142.9282 247.75586433 59556.13 $544.04 104431.13

45697.1144 71504.947156 1567004 $14,318.38 2312821-1007 -5223.363938 31683.38 $289.40 46745.38

-131.703642 527.52237616 14052.09 $128.23 23817.13-3041.658 -1077.308336 14785.44 $134.99 47821.443697.7699 3993.1636345 61898.08 $565.64 65490.08-51169.794 -29717.31574 79120.18 $723.29 142700.18967.1576 987.94154229 8974.125 $81.91 9072.125

-4184.6764 -4217 12727.98 $116.13 12727.980 NA 545089 $4,981.85 545089

4454.6345 3358.409269 24073.74 $220.01 32131.74-437.31585 -328.806592 9984.938 $91.09 10395.978-640.9995 -913.9045133 10137.12 $92.52 12393.12

-13379.7125 1054.4861615 121579.4 $1,111.02 216644.4285.32482 292.36881485 42380.8 $387.11 42425.88354.4528 3539.4335293 17082.17 $156.20 33333.17

120.422493 200.15770588 8908.2 $81.29 13401.71070.770088 1059.5718102 21275.72 $194.41 22840.316461.0528 18425.726983 152720.8 $1,395.86 166331.8

2810.663088 1581.3892285 20126.21 $183.88 27563.213684.176 2738.5623287 7130.673 $65.22 12400.673

939.74 -23.99031711 8364 $76.52 21168.4425997.5436 17686.470752 80486.68 $735.51 169875.688632.1248 20746.648228 301977 $2,759.55 694685

Page 62: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

6696.3441 7126.1179841 63360.9 $578.80 143233.95034.3871 4217.3871411 52148.32 $476.41 62710.32

496.089552 820.14807043 17326.34 $158.42 17826.34-2852.207885 -1075.923697 34893.37 $318.92 41483.39-3400.52248 -1040.060623 20671.22 $189.02 36985.02

2855.498 1583.1301249 26179.74 $239.39 43281.741035.815 1660.5457963 92025.05 $841.26 95482.05

-47830.5372 -28514.46822 191523 $1,750.83 2837392240.992228 2216.2291109 27216.14 $248.86 27353.17-4267.1648 10989.002717 84048.67 $768.34 927891.671021.53281 784.58052538 5847.936 $53.47 10176.936-330.7816 236.83952096 6694.873 $61.23 15310.873

-747.969573 -294.83 7282.086 $66.58 7282.086-3077.27 -3064.13276 6315.612 $57.75 6315.612

-4006 -2730.605906 25641.86 $234.28 29432.86516.494 660.69 6317.36 $57.76 6317.36

1196.326056 1171.04 15508.9 $141.60 15508.90 NA 7230.21 $66.14 7230.21

620.456 971 86603.52 $791.91 86603.522733.7248 2492.4781172 19384.02 $177.14 37234.02

-1945.419015 -523.3980626 6646.357 $60.80 29031.667820.958 828.54457443 11626.65 $106.22 12451.65

1608.884868 1753.5187207 11112.21 $101.44 15659.03593.22196 410.74 9756 $89.04 9756

-4319.329492 1352.3239205 106984.7 $978.10 155668.58681.36 572.06884097 10771.9 $98.26 12428.8

9544.6578 5744.3707189 14905.01 $135.99 62026.01698.043135 678.04105356 9088.305 $83.13 12353.065161.206091 297.1154919 8957.595 $81.92 12419.375

4076.632 2143.6748271 177361 $1,621.36 189315712.797614 384.3983311 6046.43 $55.30 14854.85967.916976 1012.5330168 7986.375 $73.06 8286.375

18600.032959 5547.7518124 33360.84 $304.94 117498.961489.095472 1491.36 10756.97 $98.21 10756.97

8270.9535 8974.9342178 46977.88 $429.12 79783.88-1575.128464 -704.237381 6802.11 $62.19 13399.64

347.23847 297.4909444 6539.4 $59.78 16630.4-2874.754905 6392.846126 119518.6 $1,092.14 242518.6

1158 2103.0520383 10870.07 $99.20 28939.07411.74449 568.03 5873.28 $53.72 5873.28

1287.68644 118.26248121 18677.73 $170.73 48733.338995.1587 6676.6165768 25523.83 $233.38 228367.83

1594.403776 1460.1747765 19264.03 $176.04 30981.47218.213797 240.87 57256.68 $522.89 57256.68-944.029152 1333.8936486 42421.81 $387.41 69646.04

-5181.879315 -1666.368283 10030 $91.59 236104199.4619 1783.3806237 84542.19 $772.78 174619.19

1349 -384.2717314 6206.373 $56.73 32687.3731305.0192 3553.4385827 67232.55 $614.50 81372.55-3871.1592 -3502.287756 18086.6 $165.33 24643.6426.893258 272.97922625 18019.25 $164.63 22852.65-96531.2333 -80146.52449 362004.8 $3,309.61 434360.8-2351.7152 1606.1902788 105078.1 $960.71 136123.1

Page 63: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

4620.2788 5274.251994 67632.14 $618.21 67807.14-13297.4246 -3879.502847 25184.31 $230.23 70187.3110006.8037 9577.9973838 172008.3 $1,572.43 197375.3-629.297668 -52.11150607 9365.3 $85.47 13481.43

9.454732 5.0599513044 5657.465 $51.71 6197.93511903.336 12659.114141 392037.8 $3,583.20 487460.8

749.914939 723.22001334 5916 $54.07 11473.37856.6483 1056.7684858 8773.16 $80.25 15643.16-280.55 -363.8081757 20340.97 $185.83 24370.97

1736.30027 1818.676967 19799.28 $180.98 20767.464421.6562 2461.7431614 224975.1 $2,057.20 228869.1

-5778.964873 -3444.150875 34130.02 $311.95 47581.081947.4726 1064.8360329 11115 $101.44 2426356.208855 410.28676007 12682.66 $115.83 17707.07

795.344019 611.21804596 5480.832 $50.12 8279.832831.832156 821.40588351 0 $0.00 2611.84

-2915.948148 -74.64595922 19218.8 $175.59 57325.574308.2379 5031.2871215 288675.6 $2,638.96 302472.6

36354.6511 32318.299401 584847.2 $5,342.53 1794228.2997.005095 861.72526094 10400 $94.87 13144.2

-37568.6 -6656.219193 92920.15 $849.44 265511.15951.5375 1195 19107.72 $174.66 19107.72

800.187529 799.86888961 5874.66 $53.75 13162.97-4762.40339 222.20592107 19501.3 $178.21 62415.73987.369972 794.98120275 18212.4 $166.49 30361.45650.175316 584.21 5414.152 $49.50 5414.152-1425.43695 -179.3005151 13248.84 $120.93 20844.691795.725984 1869.6834991 46321.88 $423.22 46846.913874.176752 2999.4352828 11226.34 $102.42 20033.7512601.2703 28293.480041 237873.2 $2,175.64 425296.23220.5783 2549.924283 9590.673 $87.51 15874.6731650.1096 97.453950826 7662.6 $70.06 26248.481733.5039 1026.8180223 9900 $90.37 34877

480.348585 493.42 7920.18 $72.41 7920.18-1974.0794 57 136346 $1,246.42 136346

-15248.1009 -3238.306719 95985.14 $877.22 208917.142038.7997 3309.8930947 106613.1 $974.70 194337.1

310.736996 263.89841178 8740.374 $79.95 8963.394-1137.3402 -624.7168453 60000.69 $548.35 61610.69

-1062.915214 -485.3646794 5867.857 $53.65 9249.857-2409.284 -1570.170925 30970.25 $282.92 31750.25

1070.181078 900.02729242 12619.67 $115.15 14946.077135.404 7185.811554 65743.77 $600.95 75846.77

7290.9305 7295.3751594 158845.4 $1,452.24 164595.4-622.01787 -605.48 9686.6 $88.38 9686.612168.989 17027.985331 222013.4 $2,028.82 240014.4

403.760716 405.77 5772.042 $52.80 5772.042-1131.814632 -382.3601398 5729.166 $52.40 14199.586

-304.83 -397.6451512 6247.5 $57.10 9466.361470.913856 1562.53 15451.24 $141.03 15451.2427455.6409 22991.262788 374626.7 $3,424.69 582186.7257.838198 224.9 25019.47 $228.74 25019.47-368.488432 -310.9207833 12303.11 $112.23 12891.61

Page 64: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2341.542102 2389.6655563 18688.78 $170.85 19266.04-686.245298 313.96120556 17908.89 $163.70 35590.7916450.6085 16927 466641.8 $4,263.52 466641.8

-107071.0384 -34630.42266 358902.9 $3,281.40 758596.95858.53646 2380.1401655 19180.66 $175.25 50822.321158.4068 1225.7348789 16738.81 $152.94 65395.81

-2559.164662 -2294.44 58297.12 $532.61 58297.128219.3946 8401.3697613 339738.7 $3,105.47 344263.7

479.809 769 9295 $84.84 9295-9152.9172 -9515.199707 233013.3 $2,129.53 276064.3

-41058.6476 8436.2907464 165145.5 $1,509.56 2008064.510752.85 12648.509771 516544.5 $4,711.71 555772.5

20671.8288 22064.382088 688368.1 $6,285.89 854278.112470.033 10573 312666.9 $2,858.28 312666.95389.6925 5382 95303.09 $870.90 95303.097744.6425 7872.9784732 196793.4 $1,798.84 203034.42760.4138 2820.0967789 133841.4 $1,223.41 141408.4

61184.5936 40424.445207 2643979 $24,161.37 5331429-2350.728 -1713.672926 121130.6 $1,107.13 132701.6

33817.3036 204.90322386 34043.94 $311.02 34668.9419014.8156 16014.220037 537373.9 $4,903.49 756089.9

1707.062417 1419.4247331 9402.179 $85.82 12450.639131.1577 455.12417026 84886.45 $776.21 104115.45435.786 560.3354576 22796.54 $208.40 24519.54

2192.078786 2105.18 59375 $542.29 5937514554.9568 12358.587179 143466.6 $1,311.04 158496.61675.4934 1355 31834.63 $290.86 31834.632294.4416 2653.3954138 129437.4 $1,182.83 145437.45501.6342 1513.6463208 101101.3 $924.23 213073.397.421984 94.284506135 8914.25 $81.51 9114.25

3018.278624 2728.9634306 20011.99 $182.94 22781.752909.4587 4991.8925016 21455 $196.19 37785

3701.248332 3716.5982675 73371.79 $670.80 78296.79467.0952 496 6176.94 $56.50 6176.94

-122.294535 13.51 9170.742 $83.71 9170.7421335.188317 1250.0825223 10602.02 $96.75 10805.86

724.4433 719 24570.28 $224.47 24570.2826504.7524 27218.342133 497324.3 $4,541.15 1219077.3

3062.089728 1235.1972266 19423.76 $177.47 67742.921499.4108 911.88619744 22830.61 $208.71 86033.61-923.989 -589.386616 10345.01 $94.41 20318.01

-56906.8683 -42944.06644 170429.8 $1,558.00 235730.8-126570.9995 -80821.29653 62950.81 $575.29 105899.81

416.00316 395.56859105 12126.5 $110.63 14161.62-29245.21 -18169.50576 110879 $1,013.70 188169

-529423.6322 -222247.3907 445321.7 $4,070.40 815455.716.5408 222 6966.628 $63.69 6966.628

-154.0927 411.63267279 16742.68 $153.08 28289.6878693.0545 30584.525488 492445.8 $4,498.04 1345760.82101.9998 2057.6829841 14544 $132.72 22342.76499.70275 349.12888066 7320.235 $66.91 9957.535107.5109 1125.3748014 58011.37 $529.98 67511.37232.1362 316.63019923 17406.25 $159.03 17445.25

Page 65: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-128845.0793 214269.79716 6238417 $57,003.07 101854371575.604287 1812.0619913 61380 $560.55 63005.97

1299.2992 965.56931182 5761.5 $52.70 10966.5-10753.35057 -1962.804391 11250.97 $102.65 34366.97

2747.9074 2829.8960667 153707.9 $1,405.07 169931.891332.397 1393.3081441 17639.95 $161.20 18639.95

371 508.09 7349.21 $67.21 7349.21679.976613 687.59 5762.689 $52.70 5762.689-21766.5015 -16767.61749 112846 $1,031.41 137832

-23396.68359 -9210.856239 6275.79 $57.39 46032.212001.3362 2213.0641478 32910.33 $300.66 36909.338937.004 8435.5554484 206899.7 $1,891.22 207129.7

746.764186 720.98127434 6908.799 $63.19 7403.059-388 NA 8916.75 $81.50 16273.75

1212.997548 1019.9976952 10414.95 $94.99 18603.1249411.8613 49166 1474708 $13,476.27 14747081650.72139 1724.26 29455.06 $269.05 29455.06

655.2481 730.04347844 6108.883 $55.85 8288.183-9763.96411 -117.6518903 6280.5 $57.41 43784.061357.721532 1381.5260133 13505.66 $123.23 17569.34-1022.038386 -287.8215273 7525.798 $68.79 13634.998-110825.6628 -90363.07373 155167.7 $1,418.68 210376.7-59156.9943 -38578.35201 166820.9 $1,525.22 276308.9

-4030.72 -3457.272471 17482.4 $159.72 24723.73394.845285 446.23219003 9008.74 $82.35 11720.34

2814.839862 2192.8487644 8280 $75.73 17880.951951.350245 1689.5375148 11960.13 $109.14 16196.66

3990.42 3893.9655782 9422.986 $85.95 10164.916-5287.44 -4014.264406 8322.764 $76.09 16391.7848215.88 12195.641031 1001497 $9,142.75 1019829

-20829.8012 7225.2595601 62532.75 $571.47 908442.751570.078644 1209.7106664 34799.34 $318.05 39534.14874.381053 684.6987583 11337.59 $103.51 13662.7

3889.458 2995.8862963 9036.216 $82.48 12908.21617748.7611 4158.3546845 23721.1 $216.89 48322.1

2262.303135 1188.56566 10719.67 $97.83 62336.55-1106.15 -1108.619854 7102.565 $64.92 7106.9053781.6 3807.7891579 44866.18 $410.04 61264.18

2306.14556 2614.73 38387.25 $350.70 38387.25881.8111 750.21516743 47704.16 $435.89 47886.16

-1056.2427 23064.240526 432400 $3,943.82 126669518637.9743 9575.5630301 28000.61 $255.82 62169.61

603.4725 556.28621544 11044.03 $100.79 13128.03752.0866 987.65369995 15806 $144.19 17529

-30392.5789 1430.9483527 315417.6 $2,883.42 696664.6-7882.78196 315.45570436 21008.52 $192.00 81855.66-2454.5334 43.298429319 107854.8 $985.61 197566.8627.359968 625.08968031 19840.08 $181.28 19986.08

-587 -569.8232855 12240.05 $111.67 15417.05749.052815 752.6 25477.43 $232.78 25477.43

359.9 99.293227763 6679.2 $61.05 8949.21062.991817 1256.15 10787.44 $98.46 10787.44-1988.1184 -736.5368985 28285.52 $258.59 38671.52

Page 66: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

350.992096 374.41 8233.82 $75.30 8233.82657.2485 824.47954571 6620.432 $60.56 6807.172980.9528 1003 50637.82 $462.89 50637.82-705.3588 -668 148500 $1,357.03 148500

-578.853754 -460.5794279 5796.32 $52.98 7542.96749.1162 607.11038354 6866.797 $62.81 11266.797-2390.68 -1245.613808 12540.11 $114.54 16232.24

3046.7787 3151 103475 $945.62 1034751134.825451 1228.58 29769.15 $272.00 29769.15

8643.9275 6660.4924874 34729.87 $317.43 105878.8710616.5768 9310.6135511 47405.21 $433.22 54022.21

2320.092 664.35043314 58113.66 $530.82 112685.66470.7832 345.56612301 27700 $253.11 27820

1868.9107 1856 32004.6 $292.33 32004.61626.294128 2637.6118815 6876 $62.89 7229.06

425.60601 409.2 9413.355 $85.96 9413.355-1416.78805 -779.43395 21242.21 $194.12 33073.34-1042.50632 -502.2668769 12336.84 $112.63 14481.21145366.6227 149296.02243 2759339 $25,201.74 30083081771.562246 1696.956007 21328.2 $195.05 25110.02

7612.268 5665.6461947 75517.47 $690.41 137441.47-18834.00941 -1536.980215 10824 $98.77 45667.891920.183915 1906.6825055 66960.32 $611.98 81073.93709.567733 186.46 6927.42 $63.37 6927.426290.304874 7088.7183351 84036.55 $768.30 90376.551986.806232 2006.5858677 46822.07 $427.93 54743.742110.155995 1610.968923 25480 $232.80 35696.05

-14101.1 -4907.045935 37726.89 $344.85 98727.3171.26507 154.87 8158.53 $74.59 8158.5337.821018 77.398633723 27656.66 $252.85 29362.81

-1419.565072 -1720.26 20027.03 $183.10 20027.03-3786.6349 -1875.955093 31941.62 $291.84 90256.6214769.0388 13988.816428 316589.6 $2,894.40 377074.6

1636.401565 1746.0057804 17179.41 $156.96 17555.76484.85907 513.38554827 11048.26 $100.85 11169.36

16259.8122 9996.6050406 82997.64 $758.73 155283.64983.213062 1023.7216653 13188.62 $120.31 16553.72-6155.24347 -4366.919763 6849.04 $62.67 9179.853022.192041 2814.9547502 13660.8 $124.63 15990.8

1305.2745 638.6630611 8166.497 $74.68 33907.49778960.554 81563.467665 731340.3 $6,681.96 1028567.3

2709.534092 2708.509616 27661.91 $252.74 27661.91-2973.989826 -1285.191975 11372.17 $103.80 25860.81

0 NA 11065.68 $101.00 11065.68192.23028 191.87 7308.522 $66.82 7308.5225847.9312 5407 188809.6 $1,726.18 188809.6

186445.2946 178682.69949 1676813 $15,323.86 39901866228.846 5592.4957215 66389.69 $606.77 108905.69

22046.443 21062 239860 $2,192.20 2398607365.824 7387 39358.72 $359.49 39358.72

7954.7504 8676.4444781 102926 $941.17 1501922900.99838 3314.6887137 31025.65 $283.62 36400.3911152.552 1781.4973049 38414.4 $350.85 132121.4

Page 67: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

402.190976 343.03409627 8549.2 $78.20 9719.2127.669155 157.75879598 6795 $62.12 7622

2512.35 2381.4256022 32316.54 $295.34 112872.54-1072.556722 -934.0219302 17599.39 $160.92 27358.4616435.9757 7811.5184928 76163.6 $696.26 255365.6-875.1586 378.53624969 14105.18 $128.70 37205.18

359 258.96253041 10886.77 $99.32 13456.77-303.782777 -116.7502104 11462.44 $104.70 15434.44-75889.8116 -59309.01127 343849.4 $3,143.77 436250.48927.4104 10204.121088 202897.5 $1,854.98 350076.5-4773.4514 -2268.291978 43209.23 $394.88 140893.23

-316.406127 789.63238649 11824.91 $107.89 57839.360 NA 500310.4 $4,568.21 500310.40 NA 10919.7 $99.72 10919.7

-6463.5155 -1750.140681 58807.32 $537.13 100317.321007.968566 1300.9233743 48591.41 $444.08 49221.41219.818936 182.47 8150.675 $74.56 8150.675

46783.49 7495.320985 38267.01 $349.76 930130.019103.7034 9595.640579 171927.8 $1,571.48 196945.8

882.596504 948.67592504 23442.13 $214.16 30232.18-2170.815719 -975.4159481 21974.73 $200.90 34044.11

68.328 194.61085145 18545.37 $169.53 37308.376609.6435 5099.6434116 189015.2 $1,727.27 231019.2

-39146.4539 -7872.016929 683095.8 $6,239.74 1704640.89025.3568 5068.1914426 78955.7 $721.72 110054.7

1546.723967 909.19799509 11743.2 $107.28 19413.23844.5216 3536.0613686 139561.5 $1,275.58 144636.5

286.272458 259.5821346 6059.504 $55.40 7139.904992.168703 1167.1301375 9620.2 $87.82 19529.3883.25106 619.25970397 24204.89 $221.27 24335.47

-153.54 -314.9400418 14093.74 $128.62 15260.542572.194871 2736.1045363 44137.71 $403.29 48649.01

377.16 53.369856667 5738.381 $52.49 6508.3811074.795108 1072.3081656 10774.56 $98.30 10924.56-1140.4616 -380.9757682 7140.475 $65.28 25851.475

1242.437436 982.08130774 5967 $54.55 97891227.742964 1338.22 7865.832 $71.91 7865.832-33580.24577 -6422.492395 50503.21 $461.55 175047.21-159.583584 -3.924190938 6701.481 $61.26 8508.121121.690219 354.859279 7627.24 $69.76 9595.43243.718221 294.60090217 7541.513 $68.93 9141.513193.951824 301.57849629 7177.54 $65.61 9864.7310061.5516 11926.745493 438377.1 $4,003.81 456099.1-2291.1166 -786.3587057 18593.57 $170.01 26475.57

-5950.83 -1374.708475 57076.94 $521.75 124304.941167.371204 1170.61 24891.32 $227.57 24891.32

4744.242 4860.5106113 47601.96 $434.84 68165.965731.0852 4171.5208347 88038.63 $804.81 5647518.63

-1649 -1480.213188 32693.72 $298.70 38110.724800.4564 6121.6809423 614028.4 $5,603.47 646104.4357808.24 341484.91362 6420000 $58,616.75 66392672530.8718 2453.234143 32362.64 $295.78 61842.64860.9405 1632.6802817 30290.54 $276.63 37667.54

Page 68: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-17733.9097 -2983.063744 31471.46 $287.44 65903.833733.9928 4669.0030888 69455.91 $634.33 85943.911353.307 1400.468017 14483.3 $132.18 14562.3

2217.4036 2214.1932243 19106.16 $174.60 19123.162526 2668.2912342 11640.24 $106.27 18685.24

1066.58 712.4550593 16531.87 $150.89 21715.29-11972.42691 -12067.9 11348.37 $103.54 11348.37405.263648 368.40210116 5798.873 $53.01 5814.1132646.2575 2582.2228719 36984.37 $337.94 63364.37

248004.8092 271116.81329 3373267 $30,780.79 455379937099.3514 26403.517685 151301 $1,383.26 249166448.88184 183.08647387 8716.83 $79.73 11686.83

69608.8963 67752.123894 488832.9 $4,461.38 509764.9279.206228 1225.08 16770.83 $153.22 16770.83-498.371183 233.78766874 14972.14 $136.58 21705.98708.23966 708.23966 6859.1 $62.74 6859.1-4600.9816 -874.8348325 15730.41 $143.58 60101.41

-866.260381 -658.8718721 10522.78 $96.04 20989.31-2017.262365 -547.3598511 11221.69 $102.43 25957.36

1089.3771 351.41423211 11959.52 $109.15 44083.52-55718.6127 -7884.532632 88835.13 $811.76 262517.132813.030305 1945.4807245 5663.652 $51.77 11115.212

-288.163 1051.9080193 51983.96 $475.06 93191.962431.19089 1104.5432126 32123.49 $293.65 44899.33-72407.0008 -30093.95238 498272.5 $4,553.97 899962.5804.874454 789.87 11353.72 $103.59 11353.72-1871.5925 6429.129882 549410.2 $5,015.61 714079.25476.1916 4067.0863459 39341.08 $359.64 62716.08

15106.9932 14629.292322 719037.3 $6,562.96 737305.3507.081894 385.81876075 10911.07 $99.54 15104.0747259.572 44353.25911 584709.3 $5,342.01 777487.38531.278 7035.0916228 76458.2 $698.95 114074.2

85534.2572 55601.465395 617115.9 $5,628.05 850216.9-22915.5789 -13347.13694 210941.9 $1,928.35 321037.9

-2538.65 -1858.190347 14455.18 $131.94 19972.18-11261.10253 -4763.368159 9519.39 $86.94 22715.85-13919.8032 -2668.698981 141819 $1,296.57 197350

6653.113 6138.215324 117082.4 $1,070.03 306948.4-3390.09429 -2973.706466 58659.4 $536.24 59899.4230.782724 1375.5739014 81509.79 $744.86 99004.5

1225.425262 1283.2 15275 $139.50 15275-1010.13 92.857149732 43655.92 $398.98 53078.92

-10653.3648 -9583.318569 47966.02 $438.49 60620.023399.9586 2852.1991485 160084.4 $1,463.43 171826.45071.5717 5025.2120854 153173.9 $1,400.38 204370.9-25309.287 17180.33132 390148.1 $3,563.00 854005.1

870.594 972.96 72145.08 $659.70 72145.087269.0282 6740.8152652 89146.46 $814.87 98532.46

-784.484054 -655.1371303 15173.87 $138.60 17260.881949.430168 2000.6080323 38187.21 $348.81 42123.99

1825.0734 1237.5859776 18645.62 $170.50 78901.626697.876 7326 211246.2 $1,930.42 211246.2526.7758 525 20420.61 $186.71 20420.61

Page 69: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1867.309436 1907.5579422 33201 $303.43 107321.024764.768572 4578.6739127 20545.15 $187.73 45566.22

-18507.03 -16299.94486 125841.8 $1,150.71 135272.81200.063472 1227.8138539 12864.69 $117.36 12912.34

810.2788 1230.9417621 314698.9 $2,876.85 367160.9645.972652 601.86778297 7416.99 $67.84 9901.8714520.7571 7747.5474941 65910.16 $602.50 336588.16

3443.856868 3376.86 23222.13 $212.33 23222.131369.282203 1450.21 28500 $260.37 28500

395.1345 439 8831.451 $80.76 8831.451312.677762 330.91 7416 $67.79 7416-940.491607 -167.4363369 5703.896 $52.18 9075.446389.495825 363.80466826 9439.996 $86.23 10039.996305924.626 196512.00106 2397120 $21,893.50 55997707902.2134 7421.8153189 200650.7 $1,834.19 211961.7

3386.39614 2641.7563477 22389.2 $204.60 36039.2-78800.5308 -25653.22778 166813.1 $1,524.52 310268.11234.6906 1069.4758087 94358.08 $862.58 113430.08-1570.624 912.85086387 37347.39 $341.10 59257.39

514.195208 710.60212185 37268.84 $340.48 39646.42-4108.6652 -1916.164838 37477.7 $342.50 53989.790541.4984 80490.450328 1846131 $16,839.65 2201839

2466.320196 1853.4687699 53356.89 $487.68 76189.27-1404.1824 -102.9870802 8696.01 $79.50 43279.8-5777.8136 -1225.917253 12169.61 $111.02 39207.61

2715.898948 1667.7519837 37447.98 $342.24 54057.33-686.0182 -389.7593444 5604.861 $51.27 10006.8611049.0104 858.74026904 66807.8 $610.14 76660.84243.4383 4915.6848335 45516.67 $416.13 46666.673391.103 2927.0995204 22958.71 $209.88 37336.71

51.41 2960.3234642 114264.4 $1,044.56 193288.4647.680667 748.59 14050.13 $128.17 14050.13

2213 1169.7526836 10348.12 $94.41 47490.121266.930892 1114.7249203 5994.56 $54.83 7356.26

11467.641808 1733.0959446 6640 $60.73 16261.033268.8853 3758.7945938 13612.09 $124.22 21663.09-234.85356 -78.18030668 7368.75 $67.37 10571.24486.784036 1610.5526788 6342.391 $57.97 9290.97125593.0843 19905.676929 497335.8 $4,543.95 801551.8

805.5152 685.22326173 7541.015 $68.98 7641.015-5386.916011 -1691.378321 12459.55 $113.70 30868.98-49989.1224 3882.3912133 657289 $6,004.28 9825551010.50269 897.30094135 6900.3 $63.15 7550.3-400.0939 -155.8974359 9672.032 $88.34 25002.032-10.9932 282.2688477 16614.35 $151.87 18987.35

-1890.1916 1393.5160642 130891.8 $1,196.56 195764.8503.194336 515.59 7694.62 $70.38 7694.62314338.96 258936.02601 3502643 $31,993.45 41231386392.7149 6119.8014951 238249.6 $2,177.19 486388.6

-3254.200988 -817.6254693 20929.85 $191.30 51682.851207.2214 739.85236167 11634.87 $106.18 37836.873258.896 1107.5474604 133395.4 $1,219.45 137410.47384.17 9251.4574329 362754.3 $3,314.79 842059.3

Page 70: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

7722.6962 12451.09941 414576.4 $3,787.47 632064.4-1840.9152 6865.815706 202410.7 $1,849.68 547370.79830.894 9422.6198251 182657.4 $1,669.32 182755.4

5167.6176 4129.318777 35269.44 $322.33 85439.44-1178.4932 538.35536123 33351.75 $304.86 64642.759915.85753 9002.0401263 112753.7 $1,030.70 219383.91407.0624 1511.0119296 7062.317 $64.60 14845.317847.9245 680 39760.59 $363.51 39760.59

10915.0802 6171.0623687 47410.72 $433.09 71164.72-249.3998 -75.82930714 32819.9 $299.78 33219.9

49411.7724 52160 1281865 $11,712.95 1281865298.449438 592.39047095 25227.23 $230.54 32775.238809.3204 7737.4118635 317890.1 $2,905.76 383408.1

-3860.694916 -919.7914455 15326.5 $139.82 35744.781346.225796 1170.0884269 5572.816 $50.93 7272.816

1556.68 429.65600882 7236.69 $66.16 22536.692101.56308 2159.2186565 24236.86 $221.56 26445.11

1365.962596 782.57148364 17036.2 $155.74 20417.7907.967276 1005.5731246 11019.91 $100.57 13672.63539.432185 300.37636274 10719.8 $97.83 12803.66-3703.1518 -2029.874807 226155.3 $2,067.99 242397.3

667.199 683.0828185 9314.122 $85.00 9774.1221081.069598 1110.5184601 23176.22 $211.95 23646.2210980.7646 11086 20448.74 $186.97 20448.74

997.9378 850.65300916 12697.91 $115.88 22261.9179643.6662 27696.788558 588625.5 $5,377.05 1824540.5-3413.465 1821.6736842 55393.95 $506.23 91979.9513343.531 11743.837936 131400 $1,200.77 151174

3059.155381 536.57931995 8008.643 $73.24 28977.6432878.158216 2001.6635409 15189.34 $138.56 25290.18

7209 835.47903145 23396.85 $213.87 43871.8562077.3878 52519.647824 1591950 $14,535.70 1832995-504.86187 183.9440011 7192.406 $65.76 24049.166

1796 478.01765774 11142.11 $101.73 26860.11573.370028 570.86119034 54435.07 $497.49 56123.91-112.8365 273.51387932 129592.4 $1,184.52 144358.4

-3750.0937 -3578.735852 32888.72 $300.66 36702.721451.118188 1693.44 22496.77 $205.67 22496.77-1059.9794 -184.8004718 18336.53 $167.61 29980.53

3382.303234 2090.7370424 10643.44 $97.21 31163.87-8414.224745 -6104.303499 16065.55 $146.68 23388.42-788.303097 -583.5283468 7288.387 $66.62 10388.3872341.580721 2401.6478989 28648.82 $261.73 30953.82

1983.9912 4885.5784415 67422.05 $615.98 108934.05-164882.3968 -118707.1455 124949.5 $1,142.24 167791.5-360860.0321 -2836.583313 146750.5 $1,341.54 818075.5

546.9716 1123.6637442 18080.92 $165.22 18634.924191.6736 4638.0797441 34609.86 $316.27 35860.8614.465105 521.19154746 34735.95 $317.25 39109.95-747.10586 -265.8864917 7505.996 $68.60 11905.9969174.9871 8279.7889828 174352.5 $1,593.28 177764.5

-515.01 -523.2124241 5743.853 $52.50 6226.753-599.625536 -569.33 14520 $132.60 14520

Page 71: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-1098.88 -844.4594851 14280 $130.27 18486.92746.7464 357.17899829 35201.33 $321.71 122766.33107246.6 97082.625098 1112077 $10,148.54 1854151

-8337.87128 -4765.3309 14427.4 $131.60 23543.83414.660094 284.39165232 8820 $80.66 11262

912.09 2921.3854871 137644.3 $1,257.83 137654.31503.427202 1585.84 9833.864 $89.81 9833.864-608.58509 -674.2756455 6148.432 $56.24 6609.432-3691.3912 -1051.578983 48197.17 $440.52 144421.171401.71871 1600.3970321 13339.41 $121.71 14042.27

1298.424021 1151.6921875 32338.97 $295.44 41683.56-1114.75 -932.1434741 16094.19 $147.13 19394.19846.736 4504.0963159 223336.5 $2,041.65 279585.5-15837 -2454.330108 20779.39 $189.97 106250.39

-687.897916 -267.086213 6196.256 $56.63 12451.576358.74985 641.8999906 19070.6 $174.32 20748.096614.6064 7280.2384247 122305.3 $1,117.91 159825.3

152.869 81.836833367 6266.426 $57.31 11923.42636924.1952 77453.613965 2776509 $25,349.30 3125583

844.4193 1185.3661957 19758.58 $180.52 20157.58488.4995 265 15820.6 $144.68 15820.6

637.484215 647.80854507 9309.539 $85.12 16041.089-2866.0912 1823.5398605 150713.4 $1,377.76 209575.41088.6398 1850.1789809 155346.1 $1,420.11 156703.11103.797 354.43812709 30554.9 $279.27 33444.9

29737.0555 26191.101215 480911.9 $4,391.09 528232.9-691.388496 -679.56 8320.027 $76.11 8320.02780042.5616 77409.039297 987300.7 $9,005.75 1216662.74075.6744 3827.8761123 18578.38 $169.88 22778.38

852.223 3544.3725355 17221.52 $157.43 59402.5210545.193 9916.3153633 170265 $1,555.93 176467259.8376 247.61096358 11858 $108.19 14148

341.07078 394.768458 5910.232 $54.04 10219.962-62.752832 -30.87156423 18383.34 $168.04 26410.72648.480406 1973.8229521 14030.1 $128.12 19563.4

-500.35 -455.4522484 10959.96 $100.04 12712.842114.337263 1353.2387504 18257.18 $166.93 28265.15433.458034 1430.2087485 23788.92 $217.49 34524.92

1388.959 1072.8694628 11701.7 $106.79 21701.7424.299156 443.46332651 5887.356 $53.82 5967.3565189.26596 5328.6 11162.5 $101.89 11162.575372.1652 71912.560441 890132.3 $8,128.32 1240031.3

-28.83 -327.9117677 6915 $63.23 103796468.3659 5832.9329067 20330.81 $185.62 62230.81-664.506 -774.8302774 15742.96 $143.93 15778.96

1655.322037 1634.933785 25979.65 $237.34 26315.91125.047 778.42507947 58771.55 $536.75 82393.55

10210.282 8269.4332677 493128.3 $4,502.22 521091.34199.5873 3287.0777613 111293.4 $1,017.40 143762.4

-44.591 439.20793338 30280.59 $276.59 84517.595033.978 4931.3821771 435584.8 $3,978.67 436013.8

5169.3394 4605.4677419 46708.43 $426.91 49714.43118.880814 450.31766111 5788.6 $52.93 9592.63

Page 72: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-389.236594 -20.09866062 7604.8 $69.56 10492.45-189.71733 -14.73440485 6095.614 $55.72 19201.45450414.6454 64790.79215 1733262 $15,834.66 17616481395.9848 648.65605429 12076.46 $110.18 38824.46

-1446.561373 653.22515232 25616.8 $234.23 43348.231167.79984 730.46125368 12583.47 $114.94 29751.45

1268.625672 1191.0533153 9931.928 $90.60 17914.43813447.5026 14779.957307 84409.61 $771.36 94467.61

-3636.291856 -596.7868095 12163.5 $110.99 39616.541862.744 2084.55795 7756.086 $70.90 8666.086188.608 141.10098417 31070.29 $283.94 31570.29

3245.6142 3183.8620182 29435.54 $269.01 57042.54-4946.672 -472.3402532 19561.63 $178.63 50058.634084.4463 4016.5277923 95033.59 $868.72 96523.59

-299.246732 -188.8463177 5661.755 $51.79 6779.755-11821.6315 -2312.068808 31612.47 $288.99 82794.471773.49148 1494.6669061 13196.71 $120.44 22949.78-1512.4045 -322.3284106 22246.87 $203.37 38529.87-3051.0145 -528.843312 5825.946 $53.28 16329.946

1342.301032 274.65863446 6213.138 $56.80 24792.758176.631784 319.75168627 16241.42 $148.46 17498.1793.834928 763.07163285 8036.746 $73.52 10871.10611792.0809 11216.11021 95074.63 $869.37 111212.63

8772.524 5349.9975169 457932.3 $4,180.50 471068.31651.49 1359 13744.5 $125.51 13744.5

549.983827 567.35587095 6732 $61.56 6790.4-10478.3267 -4813.370275 43578.05 $398.12 88231.05129315.3068 78995.878776 1275555 $11,647.31 3304526

3763.1566 3482.9721771 11885.76 $108.44 155040.761947.40198 1993.669255 20412.97 $186.51 54226.29

-10697.66688 -1364.992246 17193.27 $157.09 54774.38-6306.369728 -1416.795536 8618.96 $78.78 16252.06

-934.71 -1966.345141 5422.741 $49.57 11418.741-496.09888 306.64907786 20743.01 $189.66 25820.4120866.3712 15925 397480 $3,629.29 397480

2004.134047 2024.54 7755 $70.90 7755340.051944 348.96767512 5575.36 $51.00 6375.363321.2598 8038.3393252 461081.9 $4,213.49 514239.91401.038 1467.6573778 18558.23 $169.59 19270.23

3783.9441 1350.4822556 76007.04 $694.83 146623.04-77.5674 -76.0696743 30321.6 $277.06 51654.6

5556.2772 5246.7401672 132992.1 $1,215.59 135875.12245.5268 7271.2112204 157633.8 $1,440.50 178844.8

162.316802 141.69380819 5959.079 $54.47 16282.019-829 -11862.00095 8672.166 $79.26 125213.166

-889.77 -889.77 6474.768 $59.22 6474.7688854.41 12328 301756.4 $2,758.29 301756.4

2180.75712 1849.6282721 14006.68 $127.82 14383.342902.840156 2427.0714842 40748.07 $372.47 46906.32

1365.3275 1309.31 18002.04 $164.47 18002.04-3599.077 -1063.211964 67417.75 $615.91 172808.757879.7751 7949 80318.02 $734.57 80318.02

-948.672019 -207.9901095 5876.5 $53.74 13473.27

Page 73: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-2913 -2924 5784.898 $52.93 5784.8981191.6808 1323.3 20703.31 $189.31 20703.312526.0905 2564.8652062 31787.12 $290.40 31970.12

9364.269386 9103.3711283 85040.68 $777.34 109694.2322387.7296 26773.634184 571714.8 $5,224.48 573659.8-753.978853 -310.1247028 9907.788 $90.43 20591.9982415.811118 10471.409392 8787.28 $80.30 11002.84

-251.4244 -449.153834 13496.25 $123.20 16923.25816.31885 265.23 70593.72 $644.75 70593.72751.60459 847.39 41209.93 $376.67 41209.93234.78146 146.50764011 7361.895 $67.35 8503.375

491.125058 369.46660461 8825.04 $80.72 8837.662251.827308 2142.9601335 26218.88 $239.68 26497.88

586.815 736.23980278 6344.464 $58.00 17864.46480836.892 113514.979 1276899 $11,668.64 3794232

120.860913 320.71797128 7375.559 $67.42 10675.559-16128.1854 -4781.028288 22973.93 $210.00 74548.93-2507.4357 -1781.649695 31276.59 $285.68 46040.592361.174 1127.6593045 12108.15 $110.48 39176.15

10245.4422 6029.5969505 98346.76 $899.05 137878.76-488.4869 -377.3706296 8480 $77.50 13660

-12762.0505 -702.5390643 67131.88 $613.30 321511.8852509.7064 24843.316801 330961 $3,025.52 5702693924.0106 3571.4464874 13363.94 $121.93 16884.948302.2676 9633 258442.7 $2,361.72 258442.7

-412.76 169.01642107 7865.655 $71.95 23905.6551854.614 1814.8957384 7010.204 $64.11 8520.614

3174.226378 2454.1284593 10799.86 $98.57 14617.661822.027992 1533.0701824 9969.3 $90.99 211612514.74122 981.59061917 26105.61 $238.67 43829.62738.859378 597.11908031 6200.578 $56.68 17687.418

3654.376 3819.9754548 74304.27 $679.07 105466.27-757.99497 -752.0763026 17471.62 $159.75 17659.07692.102499 785.6851903 7328.259 $66.99 21240.879

-25.7081 -29.88164363 12523.04 $114.25 21575.04391.4509 4951.677271 12979.48 $118.43 31649.48

1373.664754 1536.6545355 9474.62 $86.43 14899.622189.261 2959.5004238 32806.05 $299.82 59464.05

1607.457186 1717.83 17397.41 $159.04 17397.41-1680.089575 -337.5674707 76607.74 $700.32 81129.74-7006.998875 -6560.535118 13149.4 $120.03 14169.414752.6905 13591.835744 213770.9 $1,953.58 648728.9

368.6474 891.28791911 28712.69 $262.55 29712.6979168.358 68423.069528 871997.8 $7,966.72 960436.8

176309.0781 142811.32832 5298596 $48,419.95 57485663344.32622 3366.7 35804.16 $327.01 35804.16

-469.197 116.09698335 103968.1 $950.52 127524.19213.615494 293.07013542 25507.59 $233.10 40675.72

2498.6405 3040.1092153 66152.05 $604.35 68352.0536.412648 114.29160872 25791.24 $235.79 33605.34

-264.584664 -184.6337135 13326.72 $121.59 18371.273672.2979 2956.4757209 37717.07 $344.68 39725.07

-896.433715 -345.1828439 11748 $107.29 18967.8

Page 74: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2593.775358 2570.4856728 27973.71 $255.75 28473.7172068.5904 59288.53226 703580.7 $6,428.92 1178264.7

2713.11 888.76636445 238929.1 $2,184.00 242429.1425.922698 1081.8974059 24767.06 $226.39 33910.41-163.978118 -164.73 6756.861 $61.81 6756.861

511.7028 557.02318039 26401.32 $241.39 26931.32325.920113 280.66962646 6508.125 $59.51 8445.225-589.824352 -636.0301531 11620.16 $106.05 36533.7516297.5664 19831.052377 390119.6 $3,565.02 432177.6983.653668 1188.69 21523.2 $196.74 21523.2

-981.03 -56.25585236 7747.344 $70.83 7762.344-2388.07376 -1502.249719 40802.39 $372.76 46802.391566.93978 1095.8251541 17843.58 $163.10 30471.03647.93289 707.15210043 8453.81 $77.32 19633.69

-20845.7664 -9873.095 65787.3 $601.04 124947.3-20120.95747 -1831.984537 9588.32 $87.48 69041.2219807.8785 16641.313838 179328.9 $1,639.73 265614.9

1281.978904 1376.9492224 10015.71 $91.44 12215.7112381.2488 9187.5926523 178888.3 $1,635.77 261815.3

-8072.927353 -512.9813343 17964 $164.13 90638.51-3221.720208 -1685.79723 18454.92 $168.51 33972.32-11563.90688 -5098.135012 71183.43 $650.58 98884.141354.021024 1376.5964773 20345.86 $186.04 21904.261004.042758 1778.9868866 45218.22 $413.33 47018.22-3214.95536 -1525.525625 10580.51 $96.52 12595.611800.6109 2532.9231205 18389.12 $167.95 33319.12

1548.835412 1283.53 115896.2 $1,059.09 115896.2-2105.15 -96.02976285 51997.27 $474.95 53397.27

-628.853992 -276.9017134 8866 $81.05 15120.67607.5876 1491.9541888 10862.8 $99.14 23317.8

-7233.9304 45.691888084 24960 $228.13 983991462.472 1287 36608.1 $334.50 36608.1

-4437.4272 -2186.608514 27272.62 $249.16 41944.62723.059119 560.7 8946 $81.82 8946651.329413 738.39 37244.8 $340.17 37244.8

1284.261984 1197.44 12395 $113.13 1239579824.1203 61918.083517 51757.23 $472.99 74908.23610.144532 649.73406795 7706.1 $70.45 8287.61-733.677448 -645.5584132 68443.29 $625.28 73168.39

2634.646 2388.0006009 76044.31 $695.26 99511.31339.432575 489.56 10494.68 $95.79 10494.682922.7432 2761 60357.31 $551.31 60357.31-2355.4272 -615.6625878 12325.89 $112.44 40598.89

-328.061466 -267.0055279 32427.29 $296.17 33152.57122153.0736 97985.590657 3223890 $29,463.45 35078781074.861478 929.22007546 20493 $187.32 27083.88-12612.4168 -12650.02265 65385.81 $597.57 65735.81

-998.2169 -1131.041739 29875.83 $273.05 31853.837992.4528 7301.1644997 93283.6 $852.53 156090.6

24844.9495 16792.845141 256664.8 $2,346.33 406924.81929.6416 1110.0062868 57335.66 $524.14 59408.668291.1424 8208.0587551 164967.4 $1,507.79 172207.42823.6404 2599.8653622 32264.93 $294.94 34142.93

Page 75: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1390.820976 1613.9922821 30309.4 $276.82 32550.22-113.322 313.79873496 5635.125 $51.50 9135.125

272.188344 257.46681948 9515.629 $86.85 16047.649-11492.241 -2595.34641 20686.58 $188.87 84950.58

-432.214325 -171.8479594 5687.057 $52.03 21229.237-52.33 -91.08155816 22500 $205.57 26206.01

-1531.222973 -243.7920736 8485.8 $77.63 28033.082794.601 3173.3746916 171915 $1,571.08 173631

15326.0726 13391.94647 33182.24 $303.30 45585.24849.11275 842.78890758 9655.8 $88.10 18144.91

1059.610158 1017.9311685 18490.08 $169.06 19495.162074.7735 1615.7126073 31892.67 $291.47 60716.67-14930.966 -5588.474862 31175.28 $284.81 77118.28109863.711 103631.89037 2409160 $22,014.53 3050242-8225.572 40089.995349 3221268 $29,442.17 423385410543.256 25728.087323 487346.2 $4,449.03 651295.2-39058.896 -4453.958762 1504647 $13,746.72 27782153850.597 2703.2447135 23741.85 $217.04 30688.85

-5681.9805 1978.7529677 206531.8 $1,887.34 255444.830483.6998 61308.682331 565264.3 $5,158.93 1250450.32126.7975 NA 1018973 $9,309.94 1522823

3775.26 7012.6486928 75025.97 $685.92 237659.974522.924 4581.3796842 49268.56 $450.39 51395.56

13108.1575 13665.46676 277799 $2,539.76 343085-2574.663116 -377.76723 15674.92 $143.31 37049.65

8899.084 7360.792947 63718.57 $582.06 93499.57-5570.1488 -2592.375875 27759.32 $253.79 91812.32-2269.538 51394.064531 1239675 $11,316.07 1979348

232739.369 405739.45287 4944562 $45,188.83 876892913600.2512 15192.80941 674262.9 $6,150.35 674393.9

-7170357.923 -728001.7199 11122320 $101,648.00 44619320-4464.7867 20285.533937 273885.8 $2,503.41 2284591.8

-372591.5604 4379.5754801 368537.5 $3,368.72 1886839.51218.5289 2609.1950247 40317.07 $368.23 50001.07-168907.1 169818.61105 4218373 $38,550.35 8136513

19636.8246 31011.504733 542533.8 $4,952.84 1040856.861684.9488 40367.369791 318268.1 $2,909.48 503243.1

-231092.0962 -69908.188 1939134 $17,721.94 31975591990.074 2268.1974519 43154.94 $394.36 43170.94-4970.906 -5188.774036 29461.62 $268.98 29938.62

2026.792282 2021.7792616 25931.38 $236.90 26051.382851.3668 1392.2681496 23349.64 $213.22 48549.64-5219.4725 12994.883513 247521.4 $2,261.92 390740.44391.272 6451.8065597 78212.8 $715.06 157184.8

20816.7828 77546.459869 1625952 $14,852.94 21842952767.3343 3169.4732731 54683.62 $499.49 65516.62

59835.8851 55851.020128 1579765 $14,440.27 1679763-9611.4815 -3900.98857 83230.77 $760.58 133628.776277.0583 10096.998484 243605.6 $2,226.74 414976.6-567.9144 -1338.016041 273657.6 $2,501.10 292288.6

2883.806483 2010.466686 13050.07 $119.09 23960.265510.9757 5485.7251915 48309.35 $441.52 60726.35-1471.7912 -901.784411 104200.4 $952.47 104380.4

Page 76: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-772 -318.7482308 6557.65 $59.93 14099.65302.377968 242.04 223288.4 $2,041.77 223288.4

437.9296 444.06950522 19213 $175.65 19340.812744.35 -420.0784656 6504.287 $59.50 14682.507

433.141846 463.33784467 6789.997 $62.11 6913.397-259.994103 165.25230674 17935.67 $163.96 34933.42312.04766 2257.8476068 16621.1 $151.94 20408.2955703.856 31803.96372 64401.3 $588.54 149075.3-1886.2786 -1906.985292 23506.56 $214.84 24239.56536.2689 399.10807409 11213.87 $102.36 28986.87

672.427232 911.47064198 10599.6 $96.79 11063.96-3875609.328 280482.52431 5869071 $53,647.82 5360350112958.3375 12285.299327 189783.1 $1,734.45 982140.1-187800.336 31450.678346 984852.1 $9,001.89 2513748.1-2530.7792 -897.3464922 93821.2 $857.68 118658.2

-1075.399736 -311.4860002 10665.24 $97.40 16855.24-173.04482 154.24593793 7641.575 $69.88 15666.7055715.4624 5784.1260654 131747.9 $1,204.28 134847.9

8635.80896 5994.6713879 115216.6 $1,053.27 165167.11359.067875 1368.7274526 6541.82 $59.80 6941.82

9865.062 9550.4402992 163190.2 $1,491.34 358337.2552.810757 543.51521023 26350.27 $240.84 26600.27239.06262 227.4 5658.123 $51.75 5658.123

17253.6157 12564.742765 192573.8 $1,760.43 197993.8608.124 821.30434489 60421.59 $551.90 75954.59

-13746.1407 -4307.253207 78986.91 $722.27 180791.91125 3152.3076338 5851.5 $53.51 6797.5

2898.744 2755.3601027 24022.29 $219.60 31334.29152.412335 80.318818522 6034.208 $55.18 9051.428-639.364301 -772.1898431 14784 $134.95 15110.88411.15191 738.25 15595.07 $142.34 15595.072160.0493 -297.0559973 11558.06 $105.57 13533.061726.4756 1739.7068416 15209.14 $138.76 23843.14

-200.780485 -163.100761 44973.92 $411.02 47636.064461.285088 4495.75 93655.34 $855.93 93655.34-143.606167 -124.8695281 18458.79 $168.76 40458.79761.993636 1038.5722991 22741.94 $207.78 22891.94802.271385 615.87598391 10728.9 $97.87 14071.2113602.4695 17267.801442 1286255 $11,749.84 1299393

-2336.885486 -1856.972284 14548.5 $132.73 17805.02289.982 1413.9660594 86268 $788.63 126170

-11882.523 -6173.943427 169176.3 $1,546.54 225285.3-596.84435 -197.0183645 7507.361 $68.62 11782.931-1433.2686 -1343.892298 23297.73 $213.04 24505.23

462 831.04968924 12342.52 $112.64 22042.525785.5852 6477.3550381 197561.2 $1,806.03 224486.2

842.260402 847.6001345 8283.269 $75.72 8919.769-7615.54 -423.5826069 93696.73 $856.54 154182.73

110.879762 313.9177409 6147.712 $56.24 7626.1423746.9242 4321.3849706 60103.89 $548.94 78176.89

-1969.194189 -1060.242864 5468.121 $49.99 11774.7112205.287876 2279.93 36419.79 $332.84 36419.79

2847.852 2427.5045979 23934.19 $218.76 38286.19

Page 77: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

3106.883648 934.50824636 5900.127 $53.97 21634.717692.65295 1183.0053858 18797.37 $171.82 30749.69

12326.4504 12527.772355 147681.6 $1,349.92 168172.63214.2414 2289.4095544 21564.5 $197.04 30582.61489.3412 1354.3470588 31770.25 $290.15 40127.254178.9674 4081.2203414 14639.7 $133.61 15639.7

44527.0664 19021.948175 286514.2 $2,618.24 949601.2-3716 -3297.375746 6653.954 $60.81 6717.954

1492.7424 872.91660997 9552.72 $87.14 15066.721590.181 2467.4850591 14512.75 $132.45 16636.75-1477.126 -745.3528378 11085.95 $101.17 24624.95

249.438195 377.91751713 19547.28 $178.66 21417.281640.048155 1553.2323147 27191.73 $248.37 33429.732993.191233 3340.9901896 97077.05 $887.36 97543.35

5856.3966 2724.0702356 10383.93 $94.79 23818.931538.565701 1471.876144 8765.966 $80.23 9030.966-319.905048 249.68575724 5594.778 $51.17 10870.8081717.7478 521.94057618 28116.1 $257.05 99054.1

364.172058 761.37901479 10511.53 $95.90 11111.8934300.1744 32880.258949 426629.6 $3,899.01 439931.623856.1966 18976.025628 57386.29 $524.43 66982.29-207.49025 -87.00317998 7039.197 $64.33 8792.53731124.51 5314.6610646 158450 $1,447.96 673573

1101.948824 1256.5313935 6834.856 $62.48 7134.856397.3164 385.76928296 10092.51 $92.14 22059.51

326515.1739 169264.06199 147358.7 $1,347.28 343729.799.19712 103.08 6689.16 $61.18 6689.16

549.123042 441.18920822 7178.304 $65.66 7179.6742016.73265 1761.5755306 12984.93 $118.61 16487.561263.39395 1253.25 11617.63 $106.09 11617.63

4264.084062 4310.1523277 57680.15 $526.81 58103.3-5721.828 4307.3783313 937736.5 $8,568.50 1652231.5

-43900 -39394.51285 293312.5 $2,681.10 429342.58600.175 8524 65720.7 $600.30 65720.7

220397.212 22641.275462 33376.77 $305.03 664679.774573.66736 4589.36 23363.28 $213.46 23363.287634.7764 6997.6841264 65950.3 $602.51 71481.311715.506 4011.6354491 45633.46 $416.86 97745.466960.4085 6687 63468.5 $580.07 63468.5

-133.7 -107.342387 15363.1 $140.28 15363.1-2730.917 -1930.745455 53522.57 $488.97 55376.57

-207.259924 -187.13 16191.13 $147.72 16191.131108.145 942.10844717 7107.666 $65.00 13512.666

3678.9954 3620.1383506 16513.28 $150.99 25049.28297.939475 402.56 44997.79 $411.09 44997.79319.438024 298.83 24499.52 $223.78 24499.52

-585.33 -963.2846896 6586.097 $60.24 9984.1372533.472725 1888.894924 6019.628 $55.07 7745.988531.059846 532.29510747 23901.55 $218.36 24637.214384.3167 16738.123589 905662.9 $8,261.09 993268.9

708.3628 4362.7600443 431544.3 $3,937.81 463111.33971.775025 2780.0458628 7022.4 $64.23 10223.0516302.2595 16475.635685 250900 $2,293.42 327802

Page 78: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2108.262064 1131.0082279 11780.65 $107.51 14307.15335.74912 337.52372834 7863.24 $71.91 18882.92

-17633.7235 -7497.936348 37157.78 $339.62 92722.781127.064344 1898.7895788 79104.46 $723.01 93624.15942.417624 1349.3716 18948.19 $173.23 27413.198013.4018 7503.987518 52273.97 $477.50 79950.971776.1486 1608.3526119 13023.47 $118.92 18473.47-775.4088 -41 81042 $740.85 810421722.2977 2060 42169.23 $385.53 42169.23-7323.7698 -2783.791062 32472.11 $296.85 79171.112087.52684 1732.550221 50053.8 $457.66 59604.1

1963.512 2225.2578157 10966.74 $100.05 59570.741919.1246 885.84990684 6021.966 $55.04 32064.966

8077.36 9477.0135594 138017.9 $1,261.71 210987.9-2062.0205 -2243.915604 9886.018 $90.21 10454.01891.857662 297.39407763 5490 $50.21 9355.38

-2438.918141 -2011.857895 6811.68 $62.28 13053.19-3046.7124 -1763.376248 82659.81 $755.57 87682.811058.25585 1183.4664228 36349.24 $332.08 38349.2425554.6015 24343.135257 1094656 $9,998.68 12082807939.3285 8638.3097392 162059.3 $1,481.35 168718.3-2.711792 -2.589733307 14918.93 $136.16 16479.18

739.666616 705.45 11830 $107.93 118303441.2176 4605.0873423 48982.95 $447.64 83559.955674.1616 6478.7553983 132504.8 $1,211.14 141210.84953.3094 4757 14009.7 $127.91 14009.7

0 NA 8098.066 $74.06 8098.066-225.458705 8.351880161 14221.3 $129.84 25429.71

12939.043232 9172.044085 101091 $923.88 123149.59440.22456 474.77 7484.317 $68.45 7484.317

147.921508 615.35327518 7611.119 $69.58 19434.3091638.8475 2084.2442887 22626.17 $206.78 36776.17

37999.7563 14627.236636 10305.36 $94.05 29759.36-2046.052528 -753.0094117 8115.43 $74.24 20654.693370.329328 2204.0203512 5493.339 $50.22 20861.059-1505.088928 -1530.045685 18549.96 $169.53 18905.06

522.99809 599.20656383 8256.5 $75.54 8305.584000.2058 4198.3411295 120592.1 $1,102.35 123225.1

927.101394 899.60851055 33857.95 $309.26 34057.951781.09893 3198.5119883 5783.411 $52.85 23855.421

440.021 -25.28762361 45097.25 $411.88 47978.252443.3437 2535.101157 104160.9 $952.20 118190.9474.93656 909.69148221 15159.21 $138.28 27722.75-301.3066 114.83756957 7040 $64.38 22278

574.637937 465.1045909 12413.52 $113.22 13164.79-891.25797 7.610278707 12041.71 $109.92 19823.2328.59128 388.1 11154.42 $101.76 11154.42-3927.0288 -525.6909821 148374.8 $1,356.38 225649.8

-91.854 247.69549223 25076.81 $229.28 38958.81-499.564114 120.32483201 7843.92 $71.70 54883.12271.954042 199.89659801 6820.261 $62.39 7353.731

-1585.15 -1191.99688 6450 $58.96 8387.4-2621.3968 -14.70771499 58089.17 $530.69 80262.17

Page 79: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-1892.14227 -1547.381972 9072.44 $82.75 10913.37-684 -626.7124277 6067.32 $55.49 8272.32

85164.734 79026.803208 1639504 $14,986.32 887501447454.747 42348.960591 1416359 $12,943.06 1521684

351.318 431.75089723 8481.877 $77.57 14745.877209952.6408 248197.18255 8500140 $77,683.60 8500838

7121.7475 6277.9753136 44047.78 $402.41 67882.78-8515.149 -8443 91820.02 $839.77 91820.02

-42.009442 554.26139108 5750.223 $52.57 8440.393-1034.692772 -1025.05 10624.9 $96.92 10624.9

1624.1984 1154.2000203 8207 $75.07 198522407.451 2242.3440606 33563.16 $306.60 45350.16

3119.083772 1954.0326543 12460.2 $113.77 39524.842545.5408 2169.4376628 50169.82 $458.28 63218.823543.2878 3567.4293932 12495.62 $114.15 12503.12915.7208 434 34153.5 $312.02 34153.5

1958.071762 1783.7765347 23377.67 $213.63 41124.753269.2026 3729.9316071 75151.16 $687.00 121460.16

-79.88 279.21343393 21957.71 $200.77 27513.71-1014.6184 -113.8334486 6687.46 $61.16 11952.53596.786164 695.97967642 9864.467 $90.02 22064.5571552.0666 1404.5361554 78960.03 $721.23 95999.031422.0984 1596.6377298 45082.68 $411.86 47658.68-3482.388 -1951.944465 19129.27 $174.71 31515.27-699.9875 2393.0809412 834010.3 $7,607.50 950305.3

32716.5175 35577.407384 599136.8 $5,473.07 913296.812.018872 420.19778098 13375.23 $122.11 17725.23

2130.919115 2054.450236 12214.13 $111.43 17707.09-891.88599 -927.8386803 22562.89 $206.32 22673.49-4989.037 -1479.988012 71400.69 $652.21 121704.69

-2566.392242 -428.5936654 10134.66 $92.58 36030.320 NA 15180 $138.47 15180

377.2211 979.7530311 37902.57 $346.38 95881.57218.881928 538.71710983 9978.15 $91.06 12822.24500.656133 496.69 9395.135 $85.82 9395.135322.089064 422.08 10349.44 $94.54 10349.441942.42647 2112.92 58784.89 $537.44 58784.892398.3424 1499.6461917 19446.42 $177.71 34047.42-2102.312 -2130.063976 129760 $1,186.22 148892

-1178.151678 193.90101241 17219 $157.42 38629.39545.682058 701.66134283 10789.3 $98.51 14967.13609.3274 3258.0933468 23830.54 $217.65 36334.541458.336 2219.4832891 106682.7 $974.89 121497.7-39.494 301.6498388 29081.48 $265.88 34857.48

594.892772 625.83022928 9379.078 $85.61 11114.2382224.5436 7239.0765821 103574 $946.49 32550324099.09 16710.702094 251289.9 $2,297.82 423647.9

1942.7 4574.5422011 59012.86 $539.03 95277.86-38240.104 49871.928266 640638.8 $5,843.11 1330075.8

134921.9092 98160.619393 1199432 $10,937.24 25070901026.8952 3572.962501 141724.9 $1,295.53 195734.9-19806.245 4984.741651 353675.2 $3,233.16 1091904.2

-241.281961 426.13746351 20770.18 $189.77 25509.09

Page 80: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-751.6104 -564.580905 15501.25 $141.42 16130.25-2854.9336 -1145.136217 13984.84 $127.59 40953.84290.495256 264.8243098 5775 $52.82 8719.04-906.9548 1125.3910724 14056.73 $128.33 28911.73

13607.7606 12221.266479 140394.8 $1,283.43 145948.15386.728112 716.23658727 7884.8 $72.10 19717.371888.8862 1814.4905561 14283.05 $130.30 16548.055258.9052 3707.6949136 27295.52 $249.57 62845.5239196.601 23273.020423 348836.1 $3,187.76 909952.11804.912 1868.2910719 71164.75 $649.97 73621.75

-3203.6992 2298.2315861 198973.8 $1,818.94 256705.8979.5 1051.8673491 41902.64 $382.78 48807.64

7021.3959 4095.1832361 63578.86 $580.68 125328.86-1484.3251 5402.305815 38283.48 $350.00 130772.48

281131.1903 310428.12483 4560678 $41,619.62 5773640545.9936 5594.5227963 151356.8 $1,384.34 331047.8

6528.4471 4193.8643068 51643.82 $471.68 92520.821169.28 77.641557764 7256.3 $66.33 14346.3

781512.044 553702.00812 8185429 $74,766.43 130441603780.653 4469.6940594 54681.71 $499.56 63458.71407.281 489.93918641 6805.512 $62.25 11592.512

20534.496 20385.476436 367785.9 $3,360.92 367888.94169.448 3039.119376 30131.94 $275.45 35735.94

-1086.6486 7225.9245688 87773.13 $802.09 160767.13-139032.5961 -20896.12424 1041969 $9,517.88 19117211968.068088 2000.4829343 18697.18 $170.95 26733.65

21062.7 17660 822609.4 $7,519.28 822609.4-5765.864 2541.8556749 137977.6 $1,261.34 272461.6

-149.109676 -81.70382452 9805.144 $89.45 9809.094791.3296 -2.174600452 29470.66 $269.36 296526.66

2390.723725 2544.12 9188.965 $84.09 9188.965-17003.5836 3985.9100649 217508 $1,988.55 5870877510.2133 7265.7313312 140864.3 $1,287.26 298388.3-1173.3581 -471.6918675 26993.77 $246.81 35365.7714398.1804 4280.3430944 87000.7 $795.69 197845.751.520166 94.39 84332.97 $770.90 84332.97

14810.678785 12069.417966 42828.92 $391.56 64578.28320.420217 272.44619864 9182.25 $83.78 13782.2512547.4824 13167.122662 264212.7 $2,415.33 296575.7

-321520.8438 107284.29272 4954704 $45,269.11 1005919716136.9823 15713 127678.6 $1,167.19 127678.67569.1587 7054.9762432 218830.5 $1,999.91 218841.5

1744.736217 1290.0766078 9378.068 $85.53 16169.5781564.285748 1273.4181339 6613.524 $60.46 12479.924-992.03884 -609.34 39301.39 $359.05 39301.39-1894.433 -1778.546534 9465.6 $86.33 11664.6312.7064 143.75672264 43249.94 $395.25 49054.94

-1427.7784 1059.9418836 180568.3 $1,650.53 193330.3290.932534 276.93 6180 $56.53 6180

2766.055557 3051.0065631 16479.89 $150.61 34388.785523.441 6585.7650545 71069.11 $649.12 96151.11

5628.9952 6415.6498413 279367.1 $2,554.56 288188.137738.967 35672.103222 377910.1 $3,448.40 551749.1

Page 81: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

8412.5076 15113.649316 253539.8 $2,317.97 306604.88604.593315 7462.4991612 19214.82 $175.59 20554.83

5259.8214 4930.6390756 29598.24 $270.50 59137.24-1274.7128 -1407.139437 48632.43 $444.31 60227.4319560.4312 19402.158358 452496.1 $4,131.44 456287.1

8489.935 8246.2883261 89908.2 $821.91 90108.210527.4324 7431.1708136 168539.3 $1,540.72 169468.3

5258.373041 3017.0409769 16745.34 $153.05 66582.33-1326.426645 -1093.921173 6802 $62.21 8217.4

-46.8352 3023.3454673 11337.29 $103.56 14692.29801.68369 966.22 15918.28 $145.29 15918.2825.469072 401.68235332 8605.2 $78.71 14652.95-2033.27 2931.1984757 307376.7 $2,809.02 344181.7

1046.5375 3497.0606892 62666.25 $572.35 64562.25826.89495 558.11008824 16443.37 $150.31 18208.38

11506.9932 7317.4086145 58048.62 $530.32 98688.627352.9534 5010.618595 60433.32 $551.93 94360.32-1468.1274 -340.6626422 952196.2 $8,699.43 988230.2

1174.782082 1337.92 16352.97 $149.44 16352.9714.64 408.77253752 14734.02 $134.57 21400.02

-287.6138 -343.514193 52896.81 $483.27 53456.813058.1277 2754 45895.94 $419.31 45895.94

884.69 1091.2159619 26025.49 $237.91 32049.161006.018932 712.48467899 11425.23 $104.34 17285.93

749.78803 759.98194004 14116.95 $128.77 14821.75-23885.31 NA 6167.668 $56.39 52355.038

-12178.46818 -550.3558539 7674.128 $70.15 54314.1385964.021516 4830.0213077 41833.54 $382.08 59956.14

759.308 2528.7912554 86118.53 $787.19 114139.53-2683.41455 -2651.21084 47449.56 $433.45 47584.56-565.935876 275.85456432 6861.848 $62.77 22394.168-1072.0436 2076.4295935 372247.8 $3,402.94 422135.8

-4004.918049 -1530.59 29974.15 $274.04 29974.15-1749031.253 54284.378839 3385314 $30,944.37 35808994546.910652 703.68068835 12385.44 $112.96 16286.59-90564.8024 -15987.75246 366592.9 $3,346.96 761476.928462.466 29528.679077 814500 $7,428.86 8645006342.6317 6297.9686084 65906.26 $602.05 82617.26

458.705 890.47945631 75096.06 $686.44 75141.064482.9302 4493.0062717 70659.53 $645.59 71565.53

542.789 986.15507436 35948.16 $328.38 51329.16-672.94586 -194.5244067 6072.162 $55.52 7300.17265.028856 52.75 29536.29 $270.01 29536.29-1438.3386 -1664 158997.4 $1,453.89 158997.4322.173255 333.43 6314.52 $57.72 6314.52

1564.239792 1692.74 71129.3 $650.35 71129.338093.1797 33738.291205 577729 $5,277.51 83328411302.4632 18343.822011 421535.3 $3,850.69 619446.3116809.725 93360.739982 1287495 $11,756.87 1533824271.128482 272.32 7306.2 $66.84 7306.2

109296.4368 151960.00486 8396040 $76,683.17 8999005-47961.2731 -5825.339095 582542.4 $5,323.43 875610.4

-1811.745604 -98.23633216 17300 $158.14 27800

Page 82: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-408.099986 -198.6473355 9504 $86.73 21301.25251.31514 456.16591073 26991.6 $246.75 29956.6-4083.89 -3256.635235 9737.478 $88.92 18523.078

-1074.6848 -61.47240772 39046.61 $356.72 45774.6111875.5816 25610.178552 432184.3 $3,947.25 615638.3-835.7466 -592.4064171 7210.096 $65.94 14710.0964067.3615 5591.26 125091.2 $1,143.27 125091.2

9202.03025 11316.75 193024.8 $1,764.07 193024.8-184.934509 38.700754483 5732.98 $52.43 13135.59-18398.4678 5876.4572395 501156.9 $4,578.24 1120430.9951.810584 1006.4050621 7192.395 $65.80 7257.005

1463.822026 982.20239187 15871.86 $144.94 28807.86-84875.1525 -45245.67742 183172.7 $1,674.49 334509.7

666.826 774.90122362 6057.96 $55.45 20578.961023.62464 1377.5052393 39803.8 $363.52 42274.85509.687724 660.61 16528.79 $151.09 16528.791181.05647 705.78636838 5770.594 $52.75 11134.994-8275.5346 -8068.914284 22193.08 $202.62 22341.082013.0455 1948.5980035 33532.17 $306.57 50775.17

153.840705 91.15 6247.125 $57.14 6247.1254428.9452 4033.2940453 57847.91 $528.48 57952.91

-31184.9502 -20403.08718 95938.93 $877.12 159633.93-1004.3772 -632.6769497 7492.5 $68.54 10979.82

-24485.3756 -4011.286134 543899.1 $4,965.30 1363998.1639.314941 375.1697099 23457.53 $214.44 39308.41

1438.345 1826.09735 39752.56 $363.07 45360.562483.248 2811.2637712 12313.71 $112.31 27686.71-5753.456 -2722.98891 99129.33 $906.08 126976.33

1327.302802 1209.6853046 10614.56 $96.84 11844.217061.1052 4837.7698745 123887.9 $1,132.22 615063.92239.5872 5483.2546975 64606.71 $590.50 202487.71

1260.40892 1287.6824636 14990.7 $136.73 17080.51139.170124 137.71956242 6901.384 $63.12 7171.384

370 -10555.62776 113586.6 $1,038.27 381925.61065.582204 1077.945878 7005.9 $64.07 7326.265625.072896 5665.36 62886.6 $574.83 62886.6

9932.6692 6658.3412482 86572.13 $791.12 319220.13690.662 1087.7362844 16070.62 $146.91 21960.62

2837.568 5154.6060661 168944.5 $1,544.28 200630.5-9595.5725 -5596.612139 126949.3 $1,161.05 139640.3-2836.9961 -2097.054141 15146.14 $138.30 32900.145619.002 5129.4206613 63694.11 $582.08 89105.11

2049.415655 1921.8701509 20345.38 $186.06 22529.18-9473.867006 -4371.273652 15110.18 $137.87 52770.3381674.5695 55329.408991 1152955 $10,536.01 1615169

66503.43 20014.119909 75002.41 $685.64 498214.4136743.1552 37104.007449 622803.4 $5,691.34 644616.4772.609869 833.85853134 6071.352 $55.53 10785.692

-1232.47 -1228.289092 25497.09 $233.15 25497.09-42.777711 222.8105406 10402.64 $94.90 12841.3234189.2457 38933.843258 635657.9 $5,800.33 635676.9333.69789 307.65 18694.5 $170.91 18694.5678.8015 438.63790311 23235.09 $212.43 27235.09

Page 83: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

10119.6975 8639.39917 189868 $1,735.54 21678477.53524 186.76216882 6084.3 $55.63 8204.56

-26.384842 59.127901987 40478.88 $369.70 42016.882069.639692 2067.4533534 25017.31 $228.74 25142.5113551.6185 14040 609893.6 $5,561.17 609893.6-975.5874 407.04942853 56327.04 $514.54 69353.04-155628 NA 88418.08 $808.21 1211043.08

24 500.6409 7900.391 $72.24 7900.39112768.383 12164.169811 629711.2 $5,742.40 849695.23650.4949 3756.9504274 18045.07 $164.87 22175.07

4886.945688 3731.9447013 20501.96 $187.39 24631.36-724415.7364 53523.122289 1569755 $14,348.77 660720355792.4705 51842.247707 956866.6 $8,736.11 1398326.6-275.853735 -479.2328084 11568.92 $105.64 13182.371550.0784 1039.4379613 11011 $100.47 5993936203.785 6090.9299575 153090 $1,399.04 1530923499.308 3243 59995.29 $548.05 59995.29

4729.808141 5448.0619658 285936 $2,612.96 2937861751.326 2361.5784091 21819.69 $199.47 31970.69

-60.719246 -96.86 9766.197 $89.08 9766.1976357.6456 5981.3229088 106376.9 $972.37 143444.9

359.923046 425.2 7562.5 $69.17 7562.532.338424 137.4 8912.8 $81.54 8912.8911.5872 915.01932229 11743.78 $107.16 13420.78

14089.2416 14332.902606 281836.5 $2,575.61 292689.51285.855433 1579.77 34668 $316.83 34668

633.7776 675.27241807 16353.14 $149.53 47279.141476.094916 1276.6681848 5864.32 $53.61 6848.73252.446994 755.0955252 41097.78 $375.77 41301.95

3651.227824 3653.0617425 38332.53 $350.34 38502.53787.281235 733.01014787 14441.11 $131.76 18784.7-2818.2914 -621.4720727 25793.08 $235.80 47106.0818909.8295 18651.898893 205167.7 $1,874.88 210366.710797.757 8428.6227778 127511.2 $1,165.98 242427.2

11248.6237 10585.966342 82581.83 $754.65 208270.831666.7822 1537.0167245 27607.36 $252.28 28337.36

3767.885046 2946.1426166 28399.44 $259.45 35774.41-76.6564 -997.8285497 124062.8 $1,134.65 129061.8

3262.6503 3261.7245286 43943.66 $401.72 43967.664090.9076 2689.0000948 111342.2 $1,017.85 146205.22937.3483 3287.148922 85207.36 $778.93 85215.363900.5284 4589.0859669 139319.7 $1,273.26 158419.7

1263.789434 1302.0197275 6539.554 $59.78 11190.454-707.55432 116.74037468 12776.28 $116.59 45891.06

-882.840924 -860.2092612 26010.15 $237.79 26055.2136.661994 268.09593601 9225.82 $84.38 10216.44920.934557 944.24 8123.5 $74.26 8123.5

1790.151106 1794.9383786 13997.17 $127.66 18483.2226711.526 9257.4178254 39076.46 $357.01 149538.46

1759.543168 1714.9853592 10582.4 $96.53 11086.43282.888683 1651.9801988 17068.21 $156.07 22324.11648.641122 454.89109239 5535.714 $50.61 9444.304

1186.888266 1493.444034 38057.27 $347.90 40367.79

Page 84: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1756.7962 866.79367627 52900.27 $483.57 81444.27-1072.234498 -628.2737711 28720.92 $262.58 28964.76-11594.0992 -9598.327202 188637.3 $1,724.05 293257.3

-367.33 -367.33 6123.925 $56.01 6123.9254706.6072 4201.83 65079.67 $594.88 65079.67

0 NA 22842.5 $208.78 22842.57638.2582 7390.679235 137490.9 $1,256.89 138073.9

2613.750152 2320.2508103 13884.75 $126.76 15184.01-278.460081 -583.0064351 7048.093 $64.46 7488.0935651.9318 4704.6905331 50163.17 $458.45 69671.17

378.533256 371.36578654 11885.29 $108.49 12165.334702.8358 3035.3234905 21541.73 $196.76 53513.73-44580.1 -36408.58331 8227.597 $75.26 16852.027

223.793105 313.41 9512.3 $86.85 9512.3-2457.950162 -1249.815657 40317.27 $368.33 42932.99

36032 -130028.9011 416738 $3,809.31 13131262202.525998 2286.7578516 35784.57 $327.11 35944.57-54984.2688 -2783.524422 38275.5 $349.55 152330.51831.730558 1907.8705527 31410 $286.88 31416.88

1093 -988.7898206 10890.18 $99.43 27413.18435.43204 401.81775691 7072.896 $64.69 11439.7567794.4441 6185.0777801 169456.3 $1,548.96 212703.3-403.4592 -169.6966779 15375.98 $140.41 17633.98

-38315.2536 -4224.929837 655090.3 $5,975.47 1201589.31049.060216 1001.2875152 5369.2 $49.11 7081.7

209.674 512.20428755 15491.2 $141.45 34652.215.208452 402.80525739 9622.935 $87.88 15175.935

-12310.5977 1083.6360707 45159.77 $412.72 111247.77-1240.280446 728.22222598 31393.98 $286.91 75793.09

1432.5108 720.59451919 6760 $61.78 14515-92.55001 124.89200188 25314.73 $231.37 27156.65

687.584196 631.63133708 10119.72 $92.44 16869.722226.952 5559.2340453 190708.9 $1,743.31 375772.9

11667.3727 3339.214245 34568.13 $315.69 53965.13-849997.672 NA 2120321 $19,377.82 4291867669.29778 706.30583555 20107.91 $183.85 22313.917959.0968 7062.8818999 108690.7 $993.29 143296.7

1091.43255 895.37686466 8858.304 $81.02 12101.814229 1196 18483.26 $168.96 18483.26

110507.548 106113.05897 1402670 $12,818.55 1818318-3618.305 -4002 21527.29 $196.78 21527.29

-28505.0806 3378.2682352 67485.36 $616.81 579331.361852.3773 1322.2841794 31930.68 $291.84 33157.682536.818 3904.8455884 53242.33 $486.41 70501.33

1043.27364 1274.7688807 18289.95 $167.18 20917.61-1207.267817 -1142.093469 17850.73 $163.23 21619.14

718.644 921.24232442 74269.01 $678.32 82882.01-1746.704176 -752.7015394 30896.51 $282.35 41931.07

2070.4014 2233.561446 189757.6 $1,734.53 207769.6-186.519243 -214.29 9132.4 $83.48 9132.41164.747775 772.43272749 6967.007 $63.73 13358.987

-37404.08 -7295.484494 60988.5 $557.38 117730.58828.3506 7427.1769576 46848.79 $428.00 66857.79

Page 85: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

654.28273 956.47204288 11805.48 $107.75 14205.48652.089575 597.17328193 7043.093 $64.42 8820.203-395.565004 91.289230857 8294.4 $75.87 12298.4

-4079.388197 -3061.253206 8400 $76.78 14874.41717.6695 1551.9491005 21377.42 $195.30 23605.42-1523.094 -1414 13750 $125.51 13750

34570.3712 39651 1111981 $10,159.72 11119814245.1412 4362.2007239 150758.9 $1,378.05 166814.9-124.20474 -110.029654 6821.776 $62.37 8691.776

2436.175149 72.450921936 76205.77 $696.58 78147.64656.12542 4289.05 91136 $832.94 91136-462.92958 227.40421367 7373.52 $67.45 14324.08

-22855.4429 -3505.534334 129012.3 $1,179.06 223003.33037.946 2549.1355338 45170.24 $412.80 62508.242388.624 628.01728637 30712.24 $280.78 82269.24

2614.6123 5019.638803 93663.2 $856.00 131994.25145.121 5257.2418605 33826.62 $309.19 34475.62

8269.5125 7843.8678442 177172.2 $1,619.64 177333.28492.3104 8739.6487077 93622.5 $855.86 98401.510175.74 8448 89895.44 $821.79 89895.44-6033.396 -6028 43169.45 $394.58 43169.45693.1777 1620.9183371 31745.88 $289.93 71069.88

3564.645664 3033.14794 28911.88 $264.08 30478.951279.51558 1090.4909771 5612.53 $51.30 9030.55706.978315 627.75837668 12248.38 $111.76 13124.383571.88492 3280.1275059 12282.67 $112.09 15782.67438.02028 365.65337709 28868.54 $263.81 31595.1

14411.3928 7832.0483532 167143.7 $1,527.33 489501.71070.133617 1007.8800623 9800 $89.49 9850

6034.6156 3944.10902 91109.54 $832.58 237579.54562.76709 231.23225669 9530.369 $86.95 40213.889

1641.700332 1488.25 48629.68 $444.11 48629.68672.127516 676.09 15066 $137.49 150663702.3224 3836 69051.77 $631.22 69051.772085.803 1912.3001842 51525.32 $470.59 62250.32

35.649838 404.37688423 7969.972 $72.93 13067.5121732.497238 1742.3510056 28855.72 $263.64 30878.961107.300542 1079.9708597 8340.235 $76.29 15310.855991.219819 1924.2998726 31613.59 $288.71 52119.88-750.5829 -578.0598933 67151.28 $613.48 69769.28

542.712828 882.47 6496 $59.42 6496-1092.0511 41.255197987 16341.84 $149.30 49760.84-347.14752 -370.9 24859.71 $227.25 24859.71347.82876 348.52313046 6221.212 $56.94 6911.712

2054.60226 2069.1317967 6342.84 $58.02 6345.84-18097.03406 -271.8275075 13883.63 $126.78 68095.56240.992815 187.24252986 11713.95 $106.90 17874.77

2744.051316 2951.974104 51170.64 $467.35 56441.5230957.8492 18454.364059 28751.41 $262.88 72275.41-9718.2219 -3066.513917 5603.227 $51.25 22372.227

-47677.9488 -25175.21103 145800 $1,333.03 2492805320.296406 2363.412823 25537.78 $233.33 118467.31

-81.7716 835.47334808 74516.06 $681.20 162470.06

Page 86: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-6044.765204 -707.2744019 6857.63 $62.72 21955.933879.053208 3424.2934683 33622.36 $307.05 39385.16

3369.3634 2432.7032914 99775.19 $912.06 100044.19-1150.37 -1470.994087 13110.4 $119.66 20908.12

1085.31032 1102.631201 8357.274 $76.45 9648.394-197.930507 539.27238813 62311.14 $569.47 115511.14-6111.8634 -1529.925273 69145.16 $631.69 127313.16

-1714 -177.7700597 54067.89 $493.95 66530.89501.9842 569.87854929 9121.358 $83.31 9618.408538.3928 475.76988187 6375.6 $58.29 7875.6

215.169778 228.41 8854.8 $80.94 8854.81770.8679 1405.1223514 6814.456 $62.32 19427.026

39430.2898 41393 512386.9 $4,680.19 512386.9802.354464 702.43957264 7590.96 $69.39 14290.96411.641718 387.34696387 8260.992 $75.56 8385.522

470.1494 509.64077813 18120 $165.69 355322639.2686 1103.1488516 41872.93 $382.40 140487.937782.547 8892.9423197 183570.8 $1,677.52 258010.8

-2252.4733 -1698.320587 27277.32 $249.29 33894.3211526.4765 5295.3926324 18582 $169.90 355271324.5104 1179.1439062 7257 $66.37 113713357.1566 3737.4588814 90087.7 $823.55 125365.7-92.437398 42.41 11927.91 $108.82 11927.91

-48.1373 143.85679952 12839.75 $117.13 16880.75-4888.6934 -2593.790953 44041.11 $402.50 64751.11

-2434.32 -2353.466244 9541 $87.04 9970.7113591.4588 13949.046521 238423.6 $2,179.28 243869.6

8010.01 9032.8456191 143593.3 $1,312.31 212096.3-3788.4609 -3381.96994 70839.6 $647.00 87163.6421.9408 922.8758563 32893.82 $300.52 40196.82

-2671.3605 -602.098728 35728.96 $326.55 74721.96166776.4624 29038.052946 299574.1 $2,738.34 860057.11308.818759 1203.1114797 14214 $129.71 18350.62-2434.515057 -2008.938214 10950.3 $100.00 11963.89-4668.867772 -1314.786078 12684.55 $115.72 25364.9

-179.0702 -7.37136958 6758.4 $61.80 8116.45347.401 5802.5152639 80102.85 $732.17 90594.85

2060.5325 2791.3417136 120329.3 $1,099.60 149747.3-328546.957 -271269.3783 378636.9 $3,461.67 454307.98329.9664 3400.7640054 341573.3 $3,123.38 577605.3

-828.976568 -600.4 17127.29 $156.56 17127.2910234.1834 8676.6264341 73527.57 $672.16 77773.57

3753.692 2522.2938144 7139.767 $65.29 9497.767371.925 159.32421014 49249.8 $449.93 54822.8

-4268.790011 -1554.153418 6344.375 $58.03 19197.055265.936087 342.89 17160.69 $156.78 17160.69215.355771 469.51131553 18055.4 $165.07 28032.97

-18.822 1022.1208515 16669.62 $152.43 28762.621340.202497 1406.850732 8960.435 $81.90 10010.435

5271.8897 4207.51979 18449.34 $168.70 38638.34-2599 -2273.691709 29732.24 $271.73 65821.24

1276.42508 1293.1846359 6763.93 $61.87 7365.38-12876.69498 -8805.515383 67832.64 $619.48 83484.4

Page 87: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2887.6695 2106.0714969 10553.99 $96.29 19277.99256.518912 604.49720441 42192.49 $385.62 45088.91

16680.275892 14208.272671 333585.8 $3,048.67 732858.9-10593.705 32181.074137 349411.8 $3,194.18 590326.8751.193985 734.07 8020.175 $73.36 8020.175-5285.83403 1948.3507457 15290.03 $139.71 64402.83-515.909973 -517.8592636 38947.05 $355.78 39066.0533538.248 37799.032338 1327413 $12,120.28 14882421669.555 935.36186726 35395.65 $323.28 35600.65

2728.37081 2909.84 47012.94 $429.50 47012.941970.832921 2013.911037 18703.61 $170.90 22265.09

44340.135 43448.237646 387457.9 $3,539.40 441432.9-485.682787 -421.8302787 6404.348 $58.52 7159.348

0 NA 17010 $155.39 17010637.5697 768.00163819 10504.83 $95.93 16394.83

721.130747 2569.4974768 7428.4 $67.90 8384.65885.6096 1142.8795473 25462.04 $232.81 26412.04

2911.2846 2977.4588893 19148.23 $175.11 27028.23928.9794 1224 67723.21 $618.48 67723.214465.747 NA 9716.317 $88.71 23381.317

-144439.1815 32514.030912 462438.6 $4,225.89 866996.6-163.8242 8040.9996708 55534.25 $507.63 164947.25

-950.616424 -848.1741133 9530.518 $86.98 10838.318557.24 839.82 14280.49 $130.28 14280.49

-399.3135 1933.0299504 147868 $1,351.26 155003-4799.657164 -1636.043873 52762.39 $481.85 72546.12-807.119636 67.997438746 50986 $465.99 52449.08

8405.552 NA 125795.9 $1,150.13 441000.9-471.141666 -325.19 7393.12 $67.57 7393.121897.2395 3181.6840483 378194.6 $3,449.74 489477.614005.125 15104.789464 844877.6 $7,711.20 864926.61637.7236 1495.1265414 41967.16 $383.30 46122.162462.0652 2446.9471352 32592.25 $297.67 43890.25-1349.9936 -881.1434346 5594.4 $51.14 7810.4-922.5376 575.70851283 31177.18 $284.94 76544.18

-36006.4058 -3399.969461 105605.4 $965.53 325715.41639.7584 1935.1861096 18651.6 $170.44 20851.6662.0566 -3.238364522 52774.48 $482.31 53169.48

343.04344 384.79474455 19130.49 $174.88 19498.852813.5936 2172.1069657 7546.08 $69.00 14662.08

1226.951457 1798.9562552 12331.84 $112.48 21474.6-96669.932 -54213.71193 2980735 $27,211.38 376450310065.8075 2406.6644982 182580 $1,668.77 711630

973.8 421.26541734 19180.8 $175.36 38446.817522.557 32004.229741 2109219 $19,272.83 2676918

1224.239783 1286.4704657 19216.27 $175.70 22084.62-3946 -2667.710676 31623.05 $289.03 42987.05

412.5506 1956.0898323 50903.36 $465.23 78721.36-1047.0498 -668.2023569 21230.24 $194.10 28321.24

-1649.067322 -1005.215375 9826.848 $89.69 13821.348-1979.504541 -612.3370819 10797.38 $98.51 17318.82

5776.9148 2669.3625236 27445.06 $250.96 86941.06-76419.6752 -58798.25092 192982.4 $1,764.17 266877.4

Page 88: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

3340.3228 1386.7806886 13927.45 $127.19 45972.4541858.0018 31427.802638 87400 $799.09 131114

1796.445 1691.5520964 25760.3 $235.43 35298.3-600.1312 -639 30888.96 $282.14 30888.96

74916.6885 40544.532073 715728.7 $6,535.74 1448979.73803.2225 2732.3386857 172960 $1,581.13 190637-628.1676 1089 157250.7 $1,437.52 157250.74667.304 4999.4394916 293109.5 $2,679.37 328661.5

8645.4156 9729.2991289 333128.4 $3,045.61 354128.413210.0722 12261.213783 384012.8 $3,510.49 384964.8-23992.1525 -20036.47912 45313.03 $414.10 59141.0321649.864 22442.969931 415547.2 $3,794.95 680556.21001.3334 1019.37 24209.31 $221.32 24209.31-2475.3056 -1841.70642 13146.76 $120.06 19006.76

-4507.696632 -1993.51193 57148.41 $521.95 69815.6589462.032 90423.081454 2800051 $25,561.91 28451938565.1314 8392.8871437 59654.08 $545.33 64246.08

945.030796 969.21168841 18519.02 $169.22 36901.47-237.5889 351.90246695 21341.97 $195.14 30462.97

-4686.010224 -63.25113287 20345.91 $185.93 69267.911982.7456 1278.9239693 19338 $176.81 56133

-31.992 350.4776295 26804.58 $245.05 55014.58-234.315387 192.8 13921.54 $127.06 13921.541313.0185 1324 30993.44 $283.15 30993.441007.6365 1436.1148899 19596.1 $179.04 24283.1

10285 -13515.15517 20403.67 $186.47 109658.67-10835.7362 -11927.29256 277102.5 $2,533.16 279582.5

-241.3052 4086.7466769 38307.26 $349.98 68183.265025.654244 4730.7398517 66224.58 $605.01 69933.82

28141.092 22682.696478 349592.2 $3,194.81 3609672.2889.3316 750.10382365 29726.92 $271.68 32696.92

1657.4452 1039.9125772 10507.1 $95.87 21027.1-7177.4654 -5985.859934 46334.57 $423.44 52334.57

-5806.829776 -1365.56828 18837.74 $172.02 51225.01545449.5316 78180.333867 677796.3 $6,194.45 3876065.3

8495.3224 4611.1236116 28087.98 $256.84 71058.98303.709222 304.74 7055.748 $64.50 7055.748

1313.232698 1332.43 24938.5 $227.96 24938.56739.897 7323.0328345 99144 $906.00 127270

489.145392 594.42388498 5652.2 $51.67 8248.66303.0086 305.55231669 7642.8 $69.91 20877.8

-578.911335 622.31972885 7746.583 $70.82 19286.40311124.1262 12764 695600.8 $6,344.99 695600.8-394.0676 288.92755965 28392.16 $259.60 49698.1637830.993 31235.354881 1072150 $9,776.59 1199986268.09525 233.5728686 12464 $113.70 1506430618.832 32468.839449 848312.1 $7,753.16 1464999.15785.0755 4689.3448186 39544.14 $361.46 87571.14

0 NA 36785.67 $336.07 36785.67-139.550826 -128.445973 14365.43 $131.10 16203.45338.918975 708.54555722 100305.1 $916.61 168602.68

1651.593358 1511.18 22683.99 $207.36 22683.99-8398.148476 758.67776552 56265.01 $513.86 168201.21

Page 89: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-1808.64814 -1071.043497 10579.96 $96.55 22977.01343.442586 336.17808802 26362.65 $241.06 27387.651866.5624 1361.3184637 14991.05 $136.81 22016.05-154.38783 -38.14403486 9033.652 $82.57 14073.542

-30259.9392 -24647.23011 32068.03 $293.07 42384.03-3180.1258 -1787.483022 40260.14 $367.98 62774.726275.6754 2044.8724882 69862.4 $638.48 73552.4-1355.6832 12910.054634 486812.3 $4,444.15 919984.3

-108.598212 217.90124254 5502 $50.32 8876-1776.8407 -551.1331603 44259.23 $404.30 96369.2331019.9431 37253.896591 433754.8 $3,955.45 624280.8643.596684 663.55813415 7581.178 $69.35 8331.178568.994914 765.65708759 6377.335 $58.32 7180.685-1189.86566 -418.3476165 26485.2 $242.10 39009.95

-1487.04 -1682.63519 11215.08 $102.32 12554.61-59857.4618 -5189.789965 153700 $1,404.55 3436781256.371084 1199.5404288 23269.45 $212.78 23944.45

1806.9908 1759.3407697 34013.08 $310.86 42746.081643.7836 1571.9478908 25715.59 $235.08 35988.592317.4001 3007.3436953 59721.04 $545.55 65290.04

-992.179398 -36.47922992 27261.85 $249.06 34187.612185.464 3235.8940759 43965.26 $401.51 45965.26

-198.372965 50.496722116 5820.621 $53.24 12363.7410 NA 151537.5 $1,384.85 151537.5

-6986.14 -6873.685352 14612.11 $133.35 15112.1134449.9292 39475.541871 904116.6 $8,253.76 919865.6-1344.4624 678.08817421 68177 $622.79 841797154.996 6973.0352281 100558.5 $919.52 165383.5

838.212564 882.96082336 13261.6 $121.13 17297.41625.33507 1977.0228879 20705.06 $189.26 24270.072955.8072 2679 89943.04 $822.30 89943.041175.4655 1227.95 110874 $1,013.84 110874

1062.994308 1124.3423387 9650 $88.07 12050-401.233801 -58.10184371 10167.87 $92.79 15167.87

-182.0419 1664.4285989 30082.5 $274.84 61903.5-1381.471504 -16.42140567 8574.66 $78.41 13777.64772.335582 762.44369676 16438.72 $150.32 16478.72

-103373.0755 8599.5946899 2328595 $21,256.00 47229971365.96094 1473.09 9267.614 $84.59 9267.614

169.82 144.41334205 6929.866 $63.38 7393.866-262.167644 -247.35 7145.376 $65.36 7145.376608.913968 364.43710437 6022.666 $55.06 6527.016

-51.1444 355.32428859 20657.78 $188.89 26896.785174.2876 5421.604449 175954 $1,608.94 236996

-6710.423412 -815.2469453 7429.51 $67.91 31443.48544.151011 597.01 17768.95 $162.36 17768.95-27027.0196 36818.959332 481202.4 $4,392.54 1798880.4-644.618845 -708.7571881 25232 $230.70 26442.711112.109928 764.85470046 22798.41 $208.40 27519.89

-1652.7 -1524.420074 9695.653 $88.55 10255.933-1177.19 -1177.378384 10147.45 $92.60 10149.522186.207 1730.6620654 8255.21 $75.51 9875.21

219.012936 195.45236762 7187.919 $65.75 8059.639

Page 90: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1058.03857 1175.2459484 7462.78 $68.23 10662.7877492.2733 66677.893793 975880.6 $8,919.48 976527.6-972.232278 -938.15 15567.6 $142.22 15567.6-168472.85 -38787.95579 6154062 $56,232.29 7250528

-355.755768 -312.2135185 15639.3 $142.91 20033.23-4573.28 -4283.964545 18601.02 $170.09 18601.02

-564.11697 -493.3704978 9469.2 $86.37 9769.21082.68 492.54589406 12451.1 $113.60 29722.1

375.580064 640.7 18614.55 $170.08 18614.551225.21217 1340.26 10824 $98.83 10824700.105992 549.47170104 16002.56 $146.32 18812.15878.555712 651.31426302 20312.97 $185.59 21325.477150.60592 5341.622697 97612.8 $892.09 118612.8

1142.608072 1210.76 6788.28 $62.10 6788.2825352.9692 18060.994249 355602.1 $3,249.59 405602.12601.15988 2812.7815173 25755.6 $235.35 28534.85

2617.673314 1228.2665703 9493.756 $86.72 22127.0762830.2201 2387.7977412 39440 $360.50 404915282.2538 4057.0664386 67508.44 $616.52 79794.441747.4459 1508.95 36993 $337.84 36993

17288.4352 16644.628938 493189.5 $4,506.28 511649.5-7282.5684 -1792.2168 11339.76 $103.54 22025.53

7446.990412 7594.42 127062.4 $1,161.45 127062.41661.69943 1615.7603726 76455.48 $698.86 80196.487851.57724 3633.7987298 18954.81 $173.25 76271.17-6273.2364 -1810.312089 20974.45 $191.79 59451.45-1074.2858 130.30206855 28782 $263.19 41280688.324657 715.02275191 6281.2 $57.42 7077.52247.244469 243.86949183 5985 $54.75 6215.54

-1550.758216 -1169.173425 19952.54 $182.25 20927.76-547.625376 -367.2249081 9796.16 $89.40 9954.16

4018.25 2997.1291552 193159.1 $1,765.70 198159.1894.241589 1171.69 15822.14 $144.42 15822.1410.756771 57.890421626 6408.05 $58.60 7628.0529034.49 34326.323387 694512 $6,340.26 825232

-4570.8987 1412.4013986 97848 $894.41 138381-269.2868 928.74898505 28241.15 $258.18 55525.15-790.7718 5603.6938987 62193.89 $568.60 146491.89919.5888 1717.5162691 17208.04 $157.23 32918.04

5141 4703 92729.79 $847.39 92729.7913687.6495 13142.367111 162701.7 $1,487.35 196634.72757.2657 46298.111314 1584262 $14,462.86 2225251

88.3476 NA 27087.56 $247.35 39724.56-109685.808 134270.5867 1880907 $17,189.79 5523681

3606.675 2036.1944276 17354.67 $158.50 39152.67-6272.4605 19408.460112 1342151 $12,250.37 1798550-8784.589 -6290.553448 143170.1 $1,309.40 168909.1

38906.3392 37463.87746 560902.6 $5,121.93 648947.630790.4804 10915.692215 55135.17 $503.66 260520.1798420.8636 168584.58715 2542360 $23,202.01 326034223732.2264 65284.812892 1085900 $9,911.46 12758107284.3672 NA 34374.91 $314.04 48939.91

-8024526.86 -1291230.152 6511736 $59,511.39 20469556

Page 91: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

5282.6265 4105.2062683 85059 $777.29 1938833961.446 3865.1895113 24467.41 $223.69 27277.41

2215.1397 1849.1794365 18289.72 $167.20 37165.7239206.8954 31374.892613 131560 $1,202.23 149210

-237556.4384 -18667.79497 1180693 $10,790.47 2654337-12873.7172 9466.8878668 238054 $2,175.40 457425

-893.989 -1143.936142 31020 $283.31 36171-1788630.312 -451516.9478 1268072 $11,590.62 4262575

-4476.2422 -1098.324028 111487.7 $1,018.80 167155.7-1216.622624 -576.3172801 7018.4 $64.20 14858.25-13313.89069 -3900.608872 50055.75 $457.46 75141.21-309.826408 -146.3071857 7130.02 $65.16 9090.02

2530.5 1625.8761854 6753.131 $61.71 23593.131-416.179312 -242.19 5865.2 $53.64 5865.2-1754.0288 -777.4645619 8995.824 $82.24 13525.824

-701.327074 -537.5076421 17710.12 $161.91 18568.64-13360.10051 -5186.389523 14616.1 $133.35 38720.39-1243.991173 -762.5131146 8665.584 $79.27 14750.784

-403.84042 195.76188363 10957.52 $100.01 23054.95592.6 5608 193772.7 $1,770.83 193772.7

-6868.74 -883.335133 6228.938 $56.93 32558.9382808.379524 2892.53 23044.14 $210.68 23044.1455147.6385 52858.228921 306799.7 $2,804.64 318155.7138.113432 236.91 11542.09 $105.34 11542.09

-39615.37437 -6221.475264 65900.43 $602.08 191376.33395.421484 736.3752037 12591.81 $114.89 14713.4755654.4266 62464.685588 371099.2 $3,391.36 372306.2

-2151.636558 -1288.077873 6696.795 $61.26 11017.355-65.1233 180.26873385 7109.168 $65.02 15431.16844162.16 45129.532965 1665927 $15,222.28 2072559

-4190.9608 -2031.827014 42942.65 $392.31 109046.656762.919 3651.8088786 9773.881 $89.23 28394.8813899.455 4558.0419545 251586.7 $2,299.80 251747.7

566.910804 575.11718167 18110.4 $165.44 19910.45521.676 5458 70040.49 $639.70 70040.49

-3361.094949 -1368.484143 50100.85 $457.83 66760.3-6926.7478 2416.3591503 53186.2 $486.14 129543.263635.2332 43586.064222 1431177 $13,079.67 1471177-385.4332 265.50810015 20772.75 $189.95 27634.75285.38846 343.41161711 13968.45 $127.58 15292.47469.4527 419.22879351 10484.89 $95.66 15960.89

1018.644405 1086.7598203 8382.312 $76.68 8459.112-384 -174.1141656 30890.15 $282.31 36252.15

4258.282 4041.1794045 17917.36 $163.81 21105.362191.75938 2237.84 97332.7 $889.45 97332.7566.139467 517.97189845 13932.38 $127.16 14034.18

-5513.599351 -1882.693256 10421.34 $95.08 22510.341437.815 3366.1016802 128593.9 $1,175.55 153379.92837.042 2937.2286454 40958.53 $374.19 41444.53384.7758 2905.3189483 42763.49 $390.68 70303.49

13100.2808 15287.442995 229022.4 $2,092.87 839172.4-6656.716296 -608.9277503 14245 $130.00 42225.25-606.626488 576.12347795 44176.12 $403.58 71489.21

Page 92: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-2284.9016 -2051.926018 41096.54 $375.43 49673.545318.1496 5060.7635135 31304.38 $286.15 34486.386939.9824 14297.650128 333283.3 $3,048.28 817310.3390.77236 420.09 14553 $132.80 14553516.7699 692.56446871 13012.09 $118.79 18042.09

18279.5394 21977.295946 689000.9 $6,287.08 689225.9-934.6743 -60.325227 32826.3 $300.09 55674.3

-692.01 -1196.307543 10504.26 $95.83 16004.264648.358 4458 86245.92 $788.32 86245.92

1604.146327 1397.4429579 15918.98 $145.41 19888.9610119.652 13266.593746 413976.3 $3,779.23 550651.3-4713.4132 -2719.487221 193003.3 $1,764.36 225229.3

-378.676 -179.5304166 23695.44 $216.48 23893.44-1017.63797 -925.36 13087.72 $119.53 13087.723656.864034 2104.3442753 6419.424 $58.69 15330.424

1402.2412 1584.6031419 16315.68 $149.11 47311.68-3856.58683 -767.0461151 6956.033 $63.63 18456.543-9434.5068 -10063.25474 62752.32 $573.29 65848.32509.745608 575.25760852 6876.48 $62.86 7731.08-1492.8613 -1625.520697 17025.84 $155.64 17312.84-4487.0611 -2035.835217 12842.34 $117.17 27587.34

1090 1605.2769097 78599.05 $718.26 79189.057087.092 6325.1385655 142593.3 $1,303.89 173235.3

-21574.1932 -3086.534025 11962.51 $109.13 62144.51816.957553 911.77641633 12095.9 $110.38 12195.94971.2659 4543.0906478 74676.56 $682.66 93176.565181.002 5183.7367654 75571.49 $690.59 112649.49

1099.9116 508.34394276 5534.72 $50.62 13194.72-3914.4216 -3340.416821 72214.77 $659.74 78497.77826.4615 674.18023887 5705.717 $52.14 10112.717-2602.792 9246.1734294 425775.2 $3,891.20 542265.2

14321.1546 17511.473737 242350.6 $2,215.47 308581.6-6104.92183 -1079.373943 13297.68 $121.38 28915.35542.868856 601.61240493 7251.314 $66.32 9994.464212729.65 299689.03024 5824734 $53,164.79 5829695521.55402 304.18849426 7376.04 $67.41 13313.99

-309.081852 336.91045022 16394.87 $149.75 33194.99-47410 -113114.5538 391805.2 $3,581.40 989644.2

-5498.059231 -2574.112961 54809.8 $500.73 63162.68761.8888 853.89274348 13809.85 $126.09 15659.85-2696.73 -1312.93 9522.528 $86.88 9522.5281304.026 5375.690336 21255.86 $194.24 21395.86-1336.044 -1202.492396 22193.07 $202.84 27101.07

1322.456776 1206.0881447 10590.78 $96.60 13031.09-5603 -5773.302002 37665.88 $344.11 45071.88

949.733686 634.54573002 6491.52 $59.34 9598.323521.87155 3026.0418949 70869.85 $647.78 78196.153421.8992 2336.6933173 36032.51 $329.15 54275.51

-999.288772 -978.22 7003.36 $64.02 7003.36138.064878 85.254866756 13127.89 $119.87 16502.91-137.44458 395.21660258 6049.92 $55.33 12561.92362.147564 331.09885613 11452.7 $104.48 15447.122633.00554 3081.7006214 8865.33 $81.04 12865.33

Page 93: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

9554.558 5622.4331946 13950.29 $127.31 34300.29-3396.4712 -2892.724639 18310.82 $167.41 21010.82-1744.8392 -1066.402504 15582.93 $142.28 22688.93

1023.387706 1111.9860627 15771.6 $144.19 25404.544663.7419 3022.1835394 30557.49 $279.17 50769.49

0 NA 8630.2 $78.89 8630.269236.556 74995.0824 968042.3 $8,844.61 972101.34062.9223 1948.4923738 19964.22 $182.51 29560.2213.346626 39.188170628 24224.01 $221.47 25314.62

-113.534819 -129.2054705 9806.4 $89.53 9807.28363.361556 384.29802934 6540.8 $59.83 7004.4-31.102359 205.82658088 15085.67 $137.78 15275.67

1626.645265 1693.817136 29979.58 $274.06 30804.5838900.7901 28892.044939 443130.2 $4,045.00 738607.2-144.220263 12.846243027 17775.58 $162.50 18945.07-3805.6352 -460.0953653 34429.64 $314.54 62511.64587.608956 606.89176388 9800.933 $89.49 10146.233-940.460481 -801.6074878 19218.77 $175.69 19474.48

-12574 -7335.373159 18489.37 $168.81 76342.37559.8476 1367.5077876 37568.24 $343.12 42768.24

-594.074057 -569.5488268 24328.17 $222.26 24774.656163.872 6089.7636621 70265.84 $641.73 70308.84-148.69 -186.6723732 9249.676 $84.39 11949.776

-1395.6814 -1064.751618 11064.41 $100.99 16398.41-984.932841 -576.82 58524.05 $535.00 58524.05

-1091.794787 -212.5574976 10741.5 $98.05 54140.41459.678662 842.61 23410.03 $214.01 23410.03

809.0224 1170.9246831 14459.01 $131.95 15466.01-707.894416 690.29595261 16287.5 $148.88 25505.6432827.5785 31918.347929 1280019 $11,681.14 1280691

361.2806 420 6472.48 $59.22 6472.48-1083.810327 -152.9148332 9034.044 $82.42 19210.094-34253.7346 -30178.31009 121461.9 $1,110.36 141649.9-128.753044 -68.33 22212.25 $203.06 22212.2529533.9545 30693.602379 276682.7 $2,529.21 283166.7

974.813 419.68974098 5703.25 $52.17 8474.25-16.912312 -65.61140386 11262.5 $102.83 12562.5

8015 5842.1603228 83918.39 $766.87 113753.394336.8464 4268.7227243 56662.48 $518.03 56797.48-290.56672 -559.6514236 12539.45 $114.51 12561.25

-1006.794888 25.254262451 10533.74 $96.16 31920.76125.3655 2410.3100648 21369.9 $195.14 93237.9

683.203536 817.69769558 30206.14 $275.96 30657.87-3361.3688 -716.9310373 17794.21 $162.68 57519.215131.6512 1246.6637069 7986.637 $73.04 35480.637

421.176098 394.73507977 6830.43 $62.49 7700.43671.899 268.8490566 5909.183 $54.04 17981.183

4239.355 4721.9372841 87909.53 $803.63 127941.53107.170736 287.46125644 5760 $52.66 7310908.073852 901.80208743 12693.5 $115.83 12973.5-10514.5655 NA 16279.47 $148.63 42308.4733495.3516 41605.592343 431912.3 $3,946.21 1252286.32196.9196 1783.4969623 26586.58 $243.04 30291.58

Page 94: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-405.989 326.73029565 115663.1 $1,056.96 145553.11421.72149 1492.3180523 25611.8 $234.02 26497.2-65627.4731 -63695.2322 69834.09 $638.40 74257.09-7381.2216 -5244.597794 178429.2 $1,631.88 230989.21595.064 1433.4610806 19114.81 $174.72 29407.81

-862.87531 -469.2114405 9240.855 $84.39 13046.8551988.311604 3388.79 33180 $303.07 33180

4428.1865 3517.6240428 95997.91 $877.25 157064.91-1391.9358 -698.6444659 53157.48 $485.63 63760.482258.3622 1483.8250126 23383 $213.68 30867

-139177.536 -123376.0231 98899.73 $904.10 115295.73-401.263132 -136.9977101 18830.8 $172.16 45121.19

-419.9546 -1831.593398 469641.7 $4,287.79 497639.78329.112 11506.702523 311280.3 $2,844.56 480703.3

19851.104 18812.249547 126728.8 $1,158.45 141726.8169.3994 438.52099327 38091.14 $348.12 38849.141948.199 1990.8728056 182008.9 $1,663.25 184108.9

2797.5924 5324.1716821 76622.34 $700.20 117055.349015.6384 7755.9366205 17688.53 $161.70 21363.53

158156.047 80578.259081 1224519 $11,181.80 3051383-192.045 -205.5821126 6574.253 $60.12 14906.253

1497.166582 1619.2482736 12835 $117.11 15050.51-524.043799 35.953010325 52343.57 $478.09 82136.9

-938.8287 171.79962525 8052 $73.58 21246-22.842127 43.23 5782.637 $52.85 5782.637

1545.68 2192.1259259 189701 $1,733.54 2127732981.1814 2883.7097094 33633.18 $307.38 138933.183766.3388 2927.3106394 19170.45 $175.17 31940.45-807.9358 -624.4583981 10231.25 $93.38 10295.255091.5977 6705.9504658 307203.4 $2,808.33 312463.46988.3664 6383.1333934 182803.2 $1,670.50 199573.29969.7072 10574.664411 133081.3 $1,216.24 490368.3

677.163705 846.8235276 9975.75 $91.04 13833.9-1269.464452 -565.1096994 9123.868 $83.34 17472.9784813.163192 5194.95 58064.32 $530.46 58064.32

2542.1664 2669.7913797 27066.16 $247.41 39660.161436.65 -1710.061414 17162.39 $156.83 22674.87

749.3088 1058.0908501 7172.88 $65.62 9032.88-3293.6458 -1020.646771 16972.07 $155.15 29404.07

-2596.9 -2259.970144 44894.25 $410.37 55464.250 NA 32822.8 $299.78 32822.8

15929.3641 13894.132101 264645 $2,419.28 336650506.309152 576.63573636 9594.878 $87.56 9639.87833115.4817 29014.720097 447395.3 $4,086.55 509041.3630.445142 525.05 10656.17 $97.20 10656.17403.71106 390.52820726 10152.37 $92.66 11737.37

34507.9405 11524.649279 108702.3 $993.35 331009.3598595.9812 376634.9656 3747443 $34,226.35 108789611282.20585 1250.3271529 19822 $181.09 24173.45762.2124 10726.653198 1125206 $10,283.37 1155206-474.546 -322.0592824 23735.74 $216.77 24651.74

106174.486 103617.06705 1373527 $12,540.19 18931191273.358902 1294.3238077 19189.23 $175.46 19941.73

Page 95: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

222.93745 127.19632405 19813.76 $181.05 20183.76-3873.91 -976.7518061 21215.61 $193.96 31575.61

1206.8886 1327.5227301 9109.1 $83.26 11210.741194.157035 1185.7899254 9071.92 $82.78 10365.27-24154.626 -1117.469415 59255.68 $541.59 1167547.68-100.6692 83.299155353 6333.66 $57.89 10033.153113.9144 2960.3181061 117096 $1,070.45 117316

2046.632206 1539.6968013 7223.261 $66.07 15100.661318.04193 1304.155257 6076.8 $55.59 6376.86

2128.98914 2090.21 24612.41 $224.96 24612.41592.0301 863.17562902 32536.48 $297.25 52188.48

-938.682208 -813.1975269 9377.865 $85.58 10947.8654207.782458 5217.6365144 97486.74 $891.10 122100.33-25.308878 6.61 5693.5 $52.03 5693.5

-18411.5286 -6271.121061 245000 $2,240.00 3005307499.8318 8043 172276.4 $1,574.31 172276.42710.9196 5588.2760072 107530.5 $983.00 109977.5

-45992.8479 -8458.185961 305336.8 $2,790.38 624557.8-19174.80044 -14267.79811 11830.74 $108.03 14813.244373.304092 4040.2706312 17185.34 $157.12 32433.91-148.156136 328.61104923 17708.73 $161.80 35261.868051.9242 8359.6859803 122554.6 $1,120.35 220315.6-345.93954 -217.6737449 6021.696 $55.06 7833.6563180.19045 3190.1055358 69323.3 $633.78 76248.3

2498.825 2488.8747479 36288 $331.43 393123986.104 3755.7500173 43238.29 $395.01 56238.29

-25599.312 38643.900306 912496.8 $8,338.63 1921391.8-24023.1936 6110.1086037 463477.1 $4,236.15 833964.1-17342.1541 -12356.31829 57984 $529.92 62977

-1262.670712 -1195.658676 20759.36 $189.66 23339.365904.0195 4325.3228175 33327.35 $304.58 83110.35

3083.02 2563.1268778 12898.04 $117.70 23843.0416721 8680.8048299 26394.61 $241.23 54208.61

-690.496 548.89563921 10597.52 $96.78 24842.52-152.14 658.83338951 21107.07 $192.91 31002.07

1882.956154 1658.7132206 9864.657 $90.07 19130.577-1190.725332 -698.3042473 12165.85 $110.96 16520.76

-9173.1464 -2478.569735 10002.36 $91.32 37431.36-5710.4794 -2157.572175 19631.69 $179.40 65969.69-1631.6786 288.80511945 73758.79 $674.21 112776.791432.259 1994.4475979 26745.17 $244.34 55249.17

30705.996 34530.186897 601918.8 $5,489.46 658987.83887 907.05834213 5585.341 $51.05 59652.341

7166.887741 6836.3690275 82121.87 $750.66 96190.633888.1121 4303.2187649 116380 $1,063.80 117223-7990.8864 126.52636648 750469.6 $6,858.61 1110080.62456.9052 2316.6680616 58397.59 $533.51 59724.599635.1723 8513.8392221 62920.91 $574.99 133496.91

-35049.9738 -495.3653807 1133799 $10,351.49 1670735-673.26 -734.3560649 14022.87 $127.93 16442.09

-116.714042 221.41098439 16820.86 $153.70 19355.82138.975224 228.98806497 16168.59 $147.67 19455.782176.2192 2231 52012.8 $474.98 52012.8

Page 96: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-6113.474493 -3989.355627 50273.43 $459.24 61942.59-392.8 -578.80806 9895.12 $90.35 13933.58

190.11832 143.74 7724.225 $70.66 7724.225-11139.95847 -1281.237208 24494.6 $223.80 63041.84187593.732 164346.34362 2518411 $23,013.89 36768965671.8368 6738.1087135 138848.8 $1,269.18 171804.8

12735.5926 12854 95508.44 $873.34 95508.4419974.155 15412.239263 198244.3 $1,812.11 218003.3

1934.64856 2371.1596156 26688.64 $243.82 28436.08-2748.112595 94.81893663 10851.4 $99.01 25703.69442.231504 534.44124748 20531.74 $187.70 23831.74-36676.691 4102.7254876 276534.5 $2,527.97 630999.5

-1498.038021 -307.2511506 6154.72 $56.25 17635.761129.901224 1707.984889 22959.6 $209.62 26894.618280.9445 14035.928455 341929.6 $3,124.64 412600.6-14471.6981 -8224.829464 26454.83 $241.82 51595.83-9898.0814 -2726.687356 25186.43 $230.20 82717.43

1031.726932 1040.55 12856.25 $117.34 12856.25388.090175 400.31720871 7076.034 $64.73 7916.034

38067 17443.77453 31833.66 $290.98 49572.661302.8705 1189.1070997 25046.85 $228.95 39039.98668.63318 680.26247439 79506.36 $726.72 80256.361375.9245 NA 26024.95 $237.87 174773.95

407.114 331.29604366 15472.1 $141.16 19747.1-8 -2827.106821 147476 $1,348.04 164592

13399.3017 4269.2665951 26255.29 $239.77 55970.29388.405085 630.93339308 44875.88 $410.13 44910.51

3495.808 2735.2482896 12994.42 $118.56 17859.4251309.4175 30961.33146 100252.1 $916.47 139348.1

-1672.153664 -427.0038145 7557.066 $69.11 21303.7367673.2035 8280.6909759 108209.8 $988.94 171039.8302.2634 1048.1802012 38289.68 $349.77 47509.68

13159.464 7442.3077849 50198.4 $458.56 84870.489.305928 280.21378038 10578.41 $96.54 18383.191631.6906 1570.1334674 8674.557 $79.33 10174.5573161.1595 3085.0031629 37912.43 $346.49 89723.437328.6448 5961.5382154 420621.7 $3,839.72 453021.7

1050.141132 798.1328147 5892.572 $53.89 12392.572271.9472 746.00331966 5947.04 $54.37 12695.048621.529 6547.3672376 221762.1 $2,027.26 235275.1

-428.559592 182.72449276 153762.6 $1,405.12 157058.61387.79676 395.44557808 11314.16 $103.26 11614.16

-20592.0871 -6393.785197 73249.65 $669.37 172362.65107.6048 283.89294641 13881.32 $126.68 32194.32

22480.934 13995.887271 153087 $1,399.59 34732510039.055 9437.8938894 483637.3 $4,419.60 556966.34564.2939 6102.089387 200267 $1,830.76 201054

21746.3859 19739.865434 609913.6 $5,568.46 640082.6-14041.3728 5933.3807968 1368531 $12,493.43 1891722

1407147.4722 1616567.9337 20432590 $186,684.20 3256168043954.4998 61081.929983 1016142 $9,286.20 1820593

5805.318555 3081.5738988 32344.78 $295.66 66584.78520.34437 322.01677637 5611.931 $51.29 9873.231

Page 97: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-1456.336768 -1319.359989 18645.41 $170.34 19398.48-3923.25394 1087.9862339 52990.33 $484.46 66925.6121545.43076 23018.09 518825 $4,732.51 518825

3353.78 2912.9186417 6828.386 $62.46 7841.5162393.43599 3063 12025.2 $109.70 12025.2-5380.32536 -2625.781206 9082.9 $82.92 17775.25-2038.6293 -2252 48912.48 $447.18 48912.482318.256 863.38001175 141780 $1,296.10 150820

-1247.4968 2327.3750294 107953.5 $986.87 150264.54058.6293 3533.493051 11014.06 $100.52 14457.06-3564.0627 -3271.305837 20831.12 $190.43 25801.123485.7668 3314 25523.26 $233.32 25523.26609.82725 541.67249251 6114.17 $55.90 16175.42-4611.2336 -4699.158868 49047.73 $448.07 57049.736503.807 11091.287898 159944 $1,461.94 195498

3852.252168 3945.07 98895.18 $904.14 98895.18504.8304 1021.8076846 24879.56 $227.44 29879.56

-1695.496262 -552.1719556 6496.656 $59.40 13146.0563461.941136 3493.56 42269.41 $386.39 42269.41

3275.3814 2581.1546287 8758.792 $80.08 19349.7921200.51057 1169.67 12863 $117.46 12863

-308.38 -305.6434224 9747.783 $89.00 9776.11314711.7976 15047 172026 $1,572.02 1720263791.2776 3797.1069409 83818.7 $765.96 85795.7

282.213724 263.80019004 6138 $56.15 6308-557.413484 -428.3440481 8413.245 $76.95 13039.765

-386.6535 99.51290793 6522.376 $59.65 15209.496-3349.0104 -1677.236466 23490.91 $214.67 36465.911375.913 -2668.549595 14174.01 $129.30 36392.01

23087.9862 19427.597976 380391.6 $3,477.39 700407.6-1004.1369 -784.4570086 27441.42 $250.88 30304.42223.53677 225.3 5586.216 $51.10 5586.2162453.3652 2736.1325853 23501.8 $214.90 34921.8

4595.49614 2221.1894232 11491.5 $104.84 66181.51663.12937 1931.5996853 9597.522 $87.58 9800.292451.742345 1329.4441675 11256 $102.74 18038.07

5639.240049 417.80020005 10923.38 $99.68 20611.69-27422.5 -11556.59731 211526.3 $1,933.51 295867.3

-6189 -5212.560514 8787.15 $80.39 32631.1579.54496 284.45353676 15694.4 $143.21 26356.43-729.35 -492.1721699 9960.34 $90.96 17054.5

3821.181 1959.6160226 491838.8 $4,494.96 500557.82641.96 2353 82795.2 $757.09 82795.2

-2255.362853 -671.6970364 9121.52 $83.37 44089.064624.3792 3325.6286922 39146.58 $357.63 57606.58

-138.427175 100.96049575 8966.298 $81.97 12366.2982619.147984 2683.2917191 30740.54 $280.95 32988.84-705.931918 -531.68 82692.59 $755.94 82692.59-10080.9434 -4607.896612 38968.55 $356.04 78843.55

956.135 983.90552985 39972.6 $365.33 44598.6-1720.5285 -726.2824449 43082.49 $393.52 47167.4914529.5977 3550.3035903 54736.43 $499.90 251693.43-595.054634 16.191710094 10575.35 $96.47 16272.21

Page 98: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1503.96512 1895.7763821 12623.42 $115.28 19963.23-10221.2348 -4348.975484 166390.7 $1,521.29 476903.7236.074778 443.55 16871.48 $154.21 16871.48701.30751 705.25 7515.407 $68.70 7515.407

-59876.69265 7485.471628 305184.3 $2,788.85 599659.7-1251.0756 -542.3697398 15235.15 $139.07 22049.1512652.7103 5313.6626232 120401.4 $1,100.31 241324.49889.4277 13447.519574 326731.2 $2,986.85 333596.2

13065.5321 6155.7974762 151399.8 $1,384.42 213799.86466.99354 6872.2388098 215793.5 $1,972.25 221148.84

1379.237892 1853.4013465 11205.81 $102.26 18219.69-299.488072 -78.43960442 12249.49 $111.80 15099.49

29.4408 346.02266199 6260.752 $57.24 16440.752-5001.5328 -530.5541218 67512.3 $617.20 125067.3

1302.237895 627.99 7374.12 $67.42 7374.123053.882635 3521.8717469 39354.95 $359.73 58996.73148.278892 135.24 7026.834 $64.28 7026.834-3.589552 -3.601616 7315.272 $66.88 7315.272194.9686 353 20213.29 $184.68 20213.29

551.423612 553.64 12307.64 $112.38 12307.641688.32136 1701.69 38584.25 $352.40 38584.251819.4782 1637.7749158 15587.55 $142.20 17764.81

-465.640216 -51.25970142 21591.13 $197.42 34162.073785.910556 3600.6466771 24875.24 $227.27 38696.26

6799 6484.2379605 78899.23 $721.13 199378.23-454.70634 13.672135968 23465.48 $214.37 26280.527538.866 7569.4627229 26781.66 $244.74 27754.66

-5697.137232 -2174.833901 7559.8 $69.10 18034.261228.072794 1218.3559985 9596.014 $87.65 9796.014

5950.8976 7476.0793327 209429.4 $1,914.70 215413.42277.006098 2400.084933 96548.48 $882.53 97218.48-1046.945936 488.53102209 7850 $71.75 35715.01

418.30184 558.96795592 7772.968 $71.06 10144.988-4960 -3505.668865 10372 $94.69 44549

163.732188 191.9 13621.79 $124.34 13621.79-2330.3984 -2172 33680.27 $307.81 33680.27322.5124 318.77851281 25341.76 $231.54 43778.76

695.19 627.86644125 6877.732 $62.91 8427.732343.5493 63.581354366 13268.42 $121.11 15467.5

-182.46034 717.67805932 71354.3 $652.14 97686.11-80.9384 164.60256049 5778 $52.82 7659.02181.1624 67.562510159 7888.104 $72.15 11783.314

2346.403072 2049.728174 38704.83 $353.50 43727.63491.128241 435.66 7668 $70.10 766828051.1785 29370.809077 1090000 $9,959.80 162568117.403696 62.116681746 6045 $55.27 6482

404.560065 590.4092084 9510.336 $86.82 17354.5362123.0308 4342.1570564 29525.91 $269.90 101202.91

3213.889821 3580.6704133 33761.81 $308.58 35155.412124.699296 2211.93 59709.07 $545.34 59709.07276.147816 285.31766686 6460.04 $59.06 7280.042708.7545 2211.041745 31584.62 $288.50 33684.62-8295.7987 -7656 120256.7 $1,099.44 120256.7

Page 99: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2128.235171 2022.2125562 11899.74 $108.54 13873.484428.2346 5038.6440617 63608.06 $581.29 70614.06

5447.626978 4293.0691097 30894.87 $282.35 56984.492484.229134 2424.2890523 17859.92 $163.30 23056.72-3995.7648 -418.7900496 15389.57 $140.51 45515.5757468.4288 55444.08734 2903454 $26,484.11 2973574345.059904 427.5318797 15630.49 $142.75 17337.64

987.9548 2410.2266345 472318.9 $4,310.66 483017.98289.0567 22192.223607 1153599 $10,531.30 1223666

2279.149206 1944.3826992 19493.05 $178.21 37030.14-57207.7464 -54360.31424 99244 $907.25 105290

-114730 -93265.77488 359520.9 $3,286.45 460925.919790.7395 24208.714844 485332.9 $4,435.50 510883.919500.2448 29265.669592 701811.8 $6,413.63 897018.8-361.824439 -281.9892809 8543.756 $78.17 15376.4661854.349341 1289.5285786 23693 $216.61 45182.6-80381.8708 -74553.80908 116228 $1,062.51 130328176.357606 176.37388586 6208.84 $56.77 7345.23

-1149.98 -432.6376364 6421.083 $58.71 6804.203134.0353 1814.070699 200863.2 $1,836.13 221712.2615.372 967.27978848 12365.16 $112.84 70743.16

-756.816603 -624.35 7001.189 $64.01 7001.18936304.4701 35273.67912 724835.4 $6,621.01 821260.4

1715.286858 1695.4734096 15437.01 $140.87 17271.035340.5998 25371.750614 306928.8 $2,804.80 312250.8

-485.798436 -112.1663291 6074.807 $55.52 13739.807586.4274 229.32743651 235041.8 $2,149.25 345759.8

1569.368818 1474.6886046 17208.5 $157.26 20318.54495.3597 5763.498609 41946.62 $383.41 61054.62

2190.721276 2520.0814284 60420.72 $552.17 70896.7810313.5168 11457.335571 346704.1 $3,169.29 393454.1809.072864 591.51378043 7650 $69.94 9290

141.7616 692.63678592 27931.2 $255.20 48528.2-1322.648943 -952.8198585 8281.503 $75.75 10920.773-3542.239296 -1063.551583 10376.79 $94.66 21848.99

8581.072 2676.922912 8157.7 $74.56 69342.7-11573.13 -5734.374103 17073.72 $156.02 55838.721803.2216 212.55045254 103512.6 $945.93 104555.6

-2497.306774 -396.1169246 6177.6 $56.47 12556.6-822 1364.88 21734.41 $198.69 21734.41

-447.4006 -116.4401952 308649.6 $2,821.04 368278.6-4019.7632 -3501.062625 43219.6 $394.72 47719.6-1740.2812 8381.7561967 202818.1 $1,853.41 370291.1222.549216 291.18652157 14886.81 $135.82 15386.81

1626.814372 2115.39 34650 $316.45 346502367.463228 2059.8556162 28898.62 $264.06 36230.12

4047.6801 3854.5143067 20481.89 $187.05 24673.891340.3406 689.36812067 28175.89 $257.36 33405.89

-146.996424 -84.29 15516.36 $141.60 15516.36132.415502 275.35 6702.526 $61.27 6702.526

2212.743 2398.4780421 32226.37 $294.52 51419.373566.855088 3210.3360949 55740.72 $509.61 60240.72

1264.3974 1440.884048 121220.1 $1,107.79 125693.1

Page 100: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

355.283323 508.39923243 5762.1 $52.72 5780.47319.723115 353.04930018 6959.664 $63.66 10709.664

-11.625 199.92602066 15182.94 $138.56 24844.9412576.1675 6162.37495 30565.77 $279.38 88309.77

2371.518898 935.24859231 6102.8 $55.83 6769.8439.347286 600.00519565 14795.02 $134.97 20790.73-817.76074 -597.5730854 6086.798 $55.66 10753.798703.3213 206.79146919 13060.68 $119.23 35999.68

130.943834 141.42 6618.624 $60.50 6618.624-19253.7461 -1815.441588 23327.84 $213.21 148393.84

3488.545 3687.5321068 47353.86 $432.63 53770.867893.4212 8060.7917877 90985.82 $831.45 95199.82

778.920605 828.24 29012.63 $265.22 29012.632520.5152 2590.3631081 26828.12 $245.25 29482.12

1465.022512 2769.19 12895.17 $117.77 12895.17-1615.6896 664.64857199 43422.6 $396.81 62575.6146.797085 161.90143517 6377.28 $58.29 6477.28544.480506 536.95 27242.21 $248.90 27242.21

-26480.91194 -2464.362597 16779.53 $153.34 104710.16-2502.9974 -923.4337639 12647.4 $115.44 60136.43308.2577 3459.4243306 135995.2 $1,242.76 141603.2-4669.135 3752.8416716 132372.6 $1,210.04 257381.6-1461.955 -307.2163683 20416.71 $186.73 31873.567277.655 9869.1392927 152265.5 $1,391.95 220842.5

-7956.5148 1043.3746816 22787.9 $208.23 112145.9-1838.26108 -367.1970755 45779.09 $418.07 62557.6

549.0648 743.80393381 9306.929 $85.08 13751.9291699.768686 NA 56648.63 $517.91 65848.63

124.259 47.029899536 28677 $262.23 33687-97.799192 -74.55914061 6134.4 $56.09 6234.41750.64116 1769.31 29438.37 $268.98 29438.37

Page 101: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

Enterprise ValueCash & near CashInvested Capital Total Debt Book Equity Revenues Net Cap Ex258579.3 90260 375971 91276 374955 106151 -99004943.87 2091.13 4429.94 0 6521.07 2210.99 160.35

27739.46 4267 29975 23684 10558 61760 -41539820.3 3698.39 32899.57 17041.83 19556.13 34767.45 386.78

201242.97 25984.22 33539.89 22758.39 36765.72 77768.06 1561.2813479.248 6924.02 27947.99 12981.15 21890.86 14388.83 -871.86

8367.01 11886 3745 0 15631 34989 592483.701 3033.87 11397.58 0 14431.45 4841.76 114915722.61 6732.6 12559.54 1800 17492.14 38829.04 171.14-10523.4 17398.4 -523.93 0 16874.47 2313.12 -194.19

176080.92 14262.24 37636.41 426.36 51472.29 26139.2 -14185.88177568.58 10096.92 103532.94 67078 46551.86 68700.09 -350.82

5543.26 13357.65 12728.34 6683.84 19402.15 9378.65 -214.8531462.66 3089 46437 8142 41384 101100 -385

1317093.2 93418 1388048 1031394 450072 394693 -13247024136.58 929.97 1188.97 0 2118.94 2237.55 -70.9119253.1 15563 125624 24531 116656 174284 275659021.3 14525 59432 1257 72700 73498 -272

15635.73 5929.64 17370.45 9349.7 13950.39 20483.71 1952.5128971.34 2728.76 25059.01 7941.8 19845.97 16185.17 -159.994813.41 1674.86 3125.9 488.34 4312.42 3111.27 -799.31

371382.4 196395 98412 10 294797 235012 -7031862296 398371 1556159 1041587 912943 4345308 122229785630.7 28725 687641 560854 155512 172356 -3580074960.55 9495.45 9673.74 0 19169.19 111170.4 -753.7733833.56 2881.33 10033.93 0 12915.26 43502.83 -4439.76

48978.522 7582 41911 47865 1628 112762 -111978439.05 3516 58521 42975 19062 199471 678567740.2 3879 135682 79858 59703 62252 359377513.15 4510.21 7895.69 1413.93 10991.97 3573.01 -20.9

10639.78 1679.72 6419.56 150 7949.28 23027.55 -57.959562.05 754 11105.7 3647.85 8211.85 32038.88 -56.54

45918.79 4451 51902 11757 44596 122761 657532442.89 5982 15735 0 21717 7588 -5855225.18 14802.8 49703.08 416.88 64089 100737.6 -251.31108902.4 44065 197646 50867 190844 55410 136377787.95 1426.94 36560.28 0 37987.22 67877.06 977.212489.61 15197.35 28157.89 15334.45 28020.79 58227.95 1750.6321945.72 115 55579 3295 52399 106477 -67111398.5 35536 131195 44717 122014 235637 1650017165.9 2960.13 21214.79 6460.43 17714.49 33877.56 -32.79

33959.47 9809 54329 0 64138 62120 8901677507.6 127166 1654819 1530262 251723 495679 -399815

7192.34 7223.75 17569.24 0 24792.99 26878.3 20.0834065.29 4186.86 24896.87 18373.1 10710.63 81307.35 275325831.8 71236 549529 62 620703 996781 234523401.32 11517.28 29583.49 0 41100.77 41336.65 146.19275075.4 16786 185418 92766 109438 404651 534751352.46 3630.69 57180 19899.65 40911.04 24587.54 -3049.011958.41 4903.25 4505.96 754.92 8654.29 9589.41 229.83

66732.13 10957 66297 10971 66283 175003 57251422653 98628 946878 286594 758912 2378611 79157

Page 102: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

83396.24 14770 105608 61022 59356 19634 -332953406.3 81958 632711 151223 563446 1158510 2241313947.17 2548.91 2411.99 70 4890.9 15498.8 -108.6812564.59 1728.12 8341.16 3789.91 6279.37 13249.48 99.49

102101.34 3592 82008 38210 47390 173159 -219311416.93 8836.76 6579.2 203.51 15212.45 59096.89 416.6575150.85 43128 120596 22270 141454 45144 -1763

12623.957 2097.87 19327.64 7965.9 13459.61 70538.08 514.9720893.03 4675.35 11044.52 10520.7 5199.17 172781 -66.2186813.1 101106 57157 524 157739 1589881 1837

12265.559 2388.56 16700.15 6538.24 12550.47 34686.31 565.785896.34 3333.33 721.9 0 4055.23 3537.37 -104.91

1372071.4 172958 974711 749446 398223 1489658 14814016145.55 0 0 0 0 103543 0

16649.549 3443.91 18443.88 13506.75 8381.04 52729.75 -1874.9144392.92 11415.36 34653.08 6155.03 39913.41 54037.2 -518.1859061.47 18897 80831 15445 84283 173212 5823

19279 4776 21967 5695 21048 48355 183218853.71 9362.93 16671.6 500 25534.53 23710.05 540.59

81464 37553 81677 174 119056 265054 -753253716.1 82215 226583 105350 203448 708126 368718422.03 8135 26467 9281 25321 60412 582412240.72 2614.57 5679.23 980 7313.8 21592.39 -113.25297865.5 77784 346997 10458 414323 261555 302569573.1 33690 50416 1122 82984 85769 -1042

12292.05 4556 3882 0 8438 13377 46110407.082 1780.86 7142.85 4006.04 4917.67 6952.02 400.4914816.33 2544.84 8415.84 600 10360.68 24914.3 -66.79

32367.976 5281.45 30841.54 30295.21 5827.78 56861.85 1198.8639953.13 18157 56500 44774 29883 263357 166315477.25 5222.07 12058.42 1263.64 16016.85 26739.25 289.4860903.53 3975.96 2783 0 6758.96 2912.17 -146.0526649.58 4484.15 18095.18 16223.35 6355.98 26306.72 -824.2187221.71 18947 95705 53033 61619 99445 -2092222901.1 25528 252556 136001 142083 801020 1835411572.31 174.31 8046.01 1051.62 7168.7 19866.56 69.95

12838.474 1090.37 13940.56 5354.67 9676.26 14832.89 420.4511126.67 6491.67 21680.89 2558.34 25614.22 28698.13 4379.9996960.66 19062 93525 22833 89754 112143 38566558.86 7192.35 5802.73 300 12695.08 77059.4 -521.5769834 59181 88166 57130 90217 60079 -2223

185019.2 32839 230060 40275 222624 213703 61012710621.7 132433 2811488 2331509 612412 191539 1753175037.54 12382 56451 56903 11930 64270 -35412020.91 6009.24 14957.08 0 20966.32 6587.6 -2445.01

396556.34 219639 150516 596613 -226458 111410 -4246713093.174 3015.78 18473.22 10376.71 11112.29 50754.89 194.4715367.24 1806.1 1377.01 0 3183.11 4809.92 -17.9228690.59 2457.58 42817.54 9829.05 35446.07 61663.77 355.3284950.34 4740 108009 65900 46849 522131 -210016160.24 4429 24574 6020 22983 55838 15144794.55 2815 45673 19470 29018 98514 243267247.7 5656.18 64591 16836.54 53410.64 229776.6 4830.51

Page 103: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

110502.8 8082.51 32196.16 24822.75 15455.92 78184.01 -45.1536619.31 4527.86 21980 12352.02 14155.84 22255.04 944.585144.86 8703.04 5259.37 100 13862.41 27813.61 -15651350.2 12928.39 31690.9 1417.15 43202.14 22449.08 8916.67

35344.29 5342.7 37964.59 190 43117.29 42652.84 -981.861936.88 11147 68942 43936 36153 144859 136512913.45 4258.15 23314.99 171.6 27401.54 32252.34 -240.55111874.7 48005 165732 138632 75105 318504 803544422.81 531.23 35536.57 19741.38 16326.42 63596.5 290.267068.428 2463.47 13626.44 300 15789.91 9449.15 634.814509.09 3286.94 1369.91 3 4653.85 2490.04 191.44

11150.61 8806.12 13140.34 3387.79 18558.67 29747.27 90.19339106.3 21041 123087 27338 116790 36387 366936571.24 13099.36 18991.14 2370 29720.5 44242.16 -352.846874.215 3085.1 1154.07 1251.08 2988.09 6299.6 -14.0236635.22 3090.65 39234.67 32210.47 10114.85 40134.93 -751.0713224.47 1414.65 3695.01 169.35 4940.31 14769.61 668.93

1139846.7 15873 750935 290101 476707 1446385 -1549371574.24 8714 50706 5700 53720 75787 73955652.18 2858.3 5940.43 1100 7698.73 13690.07 -29.76

51041.83 3560 43321 344 46537 37566 27502167487 80610 1404756 574878 910488 1620540 1082799920.41 2928.61 15757.78 2553.02 16133.37 45872.64 -171.46

35387.12 3140.07 15074.4 5236.73 12977.74 11643.66 1544.185970.355 2799.29 3755.27 480 6074.56 8759.28 10.79

1083193.3 101514 761043 216902 645655 1623791 57117750 10410 15970 6600 19780 88407 1884

3052.5 6498.09 409.63 0 6907.72 5476.4 22.5826441.59 2923 42619 258 45284 41557 -109114642.6 1491 32769 2295 31965 97623 140914539.35 566.3 16049.15 2700.7 13914.75 23601.9 426.97123874.7 1010 45796 15245 31561 231567 -82

146806.62 4580 171984 119692 56872 146038 -21835308.06 2393.34 11231.55 1440 12184.89 13222.76 746.285154.04 1723.73 11713.91 591.83 12845.81 18299.43 -158.81

8907.985 5230.59 11803.76 6688.81 10345.54 17182.17 -205.4523035.4 34878 41728 46615 29991 230878 -394

117606.1 22022 119318 1001 140339 420059 -101545337.97 2574.62 41151.1 30103.12 13622.6 4878.99 -48.999363.75 2445 18067 240 20272 43204 9286878.88 893.28 5487.29 0 6380.57 19478.04 -135.76

22834.96 2446.01 -3325.86 0 -879.85 3397.06 -33.11303636.4 10933 93002 14225 89710 194437 12057754.42 3756.89 11201.93 634.87 14323.95 16433.48 -150.9722271.9 2267.01 21394.33 11488.2 12173.14 8132.73 1080.95

25136.99 8810.64 27866.9 5004.28 31673.26 30298.82 -626.99104210.4 16725 10566 0 27291 176254 1003

19360.472 3357.13 22207.75 13665.53 11899.35 10522.4 100.03170603.88 31151.75 154613.6 132811.3 52954.05 30503.57 987.572217407 223398 876916 1671 1098643 920624 -93125187.04 398.98 1398.74 215.84 1581.88 3278.53 16.4925148.4 20352 37020 2316 55056 123342 431

120370.87 6921.38 156930.34 60819.02 103032.7 374424.7 -10705.4

Page 104: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

6678.983 4013.26 9494.85 1861.04 11647.07 21340.1 1318.8418764.85 2943.18 5403.95 5938.5 2408.63 25039 -208.25

195275.75 12416.97 148170.38 120586.2 40001.15 105195.6 273.9521006.63 6267 37907 0 44174 24762 -74515280.67 3215.77 10339.42 31.13 13524.06 16248.29 -1271.428475.09 1592.03 32.95 0 1624.98 5268.67 0.9

67406.45 34020 150414 16439 167995 242532 10875577.066 2406.83 6497.09 0 8903.92 9781.01 301.5596095.99 6371 65926 39000 33297 101626 100575154.317 3279.36 5021.13 249.26 8051.23 25886.07 -93.41152599 47095 177400 55124 169371 60188 -1422233545.1 4542 4405 0 8947 7911 -115

52216.39 6913 52231 39564 19580 71392 120319292.813 2575.43 21832.56 12357.84 12050.15 39597.29 -812.494469.352 3118.72 6268.45 250 9137.17 15610.52 7.4419054.89 2548.91 4313.43 0 6862.34 13087.77 -98.8819346.86 2091.18 12055.8 7476.21 6670.77 24852.7 721.418186.89 2452.03 5675.92 0 8127.95 12489.26 -58.94

29699.19 7596.81 6840.71 0 14437.52 32189.45 -141.9152702.73 7783 52641 18717 41707 95200 11622318.96 23369 32336 10833 44872 28753 -760870427.6 134191 142016 72284 203923 57659 -9581

396352.1 52087 400953 343433 109607 83164 1748140000 0 0 0 0 0 0

524531.6 87022 558898 166026 479894 119988 -421469149.19 29379 87771 15846 101304 40975 -116047777.96 36443 71931 23892 84482 43037 85799951 383330 510904 177744 716490 249085 -327138515.3 25283 49987 13680 61590 39023 574

25867.79 3219.01 29491.13 8845.03 23865.11 83852.59 3073.163730.715 1897.93 1986.31 0 3884.24 24356.37 35.4764283.95 28065 87483 50980 64568 129951 174224669.58 2416 2775 17 5174 10226 124443570.2 40293 158830 2082 197041 354561 -440921567.74 4563.32 12665.07 11524.66 5703.73 22765.73 4700.8132042.4 14072 151424 79733 85763 368979 2709177365.9 23256 98040 71009 50287 542294 300330527.19 5934.81 10283.21 0 16218.02 7756.85 898.7917259.04 2534.45 9054.83 6477.21 5112.07 5206.04 4812.83-11961.67 60830 -30453 26298 4079 31073 -45168381.17 563.15 10990.22 0 11553.37 32859.35 -118.58

30543.64 10516.78 29020.22 2547.53 36989.47 71834.3 -907.9116382.77 4130.06 14781.2 8465.75 10445.51 46224.17 -326.65228013.1 3280 161502 6614 158168 338875 -2281

11673 7525 19608 3218 23915 93575 -126935.041 417.02 3966.53 0 4383.55 12902.11 -147.371993250 183319 1700690 704854 1179155 2991275 1048754999.395 1781.72 5116.5 1000 5898.22 8478.15 920.347590.26 964.83 4163.8 2005.63 3123 10668.57 -95.29

343402.9 70412 175296 35256 210452 562272 499914271.21 1879.16 16773.08 800 17852.24 16759.79 -201.9423150.88 9763 36466 1725 44504 120208 -4515408.04 2883.16 8661.73 833.2 10711.69 10297.79 -162.19

Page 105: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1845.576 4945.76 1168.54 137 5977.3 15500.67 5.9844704.29 6910.35 21450.69 2323.22 26037.82 53314.28 1839.365825.555 7030 18728 2931 22827 51052 3299618.65 5922.36 12236.7 280.48 17878.58 37387.09 144.13

146010.1 16117 177088 19495 173710 700775 1368313595.85 0 0 0 0 0 09861.77 2613.04 3298.83 0 5911.87 9498.35 -28.91

73936.65 17716.08 24102.57 0 41818.65 101528.1 1819.5425048.93 32592.95 32094.05 0 64687 176147.3 5360.285397006 1155626 1862131 31151 2986606 4156759 16256825788.94 764.03 7866.95 500 8130.98 16846.6 51.94184886.5 101259 159108 0 260367 867172 -23319275.63 4690 2570 0 7260 19163 -119

20431.755 -1292.41 24779.76 11700 11787.35 119573 112.85163928.4 35020 35928 25820 45128 74429 10285448.612 1486.54 47.61 0 1534.15 2470.52 -18.685581.581 1250.47 477.02 0 1727.49 3981.43 51.4374910.8 52768 254821 83646 223943 620769 -147489977.33 1886.25 10866.04 4100 8652.29 20946.35 -1716.96

14984.551 4082 17766 11858 9990 40775 -184885.91 19828 93960 37847 75941 0 028232.1 1056 32032 14520 18568 63635 -6993731.33 4036.43 6539.34 0 10575.77 18114.03 -90.9

483520.1 37721 502964 489533 51152 108020 -22080120807.19 11043 166994 48047 129990 192299 14205705232 32921 4319939 3563113 789747 1491269 -135779905.41 7409.58 11439.64 2765 16084.22 34387.08 62.23

24235.82 3704.55 24619.88 15605.09 12719.34 44470.31 1099.072700.185 5548.07 7446.7 915.12 12079.65 16854.05 -82.5

679472.43 6260 685701 637151 54810 20809 -2027096929.09 2244.16 468.08 0 2712.24 3065.68 -26.05

12828.34 6031.16 6246.77 0 12277.93 57372.31 -387.4221126.93 4265 25732 12500 17497 142157 1159

1001352.3 235266 789849 438709 586406 255379 655230947.88 55446 3781 19035 40192 53692 -899

759.1 29598 9682 5986 33294 13387 -207410820.19 5354.71 340.64 750.4 4944.95 28076.65 66.6910274.76 3102.39 11981.59 710 14373.98 19750.79 -183.0610648.15 10237.65 5147.52 1981.35 13403.82 19422.93 27.628252.623 482.49 10407.26 1826.84 9062.91 14335.71 1203.4633559.38 41550 35012 1959 74603 184718 225162448.8 77177 10008 10163 77022 484895 -104719069.75 10254.37 18541.12 1914 26881.49 45906.69 296.2717529.31 1804.75 23647.41 12620.86 12831.3 33324.97 1031.760051.45 0 0 0 0 0 018128.1 6723 7559 1626 12656 232064 -70

3931.559 2185.45 423.65 302.55 2306.55 12630.55 21.275032170 75709 4658805 3004566 1729948 2213792 -17729739453.96 2158 42102 27946 16314 33173 22545286.24 536.37 47284.8 18836 28985.17 103706.5 -1296.38

29026 1368 43191 1690 42869 53991 21373010.372 5667.38 9077.85 0 14745.23 50514.36 937.47

17769 10215 37151 0 47366 40678 166

Page 106: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

112097.8 11294 181261 2300 190255 127699 -31585979.56 2685 113329 64517 51497 112942 -6098270.99 5636.15 44232.8 288.98 49579.97 23459.72 67.86

858876.3 68332 321717 451 389598 326098 750833757.84 3302 22585 4059 21828 51636 29514683.9 70313 570470 227624 413159 130186 -19132

2298003.5 21721 2233738 1544219 711240 1075574 -1084685358.08 8132 61633 31190 38575 88196 140537318.85 53151 72309 22405 103055 36691 114

34471.689 6982.19 34033.98 32984.95 8031.22 14034.05 730.3327955.34 3643.86 13444.79 5600 11488.65 26966.62 1037.2312406.37 3955 22472 3847 22580 177449 25224124.73 6748.75 38714.95 19712.4 25751.3 88449.55 -1296.28

-166.5 1062.86 13016.51 896.36 13183.01 21094.64 80.682648682.1 498096 2422786 2317235 603647 430513 -2803318875.96 7383.23 45232.7 2696.33 49919.6 92972.95 1395.4822979.77 5809.49 29657.59 2573.6 32893.48 23490.17 1334.25

32646.633 3146 46048 26088 23106 89688 -10097380.718 1726.39 4626.3 1021.42 5331.27 10329.83 88.1280225.9 50945 68938 0 119883 194392 2580

337994.8 82905 197239 27614 252530 336188 733450409.13 4468 45384 4888 44964 104262 810

105380.46 10746 64764 41482 34028 181041 54222865.85 15827.15 48810.09 4041.8 60595.44 122781.8 -2477.893290.75 1596.85 8267.21 4887.6 4976.46 11862.08 1042.12

20990.14 4990.79 7462.7 2274.68 10178.81 21616.78 -13.3660264.81 9918 91415 21122 80211 128245 157149361.94 11354.78 51580.22 54829 8106 52186.01 -168.1316200.53 1139.32 16296.53 10619.85 6816 21685.65 -86.26247467.5 16311 238398 4300 250409 327821 375669194.56 5351 85059 2000 88410 198225 -44348218.63 1523.78 22321.01 6658 17186.79 45378.08 4156.4885171.96 9018 67932 62259 14691 117005 514112125.3 5353 -7890.02 0 -2537.02 29336 -14

14626.97 5674.34 18360.12 845.53 23188.93 34119.69 -133.69949.09 7065.78 14305.7 4281.83 17089.65 27164.97 -285.2733253.9 4815.77 25116.57 19923.8 10008.54 49054.24 11.11

12194.14 11250 28582 178 39654 100357 5597683.75 480.69 2670.47 2501.64 649.52 5682.65 -23.19

12246.31 4079.3 18780.34 815.61 22044.03 48802.43 -136.135034.845 5415.66 4339.66 1341.97 8413.35 17824.87 52.04

80411 45238 100953 400 145791 336518 22136390.815 1259.84 2924.31 1150 3034.15 13867.11 -109.53

10695.794 2099.27 8049.93 3226.76 6922.44 25586.53 -313.0430817.63 12022.35 52341.4 0 64363.75 84629.77 248.7752807.41 2626.25 27203.58 0 29829.83 23286.14 694.42864019.3 84104 865486 609889 339701 3062743 3044

131708.42 16756 123786 101021 39521 24762 85136750.43 15321 150142 118868 46595 213472 -30

30379.6 6830 16031 7249 15612 125846 63075612.32 111.68 3546.64 0 3658.32 3664.23 87.46

7942.485 2447.17 8271.49 1131.23 9587.43 8439.83 35.911106.03 0 0 0 0 0 0

Page 107: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

48642.73 10304 8630 243 18691 113647 4481952686.3 55961 1795502 1478304 373159 338044 -20867111025.09 8709.54 96935.47 83608.86 22036.15 40076.36 -78.534657.487 2066.1 6445.36 292.5 8218.96 12638.7 -230.0710412.53 2485.8 25113.44 3197.8 24401.44 82189.16 721.45288980 106405 208833 131052 184186 245981 2670

4749.133 5264 13118 300 18082 28977 -279114368.88 10101 45813 24637 31277 210615 -139832813.52 2248.36 5581.24 113.83 7715.77 48850.7 -140.2939260.81 17206 8947 638 25515 76007 -20616579.03 2018.57 8108.3 0 10126.87 18998.37 -286.8515549.77 4613.85 12547.27 3214.53 13946.59 23571.14 -1018.0720049.52 1274.82 3687.39 1753.74 3208.47 10018.45 -558.1655492.51 2269 46396 19029 29636 100039 -37725752.62 3081.42 4519.69 643.27 6957.84 32328.11 -129.56996193 195595 945530 69228 1071897 1557802 5235831147.6 3175 31340 14565 19950 77600 5688793.18 21071 34603 9778 45896 159043 -340

22877.62 2123.9 27948.56 14857.21 15215.25 46031.19 1900.9730840.58 11871.79 23198.32 15311.33 19758.78 39066.72 1824.56720.448 207.91 9179.28 1340 8047.19 24006.66 787.35203334.4 1543 198234 84404 115373 25927 -931384324.3 13388 366368 163784 215972 381422 3079925697.31 2703 32467 17834 17336 47552 48339773.17 8980.71 45593.22 24162.48 30411.45 63841.04 2828.09492184.7 11833 333737 157731 187839 522620 781757871.94 7731 50217 17464 40484 34419 -1492625913.4 126362 669096 642406 153052 1046958 8192184403.9 19980 91010 33763 77227 232703 671243524.75 7183.04 24852.64 21246.54 10789.14 53307.13 -405.06537974.2 30792 447545 158301 320036 1636592 2553888690.93 7072 53717 18112 42677 95687 102

13310.289 17695 33459 22206 28948 155825 913168588.2 14315 67508 42695 39128 119234 5263-8025.186 17169.97 -5644.63 804 10721.34 12443.88 -3008.6421622.21 8026.07 20404.52 4550.5 23880.09 123336.1 -86.611549.4 6435.32 22110.05 0 28545.37 38694.07 396.39

17454.13 899.5 12143.16 2298.43 10744.23 14045.99 2602.0989475.11 10605 91717 86939 15383 87203 13692313268 232614 1046136 10093 1268657 929506 -1551591685.54 32404 70953 35466 67891 124761 -519145134.3 16563 50918 28455 39026 168258 385

46186.05 2763.38 55876.78 34028.23 24611.93 169379.6 2553.063837.166 5484 9704 1878 13310 28419 -152032439 82659 774343 456073 400929 912128 801348152.28 4512 64445 41365 27592 15631 -5968676.08 12394.31 17841.63 6049.95 24185.99 47180.79 -3215.01

9500.191 4694.42 7942.51 4323.52 8313.41 52510.3 1314.94239058 57205 198764 188502 67467 376666 -551

19674.02 18491 28050 7413 39128 124710 3347473.45 4876.51 16933.6 0 21810.11 17107.24 -25.44

84786.91 13232 88804 56977 45059 170236 2194818671.6 12587 613904 413415 213076 1015664 -1962

Page 108: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

157028.5 34480 146849 48267 133062 301316 5262283071.1 55765 253926 4600 305091 261205 -4598465135.4 79343 463319 429919 112743 414164 110215752.177 1829.52 5964.56 633.66 7160.42 14780.07 -52.5630631.03 73665 46542 36821 83386 47048 -8874130688.6 12548 17556 2939 27165 26968 153222892.1 544.84 3900.32 2940.34 1504.82 5643.14 1389.93

167419.5 115210 246820 126826 235204 105977 -28633537.27 6515.08 42703.08 15347.92 33870.24 40901.74 1676.8626946.26 3800.53 12077.11 12425 3452.64 35315.6 -117.1542820.45 3857 39221 9455 33623 72398 1470

14960.677 9874 13150 18360 4664 95465 -8013808.081 2442 17588 10396 9634 197801 6638979.85 6544 39639 13895 32288 87829 -389-44658.92 62930 -29910 5011 28009 16094 1192

7044.2 3473 13781 3996 13258 13426 -1755063.141 7003.86 7362.33 2138.18 12228.01 53950.74 -127.04

16298.207 3672 23170 14120 12722 169392 -131565152.3 185342 89352 0 274694 564316 -2718

13196.992 10721.55 26666.48 17735.04 19652.99 82859.17 1779.76824471.9 102188 615693 58573 659308 1618450 12111630762.87 3405.24 21302 2000 22707.24 34324.12 -1768.44

17037 2533 12582 12430 2685 26781 165512919226 365310 12534597 11969770 930137 883560 -499544013.32 6082 28517 25458 9141 59236 32170698.02 6131 50657 28744 28044 67530 -45226965.81 4253 38898 6044 37107 370006 -71529608.76 5690.91 28220.21 17987.5 15923.62 59537.22 5466.67

6354 10789 19040 11293 18536 11117 -80518597.48 4064 31896 12656 23304 42608 381153483.8 15334 173362 58167 130529 192003 694

268645.28 15644.82 -2139.67 0 13505.15 14181.92 -8.3323280.61 625.11 14883.43 4400 11108.54 11955.87 1959.56315709.2 3879 245247 90137 158989 329262 616122942.73 19491.98 18556.65 461.87 37586.76 64084.89 84.77282.59 3660 19266 1305 21621 32620 7

41189.68 5098.49 21985.42 9419.67 17664.24 53936.82 -3091.023728858 279840 2180937 286769 2174008 3609700 91486812628.2 65884 605165 116288 554761 2093976 -1615020295.93 7005.87 29715.02 2000 34720.89 42343.45 3920.0925811.13 16351 22167 700 37818 75080 -25915876.82 649.71 1071.43 110.6 1610.54 1387.26 -157.8735570.96 11494.87 6107.26 10304.03 7298.1 17325.77 -835.099728.439 1450.53 10773.21 4444.72 7779.02 11130.03 -114.224845.137 1804.08 2813.94 1015.82 3602.2 8434.93 -16.35155948.9 27045 55456 1128 81373 86160 19326713.232 1644 6982 2027 6599 14042 1298728.56 1725.24 12716.91 900 13542.15 17222.09 -315.7

14861.095 1835.34 10166.95 8445.66 3556.63 29618.38 448.2123901.63 1378.25 11302.02 12518.33 161.94 30172.97 1339.69190903.8 38164 119814 75727 82251 300660 683424748.88 13613.24 21093.71 3191.65 31515.3 82026.4 -208.147294.196 392.27 2788.24 0 3180.51 1375.28 3.25

Page 109: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

339001.3 4814 246729 114757 136786 458701 971245242.27 4358.65 5679.95 1500 8538.6 18837.25 -204.6612601.41 1337.55 11533.91 0 12871.46 1861.75 -3.1139267.09 7985.73 23022.63 2912.08 28096.28 51969.05 -1154.22105661 31952 122107 15561 138498 193790 2034

57525.16 4726.72 15422.54 589.56 19559.7 22257.23 111.0250613.74 16426 52617 103 68940 155889 379

14207.277 379.68 11616.71 7350 4646.39 40323.05 -16.9829838.196 7613.56 47615.8 28556.02 26673.34 60326.91 -175.2419885.18 2391.24 29693.09 2457.04 29627.29 50766.29 477.34

19978.103 2635.65 24264.86 13811.34 13089.17 45551.66 -497.5417316.29 5888.71 1042.11 0 6930.82 7225.91 -13.676384.836 1719.79 2460.55 0 4180.34 3185.37 -419.34

130812.22 51369 66839 87073 31135 56250 649367901.53 7815 49399 23023 34191 78882 133642745.8 8843 25762 92 34513 84410 4525664063 87154 3436616 2035217 1488553 2657345 1395714982.789 1419.66 13168.42 0 14588.08 49917.03 -41.13300289.7 66085 298518 213348 151255 538097 464713981.99 4658.3 13799.35 166.67 18290.98 42860 -188.049329.32 1747 7091 2358 6480 23665 -76

5448.188 1648.35 4320.72 740 5229.07 9677.49 1192.996002.693 2044.95 7344.32 1830 7559.27 57075.22 -41.2

20883.752 2082.57 19264.73 15689.11 5658.19 115171.8 1586.514572.63 5657.13 -2334.31 0 3322.82 2575.18 -93.16

205843.7 28992 210068 106135 132925 740293 1089866291.34 41017 76847 37426 80438 44226 1447

2825.9 10150 33460 562 43048 81562 -469107434.73 56461 178274 99199 135536 61844 -120924457.122 1473.35 -69.26 0 1404.09 1886.85 -11.7316798.21 4952 12624 0 17576 24648 -197

21038.166 3191.71 23002.02 16831.65 9362.08 40766.45 1097.611209424 89775 463221 236 552760 674175 -425346886.49 10737 45602 0 56339 95611 16736894.376 0 0 0 0 0 012446.01 3006.07 10041.42 4764.57 8282.92 47967.42 -246.62

2039464.8 35029 1847698 1421541 461186 573276 -2719418110.945 4852.74 15556.56 16264.24 4145.06 37273.3 941.11486783.5 166700 432467 220190 378977 490039 489797905.449 877.92 7108.58 780 7206.5 11395.36 963.3716901.86 2316.47 14146.84 8770.83 7692.48 60023.21 835.358791.84 6173.77 3437.32 0 9611.09 16919.93 -329.37

22988.768 426.42 24790.74 17572.6 7644.56 47953.54 1652.749413.419 2161.47 11656.97 3502.15 10316.29 14671.91 -67.85-368.26 15976.34 16065.93 0 32042.27 27932.63 4.03

10691.696 1715.37 14688.77 3321.05 13083.09 24874.05 527.348906.54 2529.04 5364.09 3974.7 3918.43 9180.86 192.274874.55 19773.74 24495.19 0 44268.93 31444.44 -983.08

20008.232 1201 23969 12505 12665 47870 99214904.552 755.59 18161.08 9042.3 9874.37 17770.91 114.94

25787 1200 26464 19742 7922 26981 90131248.72 5260.08 4077.81 620 8717.89 17980.88 7.32

86352 11959 51642 17681 45920 92842 3087

Page 110: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

69631.94 18981 69210 69762 18429 51842 121815854.07 4077 28187 907 31357 42595 3924847.978 1245.07 -101.79 0 1143.28 2808.72 4.8717360.89 3902.32 27247.67 10722.57 20427.42 150548.6 -37.171021.696 4696.13 4233.47 0 8929.6 11937.73 -132.02152710.2 15971 84077 7350 92698 166745 5615147508.1 15154 118389 7372 126171 269776 -204655243.4 4760 43659 33241 15178 147204 47489876.63 1502.7 1663.85 54 3112.55 5367.93 15.43

27117.43 682.48 44251.12 5071.44 39862.16 52216.26 -336.6218881.07 8217.83 18352.82 11335.62 15235.03 44152.75 -5650.28

13322.118 3906 16547 8690 11763 35092 4789337 800 21301 10137 11964 80520 1116

253416.3 69555 94764 617 163702 297849 618480856.47 14303 57257 0 71560 101065 -5371813064 495796 297773 0 793569 419560 3342787305.5 63985 200075 23916 240144 525203 360674962.71 22217 54123 1157 75183 127905 3235

10843.648 288.43 6663.68 4315.01 2637.1 27736.6 208.536848.35 7543 18557 30303 -4203 121537 -4925474.31 13981.43 8830.91 350 22462.34 54170.27 -607.41

30529.85 3225.76 27016.37 12188.1 18054.03 32517.17 1369.2436840.2 8807.26 25524.85 25893.5 8438.61 2975.74 -52.13

34247.47 17821.13 28186.5 4876.6 41131.03 85321.14 -133.9519192.1 1132.08 20977.05 11042.18 11066.95 37602.84 1448.43

52844.28 15263.73 58077.81 48325.9 25015.64 11696.52 175.410288.96 8760.04 14429.01 9585 13604.05 46497.36 -6.410456.83 8102.96 14815.86 6470 16448.82 31918.58 -1.023945.424 5312.17 5413.17 3000 7725.34 74596.84 -1354.295459.152 1339.01 1549.66 620 2268.67 12462 -76.1463812.45 3046.99 28306.72 5871.22 25482.49 75705.5 1737.7

100173.16 8522 75707 33412 50817 124233 276131657.15 9123 37882 5336 41669 66205 70813552.12 1340 776.27 360.72 1755.55 4384.61 -128.513634.79 711.06 5682.48 3071.02 3322.52 6594.2 926.954024.95 3191.19 4965.57 0 8156.76 26383.08 -145.52

5988.788 2857.51 7398.69 1875 8381.2 16390.37 214.5823598.1 7191 26330 8400 25121 60026 -3769

5575.744 1300.06 528.96 0 1829.02 1253.65 -31.2323180.41 2094.39 16264.4 13087.62 5271.17 18215.67 147.99

121408.17 11034 116898 72387 55545 310533 361434606.19 3912.7 34926.5 25066.23 13772.97 52221.23 14.4512441.5 19187 515613 259908 274892 908059 1546613968.62 5378.27 16431.41 1883.6 19926.08 46394.16 -66.22116058.4 32306 151623 0 183929 381456 -178

12438.355 3582.11 22230.74 9559.34 16253.51 63187.02 -770.31657046.4 52406 785452 343854 494004 1494817 -24066

31177.309 5900.27 38522.75 27187.72 17235.3 106366.7 2359.68080.615 4744 228 2944 2028 100668 25991322.02 6441.25 64272.41 55172.71 15540.95 46414.1 3074.4311966.75 1239.44 15814.76 6239.56 10814.64 41488.82 173.9683775.6 32700 78605 15228 96077 101892 -12848688.5 1799.96 10945.05 1564 11181.01 12801.4 -58.01

Page 111: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

125101.7 4953 139592 55971 88574 184910 19305766.76 3077.04 15582.84 620 18039.88 21614.12 302.86

27689.95 2940.65 11068.01 0 14008.66 13250.37 -110.2865217.52 3145.15 51685 7298.28 47531.87 88204.48 5122.758577.451 2807.19 14469.94 1694.39 15582.74 19748.92 503.8597538.91 16266.24 114326.41 53580.84 77011.81 169602.2 6581.71432411 46368 474507 57934 462941 582660 195632347 3783 27540 19822 11501 50254 -289

29209.39 13214.48 40787.1 3093.4 50908.18 48268.9 3696.582248496 384719 1965797 374008 1976508 2782526 -428574391.35 5114.15 11584 4000 12698.15 54448.81 189.89

20204.76 4863.29 13728.9 1000 17592.19 45800.63 609.8278328.2 22117 325599 104470 243246 645984 864814528.95 2127.01 19293.27 4182.58 17237.7 29601.63 338.954814.23 5926.02 9268.97 0 15194.99 21902.34 102.21

33379.76 10710.06 32128.42 343.03 42495.45 38060.95 1712.2623500.16 4562.03 37039.96 12913.52 28688.47 76606.41 4220.4910465.56 4004.82 7010.77 7511.5 3504.09 18776.96 1482.8715821.88 3027.14 8339.9 4700.48 6666.56 20073.52 1453.87

941.42 22845.88 14626.13 0 37472.01 39404.69 2053.0916988.75 1869.41 4607.19 1159.51 5317.09 47600.39 -214.16

-41689.027 53697 -61933.11 3328 -11564.11 351288 -8002187.75 4022.25 4354.72 360 8016.97 20194.98 -79.95

133069.28 2700 66146 39941 28905 70786 19747039.48 23317 58401 14940 66778 104716 45749652.59 755.01 13520.43 0 14275.44 32089.08 -550.76

21608.23 12383 48980 0 61363 158677 -41915835.701 2180 12694 9080 5794 51039 33118811.27 6287 26596 2500 30383 106700 -147999147.13 5284 60495 44875 20904 189279 -15731867870 444951 1270388 745817 969522 5100163 -2015344470.38 2275 20020 15062 7233 63912 -28417975.83 5841.3 24910.66 9765.04 20986.92 51848.99 2069.933054.44 14767 59402 33036 41133 180340 60741035.08 24455 53707 3592 74570 88270 1065

108667.18 34033 125847 63580 96300 42823 -65387055.125 2017 4415 98 6334 7364 -2177547.98 5180 17248 0 22428 9049 -586545089 0 0 0 0 0 0

-3067.26 35199 274 8058 27415 17961 -16104339.678 6056.3 12360.5 411.04 18005.76 30182.14 897.015002.12 7391 18466 2256 23601 52860 103

195971.4 20673 248575 95065 174183 255874 15141796.98 628.82 545.21 45 1129.03 5142.56 -25.6221659.17 11674 14864 16251 10287 108301 -57012456.47 945.23 9868.07 4493.5 6319.8 19899.96 244.1220996.84 1843.46 15577.48 1564.58 15856.36 10274.03 -121.2982733.8 83598 116994 13611 186981 396712 -2621

22349.33 5213.88 6997.69 7437 4774.57 13756.38 19.473401.673 8999 3042 5270 6771 6740 -120523.66 644.78 15225.72 12804.44 3066.06 39103.61 -169.19

154448.68 15427 130208 89389 56246 200749 1236648121 46564 593191 392708 247047 1104709 2098

Page 112: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

137107.9 6126 144335 79873 70588 239580 929550564.32 12146 37314 10562 38898 85085 22613309.95 4516.39 23479.7 500 27496.09 90378.3 138.7240543.67 939.72 13441.18 6590.02 7790.88 25893.33 1556.5134009.03 2975.99 28157.42 16313.8 14819.61 27059.88 4226.9538282.74 4999 41587 17102 29484 43169 -106833570.05 61912 126160 3457 184615 95969 3942270303 13436 261247 92216 182467 394859 54193

23481.34 3871.83 2742.98 137.03 6477.78 15261.5 -182.93923522.67 4369 914309 843843 74835 36481 159229767.546 409.39 7596.48 4329 3676.87 12858.57 -373.88

12574.873 2736 13964 8616 8084 59566 11581851.656 5430.43 1837.3 0 7267.73 5011.99 -39.55886.952 428.66 11196.47 0 11625.13 7589.16 246618242.86 11190 34997 3791 42396 78164 29651452.72 4864.64 1206.24 0 6070.88 4462 -21.52

11766.51 3742.39 -207.21 0 3535.18 5881.1 -22.437230.21 0 0 0 0 0 0

77470.52 9133 -7 0 9126 4517 19434605.02 2629 43983 17850 28762 101860 -700

20049.777 8981.89 30783.42 22385.31 17380 27828.81 -510.829213.65 3238 1720 825 4133 19306 -13011967.5 3691.53 6367.13 4546.82 5511.84 28054.38 -166.776719.23 3036.77 7330.26 0 10367.03 11171.79 242.99

133475.81 22192.77 62766.4 48683.88 36275.29 225781.3 911.136085.1 6343.7 12262.17 1656.9 16948.97 16109.25 -693.3-119.99 62146 5652 47121 20677 17778 -346

9842.295 2510.77 14856.65 3264.76 14102.66 12256.24 -339.19896.895 2522.48 14629.66 3461.78 13690.36 18975.35 -210.49129426 59889 102234 11954 150169 164539 -178510150.7 4704.15 19831.75 8808.42 15727.48 41960.7 1021.23

5691.725 2594.65 1052.95 300 3347.6 5744.85 -76.2884598.5 32900.46 62580.63 84138.12 11342.97 50842.43 -3157.266187.11 4569.86 -1990.46 0 2579.4 1945.01 -8.21

74643.88 5140 110028 32806 82362 126293 408512287.63 1112.01 11252.23 6597.53 5766.71 8010.7 2027.5615167.55 1462.85 18140.09 10091 9511.94 41282.9 -159.7

183812.89 58705.71 143930.45 123000 79636.16 99319.38 9164.324223.07 4716 34140 18069 20787 45883 -664

1966.6 3906.68 6796.67 0 10703.35 7176.17 14.3543830.87 4902.46 40023.99 30055.6 14870.85 13665.87 -312.16

169038.83 59329 153076 202844 9561 509001 699226279.4 4702.07 29655.02 11717.44 22639.65 46099.59 -127.29

54245.88 3010.8 3468.26 0 6479.06 11746.18 -140.5355838.49 13807.55 33480.78 27224.23 20064.1 78845.43 1527.0216607.57 7002.43 16910.4 13580 10332.83 16847.13 -14.33

168224.19 6395 165000 90077 81318 260732 -8822333.373 10354 26436 26481 10309 114474 -6876517.55 4855 28222 14140 18937 182166 137921241.6 3402 43061 6557 39906 22053 4622

20664.03 2188.62 8026.77 4833.4 5381.99 6823.45 -116.01348361.8 85999 372759 72356 386402 132737 -14567131294.1 4829 163319 31045 137103 168787 8919

Page 113: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

27295.14 40512 7632 175 47969 362084 -16968028.31 2159 80570 45003 37726 151542 14427151662.3 45713 122850 25367 143196 395950 -199510089.22 3392.21 4925.2 4116.13 4201.28 11028.62 1246.445475.615 722.32 2978.22 540.47 3160.07 5525.24 -35.34299467.8 187993 412088 95423 504658 163028 -2754310219.27 1254.1 12500.02 5557.37 8196.75 23467.95 174.0813109.16 2534 18942 6870 14606 70652 -522682.23 1688.74 24160.83 4030 21819.57 79401.09 -472.1516976.77 3790.69 8268.98 968.18 11091.49 37046.94 444.75161230.1 67639 148816 3894 212561 1088442 -539542427.12 5153.96 50202.49 13451.06 41905.39 123441.7 -189.28

22329 1934 18625 13148 7411 48314 -62516037.26 1669.81 11383.2 5024.41 8028.6 52183.27 1390.447205.842 1073.99 4640.12 2799 2915.11 12624.02 179.94-408.44 3020.28 9744.97 2611.84 10153.41 9692.23 -155.81

55416.52 1909.05 50251.06 38106.77 14053.34 82318.79 5342.02258669.6 43803 82990 13797 112996 96316 3858

1752423.2 41805 1681106 1209381 513530 743376 723112273.41 870.79 8214.35 2744.2 6340.94 13777.36 199.37

255279.15 10232 259845 172591 97486 1320021 60212855.72 6252 14350 0 20602 160606 -1169790.48 3372.49 13365.84 7288.31 9450.02 23181.99 -61.73

49126.24 13289.49 44265.89 42914.43 14640.95 52841.9 946.0624354.65 6006.8 26332.3 12149.05 20190.05 104325.6 1402.672624.312 2789.84 5263.21 0 8053.05 8208.75 -8.1218545.21 2299.48 31953.65 7595.85 26657.28 35548.95 585.3242102.46 4744.45 12074.99 525.03 16294.41 18767.98 106.4711852.36 8181.39 37589.16 8807.41 36963.14 58308.47 1090.84358768.2 66528 145373.5 187423 24478.5 723118 3805

14447.673 1427 14263 6284 9406 108874 165322951.37 3297.11 20783.73 18585.88 5494.96 50801.53 -315.86

7347 27530 30032 24977 32585 237204 -6673518.2 4401.98 5108.6 0 9510.58 8530 67.8297776 38570 168857 0 207427 76677 43

205760.14 3157 176744 112932 66969 31912 10540185485.1 8852 176527 87724 97655 386513 40737927.834 1035.56 214.33 223.02 1026.87 2225.78 -14.1545102.69 16508 63526 1610 78424 132847 33897196.417 2053.44 6540.63 3382 5212.07 15400.02 287.7123870.25 7880 46173 780 53273 66898 11513140.5 1805.57 7294.07 2326.4 6773.24 16006.17 43.86

-14061.23 89908 10248 10103 90053 44409 -270102885.4 61710 172729 5750 228689 70677 -84406744.38 2942.22 33064.79 0 36007.01 12107.86 1828.79

218577.4 21437 120704 18001 124140 211881 12492214.822 3557.22 926.08 0 4483.3 8555.79 -2.19

11987.276 2212.31 15129.85 8470.42 8871.74 37517.84 44.51-15712.68 25179.04 -16667.1 3218.86 5293.08 7823.44 -245.445320.14 10131.1 9086.08 0 19217.18 10502.26 -0.12

553490.7 28696 468306 207560 289442 1287668 672321376.52 3642.95 11360.03 0 15002.98 16659.79 1550.3610015.52 2876.09 12976.5 588.5 15264.09 20522.25 0.54

Page 114: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

11804.54 7461.5 5637.08 577.26 12521.32 26057.42 179.1530137.22 5453.57 31664.43 17681.9 19436.1 48146.65 80342154.8 124487 115263 0 239750 115485 5255660442.9 98154 603603 399694 302063 151498 -1568946099.44 4722.88 54649.1 31641.66 27730.32 40021.74 875.1960557.81 4838 80738 48657 36919 80942 -20858248.7 48.42 39876.3 0 39924.72 24894.77 3304.97

314446.7 29817 77939 4525 103231 109791 3918808 487 10236 0 10723 14014 -960

266872.3 9192 224130 43051 190271 544244 24471984083.5 23981 2059911 1842919 240973 116734 56364517638.5 38134 244852 39228 243758 628805 8410813199.1 41079 317346 165910 192515 756612 121282586.9 30080 186174 0 216254 951619 -199489654.09 5649 72250 0 77899 183480 -1962194985.4 8049 113195 6241 115003 153013 -31489091.4 52317 57862 7567 102612 193970 43034713638 617791 4512456 2687450 2442797 10247900 -124227121615.6 11086 196347 11571 195862 202240 77426416.94 8252 58004 625 65631 118342 607710670.9 45419 371752 218716 198455 646311 7957

12273.209 177.43 12437.5 3048.46 9566.47 29156.3 -19.8194762.45 9353 121411 19229 111535 363167 245322138.54 2381 25864 1723 26522 42430 -5659032.37 342.63 28261.04 0 28603.67 117074 -641.04157043.6 1453 119941 15030 106364 156409 -838130273.63 1561 18914 0 20475 24061 1418141321.4 4116 144852 16000 132968 303958 944173780.3 39293 127129 111972 54450 293408 -16254772.15 4342.1 3451.32 200 7593.42 20767.32 305.0919838.2 2943.55 12916.26 2769.76 13090.05 62170.78 -48.8131938 5847 46991 16330 36508 37033 -369

70183.21 8113.58 44829.6 4925 48018.18 27293.99 -1085.896044.94 132 3552 0 3684 20662 1

5686.502 3484.24 13719.86 0 17204.1 48222.89 -304.865576.84 5229.02 21575.17 203.84 26600.35 37644.46 -634.97

19925.28 4645 31263 0 35908 74121 -7171203938.3 15139 1165329 721753 458715 559579 1864167005.12 737.8 75890.38 48319.16 28309.02 66575.41 -1851.9982234.61 3799 101225 63203 41821 150991 -385018907.01 1411 24762 9973 16200 42896 -245186136.8 49594 229112 65301 213405 65201 -1263141523.81 64376 58706 42949 80133 46938 -373610320.23 3841.39 7294.25 2035.12 9100.52 27445.71 34.31177895 10274 209763 77290 142747 158991 31298

564076.7 251379 436814 370134 318059 221789 -307472295.628 4671 11267 0 15938 33137 9921870.68 6419 18409 11547 13281 53087 1452

1300098.8 45662 1177552 853315 369899 485698 -4406620469.3 1873.46 42655.42 7798.76 36730.12 40826.51 -1140.96

8914.605 1042.93 5008.31 2637.3 3413.94 12210.82 -64.7560376.37 7135 37558 9500 35193 39926 3058

543.25 16902 20291 39 37154 168918 1955

Page 115: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

9239891 945546 7484085 3947020 4482611 11087140 59326560695.12 2310.85 19381.72 1625.97 20066.6 54329.64 2567.31

9791.5 1175 14010 5205 9980 19011 -37427786.91 6580.06 29871.69 23116 13335.75 37640.77 114.16

155124.32 14807.57 73787.88 16223.99 72371.46 116099.3 312.7511777.95 6862 13570 1000 19432 20042 -854851.31 2497.9 10030.28 0 12528.18 9928.08 -136.66

3340.769 2421.92 3226.35 0 5648.27 7053.23 -100.77114925 22907 83601 24986 81522 312781 1770

39528.95 6503.26 60077.82 39756.42 26824.66 36134.95 353.4728144.33 8765 21275 3999 26041 50510 1267171072.7 36057 150549 230 186376 232478 -33445158.369 2244.69 3375.79 494.26 5126.22 14485.92 -32.77-41681.25 57955 -53622 7357 -3024 11006 -911914952.45 3650.67 24443.07 8188.17 19905.57 37280.42 424.31354087 120621 244648 0 365269 390093 1604128142.87 1312.19 3673.82 0 4986.01 15510.69 68.27-4314.957 12603.14 -3508.54 2179.3 6915.3 66415.69 -275.1340223.02 3561.04 39247.89 37503.56 5305.37 36222.21 6088.0413992.3 3577.04 22426.31 4063.68 21939.67 24393.5 -510.98

11672.658 1962.34 16636.48 6109.2 12489.62 32191.88 1975.06107588.7 102788 212451 55209 260030 75242 -2861146723.9 129585 230589 109488 250686 80720 867323868.39 855.34 12384.41 7241.33 5998.42 2948 1853.279832.58 1887.76 14559.33 2711.6 13735.49 57266.69 -554.43

14990.73 2890.22 28492.13 9600.95 21781.4 50395.06 -1602.5713825.01 2371.65 10032.5 4236.53 8167.62 29342.71 -685.153687.516 6477.4 14730.38 741.93 20465.85 61765.19 -124.46

10959.924 5431.86 18240.39 8069.02 15603.23 14838.47 735.69981757 38072 252950 18332 272690 398635 34109

891923.75 16519 883080 845910 53689 34132 2946934617.54 4916.6 16370.66 4734.8 16552.46 36930.06 367.3812089.86 1572.84 21729.66 2325.11 20977.39 14123.27 77.694026.216 8882 1575 3872 6585 65675 -11734266.1 14056 39493 24601 28948 120524 7506

60156.13 2180.42 59543.23 51616.88 10106.77 12677.8 -846.674435.715 2671.19 5330.71 4.34 7997.56 1210.94 8.0751468.18 9796 45876 16398 39274 25911 5714474.41 23912.84 20369.05 0 44281.89 31107.4 488.6940396.16 7490 22970 182 30278 33584 -1731159115 107580 1259501 834295 532786 3394738 726546142.61 16027 50346 34169 32204 53404 15198386.03 4742 26329 2084 28987 21793 1814487 3042 4850 1723 6169 13752 476

611509.6 85155 528740 381247 232648 1234851 3742260565.77 21289.89 73233.06 60847.14 33675.81 122160.4 48.63190596.8 6970 134752 89712 52010 80516 1181317339.32 2646.76 1344.31 146 3845.07 20379.97 142.3110044.05 5373 7648 3177 9844 34626 -27522264.09 3213.34 796.15 0 4009.49 2153.23 7.878456.11 493.09 10535.23 2270 8758.32 23706.66 -55.755901.8 4885.64 2479 0 7364.64 6264.59 -24.56

34977.52 3694 28245 10386 21553 73323 2414

Page 116: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

4555.72 3678.1 5664.97 0 9343.07 6928.4 -119.182403.082 4404.09 4404.89 186.74 8622.24 18617.35 -403.2225204.82 25433 5031 0 30464 30669 -206143667 4833 37340 0 42173 57061 20684321.16 3221.8 13329.69 1746.64 14804.85 17389.61 -15.86

8701.797 2565 14539 4400 12704 25204 -61115611.3 620.94 14811.79 3692.13 11740.6 32279.29 1460.9488237 15238 48132 0 63370 182693 -477

14246.27 15522.88 20051.25 0 35574.13 34573.27 613.8698897.87 6981 146960 71149 82792 466096 -436043864.21 10158 39683 6617 43224 213355 40591106.66 21579 92126 54572 59133 129695 -2254

18524 9296 41594 120 50770 42992 -332129161.6 2843 29156 0 31999 75171 -19094278.71 2950.35 9905.77 353.06 12503.06 32637.93 -950.49

8135.145 1278.21 563.68 0 1841.89 1955.2 -139.8230413.05 2660.29 31487.45 11831.13 22316.61 57959.9 -583.8711967.37 2513.84 5746.74 2144.37 6116.21 28380.21 112.992814030 194278 1083586 248969 1028895 969712 26822307.63 2802.39 9767.81 3781.82 8788.38 30800.04 -584.88

131944.47 5497 98108 61924 41681 115483 -25445112.05 555.84 39701.89 34843.89 5413.84 38859.75 781.3873522.76 7551.14 15893.26 14113.58 9330.82 36366.84 -484.526270.52 656.9 3743.38 0 4400.28 6367.47 -42.29

76822.01 13554.54 12897.46 6340 20112 57054.58 -2940.1451353.89 3389.85 15841.23 7921.67 11309.41 17446.76 -38.5332919.33 2776.72 23796.68 10216.05 16357.35 14382.83 -773.0480078.7 18648.6 54892.5 61000.41 12540.69 165514 -17.16867.33 1291.2 318.04 0 1609.24 8376.63 1.11

21327.82 8034.99 12787.43 1706.15 19116.27 21420.47 1468.218843.4 1183.63 14585.01 0 15768.64 15484.72 858.45

84986.62 5270 107184 58315 54139 153728 1984343402.6 33672 225632 60485 198819 781798 511911533.31 6022.45 19123.91 376.35 24770.01 41659.08 70.248354.14 2815.22 10166.24 121.1 12860.36 15118.14 498.69

113014.64 42269 75461 72286 45444 106161 17510987.37 5566.35 7638.36 3365.1 9839.61 16366.33 -155.716932.96 2246.89 7546.21 2330.81 7462.29 9070.11 7258.44

14753.34 1237.46 19603.84 2330 18511.3 53366.7 -411.932689.497 1218 45654 25741 21131 59712 -626894711.3 133856 505414 297227 342043 1662925 2116725242.27 2419.64 10526.28 0 12945.92 175266.3 -371.1324068.62 1792.19 35828.22 14488.64 23131.77 71031.77 2111.2111065.68 0 0 0 0 0 06387.512 921.01 562.97 0 1483.98 2923.27 -16.93167061.6 21748 64188 0 85936 310200 26143457330 532856 2676712 2313373 896195 2647202 -581575608.69 33297 90813 42516 81594 886483 532197582 42278 97649 0 139927 294374 2798

11628.72 27730 25926 0 53656 582862 1083122767 27425 137735 47266 117894 504348 -321423455.2 12945.19 37583.21 5374.74 45153.66 111716.6 748.89

104660.4 27461 91460 93707 25214 330313 -4051

Page 117: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

8362.4 1356.8 3506.02 1170 3692.82 5434.91 -71.913019.04 4602.96 9278.98 827 13054.94 12306.23 343.73

109451.54 3421 109210 80556 32075 12316 -15614697.67 12660.79 27327.11 9759.07 30228.83 70989.5 -546.25238521.6 16844 222276 179202 59918 689449 -200635152.18 2053 30499 23100 9452 56414 -1049442.77 4014 16536 2570 17980 37169 -1233

14788.25 646.19 19793.1 3972 16467.29 20268.26 451.1338539.4 97711 392420 92401 397730 104743 -23522338462.5 11614 235173 147179 99608 426829 5048

134302.23 6591 197301 97684 106208 368738 956451079.89 6759.47 47753.07 46014.45 8498.09 112364 7214.58500310.4 0 0 0 0 0 010919.7 0 0 0 0 0 0

95428.32 4889 100797 41510 64176 163393 -111646232.88 2988.53 2942.18 630 5300.71 3574.78 5.27371.415 779.26 2389.85 0 3169.11 3612.03 -66.09

877554.01 52576 944617 891863 105330 155886 -43761173938.8 23007 148185 25018 146174 22851 -15324543.95 5688.23 15676.8 6790.05 14574.98 114133.5 -10.8832030.41 2013.7 24372.73 12069.38 14317.05 41665.87 -94.1133423.37 3885 36552 18763 21674 48729 720211891.2 19128 139060 42004 116184 132518 -2242

1505707.8 198933 1133700 1021545 311088 2301915 3569089129.7 20925 66391 31099 56217 17732 -196

18991.85 421.35 14954.64 7670 7705.99 9783.69 -1390.08124365.5 20271 43752 5075 58948 137627 87684919.994 2219.91 1158.42 1080.4 2297.93 5029.46 -43.8618187.86 1341.44 19919.16 9909.1 11351.5 28187.69 -172.5814753.79 9581.68 19058.99 130.58 28510.09 31591.49 -262.9614316.1 944.44 2696.33 1166.8 2473.97 3996.27 -168.98

40582.78 8066.23 56946.93 4511.3 60501.86 28983.26 817.155394.781 1113.6 1335.25 770 1678.85 892.17 -84.226259.29 4665.27 7894.52 150 12409.79 16216.96 174.27

24626.475 1225 26796 18711 9310 29263 1278851.02 937.98 7996.87 3822 5112.85 29376.63 -741.84

4463.332 3402.5 20994.59 0 24397.09 18286.14 -221.45130648.93 44398.28 125345.95 124544 45200.23 83696.4 16548.827377.171 1130.95 4795.17 1806.64 4119.48 8325.35 206.61

6532 3063.43 12978.59 1968.19 14073.83 18146.14 -6.016018.273 3123.24 4053.02 1600 5576.26 6816.65 241.519710.31 154.42 19453.57 2687.19 16920.8 33125.8 131.67

428930.1 27169 401248 17722 410695 170018 754120242.57 6233 14288 7882 12639 65921 2381

121670.94 2634 134023 67228 69429 478276 -119721889.11 3002.21 2879.67 0 5881.88 9536.77 -43.9860444.96 7721 55231 20564 42388 126667 -697

5642661.63 4857 5677499 5559480 122876 38044 -76435645.72 2465 10092 5417 7140 32177 831618223.4 27881 79598 32076 75403 207138 14476083614 555653 1623867 219267 1960253 4769387 -3592548234.64 13608 50780 29480 34908 83332 -20033526.54 4141 38459 7377 35223 56313 1138

Page 118: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

64120.39 1783.44 40146.82 34432.37 7497.89 8094.71 17458.7873932.91 12011 81229 16488 76752 81500 -72612856.02 1706.28 13684.86 79 15312.14 14244 -172.4514864.16 4259 10470 17 14712 98161 -40811842.24 6843 21849 7045 21647 39381 -353720802.48 912.81 21512.01 5183.42 17241.4 8544.74 -410.88052.08 3296.29 11400.89 0 14697.18 23089.44 12412.07

5018.633 795.48 9318.09 15.24 10098.33 24295.47 441.1147896.37 15468 43364 26380 32452 101776 -3874508629 45170 2636456 1180532 1501094 3260447 10080218820 30346 167701 97865 100182 2215349 -581

11449.02 237.81 10533.58 2970 7801.39 33948.81 -685.94350354.9 159410 50487 20932 188965 608529 89811640.81 5130.02 20046.92 0 25176.94 23005.39 55.8320276.44 1429.54 18121.77 6733.84 12817.47 55432.6 1016.162088.87 4770.23 2294.56 0 7064.79 14697.4 -41.85

43441.41 16660 48377 44371 20666 289396 352917992.26 2997.05 30451.64 10466.53 22982.16 43056.1 227.1621040.13 4917.23 18505.46 14735.67 8687.02 33169.58 615.1440541.52 3542 43453 32124 14871 47306 -661

224096.13 38421 209247 173682 73986 168526 2236271.082 4844.13 9413.78 5451.56 8806.35 52932.51 -107.2287759.96 5432 73976 41208 38200 315729 197241676.96 3222.37 21834.9 12775.84 12281.43 62911.46 -1951.07759649.5 140313 779059 401690 517682 183819 558710284.03 1069.69 2379.05 0 3448.74 5453.44 -155.74624966.2 89113 666311 164669 590755 1124077 333955671.08 7045 59316 23375 42986 95505 -4566721719.3 15586 237939 18268 235257 365831 808411205.18 3898.89 17010.77 4193 16716.66 15470.56 211.83704313.3 73174 466018 192778 346414 1025297 15306104882.2 9192 61882 37616 33458 140497 3742829730.9 20486 489911 233101 277296 221915 -54044126743.9 194294 185658 110096 269856 98655 -2385412498.25 7473.93 14127.16 5517 16084.09 13087.99 -1116.8620659.26 2056.59 20959.3 13196.46 9819.43 5216.03 -30.71190524 6826 119538 55531 70833 431118 5155

256209.4 50739 176695 189866 37568 20615 -30458864.08 1035.32 9909.63 1240 9704.95 2735.22 3600.3162807.65 36196.85 68013.08 17494.71 86715.22 149921.5 -1321.7811809.6 3465.4 11170.05 0 14635.45 18859.08 -230.92

38520.92 14558 47780 9423 52915 269014 -14535113.02 25507 76226 12654 89079 31660 256163811.4 8015 94160 11742 90433 187004 2204150871.9 53499 236139 51197 238441 70124 -7289695054.1 158951 646645 463857 341739 1891465 2123269985.14 2159.94 1284.5 0 3444.44 4887.42 -261.4987617.46 10915 58904 9386 60433 76414 -45312579.03 4681.85 7455.09 2087.01 10049.93 35925.11 1108.5136462.14 5661.85 23860.38 3936.78 25585.45 72449.55 -27962843.62 16058 103066 60256 58868 559597 850199322.2 11924 213588 0 225512 207015 539210451.61 9969 21356 0 31325 152297 -180

Page 119: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

102567.57 4753.45 94378.59 74120.02 25012.02 135384 1615.0533652.33 11913.89 53080.7 25021.07 39973.52 68626.91 -2984.36114970.8 20302 168535 9431 179406 452645 -14469219.44 3692.9 14612.73 47.65 18257.98 16202.23 3.52

346764.9 20396 297198 52462 265132 473170 102958363.7 1538.17 10373.28 2484.88 9426.57 43618.55 108.49

270850.16 65738 237900 270678 32960 1281331 -190510606.43 12615.7 13404.2 0 26019.9 52856.81 -105.2722448.26 6051.74 13216.2 0 19267.94 74740.17 453.532178.451 6653 16600 0 23253 18218 -2

2358.4 5057.6 8722.63 0 13780.23 9488.6 -81.558540.326 535.12 4346.74 3371.55 1510.31 6908.02 338.389506.076 533.92 8887.71 600 8821.63 21745.23 -106.195472129 127641 4947423 3202650 1872414 2596371 -131665171475.7 40486 134957 11311 164132 231213 379525117.75 10921.45 27416.84 13650 24688.29 100573.9 199.88231110.1 79158 160995 143455 96698 85414 -3719

111480.08 1950 115055 19072 97933 717370 1340055342.39 3915 34922 21910 16927 40885 304434582.82 5063.6 47282.81 2377.58 49968.83 42608.41 1231.67-64055.3 118045 -53594 16512 47939 36369 -23942151929 49910 870632 355708 564834 1231808 -4258359093.75 17095.52 32266.86 22832.38 26530 61212.51 -561.4739087.69 4192.11 43202.54 34583.79 12810.86 23017.79 2079.0638376.61 831 48331 27038 22124 134814 595344065.86 9991.47 42814.32 16609.35 36196.44 182565.9 521.69298.861 708 14729 4402 11035 21891 -153177.8 23483 26769 9853 40399 48557 -467

19842.67 26824 38313 1150 63987 601057 -78224456.71 12880 30488 14378 28990 51432 107180732.4 12556 151729 79024 85261 348675 19417388.76 6661.37 12021.45 0 18682.82 20849.16 15.1

41099.12 6391 57608 37142 26857 116895 -2575408.26 1948 5930.93 1361.7 6517.23 14255.67 318.62

11997.97 4263.06 16957.38 9621.03 11599.41 29793.96 977.0316514.09 5149 16345 8051 13443 68234 12348640.84 1930.4 3659.8 3202.49 2387.71 50363.06 -150.95

6134.001 3156.97 15787.43 2948.58 15995.82 22421.75 -424.37762201.8 39350 555294 304216 290428 1438618 13717285.015 356 13005 100 13261 18134 -15629730.93 1138.05 32009.52 18409.43 14738.14 39252.79 6735.9918628 63927 605815 325266 344476 1085539 884557540.77 9.53 4884.71 650 4244.24 18563.36 -20.87

22380.032 2622 26043 15330 13335 80649 -70511135.35 7852 22470 2373 27949 30802 100179358.8 16406 131438 64873 82971 356083 59492920.68 4773.94 8739.95 0 13513.89 11764.63 -101.23949102 174036 1962860 620495 1516401 3335259 -10889459665.6 26723 358799 248139 137383 267273 371649847.57 1835.28 65850.82 30753 36933.1 11101.04 5437.9834706.87 3130 37117 26202 14045 46220 78105663.4 31747 95791 4015 123523 330612 10315788272.3 53787 587730 479305 162212 325071 22624

Page 120: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

602518.4 29546 434571 217488 246629 430197 20724522588.7 24782 460638 344960 140460 237368 1668491083.4 91672 76398 98 167972 67586 3177

77906.44 7533 76852 50170 34215 195904 -56561897.75 2745 71585 31291 43039 77992 4184

184992.98 34390.92 109450.02 106630.2 37210.74 21994.08 52.6111638.317 3207 12636 7783 8060 50317 78231868.59 7892 16052 0 23944 80579 35954192.72 16972 45848 23754 39066 169194 -459928791.9 4428 33242 400 37270 52872 7441261910 19955 396995 0 416950 182711 15032275.21 500.02 22306.79 7548 15258.81 24242.08 1253.68358903.1 24505 216536 65518 175523 392611 205134069.67 1675.11 37081.68 20418.28 18338.51 52205.95 5574.264295.826 2976.99 6147.38 1700 7424.37 15948.23 -62.5120510.69 2026 14300 15300 1026 32233 -103420387.34 6057.77 15014.69 2208.25 18864.21 27498.78 -352.2419454.41 963.29 6198.57 3381.5 3780.36 17842.71 -60.5410650.32 3022.31 20681.27 2652.72 21050.86 37140.16 14.212490.22 313.44 3613.33 2083.86 1842.91 4253.47 -338.42189440.3 52957 276982 16242 313697 482125 -6194254.122 5520 12447 460 17507 20670 -216779.79 6866.43 14500.49 470 20896.92 30395.67 -54.989199.74 11249 12559 0 23808 36634 -67

19444.91 2817 17172 9564 10425 100806 1071788627.5 35913 1365433 1235915 165431 917325 -3897383710.95 8269 48161 36586 19844 324564 596128507 22667 54537 19774 57430 289928 -2405

26911.263 2066.38 27827.93 20969 8925.31 60881.2 -616.421965.27 3324.91 36870.88 10100.84 30094.95 69008.45 371.92-45866.15 89738 -37660 20475 31603 38698 -1081743522 89473 1145562 241045 993990 1665946 -16519

21257.586 2791.58 22614.66 16856.76 8549.48 72803.88 1071.5424749.11 2111 40612 15718 27005 49892 31444855.79 11268.12 22821.99 1688.84 32401.27 47984.59 1382.4110878.4 33480 104387 14766 123101 64213 726-1081.28 37784 29648 3814 63618 27256 -54611466.55 11030.22 16719.79 0 27750.01 16275.23 1030.5621435.53 8545 26212 11644 23113 49361 289219450.62 11713.25 24270.34 20520.43 15463.16 139398.9 -467.820097.66 3290.76 26718.63 7322.87 22686.52 68744.88 -280.466412.287 3976.1 8792.22 3100 9668.32 16951.6 532.5524011.68 6942.14 9870.25 2305 14507.39 31794.74 127.81

103874.05 5060 88156 41512 51704 149512 1003107566.5 60225 98585 42842 115968 72698 -5202789839.5 28236 664027 671325 20938 136021 -67-17546.08 36181 -9719 554 25908 82752 56519742.86 16118 34519 1251 49386 56005 3733526.29 5583.66 28881.97 4374 30091.63 71632.65 854.26

10007.266 1898.73 11656.66 4400 9155.39 24123.69 535.56159673.5 18091 59751 3412 74430 256868 -1896-8853.357 15080.11 4846.58 482.9 19443.79 9906 -338.473277.75 11242.25 1449.23 0 12691.48 95173.41 2033.85

Page 121: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

15952.62 2534.28 7715.66 4206.9 6043.04 13453.6 673.63121175.33 1591 97220 87565 11246 27383 -4311754484 99667 1234489 742074 592082 1910296 3698923070.47 473.36 23155.55 9116.43 14512.48 71579.34 587.8210974.84 287.16 14028.68 2442 11873.84 23786.23 1491.14133444.3 4210 54028 10 58228 24359 6749290.424 543.44 3454.98 0 3998.42 14315.79 -6.645059.012 1550.42 7624.3 461 8713.72 10212.52 -7.29

140704.17 3717 140011 96224 47504 273616 39169634.56 4407.71 7249.92 702.86 10954.77 48378.93 379.5

37030.99 4652.57 22404.35 9344.59 17712.33 44117.27 510.0313674.98 5719.21 35437.12 3300 37856.33 55791.64 -557.85266961.5 12624 193178 56249 149553 452520 1264188623.39 17627 130970 85471 63126 501335 759

10848.196 1603.38 11981.51 6255.32 7329.57 7785.85 835.2418861.04 1887.05 5991.82 1677.49 6201.38 10605.59 603.33147167.3 12658 213535 37520 188673 339558 -41215916.426 6007 31527 5657 31877 40810 -2943034265 91318 1034473 349074 776717 1893343 5015113415.58 6742 22136 399 28479 37589 -405

8882.6 6938 16990 0 23928 27451 -30014881.579 1159.51 15618.72 6731.55 10046.68 30942.2 -216.92199609.4 9966 142566 58862 93670 250119 6577126489.1 30214 125121 1357 153978 141954 185127623.9 5821 45009 2890 47940 56928 816

470899.9 57333 164650 47321 174662 280279 -117576544.217 1775.81 10335.19 0 12111 30237.15 1039.67

1130985.7 85677 511261 229362 367576 1027630 334912395.38 10383 24681 4200 30864 110758 -49649626.52 9776 50986 42181 18581 52779 1417154742 21725 82745 6202 98268 176390 -158413612 536 20552 2290 18798 1552 -22

8550.212 1669.75 6726.73 4309.73 4086.75 16498.97 -36.0322424.25 3986.47 12222.19 8027.38 8181.28 31396.88 576.6215326.55 4236.85 36888.45 5533.3 35592 27119.38 194.6711237.74 1475.1 5679.3 1752.88 5401.52 30632.41 245.825470.67 2794.48 13576.22 10007.97 6362.73 62694.63 -556.9631035.73 3489.19 36949.14 10736 29702.33 91543.63 -16.0918606.7 3095 30857 10000 23952 135505 468

3167.626 2799.73 3276.9 80 5996.63 12581.34 53.416284.46 4878.04 15810.66 0 20688.7 48257.75 1102.79

1157430.3 82601 926935 349899 659637 1127456 71899185.92 1193.08 3908.31 3464 1637.39 4744.07 -300.577387.81 54843 10320 41900 23263 326997 -6374970.96 10808 27478 36 38250 39512 176

24310.68 2005.22 9597.04 336.25 11266.01 48471.01 457.2871243.55 11150 106508 23622 94036 159823 132498167.3 22924 361178 27963 356139 385284 9823139484.4 4278 134390 32469 106199 146255 230963641.59 20876 118308 54237 84947 151371 52398252.8 37761 119441 429 156773 197146 1239036401.43 13313 28103 3006 38410 159411 -6576299.89 3292.74 9192.82 3804.03 8681.53 16626.58 344.81

Page 122: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

8385.43 2107.02 6675.55 2887.65 5894.92 38631.61 1219.818144.604 1056.85 26455.18 13105.84 14406.19 29122.19 -214.971479440 282208 1260738 28386 1514560 1283897 -921625444.46 13380 28615 26748 15247 314042 130230637.74 12710.49 62365.1 17731.43 57344.16 111040.1 1699.1829083.32 668.13 30113.45 17167.98 13613.6 111058.6 -284.75

11713.948 6200.49 16843.47 7982.51 15061.45 84463.24 -285.7885384.61 9083 99296 10058 98321 158873 103838062.15 1554.39 35700.99 27453.04 9802.34 11974.59 4763.455649.086 3017 15637 910 17744 94146 -10926218.29 5352 53073 500 57925 58390 -21748207.54 8835 50209 27607 31437 10774 14346917.63 3141 45993 30497 18637 157088 101183784.59 12739 86929 1490 98178 77093 -14446269.945 509.81 7205.55 1118 6597.36 27098.97 251.468461.47 14333 63798 51182 26949 66287 1330317735.34 5214.44 12908.11 9753.07 8369.48 34470.21 -97.5633479.87 5050 45058 16283 33825 65093 -148

10900.946 5429 13762 10504 8687 117662 -33323369.688 1423.07 18482.79 18579.62 1326.24 10293.02 -429.2613318.62 4179.48 8276.03 1256.68 11198.83 15964.87 3.217920.396 2950.71 8245 2834.36 8361.35 14413.04 3.0194484.63 16728 83889 16138 84479 303537 -660442173.3 28895 226024 13136 241783 354268 303412830.5 914 24123 0 25037 37967 -314478.01 2312.39 3577.9 58.4 5831.89 8735.51 64.03

74999.05 13232 115621 44653 84200 251751 9983253835 50691 3059912 2028971 1081632 1408327 -37469

144462.76 10578 142713 143155 10136 9708 43942372.8 11853.49 34001.97 33813.32 12042.14 34639.04 660.89

46132.62 8641.76 44261.48 37581.11 15322.13 12281.13 3188.5515265.47 986.59 10005.27 7633.1 3358.76 13048.74 158.869312.671 2106.07 25770.13 5996 21880.2 80671.13 -75.4215889.58 9930.83 8194.68 5077.4 13048.11 15874.02 766.83325530 71950 123267 0 195217 283053 7411902.85 6852.15 -985.85 0 5866.3 6533.23 -131.11

2256.02 4119.34 4362.09 800 7681.43 8069.77 -71.63439073.9 75166 146135 53158 168143 631608 1727118525.23 745 12389 712 12422 26756 -170

137513.04 9110 96726 70616 35220 408074 133445982.6 5672 28286 21333 12625 59419 1857

120091.1 15784 99748 2883 112649 192722 3914151849.8 26995 95995 21211 101779 330229 400

13270.579 3011.44 14187.29 10322.94 6875.79 39274.62 430.9393728.166 31485 169549 116541 84493 25131 -190324452.128 2022.64 1511.88 0 3534.52 1267.74 -43.05234353.4 67403 151814 0 219217 100517 -1099-107.66 14491 3394.5 376.66 17508.84 57334.98 -168.44

35058.18 11848.14 49843.16 6158.25 55533.05 163603.8 -376.8915388.69 2613.35 2016.88 0 4630.23 6392.99 -222.23

145226.75 27582 268444 105391 190635 478030 15663403.02 16915 94299 0 111214 169499 226711612.84 1860.43 11449.49 7596.77 5713.15 36773.09 2047.66

Page 123: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-1969.102 7754 14242 0 21996 31965 -35815211.32 5491.99 31517.32 0 37009.31 21637.69 -338.1322690.12 9280 21441 183 30538 27841 -54685990.52 23703.71 94579.66 24653.55 93629.82 137597.5 1546.08536531.8 37128 267492 1945 302675 279933 5461

18688.258 1903.74 20336.77 10684.21 11556.3 67347.89 1583.077066.24 3936.6 2801.32 2215.56 4522.36 16336.98 -32.36

10744.25 6179 12822 3427 15574 78145 82066700.2 3893.52 37203.13 0 41096.65 51250.26 777.66

38540.08 2669.85 10791.74 0 13461.59 8162.52 966.326360.015 2143.36 6830.17 1141.48 7832.05 19784.06 468.586351.85 2485.81 4086.08 12.62 6559.27 6225.19 -28.52

17538.68 8959.2 23946.6 279 32626.8 26564.33 240.9317525.464 339 19740 11520 8559 22646 -683379280 414952 2847835 2517333 745454 3658855 -575999943.749 731.81 10901.95 3300 8333.76 129665.2 85.4767176.93 7372 80086 51575 35883 275661 -88143557.59 2483 74667 14764 62386 197385 68838263.15 913 40696 27068 14541 52603 -233

128491.76 9387 72201 39532 42056 320474 -256912773 887 27686 5180 23393 35209 -6

306570.88 14941 280853 254380 41414 737510 1444525547 44722 597196 239308 402610 422169 -17727

12851.94 4033 15383 3521 15895 170136 -394201070.7 57372 161332 0 218704 123542 2741

22217.655 1688 21453 16040 7101 40252 2073207.134 8313.48 3642.45 1510.41 10445.52 45978 903.99

11275.48 3342.18 9658.95 3817.8 9183.33 24070.52 -386.978175.81 12985.19 36017.59 11191.7 37811.08 94216.39 -764.89

41985.55 1844.07 22710.57 17724.01 6830.63 62034.91 -47.9416854.818 832.6 17416.63 11486.84 6762.39 36874.19 -116.596855.27 8611 77964 31162 55413 22210 42511065.97 6593.1 21500.93 187.45 27906.58 21062.38 545.38

16744.889 4495.99 26155.34 13912.62 16738.71 56185.01 155.6318584.04 2991 18571 9052 12510 31005 4424002.48 7647 11696.63 18670 673.63 99340 4311551.89 3347.73 16819.23 5425 14741.96 35785.59 271.4649769.05 9695 71704 26658 54741 91147 -49810885.07 6512.34 22783.3 0 29295.64 32611.46 -313.4378601.91 2527.83 28763.99 4522 26769.82 167436.5 -215.57287.14 6882.26 17321.82 1020 23184.08 87669.82 208.7

632591.9 16137 494102 434958 75281 44035 -10029045.69 20667 20671 1000 40338 25339 382

757827.8 202609 566435 88439 680605 1667302 17764511927 1236639 3130072 449970 3916741 9108170 9362434588.55 1215.61 12105.87 0 13321.48 40225.93 -445.68124420.1 3104 36983 23556 16531 97402 134533960.67 6715.05 36710.77 15168.13 28257.69 60742.54 1368.9361856.05 6496 59850 2200 64146 65101 33531887.83 1717.51 19096.7 7814.1 13000.11 97889.05 1379.3317054.03 1317.24 10457.38 5044.55 6730.07 59865.08 863.834987.07 4738 24876 2008 27606 179757 68517918.63 1049.17 11908.52 7219.8 5737.89 88353.98 1245.77

Page 124: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

15252.8 13220.91 19796.99 500 32517.9 102631 921.21930698.7 247566 700588 474684 473470 3247485 30086231091.1 11338 122229 3500 130067 355696 527524177.29 9733.12 13419.58 9143.35 14009.35 61159.25 -24.335404.711 1352.15 848.07 0 2200.22 2274.35 34.823340.08 3591.24 4769.87 530 7831.11 7823.71 597.537159.505 1285.72 7246.08 1937.1 6594.7 5143.06 -285.6531118.86 5414.89 43999.15 24913.59 24500.45 32059.03 4329.28285613.6 146564 156605 42058 261111 2166846 -4414008.65 7514.55 16867.26 0 24381.81 11574.15 501.716750.414 1011.93 3091.37 15 4088.3 1606.99 -45.1942064.82 4737.57 20955.99 6000 19693.56 44696.21 -129.9829616.44 854.59 18126.19 12627.45 6353.33 33546.04 101.5116064.58 3569.11 20256.07 11179.88 12645.3 38293.48 59.77119495.3 5452 115559 59160 61851 194193 1594363343.13 5698.09 65134.3 59452.9 11379.49 41926.54 2041.93251737.9 13877 216162 86286 143753 702750 111411054.43 1161.28 13175.76 2200 12137.04 60504.03 106.61247042.3 14773 227261 82927 159107 393803 -196383996.24 6642.27 73438.86 72674.51 7406.62 17628.83 9965.2530039.31 3933.01 34450.3 15517.4 22865.91 79870.79 -28.889670.45 9213.69 51158.66 27700.71 32671.64 65317.42 11069.4416986.53 4917.73 4444.85 1558.4 7804.18 10386.46 36.5336116.1 10902.12 48937.04 1800 58039.16 66226.81 3220.76

12537.37 58.24 3736.51 2015.1 1779.65 7784.38 3310.5825182.12 8137 27139 14930 20346 48691 18399718.55 16177.65 22273.75 0 38451.4 82229.92 -1029.0252290.27 1107 42874 1400 42581 23001 218112651.39 2469.28 15124.06 6254.67 11338.67 50857.23 627.1321890.8 1427 22148 12455 11120 144473 -1151199 47200 63526 73439 37287 76166 -297

28629.1 7979 18983 0 26962 134547 -14236699.62 5245 58037 14672 48610 99587 38057800.54 1145.46 7198.91 0 8344.37 38762.11 -68.9933088.3 4156.5 4875.46 0 9031.96 20074.88 1388.389350.79 3044.21 4039.24 0 7083.45 4487.19 -16.04

42314.23 32594 72498 23151 81941 45771 -27307139.01 1148.6 5536.74 581.51 6103.83 5903.44 273.81

66593.35 6575.04 21363.98 4725.1 23213.92 34533.4 3530.4377312.31 22199 100951 23467 99683 39441 -10887755.89 2738.79 11835.88 0 14574.67 7707.63 -138.43

52806.31 7551 54058 0 61609 128638 -72538069.89 2529 50590 28273 24846 95546 319532618.63 533.94 14256.92 725.28 14065.58 17619.66 2397.672725309 782569 2900168 283988 3398749 2781339 -538722128 4955.88 7479.72 6590.88 5844.72 23337.8 82.05

60485.81 5250 44425 350 49325 56932 91973454.83 28399 8808 1978 35229 20618 -227994148.6 61942 99961 62807 99096 66546 -11931

385193.8 21731 270883 150260 142354 331022 -875750105.66 9303 43665 2073 50895 122044 2257150961.4 21246 68142 7240 82148 137208 -249917290.93 16852 23419 1878 38393 32460 -140

Page 125: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

27833.07 4717.15 7753.7 2240.82 10230.03 12376.96 978.098159.125 976 10407 3500 7883 15231 441

12602.739 3444.91 11472.45 6532.02 8385.34 18560.84 -364.5244344.58 40606 45243.01 64264 21585.01 414566 3913

20110.717 1118.52 24556.77 15542.18 10133.11 36380.86 192.925575.58 630.43 4826.17 3706.01 1750.59 5491.28 -64.1823991.51 4041.57 26556.42 19547.28 11050.71 56982.74 561.29150417 23214 42440 1716 63938 118139 2893

19329.24 26256 32403 12403 46256 338495 60014696.56 3448.35 27323.43 8489.11 22282.67 59198.8 -556.3517431.23 2063.93 18734 1005.08 19792.85 54868.73 -151.0555030.67 5686 61212 28824 38074 16580 37369905.28 7213 68350 45943 29620 94833 41842707602 342640 1357651 641082 1059209 3855745 -9574035673 198181 2040128 1012586 1225723 947641 83137614730.2 36565 411016 163949 283632 482608 -24992533982 244233 2457651 1273568 1428316 3068504 6778824279.85 6409 18702 6947 18164 41438 518225135.8 30309 236223 48913 217619 190111 2428

1196612.3 53838 1042513 685186 411165 1452108 143151164765 358058 -426 503850 -146218 2202869 36265

227049.97 10610 224435 162634 72411 244260 -167042299.56 9096 37390 2127 44359 57607 -1748332374 10711 266999 65286 212424 417027 13713

35568.83 1480.82 38615.96 21374.73 18722.05 69513.44 2848.3987745.57 5754 67662 29781 43635 121444 -137576327.32 15485 111207 64053 62639 216200 40541909839 69509 1382867 739673 712703 2622820 264858014153 754776 6020522 3824367 2950931 5086800 30374636196.9 38197 194202 131 232268 177628 -289535859080 8760240 32920225 33497000 8183465 5957981 189572275964.8 8627 2148560 2010706 146481 57953 261911818439.5 68400 1502292 1518302 52390 368154 -13130339142.07 10859 46303 9684 47478 72090 -117336481 800032 5228387 3918140 2110279 4880741 234744

1005821.8 35035 967797 498323 504509 1688062 -7255426613.1 76630 250176 184975 141831 622800 8873114541 83018 2119602 1258425 944195 1229193 17967529585.94 13585 43948 16 57517 57423 -57123144.62 6794 33770 477 40087 243744 11017497.36 8554.02 7832.41 120 16266.43 41484.39 -155.9237559.64 10990 25829 25200 11619 53210 -174373434.4 17306 311426 143219 185513 591518 10292151338.8 5846 77389 78972 4263 194246 61782132558 51737 1057736 558343 551130 1568435 8359963175.62 2341 50920 10833 42428 76336 -9911401342 278421 1990193 99998 2168616 1979333 5173

124439.77 9189 99123 50398 57914 102035 12783397751.6 17225 316591 171371 162445 804120 8136258878.6 33410 105358 18631 120137 281868 -185122499.87 1460.39 29141.73 10910.19 19691.93 26329.98 -2204.4233904.35 26822 47608 12417 62013 133644 -236290690.4 13690 59259 180 72769 72349 4345

Page 126: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

11749.65 2350 15313 7542 10121 18995 -393217048.09 6240.31 2878.4 0 9118.71 5247.39 475.9516066.35 3274.46 11565.97 127.81 14712.62 21255.53 123.787998.687 6683.82 11447.16 8178.22 9952.76 27374.04 -238.875857.257 1056.14 2500.57 123.4 3433.31 8007.87 -5.6134255.64 677.76 24385.35 16997.73 8065.38 28293.15 -116.3516017.49 4390.8 9330.34 3787.19 9933.95 23885.54 407.68107690.3 41385 141691 84674 98402 40383 20912267.56 11972 18283 733 29522 15150 -267224915.87 4071 34856 17773 21154 43078 -7388642.89 2421.07 20804.96 464.36 22761.67 16300 -155.34

49610139 3993362 47671931 47734430 3930863 3636162 -47673955427.1 26713 879530 792357 113886 73729 -822

2237423.1 276325 1504891.5 1528896 252320.5 276952 -28682110159.2 8499 99945 24837 83607 161695 -126013050.08 3805.16 10044.21 6190 7659.37 9918.08 -18.33

14140.105 1526.6 16028.61 8025.13 9530.08 21272.87 -146.13119271.9 15576 62796 3100 75272 74070 -1100

136339.74 28827.36 61972.6 49950.5 40849.46 99149.34 615.043140.4 3801.42 8046.52 400 11447.94 23173.42 -71.97

296675.2 61662 180973 195147 47488 33465 -8425477.55 1122.72 691.98 250 1564.7 2217.49 53.394109.583 1548.54 1060.28 0 2608.82 9175.45 -54.92168034.8 29959 105952 5420 130491 172262 25171433.59 4521 69474 15533 58462 167235 1192

176757.91 4034 197501 101805 99730 578257 22032-1792.5 8590 -704 946 6940 7946 -42

26478.29 4856 32139 7312 29683 41592 2177321.448 1729.98 8902.89 3017.22 7615.65 16510.77 -75.9111133.93 3976.95 19565.85 326.88 23215.92 36697.46 469.629884.77 5710.3 236.45 0 5946.75 1628.62 -18.31

13048.58 484.48 13161.35 1975 11670.83 25979.48 579.6122180.14 1663 30347 8634 23376 49781 2941362.19 6273.87 30967.75 2662.14 34579.48 59890.82 437.7188071.29 5584.05 17659.46 0 23243.51 59502.96 -106.1638322.44 2136.35 47537.72 22000 27674.07 89373.38 -213.4521416.94 1475 4204.13 150 5529.13 18521 -375.82

9738.6 4332.61 20825.9 3342.31 21816.2 61887.82 129.241270260 29133 806898 13138 822893 566805 498346528.32 11276.7 12508.3 3256.52 20528.48 43355.16 -218.43117279 8891 77731 39902 46720 144329 5628

103144.3 122141 96993 56109 163025 80978 -62408711.771 3071.16 11999.23 4275.57 10794.82 24998.73 827.5818685.51 5819.72 13811.45 1207.5 18423.67 28752.82 2577.6216293.52 5749 24660 9700 20709 52565 -73197952.2 26534 73444 26925 73053 161444 13655430.839 3488.93 5687.01 636.5 8539.44 40410.76 408.79

140806.73 13376 100313 60486 53203 186722 101595285.612 2340.53 8870.15 1478.43 9732.25 41313.07 -209.8262244.89 15932 91045 18073 88904 194748 4552

10877.251 897.46 20571.92 6306.59 15162.79 18658.33 1508.2419805.36 16614.43 11846.98 0 28461.41 14221.83 -197.6222609.19 15677 40762 14352 42087 21330 -3006

Page 127: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

18690.457 2944.26 14543.66 15734.59 1753.33 35936.24 -111.0629169.53 1580.16 30693.72 11952.32 20321.56 33720.36 141.2146250.6 21922 203776 20491 205207 701321 -109421895.95 8686.65 8758.01 9018.1 8426.56 25095.48 -298.5534491.25 5636 25474 8357 22753 57379 -221

9482.7 6157 21845 1000 27002 24340 -2998938330.2 11271 853844 663087 202028 696927 -38258-1122.046 7840 7407 64 15183 37529 -23110569.72 4497 5792 5514 4775 25667 41015473.75 1163 7471 2124 6510 52155 -13921318.95 3306 30259 13539 20026 41519 -38517156.97 4260.31 13275.04 1870 15665.35 21897.47 658.2631744.64 1685.09 27272.13 6238 22719.22 43282.51 -184.2588919.74 8623.61 17886.9 466.3 26044.21 19952.07 95.5810737.93 13081 8774 13435 8420 101702 8-2783.144 11814.11 1319.18 265 12868.29 27372.27 -63.039081.718 1789.09 5335.1 5276.03 1848.16 19153.35 925.7194738.1 4316 135224 70938 68602 197153 10549632.51 1479.38 11963.9 600.36 12842.92 36700.59 -52.1

326221.6 113710 174339 13302 274747 459132 -1362315339.29 51643 -12272 9596 29775 93455 2235965.367 2827.17 9577.49 1753.34 10651.32 29521.11 547.25653987 19586 608690 515123 113153 192986 5151

5638.956 1495.9 15668.72 300 16864.62 14775.26 -304.1520155.51 1904 17258 11967 7195 47602 -101226722.7 117007 283007 196371 203643 108789 -105402282.57 4406.59 5215.33 0 9621.92 26766.65 139.42

3173.274 4006.4 7357.18 1.37 11362.21 13434.74 544.9614402.08 2085.48 15301.45 3502.63 13884.3 32448.98 -47.625166.92 6450.71 11760.92 0 18211.63 13436.27 -601.99

52261.44 5841.86 34543.15 423.15 39961.86 84395.87 -210.531319785.5 332446 1420938 714495 1038889 4652649 -61899243970.5 185372 215726 136030 265068 692280 3816647992.7 17728 46056 0 63784 212595 -1631

657005.77 7674 682944 631303 59315 22462 -21618311862.37 11500.91 15072.5 0 26573.41 130252.8 -94.6162879.3 8602 58314 5531 61385 254641 -1041

93061.46 4684 72751 52112 25323 135864 443245712.5 17756 46083 0 63839 109292 -46213069.7 2293.4 1835.36 0 4128.76 13256.13 -74.38

50047.57 5329 45106 1854 48581 39151 46789014.61 7176.52 10279.81 0 17456.33 17057.51 -178.18

12163.666 1349 20173 6405 15117 31764 -32218472.28 6577 27944 8536 25985 60725 -94939376.3 5621.49 9999.27 0 15620.76 2819.47 108.2

20399.49 4100.03 670.3 0 4770.33 4459.95 53.474091.727 5892.41 1572.57 3398.04 4066.94 5977.45 -359.785899.098 1846.89 6591.86 1726.36 6712.39 12001.06 16.6221294.2 3343 8864.02 735.65 11471.37 5329.7 -25.1

916477.9 76791 295815 87606 285000 320119 -236404666.3 58445 260293 31567 287171 344891 17559

6005.1 4217.95 5255.39 3200.65 6272.69 44601.56 136.31287085 40717 173795 76902 137610 428059 10143

Page 128: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

9504.89 4802.26 14254.77 2526.5 16530.53 65282.3 -490.2215289.05 3593.87 18613.85 11019.68 11188.04 32399.79 167.9467711.78 25011 84710 55565 54156 284190 59889569.05 4055.1 18178.67 14519.69 7714.08 29242.29 220.7524227.71 3185.48 47762.45 8465 42482.93 25139.11 491.973934.97 6016 72417 27677 50756 164703 28312935.47 5538 21262 5450 21350 39642 -176

65628 15414 110819 0 126233 118713 190426841.23 15328 33133 0 48461 93950 63066750.11 12421 89351 46699 55073 96815 679449731.55 9872.55 51774.23 9550.3 52096.48 202549.1 -888.5149796.74 9774 50777 48604 11947 66511 -20

27930.966 4134 39339 26043 17430 100417 -180207473.9 3514 180491 72970 111035 457655 -2245372.018 5082 18521 568 23035 38619 8016280.62 3074.76 12326.06 3865.38 11535.44 40997.64 765.6

12083.52 969.67 21585.7 6241.51 16313.86 44755.79 494.0883075.81 4607 43853 5023 43437 84012 198933996.84 4352.4 18363.61 2000 20716.01 26759.09 6921119496 88784 329856 113624 305016 629667 9147141699.3 27019 53665 6659 74025 112628 133316145.44 333.74 18948.76 1560.25 17722.25 23430 1169.410795.42 1034.58 4740.9 0 5775.48 7716.64 -33.1959412.95 24147 52265 34577 41835 10289 314119167.8 22043 60205 8706 73542 131637 523

7909.7 6100 17928 0 24028 81818 -25408098.066 0 0 0 0 0 021834.49 3595.22 20267.79 11208.41 12654.6 65788.8 701.81107923.3 15226.29 55993.72 22058.59 49161.42 73307.19 -7462.035357.647 2126.67 7951.46 0 10078.13 21378.83 -111.86

15662.529 3771.78 16416.41 11823.19 8365 76341.87 -14.3718949.35 17826.82 20531.99 14150 24208.81 37362.39 -59.9115515.36 14244 16753 19454 11543 108136 15318337.49 2317.2 22241.69 12539.26 12019.63 36712.71 698.41

16948.589 3912.47 28038.51 15367.72 16583.26 24706.11 -654.0217585.55 1319.51 17517.06 355.1 18481.47 23013.12 440.383534.77 4770.81 6341.84 49.08 11063.57 8855.77 48.71

112165.1 11060 40076 2633 48503 96679 47030239.21 3818.74 -412.79 200 3205.95 2631.76 -5.13

21074.661 2780.76 30557.23 18072.01 15265.98 38476.76 -960.2142895.25 5083 28287 2881 30489 38732 -667100898.9 17292 60409 14030 63671 97115 182722734.2 4988.55 29185.8 12563.54 21610.81 98277.62 1592.2319638 2640 25569 15238 12971 48357 755

11403.15 1761.64 6693.5 751.27 7703.87 18516.71 197.5716771.45 3051.75 23522.75 7781.49 18793.01 36860.21 1511.96792.19 4362.23 5208.48 0 9570.71 9567.96 -32.46

202414.8 23235 140228 77275 86188 307455 -691131036.81 7922 60582 13882 54622 73804 50952529.61 2353.51 53206.61 47039.2 8520.92 25155.75 651.395541.971 1811.76 5571.79 533.47 6850.08 8656.04 360.527747.47 639.93 6208.83 1937.4 4911.36 11956.01 1020.16

73849.17 6413 54637 22173 38877 65399 1036

Page 129: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

6411 4502.37 22474.18 1840.93 25135.62 25035.09 218.934102.32 4170 8286 2205 10251 22359 3178348931 526083 7549951 7235510 840524 489089 -86361437813 83871 369704 105325 348250 822813 -10195104.877 9641 6633 6264 10010 124489 5287538641 962197 140381 698 1101880 966534 17660831.78 7051 42531 23835 25747 82593 67762924.02 28896 135458 0 164354 437708 33215288.823 3151.57 9177.95 2690.17 9639.35 40419.27 459.694962.08 5662.82 16563.32 0 22226.14 31455 143.8318326 1526 18172 11645 8053 35640 243

37517.16 7833 63512 11787 59558 55559 -114035687.51 3837.33 33977.45 27064.64 10750.14 52709.47 578.1458272.82 4946 30378 13049 22275 30607 35410563.77 1939.35 6973.94 7.5 8905.79 10294.16 -1694.3416068.5 18085 18752 0 36837 17251 -437

38249.97 2874.78 50196.49 17747.08 35324.19 47869.98 -1069.0397548.16 23912 104347 46309 81950 135105 427723519.71 3994 8333 5556 6771 20966 -6111558.67 393.86 11705.44 5265.07 6834.23 20040.53 -245.61

18421.847 3642.71 31009.12 12200.09 22451.74 34739.71 1390.9292653.03 3346 45554 17039 31861 64047 3434314.68 13344 60783 2576 71551 143039 63026617.27 4898 39326 12386 31838 71606 1129864914.3 85391 302854 116295 271950 336410 62389739979.8 173317 648742 314160 507899 1866267 1609816037.56 1687.67 18295.3 4350 15632.97 13711.83 537.2515025.46 2681.63 20732.04 5492.96 17920.71 32093.5 425.4920874.57 1798.92 22248.08 110.6 23936.4 22767.09 446.97

109640.69 12064 138420 50304 100180 239575 305933812.18 2218.14 36500.7 25895.66 12823.18 89628.78 -324.49

15180 0 0 0 0 0 089176.57 6705 78990 57979 27716 96492 215210593.75 2228.49 21090.34 2844.09 20474.74 29940.53 -164.055066.205 4328.93 1329.63 0 5658.56 14583.98 -33.99

6132.5 4216.94 10983.68 0 15200.62 13582.06 324.248238.82 10546.07 14037.82 0 24583.89 61606.48 -14232785.42 1262 24314 14601 10975 51013 -119130572 18320 118326 19132 117514 148129 8489

34489.77 4139.62 33822 21410.39 16551.23 57225.19 3479.6313749.94 1217.16 15678.75 4177.8 12718.11 16702.26 -476.7530841.54 5493 51006 12504 43995 67053 -1186114935.7 6562 120002 14815 111749 148189 515234422.48 435 25930 5776 20589 46582 3268637.448 2476.79 7481.17 1735.16 8222.8 28416.1 -79.28283076 42427 317448 221929 137946 618158 926

389165.9 34482 436304 172358 298428 979398 -723089168.86 6109 67799 36265 37643 169146 5124

1284795.8 45280 1266814 689437 622657 3802447 292482174977 332113 2188285 1307658 1212740 6624256 -18386172658.9 23076 160529 54010 129595 225813 2412

1075887.2 16017 1170777 738229 448565 1175264 2590724121.47 1387.62 5305.83 4738.91 1954.54 6795.03 748.08

Page 130: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

10974.25 5156 19175 629 23702 23463 -12239006.84 1947 49647 26969 24625 48150 33576841.55 1877.49 7896.12 2944.04 6829.57 16266.02 372.31

11139.73 17772 48584 14855 51501 144911 -1979134934.18 11013.97 74803.46 5553.35 80264.08 193178.6 3304.6917959.22 1758.15 18529.66 11832.57 8455.24 38282.8 250.1912637.05 3911 13190 2265 14836 27061 10049297.52 13548 78639 35550 56637 87554 1381749038.1 160914 737470 561116 337268 681547 -1592462728.75 10893 67634 2457 76070 56321 -1341239557.8 17148 215638 57732 175054 266513 921139776.64 9031 42842 6905 44968 95040 -550

116424.86 8904 118560 61750 65714 145300 -2108115513.48 15259 99101 92489 21871 1174965 11255493523 280117 2825729 1212962 1892884 4302145 35903318651.8 12396 279165 179691 111870 552871 102982960.82 9560 77224 40877 45907 95820 -251212457.41 1888.89 15739.33 7090 10538.22 33717.22 461.0212247905 796255 11235086 4858731 7172610 10760550 -50460345400.71 18058 49612 8777 58893 50414 7559673.512 1919 12683 4787 9815 12904 -207320725.9 47163 357114 103 404174 343651 -946832208.94 3527 24167 5604 22090 44433 -260

151978.13 8789 118718 72994 54513 194940 1531819791 91930 1434911 869752 657089 2164279 19146123101.23 3632.42 18323.46 8036.47 13919.41 65870.39 107.21688480.4 134129 632512 0 766641 992363 -1788224527.6 47934 212201 134484 125651 184362 73137255.114 2553.98 10756.9 3.95 13306.93 8533.6 181.54

268205.66 28321 321512 267056 82777 75933 433272.645 5916.32 13484.7 0 19401.02 44742.95 -151.47298892 288195 371525 369579 290141 176145 7025

272591.3 25797 245243 157524 113516 355301 407526855.77 8510 36753 8372 36891 53255 1877112872.7 84973 221004 110845 195132 492526 -171564684.57 19648.4 13962.82 0 33611.22 104331 51.251763.33 12814.95 55215.75 21749.36 46281.34 77427.7 -8155.9612223.51 1558.74 11229.1 4600 8187.84 23431.36 8.03285537.7 11038 119426 32363 98101 174351 -18749601272 457925 8194516 5104493 3547948 10468580 757099126844.6 834 109746 0 110580 567786 -3243187993.5 30848 337720 11 368557 385705 -796

11832.468 4337.11 11929.35 6791.51 9474.95 17459.37 -35.29639.594 2840.33 13896.13 5866.4 10870.06 27078.86 89.1338957.56 343.83 43469.17 0 43813 16287.33 1930.14

5013.6 6651 25680 2199 30132 40046 -11436452.94 12602 27003 5805 33800 154626 635172574.3 20756 65760 12762 73754 88735 72044951.86 1228.14 7182.41 0 8410.55 16041.12 -13.52536.46 31852.32 23615.77 17908.89 37559.2 57575.45 -158.56

89785.11 6366 126584 25082 107868 241668 -1110242539.1 45649 234147 8821 270975 418190 1531535859.1 15890 533586 173839 375637 641245 -1782

Page 131: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

279134.8 27470 286830 53065 261235 312825 29619136.37 11418.46 28104.65 1340.01 38183.1 62142.69 -678.02

47156.24 11981 58078 29539 40520 220170 11153398.43 6829 52818 11595 48052 96420 1391394689.1 61598 223945 3791 281752 358238 -64867201.2 22907 36165 200 58872 185390 -1678

143933.3 25535 55729 929 80335 187878 546261192.1 5390.23 53122.32 49836.99 8675.56 10287.13 -1668.096409.06 1808.34 16833.74 1415.4 17226.68 81193.77 254.59

10280.29 4412 25559 3355 26616 44769 23113967.7 1950.58 21488.2 0 23438.78 14346.35 -210.88

12375.94 2277.01 11019.21 6047.75 7248.47 13710.24 384.82336524.7 7657 113582 36805 84434 189126 1466859759.25 4803 46211 1896 49118 58704 -1615746.74 2461.64 24677.31 1765.01 25373.94 34656.75 1384.9681841.62 16847 115209 40640 91416 118671 -499273941.32 20419 83641 33927 70133 138775 -566912468.2 75762 325699 36034 365427 679822 3754710457.94 5895.03 31552.34 0 37447.37 18471.13 -410.1420068.02 1332 25257 6666 19923 45441 63848907.81 4549 54635 560 58624 61336 339430480.94 15415 22623 0 38038 30073 -1928114.73 3934.43 15624.33 6023.67 13535.09 35835.91 146.213840.5 3445.43 12902.93 5860.7 10487.66 47265.75 -385.52

13442.73 1379.02 12314.61 704.8 12988.83 13627.32 -276.5235180.048 17174.99 24823.95 46187.37 -4188.43 60390.69 6688.8151145.108 3169.03 51628.37 46640.01 8157.39 80493.33 -13.4124298.36 35657.78 26626.44 18122.6 44161.62 59351.71 -1744.42

106127.53 8012 118123 28021 98114 150208 227335368.08 12216.48 34420.01 135 46501.49 79705.88 63.7

11540.608 10853.56 19893.66 15532.32 15214.9 127774.3 1315.62376298.8 45837 261649 49888 257598 479815 1646421234.33 8739.82 17789.34 0 26529.16 82072.86 1652.2935398966 410028 34199571 32423680 2185919 2049101 5135212596.98 3689.61 5857.19 3901.15 5645.65 27221.3 133.85733037.9 28439 579652 394884 213207 367236 22372843559 20941 245291 50000 216232 322531 -8110

67993.26 14624 81357 16711 79270 129240 44738290.06 36851 59821 45 96627 58863 -182752141.53 19424 71939 906 90457 182076 110750801.16 528 36925 15381 22072 122226 -5516186.942 1113.23 2003.65 1228.01 1888.87 5630.73 1336.0227824.51 1711.78 223.94 0 1935.72 6554.85 374.82137753.4 21244 44945 0 66189 156479 47614833.38 1481.14 3153.89 0 4635.03 5579.96 291.91

57978.89 13150.41 25024.74 0 38175.15 41502.29 2500.54764930 68354 449683 255555 262482 717225 3016

593361.3 26085 381064 197911 209238 483817 254041421047 112777 668469 246329 534917 1044918 -598587060.79 245.41 202.71 0 448.12 2051.46 -116.998655943 343062 4421206 602965 4161303 4788093 -9688873999.4 1611 416549 293068 125092 128215 1946025059.22 2740.78 14901.08 10500 7141.86 23062.33 382.26

Page 132: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

20659.65 641.6 17540.39 11797.25 6384.74 6246.55 614.3525158.18 4798.42 6226.42 2965 8059.84 13715.4 676.6

14276.988 4246.09 13863.4 8785.6 9323.89 24340.82 -105.2340482.61 5292 24807 6728 23371 45219 427480654.3 134984 591122 183454 542652 1567960 17687674.096 7036 23258 7500 22794 88139 -13496268.51 28822.69 39429.54 0 68252.23 16986.21 -77.02

164436.05 28588.75 77812.45 0 106401.2 45746.11 -355.3710440.56 2695.03 9946.88 7402.61 5239.3 77177.1 581.21

1090343.9 30087 790144 619274 200957 623092 381181907.595 5349.41 12646.11 64.61 17930.91 24199.31 -339.1426501.48 2306.38 28070.15 12936 17440.53 72966.52 338.02233286.7 101223 246812 151337 196698 112596 -351112218.96 8360 25474 14521 19313 50840 -5931754.11 10520.74 35695.06 2471.05 43744.75 28248.61 2859.71

9387.7 7141.09 9022.14 0 16163.23 34804.49 163.448643.534 2491.46 8308.73 5364.4 5435.79 96768.8 145.7616451.08 5890 48382 148 54124 125073 -32647190.17 3585 35082 17243 21424 47206 9972394.415 3852.71 6002.98 0 9855.69 57477.52 -107.3250036.91 7916 40869 105 48680 55344 134

110880.93 48753 167860 63695 152918 54505 -22085190.45 5789.37 10094.5 3487.32 12396.55 15338.39 1396.47

1325355.1 38643 1301628 820099 520172 1265735 2478529693.74 9614.67 36227.84 15850.88 29991.63 59114.48 638.6738006.56 7354 45589 5608 47335 75794 26022195.71 5491 20941 15373 11059 36420 1722

109463.33 17513 91688 27847 81354 213813 17159345.62 2498.59 3963.49 1229.65 5232.43 10549.65 -11.38

589075.9 25988 572946 491176 107758 71730 -599194743.71 7744 246008 137881 115871 833954 253416383.43 697.08 9113.96 2089.81 7721.23 15885.27 -48.034457.824 2713.56 8621.18 270 11064.74 13268.32 -59.11335930.6 45995 331779 268339 109435 718767 -82284236.87 3089.39 10906.75 320.36 13675.78 28624.65 -14.68

58817.16 4069.44 25132.39 0 29201.83 46883.28 1124.46309672.13 9548 325012 232648 101912 159395 -78915211.62 6749 20902 5890 21761 39182 419164640.5 35990 96550 31686 100854 188800 745894127.3 45513 148474 12691 181296 227769 2170

25563.14 7337 52507 17754 42090 105889 470078486.11 10619 85406 25411 70614 236178 -164714605.63 7923.55 14523.98 2183.8 20263.73 22735.22 -401.0450780.56 1989.77 65067.64 37660.15 29397.26 113396.1 9993.451206324 408845 387579 462214 334210 1061786 2997

416003.41 82211 416652 423212 75651 155470 -40028601621.4 42995 361640 21813 382822 736651 -339236260.692 4525 11342.67 4714.34 11153.33 29512.15 114.0821268.28 4228.81 4294.38 0 8523.19 804.49 -71.8812053.32 788 5411.59 2438.68 3760.91 6748.28 672.52620735.9 14941 429083 19 444005 141711 -239014246.91 4447.59 11140.8 0 15588.39 19129.2 594.1125183.09 2052 41174 4000 39226 132658 4528

Page 133: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

159394 57390 173444 26916 203918 318690 -3596980.9 1223.66 2848.05 2120.26 1951.45 16203.19 438.56

34062.41 7954.47 3202.37 1538 9618.84 29427.35 9.1617375.46 7767.05 9356.93 125.2 16998.78 20294.93 -173.26595991.6 13902 67561 0 81463 100767 785162877.04 6476 44183 13026 37633 78467 -166

1100966.08 110077 528763 1122625 -483785 311924 17442396.391 5504 17904 0 23408 68023 24824302.2 25393 579450 219984 384859 344082 771414741.07 7434 21695 4130 24999 61015 -18219268.44 5362.92 17916.33 4129.4 19149.85 37133.18 -415.096391127 216076 5797449 5037448 976077 630972 864254

1374119.6 24207 1086140 441460 668887 1174456 180412837.63 344.74 19989.12 1613.45 18720.41 24807.52 1327.99595681 3712 618617 588382 33947 7255 -558138042 15050 21642 2 36690 16637 -1646

59479.29 516 99571 0 100087 106394 -659288930.09 4855.91 36288.9 7850 33294.81 43248.13 2648.4927151.69 4819 30770 10151 25438 36282 -1176072.947 3693.25 2441.06 0 6134.31 10112.15 -36.32136011.9 7433 93930 37068 64295 94164 11865349.77 2212.73 2080.99 0 4293.72 28522.7 -234.728424.93 487.87 8678.2 0 9166.07 30111.54 -4.619335.78 4085 13356 1677 15764 33842 -83

274279.5 18410 65291 10853 72848 433617 -376228457.12 6210.88 33353.79 0 39564.67 70062.92 97.5644118.14 3161 46821 30926 19056 376841 -3245744.59 1104.14 9624.36 984.41 9744.09 13558.09 -13.2225486.3 15815.65 39275.63 204.17 54887.11 39431.18 -261.12

32529.43 5973.1 15531.56 170 21334.66 62582.14 -146.7315166.09 3618.61 12943.1 4343.59 12218.12 39697.94 -210.442552.08 4554 59917 21313 43158 82641 4466179596.7 30770 45100 5199 70671 100283 4321239239.2 3188 153526 114916 41798 66764 2038

176946.83 31324 132529 125689 38164 31528 15923726.36 4611 17871 730 21752 80786 -8715337.48 20436.93 3185.55 7374.97 16247.51 55443.58 -245.8572425.8 56636 68199 4999 119836 296816 -2392

36750.66 7217 58216 24 65409 35927 187132686.2 13519 91926 34863 70582 266642 231858923.36 26292 29415 8 55699 66929 236151390.7 7029 46573 19100 34502 75458 29257562.734 3627.72 14486.02 4650.9 13462.84 30242.54 592.2340043.41 5847.65 36810.32 33114.78 9543.19 36661.07 309.520339.04 5716.16 15617.36 45.05 21288.47 11609.25 2262.678445.26 1771.18 6391.49 990.62 7172.05 42345.21 -266.35301.04 2822.46 7432.29 0 10254.75 6336.13 -49.54

12386.04 6097.18 13185.77 4486.05 14796.9 16708.3 133.5100291.46 49247 118796 110462 57581 323264 -1626

7637.93 3448.47 7165.57 504 10110.04 10787.44 -563.328890.83 13433.28 -3891.68 5255.9 4285.7 100181.6 -715.07

8327.994 1116.31 5552.11 3908.59 2759.83 9411.29 -127.9637687.67 2680.12 22082.94 2310.52 22452.54 45313.83 -446.6

Page 134: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

76756.27 4688 53885 28544 30029 80593 8024460.23 4504.53 37258.85 243.84 41519.54 42418.41 1292.35191437.3 101820 270916 104620 268116 797102 8054029.445 2094.48 1506.51 0 3600.99 6656.32 -31.5433233.86 31845.81 24851.5 0 56697.31 122694.9 1834.2122842.5 0 0 0 0 0 0

121060.9 17013 3117 583 19547 61650 1056531.86 8652.15 14142.29 1299.26 21495.18 24509.64 599.97

4496.553 2991.54 9420.61 440 11972.15 62179.61 462.3862649.17 7022 52364 19508 39878 175858 280110379.03 1786.3 2164.18 280.04 3670.44 12829.51 708.4941914.73 11599 41299 31972 20926 280945 13687720.247 9131.78 35204.18 8624.43 35711.53 5521.09 222.657087.92 2424.38 589.76 0 3014.14 2510.36 -58.43

42224.48 708.51 6321.56 2615.72 4414.35 9704 1300.521243293 69833 1205462 896388 378907 366242 -24172827864.86 8079.71 14868.93 160 22788.64 21987.14 212.82148861.5 3469 126678 114055 16092 80406 2523695.45 7721.43 3191.53 6.88 10906.08 21240.44 -234.316543.18 10870 24633 16523 18980 145674 -889357.856 2081.9 4358.29 4366.86 2073.33 24827.7 111.02190524.3 22179 158407 43247 137339 456067 178911654.98 5979 31618 2258 35339 66648 -31

1091167.3 110422 624666 546499 188589 203271 233534775.68 2306.02 5955.12 1712.5 6548.64 40883.86 -71.6826094.2 8558 28806 19161 18203 31824 517

12688.585 2487.35 7790.03 5553 4724.38 16969.79 1465.2879245.77 32002 79734 66088 45648 40251 1542793.09 33000 19576.49 44399.11 8177.38 11575.31 2415.55

12606 1909 14220 7755 8374 38074 -7924279.26 2877.39 9686.71 1841.92 10722.18 69042.94 1250.2916429.54 440.18 14136.84 6750 7827.02 31344.06 105.12368194.9 7578 323076 185064 145590 412986 703222132.13 31833 40024 19397 52460 176281 -5312682582 1609285 313718 2171546 -248543 1077317 -4604919517.84 2796.07 6593.44 2206 7183.51 27390.84 164.01113361.7 29935 61208 34606 56537 97045 27699431.274 2670.54 15230.38 3243.51 14657.41 18663.54 1048.8610702.26 7781 28809 0 36590 31918 -61561164 257154 1229407 415648 1070913 2068925 -388518404.29 3123 19600 0 22723 78233 64

578689.36 642 590179 511846 78975 25554 3683528617.68 4540 32039 1227 35352 106676 200763307.33 7194 55379 17259 45314 91272 143716703.83 4213.78 18557.4 2627.66 20143.52 20536.73 294.8615831.61 5787.53 36084.76 3768.41 38103.88 72979.05 1488.2173667.01 9215 59086 8613 59688 80821 148240244.66 1686.41 19696.7 11034.56 10348.55 35543.96 860.14187279.6 20490 133206 18012 135684 234797 731

378.1 8754.3 5691.77 0 14446.07 25692.76 338.9712148.497 1210.49 15211.01 6391.98 10029.52 19300.1 -300.23109319.5 8411 67658 56742 19327 8987 457637285.79 29572 61625 20009 71188 90863 -1409

Page 135: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

10763.1 3442.38 2573.44 2400 3615.82 14077.43 126.066302.833 2517.37 7240.36 1777.11 7980.62 9248.21 -48.1410126.47 2171.93 8302.46 4004 6470.39 34259.98 86.9412428.12 2446.28 29440.36 6474.4 25412.24 26226.79 1814.5618442.42 5163 16350 2228 19285 44686 -638

10740 3010 27355 0 30365 25077 581775859 336122 481347 0 817469 395081 7844

159706.9 7108 78811 16056 69863 95577 5466562.286 2129.49 8759.8 1870 9019.29 35604.54 -12.7455733.59 22414.01 36915.18 1941.83 57387.36 95259.5 -233.3383086.66 8049.34 14291.54 0 22340.88 36106.19 -299.7912809.3 1514.78 13138.19 6950.56 7702.41 13404.86 -105.43

209105.3 13898 141894 93991 61801 65826 3326953897.24 8611 59859 17338 51132 115069 -68478270.24 3999 82601 51557 35043 58133 -1320114994.2 17000 96146 38331 74815 204671 1047725188.62 9287 38013 649 46651 223129 -212158895.2 18438 42876 161 61153 156204 100773398.5 25003 100004 4779 120228 310654 -274

43690.44 46205 27286 0 73491 1436738 152134981.45 8188 57263 0 65451 122665 42855871.88 15198 48160 39324 24034 115754 -19320184.14 10294.81 20659.97 1567.07 29387.71 114150.9 -817.22

5685.3 3345.25 14509.37 3418.02 14436.6 39254.55 -576.0110626.19 2498.19 10518.51 876 12140.7 10155.88 -692.3113764.4 2018.27 9379.34 3500 7897.61 14510.65 -130.59

27081.35 4513.75 14127.44 2726.56 15914.63 26241.69 -25.81465561.7 23940 349520 322358 51102 302644 -50267842.85 2007.15 9451.12 50 11408.27 11547.55 -383.23

230503.54 7076 205087 146470 65693 153505 -227437863.149 2350.74 36608.29 30683.52 8275.51 75208.39 473.3741598.55 7031.13 13012.81 0 20043.94 28707.02 1730.079186.56 5879.44 5001.28 0 10880.72 22997.54 -55.14

57069.77 11982 41174 0 53156 82866 11751905.32 10345 67817 10725 67437 92380 -334

11007.192 2060.32 19443.43 5097.54 16406.21 18933.82 -202.2827731.12 3147.84 19329.2 2023.24 20453.8 40899.01 490.8

14560.775 750.08 15712.62 6970.62 9492.08 25514.28 -142.2648603.12 3516.76 58653.13 20506.29 41663.6 119053.9 55.9856118.28 13651 77077 2618 88110 46671 -13591589.89 4906.11 8068.3 0 12974.41 23445.15 -240.52

41311.84 8449 51959 33419 26989 144184 179523332.87 1526.84 8048.1 0 9574.94 17292.07 143.634452.062 2459.65 3594.29 690.5 5363.44 4251.33 -34.082869.71 3476.13 5758.56 3 9231.69 10626.5 -632.8962349.2 5746.36 54880.46 54211.93 6414.89 16933.76 14997.57

15522.94 2351.83 22397.8 6160.82 18588.81 17276.07 4.9946195.23 10246.29 38442.29 5270.88 43417.7 121595.5 1390.7634534.41 37741 59463 43524 53680 791583 -2273

21732.227 640 26269 16769 10140 44701 -48193801 55479 303614 103480 255613 90383 -23367

113074.08 5393.23 104867.72 92929.53 17331.42 118623.3 3006.83151660.06 10810 157358 87954 80214 242517 111

Page 136: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

20014.56 1941.37 17807.38 15098.3 4650.45 20400.35 1345.8324927.71 14457.45 25922.03 5762.8 34616.68 117837.7 391.0886818.19 13226 105537 269 118494 122733 -116320312.28 595.84 24720.81 7797.72 17518.93 28908.49 -519.46599.744 3048.65 8827.47 1291.12 10585 18057.2 137.23

107396.62 8114.52 94061.71 53200 48976.23 27565.87 2400.27116710.16 10603 130337 58168 82772 203815 1305649512.89 17018 84388 12463 88943 246159 -433366.108 6252.3 5734.42 497.05 11489.67 24711.06 953.49

6702.6 1173 9578 1500 9251 35537 -1145263.07 3591.73 7864.04 0 11455.77 11791.32 107.84

14763.286 4663.74 14343.02 12612.57 6394.19 25091.65 -27.92355387.9 156999 194105 0 351104 197723 -74612626.63 1664.33 21040.29 6700 16004.62 17446.08 -2001.64735.002 3650.52 7111.85 124.53 10637.84 15082.54 1.78

29147 6385 47899 17412 36872 47831 -172117631.93 22856 147777 98615 72018 358478 -2698228631.8 29379 122406 74440 77345 407370 487529677.32 4217 35454 6617 33054 86807 2223

19790 15737 12549 16945 11341 61790 -1217489 3882 13004 4114 12772 33759 -279

108569.7 16796 44636 35278 26154 96635 -2814001.26 7926.65 14147.78 0 22074.43 13117.42 374.35

15173.75 1707 13272 4041 10938 30409 -27760284.11 4467 76529 20710 60286 269523 -300

5027.3 4943.41 5055.97 429.71 9569.67 357.8 -6.72209574.6 34295 99796 5446 128645 100485 -1206193013.3 19083 200588 68503 151168 336277 27133703.6 53460 51330 16324 88466 122397 4654

35134.82 5062 39169 7303 36928 65749 49467621.96 7100 55638 38993 23745 53678 3019711675.1 148382 424108.9 560483 12007.9 2215434 -2828016988.84 1361.78 13975.48 4136.62 11200.64 44231.47 204.43

3906.4 8057.49 24336.22 1013.59 31380.12 31269.82 -199.9417539.18 7825.72 16505.87 12680.35 11651.24 37414.21 15.98

5554.4 2562 11968 1358 13172 35809 28277983.85 12611 60699 10492 62818 139108 -448145563.3 4184 114547 29418 89313 142375 1798303212.9 151095 321286 75671 396710 159681 -22120568689.3 8916 340609 236032 113493 435090 -341315446.02 1681.27 19930.22 0 21611.49 13740.04 24.8158961.57 18812 5157 4246 19723 53846 11694411.767 5086 1898 2358 4626 40861 33244478.8 10344 32733 5573 37504 82491 1244

16867.375 2329.68 18189.44 12852.68 7666.44 43686.3 1694.5911878.86 5281.83 8374.79 0 13656.62 7071.31 525.2725656.88 2376.09 18249.72 9977.57 10648.24 28001.38 409.6823173.62 5589 33732 12093 27228 152205 7659121.135 889.3 15517.2 1050 15356.5 47163.14 56.2432109.34 6529 44709 20189 31049 223928 -28651747.24 14074 46609 36089 24594 15368 5475340.88 2024.5 5530.68 601.45 6953.73 35310.52 310.84

76124.31 7360.09 46108.21 15651.76 37816.54 34316.88 7759.36

Page 137: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

12289.99 6988 27489 8724 25753 51310 -177830811.75 14277.16 40718.24 2896.42 52098.98 81939.09 738.5

703596.44 29262.46 499753.34 399273.1 129742.7 57805.26 -1619.4467365.8 122961 364946 240915 246992 144581 -74455934.305 2085.87 182.3 0 2268.17 2812.99 -68.2856415.11 7987.72 56243.26 49112.8 15118.18 142643.6 8035.2135825.73 3240.32 24775.35 119 27896.67 23083.46 1935.521231868 256374 444588 160829 540133 613976 924024878.65 10722 15691 205 26208 22113 42235271.27 11741.67 16993.82 0 28735.49 74771.97 -50.4621375.95 889.14 9264.08 3561.48 6591.74 6253.26 -16.76294807.9 146625 245874 53975 338524 528238 164666169.548 989.8 4100.52 755 4335.32 15206.95 126.89

17010 0 0 0 0 0 011109.83 5285 24626 5890 24021 59283 6212426.99 5957.66 8962.13 956.25 13963.54 16687.64 665.4

22057.04 4355 17911 950 21316 57985 12616995.23 10033 21443 7880 23596 148307 -20161989.21 5734 47098 0 52832 24353 1224

22161.317 1220 10970 13665 -1475 70442 487570232.6 296764 578111 404558 470317 1416031 -21027

146189.25 18758 154372 109413 63717 209154 1050910396.808 441.51 19291.75 1307.8 18425.46 23612.67 672.63

880.83 13399.66 11111.2 0 24510.86 7156.43 -325.64106500 48503 244982 7135 286350 449485 58

68973.42 3572.7 61318.59 19783.73 45107.56 111683.5 6651.9452328.38 120.7 10765.06 1463.08 9422.68 27883.84 1392.69368213.9 72787 216082 315205 -26336 960861 -14865300.47 2092.65 9369.18 0 11461.83 14234.84 528.23

463394.6 26083 489097 111283 403897 926163 6661635428.6 229498 588595 20049 798044 1596183 1042736960.16 9162 41928 4155 46935 64765 42337562.25 6328 52350 11298 47380 94896 1503

6174.4 1636 7023 2216 6443 21333 41965954.18 10590 82728 45367 47951 198189 5182297985.4 27730 281545 220110 89165 49932 -386114217.6 6634 21011 2200 25445 81835 810

47705.48 5464 50593 395 55662 148150 -106216389.75 3109.1 1768.16 368.36 4508.9 25863.71 32.637808.08 6854 8263 7116 8001 59347 -64

15602.61 5871.99 14532.54 9142.76 11261.77 22033.19 -452.013188860 575643 2114924 783768 1906799 4839554 87847675282 36348 747314 529050 254612 78682 -35634942.8 3504 22003 19266 6241 26539 -8982252767 424151 1326675 567699 1183127 3127771 8591619389.43 2695.19 9915.1 2868.35 9741.94 15872.21 -85.4234402.05 8585 27561 11364 24782 74662 48069019.36 9702 52859 27818 34743 55728 77620455.24 7866 29301 7091 30076 50766 -332

12043.908 1777.44 12757.99 3994.5 10540.93 11748.44 2744.6516855.14 463.68 9942.49 6521.44 3884.73 6539.03 891.6570181.06 16760 73110 59496 30374 175150 -1967216555.4 50322 284817 73895 261244 81929 2314

Page 138: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

42268.45 3704 54852 32045 26511 53035 -103657764 73350 91165 43714 120801 54862 -3780

28841.3 6457 34112 9538 31031 41120 74223723.96 7165 36777 0 43942 54953 1171

1442986.7 5993 1116129 733251 388871 579042 -35451175425 15212 91781 17677 89316 47079 -1152

141468.7 15782 138982 0 154764 136281 2668301035.5 27626 149556 35552 141630 262431 4186328759.4 25369 136033 21000 140402 391221 8032346130.8 38834 118321 952 156203 170303 -1019-11063.97 70205 11634 13828 68011 33806 -1555515531.2 165025 485251 265009 385267 1654087 899419114.23 5095.08 19421.34 0 24516.42 44421.16 74115786.76 3220 33104 5860 30464 106227 -25562795.24 7020.41 18028.04 12667.24 12381.21 17289.4 3484.952548342 296851 1069199 45142 1320908 1304695 4713135293.08 28953 41526 4592 65887 107784 3733495.23 3406.24 36634.42 18382.45 21658.21 20245.78 1506.429278.97 1184 27637 9121 19700 65344 35650787.07 18480.84 49817.62 48922 19376.46 73200.09 -19.69

48872 7261 62908 36795 33374 79648 -62244468.58 10546 63413 28210 45749 102054 1597

10199 3722.54 20576.8 0 24299.34 7849.26 804.29044.44 21949 25904 0 47853 32457 -3718174.1 6109 23354 4687 24776 41202 92

87977.67 21681 94481 89255 26907 47741 -30975258956.5 20626 116989 2480 135135 205859 1776560519.26 7664 46879 29876 24667 83012 86262605.64 7328.18 8982.32 3709.24 12601.26 86826.48 -88.33

3488475.2 121197 3423700 3260080 284817 151412 -930618923.92 13773 30321 2970 41124 182239 42818784.1 2243 22373 10520 14096 22162 -369

42235.57 10099 76646 6000 80745 144451 62926195.31 25029.7 32239.99 32387.27 24882.42 76006.55 -147.97

3427511.3 448554 3176440 3198269 426725 376577 -8712165904.98 5154 55528 42971 17711 642092 05216.778 1838.97 191.97 0 2030.94 2228.17 -15.3520917.39 4021.11 8756.38 0 12777.49 39391.83 8.55121452 5818 58870 28126 36562 105595 -4877615.22 633.44 5990.23 2596.46 4027.21 15120.88 -692.0219094.8 1783 17188 13235 5736 51352 -131

16783.163 2503.24 15867.99 11539.82 6831.41 35175.74 1774.57608752.8 86848 258621 0 345469 199759 261343270.16 6428 41225 21306 26347 133509 15131117533 82453 433821 127836 388438 694594 -805812673.52 2390.48 9855.15 2600 9645.63 18092.43 564.56

1265749.1 199250 1186693 616687 769256 224153 -167679496.14 8075 84188 48027 44236 77808 -68936785.67 0 0 0 0 0 08569.61 7633.84 30061.71 1838.02 35857.53 17784.52 -418.8

150821.39 17781.29 114256.75 68297.58 63740.46 95542.47 2101.6519789.4 2894.59 3519.03 0 6413.62 13586.08 -0.64

157836.93 10364.28 165131.22 111936.2 63559.3 24256.57 15369.29

Page 139: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

21111.55 1865.46 31057.73 12397.05 20526.14 72205.1 -36.8920733.72 6653.93 14386.73 1025 20015.66 15332.07 244.6514995.05 7021 15553 7025 15549 157319 -68

12658.842 1414.7 7158.86 5039.89 3533.67 11146.6 328.1716549.03 25835 31290 10316 46809 23699 -122957503.32 5271.4 44153.72 22514.58 26910.54 25245.99 2943.9646331.4 27221 74150 3690 97681 261897 7370

864560.3 55424 613157 433172 235409 914533 402936840.07 2035.93 7157.15 3374 5819.08 15207.28 398.63

92825.23 3544 99730 52110 51164 177668 1399611130.8 13150 486788 190526 309412 2921287 52115142.288 3188.89 10094.88 750 12533.77 24625.18 68.395096.155 2084.53 9568.55 803.35 10849.73 8015.21 342.7334373.4 4636.55 22514.89 12524.75 14626.69 129333.9 801.299348.62 3205.99 7506.33 1339.53 9372.79 3500.67 93.43324230 19448 208733 189978 38203 44439 9

21611.96 2332.49 1937.55 675 3595.04 6742.33 135.2123811.08 18935 34855 8733 45057 243545 -173531502.59 4486 18082 10273 12295 32257 26653228.04 12062 58163 5569 64656 96071 179129429.93 4757.68 11905.56 6925.76 9737.48 35242 -348.425333.26 20632 26987 2000 45619 57209 437

10764.291 1599.45 16215.12 6543.12 11271.45 18344.87 1643.24151537.5 0 0 0 0 0 013918.96 1193.15 6220.06 500 6913.21 39725.91 -84.19743268.6 176597 373464 15749 534312 339689 5146

75624 8555 42004 16002 34557 79074 2431158761.5 6622 108343 64825 50140 277344 40914395.54 2901.86 24848.53 4035.8 23714.59 44822.78 -728.316983.31 7286.76 19976.44 3565.01 23698.19 19208.15 359.5670045.04 19898 11040 0 30938 48066 -637

105799.28 5074.72 954.98 0 6029.7 5729.05 -63.319658.48 2391.52 9316.05 2400 9307.57 18179.63 205.08

12468.41 2699.46 18643.2 5000 16342.66 97692.34 49.1340590.5 21313 51550 31821 41042 71569 3770

12169.86 1607.78 6161.92 5202.98 2566.72 15587.99 96810653.07 5825.65 33787.46 40 39573.11 21330.63 410.884416228 306769 2373764 2394402 286131 2544219 550775271.614 3996 3574.04 0 7570.04 30302.1 -49.226477.866 916 613 464 1065 6272 194731.546 2413.83 3003.68 0 5417.51 6180.84 1223.623834.316 2692.7 1457.28 504.35 3645.63 3126.24 -86.0324688.78 2208 13676 6239 9645 59676 -626136595 100401 95417 61042 134776 276560 254

29017.76 2425.72 30102.93 24013.97 8514.68 44031.02 1070.4214413.79 3355.16 2669.43 0 6024.59 2385.74 -133.89

1328335.4 470545 1313970 1317678 466837 5218153 83024119.22 2323.49 11963.12 1210.71 13075.9 23788.53 1711.5320909.12 6610.77 12415.55 4721.48 14304.84 22410.88 76.178733.103 1522.83 21431.36 560.28 22393.91 42751.74 192.528563.29 1586.23 6118.25 2.07 7702.41 36578.34 153.079099.13 776.08 5398.37 1620 4554.45 19197.67 24.81

7119.759 939.88 2881.59 871.72 2949.75 8635.02 13.91

Page 140: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

8340.96 2321.82 17999.78 3200 17121.6 36798.38 -6.16789981.6 186546 1268293 647 1454192 1803406 -473614007.64 1559.96 24385.66 0 25945.62 23474.65 1209.026450629 799899 3667271 1096466 3370704 8295696 12750611200.58 8832.65 13455.57 4393.93 17894.29 62115.85 -329.019645.82 8955.2 13140.94 0 22096.14 739.78 -1515.738970.81 798.39 13651.07 300 14149.46 14765.6 -228.8925110.1 4612 24139 17271 11480 89058 -610

17348.83 1265.72 20851.98 0 22117.7 9425.99 271.054778.66 6045.34 4766.42 0 10811.76 12921.51 -30.07

18475.42 336.73 4896.47 2809.59 2423.61 11510.63 -840.617467.19 3858.28 15603.99 1012.5 18449.77 37169.52 193.7

103698.09 14914.71 55440.79 21000 49355.5 28026.39 -2226.244189.5 2598.78 6692.33 0 9291.11 32218.06 -72.9

305750.1 99852 79609 50000 129461 162387 -359920228.52 8306.33 6094.08 2779.25 11621.16 36765.61 -208.27

19804.026 2323.05 15029.82 12633.32 4719.55 14526.51 -1448.2936977 3514 27565 1051 30028 58149 -1426

60521.44 19273 55864 12286 62851 51358 -59428857.76 8135.24 15993.03 0 24128.27 45236 -239.3455391.5 56258 157803 18460 195601 338680 1098917423.16 4602.37 9877.37 10685.77 3793.97 12809 2960.05

106363.31 20699.09 40191.87 0 60890.96 62670.29 -172.2876026.93 4169.55 24201.41 3741 24629.96 78909.32 991.4844608.55 31662.62 43513.89 57316.36 17860.15 114919.4 -47.2254508.45 4943 56376 38477 22842 229574 462

40379 901 25881 12498 14284 21917 26025822.52 1255 7589.92 796.32 8048.6 6299.69 125.155804.96 410.58 622.93 230.54 802.97 21995.32 -17.37

19016.11 1911.65 8119.27 975.22 9055.7 25950.28 1696.257300.65 2653.51 12176.14 158 14671.65 18887.06 457.96

167237.1 30922 27349 5000 53271 217229 28912000.62 3821.52 18441.32 0 22262.84 41622.57 499.18

6985.2 642.85 4362.53 1220 3785.38 4759 165.18787227 38005 385008 130720 292293 319385 26699135017 3364 76432 40533 39263 84257 10087

49108.15 6417 47034 27284 26167 63508 660134166.89 12325 115123 84298 43150 1177610 161526172.04 6746 38155 15710 29191 76670 48089187.79 3542 87368 0 90910 137344 -1284141854.7 54780 153702 33933 174549 255374 -33582121027 104224 1329303 640989 792538 1790026 4305435743.56 3981 2128.2 12637 -6527.8 43524 365086867 436814 4679088 3642774 1473128 3077210 20375626963.67 12189 33967 21798 24358 136812 -4331668009 130541 1213870 456399 888012 2384395 19846121524.1 47385 166084 25739 187730 911675 4561601136.6 47811 244925 88045 204691 600256 6008

239301.17 21219 234284 205385 50118 349089 5153247261 13081 1585709 717982 880808 1602720 537271231163 44647 641107 189910 495844 966764 2262117378.91 31561 -39912.5 14565 -22916.5 529950 -23216432700 4036856 13483661 13957820 3562697 2878388 -247939

Page 141: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

180874 13009 239788 108824 143973 198362 -1627264.41 13 35225 2810 32428 65886 -124731092.72 6073 42479 18876 29676 50150 813110394 38816 34284 17650 55450 70369 -4172524518 129819 1753021 1473644 409196 676834 136924439253 18172 403202 219371 202003 534086 1716734647 1524 32489 5151 28862 54471 2327

3473103 789472 3442189 2994503 1237158 623740 -2257152556.7 14599 185640 55668 144571 121587 690011319.44 3538.81 21414.96 7839.85 17113.92 34380.63 417.6863970.93 11170.28 36649.96 25085.46 22734.78 35254.54 -716.368082.12 1007.9 12440.57 1960 11488.47 14837.54 590.86

15397.131 8196 44633 16840 35989 101573 -4021242.36 4622.84 -1204.15 0 3418.69 9419.81 845.42

11393.824 2132 13388 4530 10990 91431 -4015768.55 2800.09 22701.18 858.52 24642.75 36319.74 1722.5115149.53 23570.86 21119.09 24104.29 20585.66 43747.87 -15.98

14167.354 583.43 14899.64 6085.2 9397.87 38524.06 96.3721290.07 1764.83 12169.2 12097.38 1836.65 28242.66 429.94182128.7 11644 37213 0 48857 197768 1300

30306.698 2252.24 25945.23 26330 1867.47 7980.75 -6.7319956.2 3087.94 16123.65 0 19211.59 24454.9 -104.38

216022.7 102133 86072 11356 176849 100243 -3998395.84 3146.25 14351.03 0 17497.28 18164.77 141.12

159071.9 32304.43 143589.02 125475.9 50417.55 80810.88 69.4410435.98 4277.49 12292.85 2121.66 14448.68 44169.21 370.15210203.2 162103 107489 1207 268385 1454856 7219830.075 1187.28 13229.75 4320.56 10096.47 14540.81 2297.44

12441.168 2990 13264 8322 7932 34006 4651717111 355448 792709 406632 741525 3163669 23154

100847.65 8199 107972 66104 50067 209125 40120932.881 7462 20065 18621 8906 77086 -350238957.7 12790 58716 161 71345 101041 61317813.53 2096.87 4619.6 1800 4916.47 7930.77 9.3260000.49 10040 48984 0 59024 50066 -52462053.4 4706.9 45616.76 16659.45 33664.21 96218.05 2576.45

120220.2 9323 95324 76357 28290 41398 -671051303 419874 708445 40000 1088319 2078395 -499122357.75 5277 26636 6862 25051 43987 233913813.51 1478.96 2806.08 1324.02 2961.02 11578.06 178.5114174.89 1786 7091 5476 3401 32004 -1636618.272 1840.84 1895.18 76.8 3659.22 20531.11 -26225158.15 11094 41216 5362 46948 216857 223311032.36 10073 25896 3188 32781 149890 -11189798.69 7534.01 34924.02 0 42458.03 6961.55 -322.667845.39 6188.79 20324.46 101.8 26411.45 42401.41 -345.22

20459.37 2050.97 23924.42 12089 13886.39 53092.52 1599.76129689.9 23690 80224 24786 79128 144289 278531003.53 10441 38202 486 48157 60755 -11166511.49 3792 48693 27540 24945 162773 178770179.4 68993 834148 610150 292991 940630 669140258.86 1966.39 29534.62 27980.25 3520.76 11618.98 7601.3857906.52 13582.69 59087.41 27313.09 45357.01 105860.2 2246.1

Page 142: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

31206.54 18467 57998 8577 67888 197325 411-16963.62 51450 14262 3182 62530 24536 -2753661815.3 155495 717785 484027 389253 1873324 300512141.23 2411.77 7556.13 0 9967.9 14781.17 -216.2414046.09 3996 43624 5030 42590 126324 -645557962.9 131263 414584 225 545622 242075 -265347610.3 8064 67268 22848 52484 130016 3198

11001.59 5002.67 5812.42 5500 5315.09 13521.74 -192.374102.92 12143 24471 0 36614 41959 -97417544.71 2344.25 29429.06 3969.98 27803.33 34701.42 115.59535605.3 15046 322927 136675 201298 458587 9080181594.3 43635 158062 32226 169471 221229 1186819353.44 4540 18408 198 22750 96513 19110550.43 2537.29 11243.79 0 13781.08 30296.45 19.48

11476.424 3854 10508.18 8911 5451.18 46461.57 -170.9437202.68 10109 52974 30996 32087 10441 335

14719.303 3737.24 15056.89 11500.51 7293.62 55261.88 2998.1421803.32 44045 25804 3096 66753 171853 11825144.57 2586.51 6498.56 854.6 8230.47 15278.74 272.73

12624.09 4688.75 23339.66 287 27741.41 26771.66 -0.7120251.34 7336 26381 14745 18972 50164 207574023.05 5166 33872 590 38448 20982 -719150457.3 22778 110372 30642 102508 198535 -175052309.51 9835 56924 50182 16577 58007 54299175.17 3020.73 8881.09 100 11801.82 11759.99 -193.62

68517.56 24659 115223 18500 121382 158337 -624103736.49 8913 81607 37078 53442 113876 -104310735.72 2459 9700 7660 4499 34446 -9654862.77 23635 76775 6283 94127 217482 1357808.717 2304 11511 4407 9408 89594 823547844.2 -5579 405661 116490 283592 1007476 17222248891.6 59690 182474 66231 175933 501866 287022446.1 6469.25 24153.8 15617.67 15005.38 46417.23 9506.18

7586.974 2407.49 13722.68 2743.15 13387.02 68455.91 241.475444277 385418 2039788 4961 2420245 1305167 3318924.9 4389.09 15937.11 5937.95 14388.25 45962.19 1252.65

31004.48 2190.51 18544.07 16800.12 3934.46 15005.27 1464.14921534.2 68110 987444 597839 457715 330533 -11600957447.19 5715.49 29122.6 8352.88 26485.21 74027.81 2652.714219.85 1440 17412 1850 17002 28145 -248-70.332 9592.86 21039.77 0 30632.63 8818.38 71.13

10976.86 10419 23718 140 33997 86230 35621320.07 5781 39526 4908 40399 69118 -19311081.62 1949.47 8918.93 2440.31 8428.09 26941.48 -12.2519230.88 25841 40887 7406 59322 98748 -1087710.63 1887.69 4136.93 3106.8 2917.82 5154.68 -60.44

64786.81 13409.34 25442.84 7326.3 31525.88 63685.67 477.9440801.51 13474 45724 18243 40955 84172 16

3099.7 3903.66 4740.61 0 8644.27 6407.23 1471.2813522.18 2980.73 6627.56 3375.02 6233.27 20117.48 830.0411874.07 687.85 13494.54 6512 7670.39 20796.84 470.3712425.99 3021.13 20540.44 3994.42 19567.15 48932.3 3074.61

8146.4 4718.93 13652.12 4000 14371.05 72449.63 -5.99

Page 143: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

30331.29 3969 50106 20350 33725 30211 -27020450.82 560 28914 2700 26774 48950 -15820971.93 1717 28638 7106 23249 30351 165823805.15 1599.39 24009.95 9632.94 15976.4 41974.89 250.4941956.49 8813 32595 20212 21196 113098 -2009

8630.2 0 0 0 0 0 0682932.3 289169 477602 4059 762712 862025 510320260.22 9300 2567 9596 2271 68002 9823221.32 2093.3 30405.17 1090.61 31407.86 94143.57 -87.396091.87 3715.41 636.23 0.88 4350.76 692.09 102.813187.84 3816.56 2348.78 463.6 5701.74 5905.51 -8.287538.21 7737.46 15661.39 190 23208.85 63093.49 -138.13

17467.18 13337.4 7473.81 825 19986.21 11628.15 -57.04710232.2 28375 633952 295477 366850 1009586 1598717329.01 1616.06 9045.05 1169.49 9491.62 15214.71 298.9560062.64 2449 48104 28082 22471 52307 35727352.473 2793.76 7565.85 345.3 10014.31 21550.89 22.649926.22 9548.26 17909.17 255.71 27201.72 27356.96 121.42

57265.37 19077 73728 57853 34952 183117 -46942591.24 177 21139 5200 16116 355401 -17618994.42 5780.23 14483.82 446.48 19817.57 22974.76 -357.0947936.84 22372 15836 43 38165 228868 -9999008.236 2941.54 9670.33 2700.1 9911.77 21753.46 422.3610849.41 5549 21165 5334 21380 54559 -68215123.25 43400.8 34645.66 0 78046.46 40088.57 1601.6853233.17 907.24 56042.96 43398.91 13551.29 92329.11 2166.0521189.7 2220.33 18011.59 0 20231.92 8830.5 500.4

11135.01 4331 21148 1007 24472 23536 -44121824.76 3680.88 19107.19 9218.14 13569.93 36782.9 1300.741236155 44536 245316 672 289180 276439 16894532.48 1940 11527 0 13467 6556 -32

16797.674 2412.42 18250.42 10176.05 10486.79 80894.18 979.38105304.9 36345 157519 20188 173676 44282 -191215154.07 7058.18 2115.08 0 9173.26 21610.16 -12.13191309.7 91857 101850 6484 187223 174710 -71305899.25 2575 6266 2771 6070 29518 -2936514.85 6047.65 15361.9 1300 20109.55 31838.66 1143.36

90782.39 22971 87082 29835 80218 211581 -239026594.48 30203 20364 135 50432 54157 -14205875.73 6685.52 8122.81 21.8 14786.53 15592.75 599.15

30314.54 1606.16 29844.1 21386.96 10063.3 41831.85 -47.6870089.9 23148 96040 71868 47320 188573 -38

19666.94 10990.93 16514.28 451.73 27053.48 34844.52 1053.4757272.21 247 61105 39725 21627 33608 -103

24233.637 11247 28846 27494 12599 110563 -3285707.26 1993.17 5898.72 870 7021.89 11645.69 71.83

16599.183 1382 18493 12072 7803 21423 -27113728.53 14213 129690 40032 103871 155804 758

6602.65 707.35 14661.16 1550 13818.51 18171.3 163.186486.71 6486.79 6674.16 280 12880.95 25938.14 450.085095.47 37213 -13734 26029 -2550 183834 -739

1218607.3 33679 970598 820374 183903 651592 2197127123.58 3168 19053 3705 18516 79624 100

Page 144: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

140242.1 5311 87435 29890 62856 18377 493423315.17 3182.03 13211.43 885.4 15508.06 25212.11 2681.53

172.09 74085 56008 4423 125670 53234 -2717180939.2 50050 253819 52560 251309 464041 371923189.81 6218 33094 10293 29019 33276 449335.765 3711.09 19220.23 3806 19125.32 55593.48 -139.5824947.14 8232.86 19717.44 0 27950.3 20153.59 -125.04

126792.91 30272 109329 61067 78534 108838 941962.48 21798 56788 10603 67983 199976 2023

29372 1495 26187 7484 20198 63194 -643-72000.27 187296 -41932 16396 128968 55414 -652842200.97 2920.22 42372.02 26290.39 19001.85 164150 336.86474831.7 22808 231015 27998 225825 201026 9503471475.3 9228 404371 169423 244176 411646 433099277.8 42449 43619 14998 71070 773441 -1184

34586.52 4262.62 25626.13 758 29130.75 27327.15 838.56182045.9 2063 29951 2100 29914 38098 3045

103788.34 13267 75094 40433 47928 127876 -308-6443.47 27807 -448 3675 23684 16236 -19212935444 115939 2694558 1826864 983633 1728296 -78304

11847.253 3059 11208 8332 5935 25927 -5812890.54 2159.97 9542.41 2215.51 9486.87 18537.26 -400.3450611.82 31525.08 49357.39 29793.33 51089.14 69781.36 355.14

15232 6014 19603 13194 12423 172594 -2794617.297 1165.34 8278.67 0 9444.01 45940.25 920.68203764 9009 111951 23072 97888 99095 -312

129196.18 9737 111383 105300 15820 154818 410719457.45 12483 18656 12770 18369 75625 278

8856.2 1439.05 6539.24 64 7914.29 888.51 -36.3299008.4 13455 137471 5260 145666 405139 3551173295.2 26278 126878 16770 136386 280302 3700451692.3 38676 422283 357287 103672 63769 41513046.19 787.71 17625.79 3858.15 14555.35 155087.8 72.63

12315.178 5157.8 20310.33 8349.11 17119.02 79589.2 989.0626934.7 31129.62 -1999.35 0 29130.27 155483.9 6232.11

34299.16 5361 26146 12594 18913 46808 -13520025.78 2649.09 4000.29 5512.48 1136.9 7194.98 -126.393157.88 5875 12606 1860 16621 36563 -128

20580.07 8824 35541 12432 31933 58006 119436438.25 19026 65613 10570 74069 29362 -236732822.8 0 0 0 0 0 0306739 29911 234115 72005 192021 292764 2972

2132.028 7507.85 10215.36 45 17678.21 35360.56 -115.56460095.3 48946 395587 61646 382887 318700 83628927.69 1728.48 9184.92 0 10913.4 12011.22 -14.8910425.4 1311.97 12645.89 1585 12372.86 34221.36 344.21

311128.3 19881 245671 222307 43245 96751 -397610742779 136182 10028877 7131518 3033541 5283033 -26298123030.73 1142.67 23265.19 4351.4 20056.46 99743.14 -137.21020817 134389 356370 30000 460759 851975 435920016.74 4635 41517 916 45236 48490 15421850503 42616 1272077 519592 795101 1376955 -482517307.93 2633.8 4410.01 752.5 6291.31 16318.42 33.87

Page 145: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

18875.94 1307.82 7855.3 370 8793.12 11806.39 147.3516256.01 15319.6 16443.88 10360 21403.48 32604.81 521.44451.91 6758.83 8256.96 2101.64 12914.15 14412.08 -352.589616.06 749.21 9430.09 1293.35 8885.95 15961.97 759.84

1079222.68 88325 1084814 1108292 64847 37769 202169388.29 644.86 11818.34 3699.49 8763.71 12978.19 705.9279887 37429 91616 220 128825 101955 2973

12732.841 2367.82 25482.44 7877.4 19972.86 59688.17 17.926034.44 342.42 9725.67 300.06 9768.03 27486.38 568.96

22831.19 1781.22 23088.47 0 24869.69 11525.7 -633.5551098.48 1090 63495 19652 44933 69193 33505883.235 5064.63 12992.9 1570 16487.53 186958.8 -73.5

105274.32 16826.01 62069.51 24613.59 54281.93 100322.7 262.914610.85 1082.65 11161.51 0 12244.16 19875.13 -75.75226014 74516 83338 55530 102324 75330 -72247785.4 124491 105335 0 229826 208561 2606554956.5 55021 121536 2447 174110 56470 -258

617025.8 7532 523675 319221 211986 234340 2995613507.48 1305.76 11070.53 2982.5 9393.79 17562.15 194.3328317.19 4116.72 32750.92 15248.57 21619.07 62488.7 -917.9832000.93 3260.93 29004.98 17553.13 14712.78 24533.65 -112.56108917.6 111398 84077 97761 97714 64593 -65485863.576 1970.08 3998.61 1811.96 4156.73 5024.93 207.8171116.22 5132.08 50399.65 6925 48606.73 15759.5 -1900.27

26144 13168 13610 3024 23754 104074 36245470.29 10768 32491 13000 30259 304096 109

1889563.8 31828 1305574 1008895 328507 1381975 87993791797.1 42167 501995 370487 173675 573549 31123

50192 12785 11118 4993 18910 67995 93522597.46 741.9 25925.52 2580 24087.42 26753.05 1854.3980691.35 2419 85987 49783 38623 295346 11920192.04 3651 34425 10945 27131 100936 -103736492.61 17716 42788 27814 32690 19620 -411424058.52 784 26046 14245 12585 151583 7228268.07 2734 41771 9895 34610 124743 -96

13022.017 6108.56 26505.94 9265.92 23348.58 30908.86 3238.3214646.87 1873.89 19234.66 4354.91 16753.64 50795.2 218.7833941.36 3490 34633 27429 10694 50307 770956198.69 9771 71178 46338 34611 148601 354288770.79 24006 46314 39018 31302 181884 81841644.17 13605 62642 28504 47743 130019 -623658323.8 664 304627 57069 248222 3078772 15242

50171.341 9481 54915 54067 10329 114254 -311287121.93 9068.7 59689.81 14068.76 54689.75 110490.6 -911.53

85880 31343 98271 843 128771 219197 2731953387.6 156693 1006299 359611 803381 1557876 1583647855.59 11869 46675 1327 57217 90810 2106

116683.91 16813 137294 70576 83531 285058 -12691599370 71365 1055591 536936 590020 1546461 4662813061.92 3380.17 14921.11 2419.22 15882.06 35982.51 325.9618134.82 1221 3276.8 2534.96 1962.84 10885.14 746.8411923.8 7531.98 15301.41 3287.19 19546.2 18795.88 563.4143502.8 8510 59080 0 67590 39567 147

Page 146: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

58787.4 3155.19 36444.68 11669.16 27930.71 36404.1 -208.3813201.79 731.79 5745 4038.46 2438.33 8049.03 -64.056249.655 1474.57 3999.27 0 5473.84 5622.78 -78.2956397.8 6644.04 47132.92 38547.24 15229.72 24741.63 -117.63367584 309312 1957494 1158485 1108321 7116350 83832135777.8 36027 64862 32956 67933 164385 308862292.44 33216 32267 0 65483 164737 156138268.3 79735 77389 19759 137365 510845 -630520215.54 8220.54 18873.84 1747.44 25346.94 52011.53 -19.0924168.78 1534.91 16809.79 14852.29 3492.41 9176.97 3389.721910.3 1921.44 33014.87 3300 31636.31 63384.61 751.9

603343.5 27656 511857 354465 185048 781347 4405515249.86 2385.9 19930.55 11481.04 10835.41 56888.28 108.6923764.39 3130.21 31888.15 3935 31083.36 96791.49 1142.16371999.6 40601 258680 70671 228610 512200 -429428198.83 23397 39786 25141 38042 20661 -22676701.43 6016 90912 57531 39397 118669 -33012164.31 691.94 9657.37 0 10349.31 10474.6 -103.846990.094 925.94 4156.87 840 4242.81 13070.65 -21.59-21066.34 70639 -19874 17739 33026 42164 -1929635497.55 3542.43 25391.72 13993.13 14941.02 25159.83 -557.3579076.59 1179.77 32841.01 750 33270.78 29235.2 -149.59

119023.95 55750 84177 148749 -8822 143809 64710349.1 9398 16990 4275 22113 9085 -1599160030 4562 36516 17116 23962 16734 590

35023.29 20947 23795 29715 15027 142407 -104642601.19 2309.32 31611.41 34.63 33886.1 25359.49 -56.415052.95 2806.47 16812.8 4865 14754.27 36571.24 655.8396124.1 43224 45010 39096 49138 223843 757

19812.056 1491.68 20683.85 13746.67 8428.86 13642.09 978.78148105.8 22934 195913 62830 156017 245490 306740371.68 7138 34016 9220 31934 45547 104772096.4 12774 94447 34672 72549 129122 -6400

16349.16 2034.03 20663.8 7804.78 14893.05 22250.01 627.67495.157 2679.4 13003.56 1500 14182.96 27323.59 593.6170744.43 18979 72709 51811 39877 20336 -338335650.7 117371 528062 32400 613033 728928 -14147

11309.462 1083.11 8802.55 6500 3385.66 21250.34 -355.1712254.04 441 9801 6748 3494 14365 -124198134.1 37141 113361 13513 136989 321356 -768

142283.27 14775.34 29507.04 3296.01 40986.37 31381.26 2823.248232.86 3381.3 14312.92 300 17394.22 15482.15 -98.34

156012.65 16350 178056 99113 95293 320427 1142530827.32 1367 38641 18313 21695 30718 187332859 14466 313294 194238 133522 426666 -2191

506857.3 50109 228308 73329 205088 593454 15923197651 3403 206236 787 208852 1432799 9259

589164.6 50918 140119 30169 160868 1082755 136341781206 110516 2164280 523191 1751605 1878398 49490

30661301 1900379 22064801 12129090 11836090 23948090 432201694199 126394 1257121 804451 579064 6212726 121865632.34 952.44 63773.85 34240 30486.29 194364.6 -1201.71-5877.249 15750.48 -5827.7 4261.3 5661.48 5394.69 -237.22

Page 147: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

18387.75 1010.73 8488.8 753.07 8746.46 55096.46 2167.5245601.81 21323.8 45157.83 13935.28 52546.35 141489.6 638.32

442628.05 76196.95 14999.09 0 91196.04 85613.66 -1524.37413.426 428.09 11000.44 1013.13 10415.4 7378.79 -2307.535001.72 7023.48 9892.85 0 16916.33 46662.21 2523.76

11200.56 6574.69 13742.78 8692.35 11625.12 19904.67 2543.935695.48 13217 53700 0 66917 134056 1993140876 9944 83711 9040 84615 417950 5473

136926.5 13338 110007 42311 81034 155746 43208013.06 6444 10177 3443 13178 93749 17

18694.12 7107 21503 4970 23640 46751 3821947.26 3576 19874 0 23450 36557 31214141.29 2034.13 22358.75 10061.25 14331.63 46706.15 194.2245385.73 11664 48600 8002 52262 79073 -76175601 19897 84112 35554 68455 91252 481

89946.07 8949.11 42519.7 0 51468.81 173618.6 639.8327322.56 2557 37211 5000 34768 34140 5414811.326 8334.73 7203.75 6649.4 8889.08 20802.69 297.111853.63 30415.78 38185.63 0 68601.41 30441.64 260.234813.792 14536 19772 10591 23717 114322 -11910389.99 2473.01 13336.95 0 15809.96 39778.52 -2679308.533 467.58 989.16 28.33 1428.41 919.51 -51.33155811 16215 230936 0 247151 251124 -529477064.7 8731 43971 1977 50725 124069 -13346138.46 169.54 3430.8 170 3430.34 3284.67 -193.66

11074.985 1964.78 26187.46 4626.52 23525.72 19317.83 -432.1713516.776 1692.72 9018.13 8687.12 2023.73 18912.5 -194.1130128.91 6337 48914 12975 42276 148705 35727592.01 8800 47980 22218 34562 70016 2011678713.6 21694 470993 320016 172671 655608 96428726.42 1578 25881 2863 24596 37566 3733777.936 1808.28 1098.76 0 2907.04 6490.86 -28.1421820.8 13101 37968 11420 39649 147980 -1260

57860.31 8321.19 59065.81 54690 12697 17761.35 -2184.863295.152 6505.14 23951.64 202.77 30254.01 97858.19 136.3716181.02 1857.05 14409.92 6782.07 9484.9 62703.62 -231.7618870.75 1740.94 12355.42 9688.31 4408.05 12799.38 109.1283978.3 11889 162770 84341 90318 239151 1982911712.15 20919 48767 23844 45842 34423 119723396.07 2960.36 13364.14 10662.03 5662.47 20079.25 523.2314919.39 2135.11 14204.26 7094.16 9245.21 20727.25 189.88435086.8 65471 104414 8719 161166 301880 757672736.2 10059 645 0 10704 34206 63

27178.87 16910.19 35151.88 34967.54 17094.53 15138.11 2045.6851354.58 6252 77269 18460 65061 77679 -13529326.298 3040 15428.69 3400 15068.69 43694.03 11.2721067.48 11921.36 20550.58 2248.3 30223.64 46478.84 -429.1378176.06 4516.53 40368.38 0 44884.91 28655.08 4468.1676553.55 2290 85699 39875 48114 165827 996041507.6 3091 19170 4626 17635 60959 603

46505.85 661.64 7650.33 4085 4226.97 7447.33 -0.75235975.43 15718 216549 196957 35310 220572 -1727

15344.4 927.81 26681.43 5696.86 21912.38 75453.52 976.43

Page 148: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

14387.45 5575.78 18426.52 7339.81 16662.49 89027.58 944.49387426.7 89477 465474 310513 244438 1061712 2856115678.67 1192.81 12336.75 0 13529.56 24500.99 -186.654499.257 3016.15 6151.82 0 9167.97 7228.1 -32.36540052.9 59606.8 323685.22 294475.4 88816.62 180543.8 84.0512406.15 9643 23721 6814 26550 198220 -36208006.4 33318 177227 120923 89622 301238 -4322304401.2 29195 147517 6865 169847 151495 1328195955.8 17844 87551 62400 42995 72062 -6695

199999.11 21149.73 89191.31 5355.34 104985.7 64568.89 7155.2815060.89 3158.8 12905.65 7013.88 9050.57 41751.29 156.4513928.96 1170.53 7365.75 2850 5686.28 12717.81 22.03

13590.752 2850 9682 10180 2352 17403 694117045.3 8022 99698 57555 50165 278191 96384310.41 3063.71 639.62 0 3703.33 5331.12 -59.85

52494.96 6501.77 29444.45 19641.78 16304.44 151107.1 335.256624.714 402.12 868.65 0 1270.77 1087.56 1.266196.912 1118.36 1405.91 0 2524.27 2651.24 -34.3614257.29 5956 3778 0 9734 14770 -69951.46 2356.18 427.62 0 2783.8 6981.6 45.92

33505.68 5078.57 6778.56 0 11857.13 8027.96 -412.5313195.76 4569.05 12934.99 2177.26 15326.78 21899.34 -793.3232992.52 1169.55 18050.19 12570.94 6648.8 33135.44 795.9336455.95 2240.31 25116.73 13821.02 13536.02 33924.87 733.66

129356.23 70022 181297 120479 130840 742685 -188124137.99 2142.53 9110.54 2815.04 8438.03 22672.75 204.051646.66 26108 11301 973 36436 262383 -93

15740.87 2293.39 15862.72 10474.46 7681.65 109067.8 -207.766231.684 3564.33 829.03 200 4193.36 17523.18 -1.62204800.4 10613 188649 5984 193278 166410 -119984511.33 12707.15 4282.93 670 16320.08 28787.07 -180.832051.95 3663.06 36550.72 27865.01 12348.77 30629.69 4254.518793.728 1351.26 6437.33 2372.02 5416.57 7821.22 499.4

37874 6675 59271 34177 31769 81571 179011585.49 2036.3 9958.45 0 11994.75 10333.92 75.4319073.27 14607 47968 0 62575 58562 174636102.76 7676 36313 18437 25552 138828 20787426.732 1001 3731 1550 3182 12167 -7210314.72 5152.78 10828.42 2199.08 13782.12 33940.89 1047.5390156.91 7529.2 39093.36 26331.81 20290.75 98411.34 2091.296544.24 1114.78 2640.98 1881.02 1874.74 18207.82 607.78

9825.144 1958.17 4366.45 3895.21 2429.41 11244.3 -228.637479.73 6247.9 11131.48 5022.8 12356.58 87001.48 516.922562.42 5105.58 -2989.93 0 2115.65 20145.76 -30.021568097 57584 1085641 535681 607544 1262935 621974955.3 1526.7 3515.41 437 4605.11 25336.37 -68.92

15872.236 1482.3 15647.62 7844.2 9285.72 67755.24 684.3896328.91 4874 108251 71677 41448 88797 -57627846.7 7308.71 14546.16 1393.6 20461.27 32241.63 -521.79

52007.85 7701.22 5894.11 0 13595.33 16673.96 -502.493669.74 3610.3 622.2 820 3412.5 34850.81 48.49

26838.62 6846 9108 2100 13854 66296 -117394076.7 26180 52418 0 78598 132227 13315

Page 149: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

8513.8 5359.68 6658.23 1973.74 10044.17 22423.58 -107.91-63055.94 133670 -44014 7006 82650 45864 434350015.22 6969.27 61115.94 26089.62 41995.59 353083.1 2062.7920028.96 3027.76 23381.64 5196.8 21212.6 122488 179.0832278.57 13237 39947 30126 23058 81165 2762898362 75212 185631 70120 190723 212552 24414872.99 2464.65 16222.37 1707.15 16979.87 18571.2 -514.35405928.9 77089 169899 10699 236289 273099 78431182514 41152 325249 70067 296334 1443661 2011626858.39 10171.75 31359.52 17537.09 23994.18 249030.9 705.71

78695 26595 102587 6046 123136 39761 -5575294164.9 166761 359142 101405 424498 129285 -26936464181.9 46702 325316 25551 346467 550362 2400817719.8 79299 586541 195207 470633 1582046 33458

10189.006 5187.46 30076.8 6832.71 28431.55 40951.85 -125.738466.26 6716.34 31116.18 21489.6 16342.92 105482 -505.99

77801 52527 145794 14100 184221 55109 -70036279.2 1066.03 789.21 1136.39 718.85 3164.07 25.14

3214.813 3589.39 5440 383.12 8646.27 6893.86 123.63197772.2 23940 114789 20849 117880 234572 75565958.16 4785 72938 58378 19345 53681 6325268.839 1732.35 14058.41 0 15790.76 29936.97 106.55691104.4 130156 411532 96425 445263 1161567 696713356.73 3914.3 17857.08 1834.02 19937.36 23655.34 -12.26239750.8 72500 93909 5322 161087 110729 448

11140.257 2599.55 19553.36 7665 14487.91 72951.99 92.79298346.8 47413 272194 110718 208889 749169 172814531.17 5787.33 20615.94 3110 23293.27 89162.93 1018.6332111.62 28943 24975 19108 34810 377610 13464420.71 6476.07 31613.85 10476.06 27613.86 180416 1233.26380098.1 13356 114182 46750 80788 368971 14678775.96 514.04 4868.23 1640 3742.27 19325.93 -68.6346074.2 2454 48783 20597 30640 29678 2059

8788.113 2132.66 15450.46 2639.27 14943.85 11357.69 360.4518250.14 3598.85 18694.34 11472.2 10820.99 35324.95 4153.0956437.7 12905 63099 61185 14819 76028 175

51875.72 3963 76186 38765 41384 113937 953291285.6 13270 135335 1043 147562 192318 -14267924.29 4632.31 6006.88 6379 4260.19 14048.76 19.38

12622.41 9112 38774 0 47886 61622 -638329471.6 38807 255074 59629 234252 433405 1076146243.6 1476 58308 4500 55284 124555 3739

355407.1 14884 334377 167473 181788 497396 1529812957.98 2428.83 17757.02 500 19685.85 32885.67 441.926974.76 7675.24 25013.32 0 32688.56 12827.23 -405.6930354.23 5875.89 20505.96 7331.5 19050.35 14535.46 -585.0818971.89 5702 37914 4192 39424 71125 -622667.89 10738 28510 5230 34018 145777 13458234.07 7282.29 20192.1 0 27474.39 35394.35 389.9

-4131.134 10833.66 8596.73 0 19430.39 40200.62 -40.6848429.37 2990 44715 19193 28512 119310 244846664.13 13576.59 30252.89 4500 39329.48 46553.73 -1297.6299741.1 25952 48484 4473 69963 135519 -377

Page 150: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

4294.54 1485.93 5726.53 18.37 7194.09 6495.78 -70.319236.884 1472.78 17560.69 3750 15283.47 18829.51 -470.3821883.94 2961 27534 9662 20833 112000 28960242.77 28067 61897 57744 32220 472738 2246654.47 115.33 2022.22 667 1470.55 4812.08 -5.67

16018.83 4771.9 14831.01 5995.71 13607.2 27467.36 63.9810132.948 620.85 14775.26 4667 10729.11 9776.52 1092.735206.68 793 28747 22939 6601 25073 -10655187.174 1431.45 563.44 0 1994.89 762.1 1.41

139626.84 8767 155463 125066 39164 73842 -115737987.86 15783 73793 6417 83159 181151 -1077421.82 17778 37627 4214 51191 182617 -85021453.6 7559.03 8963.44 0 16522.47 19548.1 249.35

24901.12 4581 19511 2654 21438 25626 -7159884.3 3010.87 11995.54 0 15006.41 24409.79 -348.23

56823.6 5752 49955 19153 36554 199177 57905148.8 1328.48 6840.86 100 8069.34 6874.56 213.79

24800.24 2441.97 1635.31 0 4077.28 6939.47 -80.0495046.44 9663.72 92609.13 87930.63 14342.22 58906.61 15631.4924956.4 35180 65377 47489 53068 168357 -396

136602.2 5001 32458 5608 31851 51278 -103227891.6 29490 128176 125009 32657 204591 1398227067.96 4805.6 15873.86 11456.85 9222.61 11347.5 -548.8214030.5 6812 173542 68577 111777 281613 1014983926.9 28219 108022 89358 46883 127969 -34360530.2 2027.4 44348.23 16778.51 29597.12 52765.31 2721.44

10061.929 3690 12325 4445 11570 54177 -21764879.4 969.23 5043.53 9200 -3187.24 16943.94 -173.0223946 9741 36146 5010 40877 62627 -256

1640.03 4594.37 6910.88 100 11405.25 7804.02 -68.1324725.09 4713.28 21319.14 0 26032.42 19163.01 -398.61

Page 151: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

EBIT EBITDA EBIT (1-t) Chg in non-cash WCReinvestment Tax Rate Net Income19510 43840 11506.998 130827 120927 41.02% 10261847.32 1005.46 509.578248 15.39 175.74 39.86% 562.082666 3571 2162.9258 -2228 -2643 18.87% 707

3342.49 4698.68 2317.014068 5886.16 6272.94 30.68% 2348.7216331.05 17454.79 9235.208775 3610.28 5171.56 43.45% 10043.07-1785.4 -276.76 -1785.4 11871.27 10999.41 0.00% -1811.95

1519 2128 584.0555 -990 -931 61.55% 584-60.42 342.28 -60.42 3066.55 4215.55 0.00% -60.42

1880.03 3570.82 1087.973361 -118.51 52.63 42.13% 1061.55-922.78 -671.57 -726.320138 -460.65 -654.84 21.29% 6683.32

-15866.97 -1165.3 -15866.97 619.46 -13566.42 0.00% -15883.4711780.44 15277.67 11458.833988 -3428.01 -3778.83 2.73% 10470.461993.43 2252.9 1893.7585 0 -214.85 5.00% 1712.52

2505 5864 1345.185 -575 -960 46.30% 1481-98450 36231 -98450 0 -132470 0.00% -98450408.43 501.08 219.817026 324.92 254.02 46.18% 263.7816624 23205 10232.072 3394 6150 38.45% 93588212 10957 6243.5836 76 -196 23.97% 6091

1279.22 4631.15 794.523542 -3006.56 -1054.05 37.89% 348.063289.07 3739.94 1911.936391 -10 -169.99 41.87% 2005.89-1262.75 -430.7 -1262.75 -186.24 -985.55 0.00% -1269.54

56792 65006 33064.3024 221 -482 41.78% 35556189728 312391 113495.2896 162308 284537 40.18% 5765641829 82054 25942.3458 0 -35800 37.98% 20592

5576.24 6753.18 3026.225448 266.32 -487.45 45.73% 2998.564646.34 9086.1 2562.921144 0 -4439.76 44.84% 2554.21138

1900 3554 1900 -1457 -2576 0.00% 1013826 6302 324.618 -1306 -628 60.70% 213

21879 30489 12985.1865 443 36380 40.65% 12180587.81 776.13 387.601914 289.33 268.43 34.06% 2248.7

1400.51 1755.24 704.876683 171.88 113.93 49.67% 668.73942.5 1456.24 485.953 876.67 820.13 48.44% 513.327944 15308 4924.4856 3033 9608 38.01% 7528-1175 -1045 0 -1926 -1984 100.00% 996

10750.28 12969.85 6579.17136 2342.37 2091.06 38.80% 6483.5812422 19144 7213.4554 -11734 -10371 41.93% 8111

11605.59 12973.45 6872.830398 2407.43 3384.63 40.78% 69952841.33 4136.06 1769.296191 1362.25 3112.88 37.73% 1846.6

4640 12624 2880.512 -2938 -3005 37.92% 61410610 22610 6204.728 9566 26066 41.52% 4922698.07 1518.84 393.781287 2323.53 2290.74 43.59% 629.995164 7058 3279.14 -545 345 36.50% 3053

-267306 135552 -267306 0 -399815 0.00% -2673062054.89 2566.91 1117.243693 142.87 162.95 45.63% 1077.862888.52 4017.41 1179.093864 248.71 523.71 59.18% 1010.5427208 38482 17317.892 0 2345 36.35% 16187

4413.23 5049.34 2835.500275 1457.74 1603.93 35.75% 2807.523097 36989 13075.2117 -3067 2280 43.39% 11876

5193.51 10483.93 2953.549137 490.13 -2558.88 43.13% 2620.55846.27 923.27 500.484078 228.27 458.1 40.86% 559.337997 16607 4845.3823 -4139 1586 39.41% 3285

131034 276310 87347.2644 10716 89873 33.34% 66889

Page 152: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

4186 4727 2483.5538 0 -332 40.67% 256263800 113588 38331.04 9190 31603 39.92% 30229

1847.51 2142.84 1046.244913 -79 -187.68 43.37% 1085.67620.13 1126.53 290.964996 210.47 309.96 53.08% 263.8713875 23159 8596.95 4985 2792 38.04% 6631

2801.88 3886.09 1416.070152 351.77 768.42 49.46% 1078.210263 13335 5237.2089 114857 113094 48.97% 4952582.87 2039.02 156.558882 -27.72 487.25 73.14% 222.57

2480.75 2610.67 1442.30805 3079.67 3013.47 41.86% 1076.9421987 27968 11299.1193 -18525 -16688 48.61% 11941

1734.86 3190.72 891.891526 1321.33 1887.11 48.59% 986.38384.1 489.01 384.1 46.6 -58.31 0.00% 433.4692190 180800 60826.962 -17769 130371 34.02% 326583207 3207 3207 0 0 0.00% 3207

-3385.68 -637.66 -3385.68 -2730.57 -4605.48 0.00% -3702.223902.56 4828.84 2236.947392 -459.59 -977.77 42.68% 2262.46

6678 10225 4443.5412 -3974 1849 33.46% 55451949 3574 1132.369 3336 5168 41.90% 1322

2974.88 3306.66 1720.96808 -787.88 -247.29 42.15% 1823.8310110 19436 5826.393 -3298 -4051 42.37% 572922077 61403 10903.8303 731 4418 50.61% 49185421 6911 3294.8838 779 6603 39.22% 2907

1586.78 1831.62 784.027998 67.61 -45.64 50.59% 411.3139088 48003 24242.3776 14718 17743 37.98% 2750610143 13377 6073.6284 2231 1189 40.12% 59611392 1830 784.8096 -133 328 43.62% 804

643.64 882.11 360.180944 562.42 962.91 44.04% 484.64566.09 675.93 163.656619 151.52 84.73 71.09% 185.25

2765.84 3183.68 1382.643416 5738.64 6937.5 50.01% 1000.046330 6983 3596.706 -7537 -5874 43.18% 1922

2910.39 3373.27 1805.314917 544.69 834.17 37.97% 2046.64-1523.22 -1342.2 -1523.22 -19.83 -165.88 0.00% -1523.22863.27 1818.96 534.105149 -260.69 -1084.9 38.13% 428.336358 10668 2819.1372 2410 318 55.66% 1375

25616 30183 18456.328 -1101 17253 27.95% 18999896.53 1294.32 543.028221 212.07 282.02 39.43% 492.06575.88 924.9 107.68956 2565.93 2986.38 81.30% 138.7

3593.36 3602.75 2012.640936 473.82 4853.81 43.99% 1943.7410889 14760 5795.1258 2902 6758 46.78% 5151

2466.65 3284.44 1366.277435 -233.22 -754.79 44.61% 1345.519143 20526 5547.0581 18519 16296 39.33% 4798

22929 29626 13067.2371 4385 10486 43.01% 1152479480 66248 79480 171883 189414 0.00% 815106047 7116 1719.7668 1933 1579 71.56% 1353

-1450.57 1076.45 -1450.57 15.41 -2429.6 0.00% -1453.31-14968 35733 -14968 0 -42467 0.00% -14968249.52 359.41 249.52 554.04 748.51 0.00% 13.63527.96 621.52 309.173376 481.08 463.16 41.44% 319.12

2831.26 4912.67 1720.556702 5320.47 5675.79 39.23% 1637.76-2429 508 -400.5421 5254 3154 83.51% 1833684 4232 2176.8756 798 949 40.91% 18193991 7039 1936.8323 942 3374 51.47% 149

7346.6 9542.83 4480.69134 -669.96 4160.55 39.01% 3964.29

Page 153: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

12505.04 12700.16 7084.10516 12435.04 12389.89 43.35% 6512.574154.71 4346.14 2426.35064 10114.64 11059.22 41.60% 2163.52

2131 2358.74 1242.7992 362.39 206.39 41.68% 999.645466.16 6458.84 3258.924592 427.46 9344.13 40.38% 3110.722743.61 5276.99 1784.443944 1125.35 143.55 34.96% 2213.5414413 14458 8538.2612 26741 28106 40.76% 8172

2954.86 4603.22 1674.814648 399.75 159.2 43.32% 1561.7211149 27628 11149 1504 9539 0.00% 7250

4791.83 5883.41 2701.633754 6060.79 6351.05 43.62% 2608.74523.59 797.09 523.59 -1886.43 -1251.62 0.00% 523.59552.68 677.46 337.41114 172.2 363.64 38.95% 307.19

4017.17 4885.26 2147.579082 829.74 919.93 46.54% 2168.11-2791 2132 -2207.9601 -339 3330 20.89% 9453

5290.23 5860.02 3065.688285 1384.57 1031.73 42.05% 3001.88256.81 280.08 256.81 6.88 -7.14 0.00% 317.61

2878.42 4624.19 1629.18572 674.04 -77.03 43.40% 1061.931336.57 1606.39 679.913159 181.96 850.89 49.13% 696.1588713 137505 50105.1024 9970 -5523 43.52% 447753812 6252 2178.9392 -1044 6351 42.84% 229542.58 241.33 34.025678 887.73 857.97 20.09% 77.465141 7171 2911.8624 1303 4053 43.36% 2766

136611 270453 114725.9178 -19898 88381 16.02% 449974477.77 5506.09 2637.40653 634.53 463.07 41.10% 2476.522101.33 2807.95 1155.521367 1985.65 3529.83 45.01% 1158.881002.04 1023.38 580.281364 59.21 70 42.09% 583.49127801 199447 76846.7413 -1692 4019 39.87% 68575

2034 2270 927.0972 1443 3327 54.42% 9291307.71 1469.25 770.502732 220.72 243.3 41.08% 744.16

3583 5088 2132.9599 2104 1995 40.47% 26209577 11155 5858.2509 4363 5772 38.83% 5720

1885.45 2770.25 1043.219485 203.06 630.03 44.67% 1100.7110070 14458 5469.017 1683 1601 45.69% 40223276 11745 1985.5836 6426 4243 39.39% -199.4069866.3 1729.14 504.53312 179.9 926.18 41.76% 426.26

216.83 1216.77 97.486768 34.11 -124.7 55.04% 90.39479.43 718.73 479.43 365.31 159.86 0.00% 393.65

690 1384 690 13153 12759 0.00% 1606392 7597 3383.9248 -916 -1931 47.06% 5070

2636.29 2702.54 1472.104336 0 -48.99 44.16% 1443.411651 3040 939.5841 -165 763 43.09% 491

261.08 699.57 75.164932 -282.39 -418.15 71.21% 98.82881.13 948.07 754.335393 1221.82 1188.71 14.39% 857.7820248 21966 12355.3296 4418 5623 38.98% 13878880.99 1071.64 516.083942 -284.74 -435.71 41.42% 805.69947.71 1262.48 947.71 -190.63 890.32 0.00% 533.98

2019.86 2963.46 1002.456518 1984.39 1357.4 50.37% 969.668312 10327 4473.5184 471 1474 46.18% 4345

2121.74 2269.09 1403.106662 -1013.21 -913.18 33.87% 1787.7317487.94 17834.94 11075.112402 0 987.57 36.67% 9419.3190514 224485 119814.2546 -13385 -22697 37.11% 131285175.33 316.23 95.134058 52.7 69.19 45.74% 99.442822 3118 2499.4454 13215 13646 11.43% 3114

10124.56 28531.34 5796.3106 909.98 -9795.42 42.75% 4384.04

Page 154: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

759.63 2238.34 546.705711 1372.92 2691.76 28.03% 425.851064.98 1811.94 1064.98 -175.21 -383.46 0.00% 112.94

16043.54 16401.44 8870.473266 17772.48 18046.43 44.71% 7086.662078 3434 1978.6716 242 -503 4.78% 2460

1959.4 3390.93 1519.71064 -6.14 -1277.56 22.44% 2706.54724.52 731.11 415.51222 178.64 179.54 42.65% 410.2312219 18689 6656.9112 -3821 -2734 45.52% 9165

1553.45 1732.73 953.973645 703.7 1005.25 38.59% 820.298691 10150 3532.0224 4953 15010 59.36% 3063

-51.26 408.42 -31.489018 -466.82 -560.23 38.57% -32.62547316688 32596 9575.5744 35963 21741 42.62% 89363923 4038 2383.2225 822 707 39.25% 23903056 3795 2868.056 6689 7892 6.15% 2015

2167.5 3551.64 1215.75075 1595.97 783.48 43.91% 1171.981046.95 1269.67 553.83655 557.02 564.46 47.10% 608.072081.27 2890.19 1198.395266 215.52 116.64 42.42% 1176.081352.64 2043.98 774.521664 4340.02 5061.43 42.74% 869.5864.48 1037.74 479.094816 -202.87 -261.81 44.58% 510.46

4845.98 5388.24 2893.05006 -460.63 -602.54 40.30% 2775.558027 12897 4536.8604 340 1502 43.48% 39852570 13765 174.76 41272 33664 93.20% 220

14803 25644 8861.0758 44152 34571 40.14% 785310909 13743 6139.5852 224040 225788 43.72% 5685

0 0 0 0 0 0.00% 033245 45356 20768.1515 141096 136882 37.53% 2035513693 23359 6645.2129 -13056 -14216 51.47% 66958727 10852 5612.3337 76722 76807 35.69% 4957

113547 123452 68718.6444 251109 247838 39.48% 6628910894 10755 6188.8814 -62731 -62157 43.19% 5824

3531.49 4932.24 1978.340698 -698.23 2374.93 43.98% 1835.031076.16 1161.2 573.59328 166.71 202.18 46.70% 557.5112122 13087 6867.113 15049 16791 43.35% 71411271 1524 693.966 122 246 45.40% 685

31316 41244 17853.2516 3301 -1108 42.99% 182443652.33 4922.98 1896.654969 -439.32 4261.48 48.07% 1772.18

2081 5669 838.4349 562 3271 59.71% 149716002 17699 8548.2684 3118 6121 46.58% 8146

1596.31 1990.53 928.094634 -9.83 888.96 41.86% 963937.84 1450.09 519.56336 164.1 4976.93 44.60% 425.237615 12386 5996.8125 2960 -1556 21.25% 5853

2373.59 2782.54 1258.477418 479.96 361.38 46.98% 1251.133022.41 7155.02 1622.429688 156.91 -751 46.32% 2085.793374.22 4377.76 1937.477124 834.33 507.68 42.58% 1900.6132631 45520 20949.102 5672 3391 35.80% 213541840 4829 1227.096 -1598 -1610 33.31% 1088

421.53 629.6 292.836891 509.53 362.16 30.53% 550.01190876 336224 121053.5592 75314 180189 36.58% 85120748.07 1174.83 439.939967 364.72 1285.06 41.19% 1444.94

1076.93 1521.24 723.266188 899.19 803.9 32.84% 630.4851255 70082 32352.156 2719 7718 36.88% 28874718.78 1553.78 377.647012 -177.87 -379.81 47.46% 541.174220 5657 1939.934 2781 2330 54.03% 1963

550.44 737.67 350.35506 -349.79 -511.98 36.35% 338.38

Page 155: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

971.8 1012.66 532.64358 110.33 116.31 45.19% 615.347856.53 9194.68 4744.558467 2443.16 4282.52 39.61% 4222.51

2017 3248 1106.1228 -962 -633 45.16% 12151944.44 2233.64 1053.692036 269.82 413.95 45.81% 1209.512266 37066 4608.3362 -5711 7972 62.43% 156

0 0 0 0 0 0.00% 01230.76 1324.73 794.824808 212.61 183.7 35.42% 863.91

14057.07 17912.2 8683.052139 485.61 2305.15 38.23% 8756.2811565.43 16327.76 7608.896397 3284.06 8644.34 34.21% 6612.36707033 969327 462965.2084 -9998 152570 34.52% 4553252405.66 2722.32 1472.26392 -140.19 -88.25 38.80% 1245.3533919 44634 19754.4256 12989 10658 41.76% 188071250 1377 721.25 347 228 42.30% 705

2380.08 2544.66 1431.856128 -1278.3 -1165.45 39.84% 1415.599602 12378 5618.1302 -5512 -4484 41.49% 5852

422.21 446.27 418.241226 -224.72 -243.4 0.94% 398.34664.96 730.91 589.620032 113.39 164.79 11.33% 573.9448074 79687 30666.4046 18123 3375 36.21% 25147

-2370.05 1014.05 -2370.05 -1441.75 -3158.71 0.00% -2403.141775 2015 1191.5575 618 617 32.87% 1079

0 0 0 0 0 0.00% 0831 1632 609.954 -2643 -3342 26.60% 1286

1175.9 1330.59 620.28725 -16.11 -107.01 47.25% 692.9814647 41269 9198.316 0 -22080 37.20% 183715379 26795 9405.7964 3970 5390 38.84% 11000

402487 617712 239318.7702 -492 -14069 40.54% 1371441497.43 2761.78 883.932929 371.52 433.75 40.97% 922.332890.51 3873.48 1445.833102 450.84 1549.91 49.98% 1301.99596.55 854.37 298.275 -953.52 -1036.02 50.00% 364.6610648 214077 6666.7128 0 -202709 37.39% 7586

1070.46 1111.93 633.498228 91.03 64.98 40.82% 703.012935.85 3323.27 1682.82922 0 -387.42 42.68% 1682.82922

-10 1537 -8.407 -377 782 15.93% -148.803989517 103140 54748.5972 540018 546570 38.84% 5253811443 17821 9783.765 8572 7673 14.50% 94891462 7062 891.9662 -699 -2773 38.99% 692

2229.51 3191.52 1243.620678 -807.79 -741.1 44.22% 1184.31498.59 2094.32 946.659303 356.89 173.83 36.83% 795.564429.73 5021.07 2485.07853 -204.1 -176.48 43.90% 2792.371164.48 1678.53 698.804448 236.89 1440.35 39.99% 703

8909 10255 2766.2445 1637 1862 68.95% 62328700 30207 17848.53 -4216 -5263 37.81% 23531

5010.63 6351.69 3371.652927 399.88 696.15 32.71% 2764.661780.51 2808.63 897.198989 -1251.77 -220.07 49.61% 618.08

0 0 0 0 0 0.00% 05444 5808 4938.2524 5111 5041 9.29% 3592

854.52 993.78 469.046028 -134.03 -112.76 45.11% 443.59246712 607094 141316.6336 0 -177297 42.72% 159659

1350 5384 818.91 0 225 39.34% 11372454.4 5624.06 1378.1456 5722.46 4426.08 43.85% 1407.310170 11816 6116.238 3740 5877 39.86% 609018.17 180.55 9.555603 2022.67 2960.14 47.41% 157.344441 7373 2460.314 450 616 44.60% 2491

Page 156: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-715 790 -259.7595 2935 2620 63.67% 4761778 10512 1778 -5128 -5737 0.00% 1029

1261.78 1366.65 1239.825028 3437.33 3505.19 1.74% 1183.2858347 72161 37149.5349 -4735 2773 36.33% 384174690 5085 2874.97 3248 3277 38.70% 2355

34127 57759 20735.5652 209898 190766 39.24% 1877288400 235157 60279.96 0 -10846 31.81% 374367257 8482 5386.1454 10462 11867 25.78% 48538122 8947 6328.6624 6709 6823 22.08% 6649

953.33 1314.72 448.351099 16184.67 16915 52.97% 171.292012.14 2653.23 1193.601448 -297.34 739.89 40.68% 1082.27

759 1195 447.2028 -170 82 41.08% 1176894.18 3488.93 311.264058 855.11 -441.17 65.19% 109.38697.97 2180.35 403.077675 196.25 276.93 42.25% 609.52165061 223347 109088.8149 -434343 -462376 33.91% 1127931379.1 4850.08 842.07846 -1482.83 -87.35 38.94% 1275.06

1820.22 3011.39 1059.732084 115.12 1449.37 41.78% 1116.941281 4552 799.8564 401 -608 37.56% 821

806.53 806.53 425.928493 0 88.12 47.19% 456.3123113 31001 12869.3184 -105 2475 44.32% 1023721920 40834 10490.912 1927 9261 52.14% 714512715 15366 7637.9005 3736 4546 39.93% 75413072 8604 0 -3388 -2846 100.00% 0

4139.2 7737.62 2277.38784 876.92 -1600.97 44.98% 1865.681188.01 2598.93 662.790779 37.89 1080.01 44.21% 557.752159.58 2564.58 1333.756608 -207.52 -220.88 38.24% 1198.08

6005 12174 4104.4175 -1130 441 31.65% 46874268.34 4489.09 2221.67097 12089.63 11921.5 47.95% 1605.89536.52 1156.09 249.803712 -223.41 -309.67 53.44% 137.3112321 31892 7032.8268 5667 9423 42.92% 75704438 16747 2604.2184 609 166 41.32% 1897

3379.61 4719.62 2365.389039 -213.79 3942.69 30.01% 3371.932361 7065 979.815 -719 4422 58.50% 232778 887 703.9344 -308 -322 9.52% 561

2317.67 3162.8 1343.321532 766.8 633.2 42.04% 1334.191539.48 2200.15 1143.679692 -1186.73 -1472 25.71% 1321.753631.52 3958.28 1575.716528 5964.67 5975.78 56.61% 1066.31

5366 6407 3149.3054 1518 2077 41.31% 3329196.85 379.01 90.47226 -158.38 -181.57 54.04% 73.222527.6 3189.66 1371.98128 1676.32 1540.19 45.72% 1535.12

1074.02 1336.65 485.027432 -188.76 -136.72 54.84% 573.0219213 23170 12248.2875 96 2309 36.25% 12382761.62 902.09 419.347972 117.67 8.14 44.94% 341.87

1366.85 1742.74 692.71958 253.2 -59.84 49.32% 709.434436.13 6292.97 2553.436428 4784.7 5033.47 42.44% 2744.996601.15 7311.2 3861.012635 -667.01 27.41 41.51% 4019.2969643 98891 31826.851 17183 20227 54.30% 265361840 2493 1784.984 0 85 2.99% 1535

17810 18560 17810 27202 27172 0.00% 156853757 4601 1999.4754 333 6640 46.78% 2299

749.53 862.19 437.500661 137.5 224.96 41.63% 425.421446.65 1751.86 890.991735 360.39 396.29 38.41% 900.89

0 0 0 0 0 0.00% 0

Page 157: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

6729 7627 3661.9218 -1267 -819 45.58% 367979065 196136 45494.001 0 -20867 42.46% 14821

10789.59 11089.08 5960.169516 520.14 441.61 44.76% 4641.93581.09 839.06 281.479996 209.09 -20.98 51.56% 57.35341.51 1230.08 140.633818 3883.76 4605.21 58.82% 979.8629904 34429 9784.5888 5333 8003 67.28% 86791308 1640 678.7212 1260 981 48.11% 698

14435 19066 8968.4655 -3813 -5211 37.87% 72811439.05 1779.97 567.84913 -460.26 -600.55 60.54% 303.71

5501 6989 2071.6766 458 252 62.34% 20162540.67 2932.35 1475.621136 -118.15 -405 41.92% 1516.23786.81 1906.12 786.81 -28.7 -1046.77 0.00% 638.49589.3 1520.73 109.6098 303.45 -254.71 81.40% 69.665782 8169 3036.1282 404 27 47.49% 2918

1100.66 1273.68 698.698968 505.37 375.81 36.52% 753.6496144 197780 54359.8176 37069 89427 43.46% 548412537 3847 1480.8469 -417 151 41.63% 1366423 828 161.2476 3249 2909 61.88% 529

991.71 2419.14 579.257811 119.6 2020.57 41.59% 468.024807.9 7594.21 2342.88967 827.22 2651.72 51.27% 2105.98

1143.11 2322.91 627.796012 770.33 1557.68 45.08% 625.379961 14504 6229.6094 487 -444 37.46% 5489

36398 60171 23236.4832 21860 52659 36.16% 174382501 4486 1497.0986 -53 430 40.14% 1158

2076.49 6063.47 0 3382.1 6210.19 100.00% 031700 48244 20608.17 11972 19789 34.99% 195521137 3776 676.6287 606 -886 40.49% 4121

48308 73371 46998.8532 69806 77998 2.71% 4129818836 21845 12004.1828 10874 17586 36.27% 11382

4200.43 5666.02 2618.128019 -1526.68 -1931.74 37.67% 1666.0354373 128761 36288.5402 2844 28382 33.26% 347308973 11518 5190.8805 -356 -254 42.15% 61451673 2211 416.2424 2735 3648 75.12% 1014

13525 19762 8031.145 3117 8380 40.62% 75692107.73 5138.3 1250.937755 0 -3008.64 40.65% 1245.994647.97 5119.67 2682.343487 -3699.16 -3785.76 42.29% 2687.273467.74 4091.06 1989.789212 -2039.23 -1642.84 42.62% 2011.961281.84 2374.89 813.712032 602.68 3204.77 36.52% 850.88

6924 9841 3542.3184 8158 9527 48.84% 2933136313 179894 84677.6356 -77614 -93129 37.88% 7854913189 28822 6963.792 -4466 -9657 47.20% 48015063 8321 5063 -2530 -2145 0.00% 4612

6915.95 8404.69 4186.224535 13002.82 15555.88 39.47% 2949.82551 717 551 -2496 -2511 0.00% 527

80939 115499 47155.0614 16791 24804 41.74% 456191629 2341 917.2899 0 -596 43.69% 808

4373.74 8125.96 335.028484 -1857.11 -5072.12 92.34% 228.312409.26 3145.95 1285.34021 -355.27 959.67 46.65% 1246.2834994 36003 32656.4008 58241 57690 6.68% 246838187 8703 4379.2263 409 743 46.51% 4393

1686.39 2391.38 1627.197711 1190.98 1165.54 3.51% 1953.468928 11876 4950.576 1134 3328 44.55% 4546

51390 89921 29996.343 20926 18964 41.63% 22467

Page 158: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

30541 35637 18782.715 6062 11324 38.50% 1845145554 57562 26876.86 -4241 -8839 41.00% 2260525466 49418 23067.1028 23983 35004 9.42% 10625

1183.17 2052.33 688.723257 378.13 325.57 41.79% 794.736518 16669 3753.7162 24509 15635 42.41% 36475697 7045 3358.9512 414 1946 41.04% 3220

585.64 742.93 344.707704 20.7 1410.63 41.14% 325.0818104 32835 11001.8008 123370 123084 39.23% 87373820.3 6961.3 3007.72219 -421.99 1254.87 21.27% 2064.69

3625.03 3782.41 2087.654777 319.37 202.22 42.41% 2619.23610 5952 2253.723 1742 3212 37.57% 1974-1682 -1592 -1682 -6023 -6103 0.00% -2209877 1046 877 1468 1534 0.00% 777

3588 7279 1684.566 -113 -502 53.05% 14334777 4091 3915.7069 -159 1033 18.03% 3965575 1309 530.4375 57 -118 7.75% 355

2137.69 2516.81 1271.498012 -3067.96 -3195 40.52% 1477.16700 831 453.81 946 815 35.17% 459

72648 76175 41620.0392 -8290 -11008 42.71% 41823521.07 1546.69 0 44.58 1824.34 100.00% 085678 115214 52075.0884 -3975 117141 39.22% 46393

7539.77 9987.55 5905.901841 -2038.02 -3806.46 21.67% 5857.93638 1073 380.0566 -150 1505 40.43% 307

188629 212062 118157.2056 0 -4995 37.36% 927243683 5141 2926.1435 1436 1757 20.55% 23181427 3142 754.3122 -813 -1265 47.14% 9454227 5275 2253.4137 1153 438 46.69% 1795

3414.06 3830.22 1977.082146 6552.39 12019.06 42.09% 2549.62-981 187 -635.5899 -536 -1341 35.21% 2981908 3447 1282.5576 -1062 -681 32.78% 13175682 8979 3829.0998 3511 4205 32.61% 2653

4506.26 4924.9 2651.483384 506.24 497.91 41.16% 2539.041169.96 2549.27 729.353064 -191.64 1767.92 37.66% 658.429877 44430 18490.8753 -8548 -2387 38.11% 15734

6877.27 7731.18 4173.815163 -1830.23 -1745.53 39.31% 4157.75243 383 129.8349 2239 2246 46.57% 529

912.04 5321.48 0 5424.68 2333.66 100.00% 0303068 522778 208298.6364 42795 134281 31.27% 20517062834 81627 34451.8822 7464 -8686 45.17% 306883683.4 4020.8 2196.41142 2469.03 6389.12 40.37% 3017.813253 4451 2715.2791 1349 1090 16.53% 2483

345.95 538.8 185.117845 93.12 -64.75 46.49% 175.121613.15 2613.66 710.269945 -366.26 -1201.35 55.97% 588.63801.63 1270.95 801.63 -262.06 -376.28 0.00% 643.92631.12 938.85 250.680864 729.13 712.78 60.28% 188.319524 22491 12106.8324 2638 4570 37.99% 10936

777 1029 442.89 106 235 43.00% 590919.01 1289.4 470.992625 1965.98 1650.28 48.75% 386.41598.74 978.12 329.366874 -145.18 303.03 44.99% 217.19-356.79 416.36 -356.79 625.07 1964.76 0.00% -624.2713586 18981 7703.262 653 7487 43.30% 10638

5131.62 5427.38 3066.656112 -909.39 -1117.53 40.24% 3298.11112.62 129.44 111.955542 -52.89 -49.64 0.59% 159.57

Page 159: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

48733 59226 28820.6962 31578 41290 40.86% 263372853.17 3285.56 1469.667867 -567.84 -772.5 48.49% 1459.8290.75 298.32 71.902475 1932.45 1929.34 75.27% 96.59

4754.17 6036.38 2629.531427 -468.5 -1622.72 44.69% 2565.4213986 19982 7819.5726 1530 3564 44.09% 8407368.26 1265.27 368.26 767.38 878.4 0.00% 361.454254 5419 2289.5028 746 1125 46.18% 2006

1446.69 2417.41 648.840465 -53.94 -70.92 55.15% 300.135212.41 5444.61 1173.313491 17621.62 17446.38 77.49% 936786.95 1932.3 786.95 -482.72 -5.38 0.00% 736.15

2116.11 3147.1 1249.774566 -577.87 -1075.41 40.94% 1033.251191.55 1231.98 1095.153605 44.73 31.06 8.09% 1057.25-1001.58 -545.5 -1001.58 -2677.58 -3096.92 0.00% -1017.86

1049 10442 1049 -505 5988 0.00% 9096710 10532 3680.435 3053 4389 45.15% 36794881 6001 2740.6815 2497 2949 43.85% 2439

428097 746622 248852.7861 -16097 123474 41.87% 175870910.22 986.17 553.777848 -58.06 -99.19 39.16% 314.7913249 26091 5267.8024 3016 7663 60.24% 5446

1337.13 2201.46 671.774112 879.58 691.54 49.76% 701.24-119 96 -119 -36 -112 0.00% -141

1023.7 1260.85 603.47115 202.92 1395.91 41.05% 911.32805.14 897.47 612.953082 430.65 389.45 23.87% 563.67319.16 1686.83 149.877536 -531.8 1054.71 53.04% 295.37659.35 783.6 399.96171 -1014.32 -1107.48 39.34% 398.376946 17847 3635.5364 17642 28540 47.66% 73679817 14962 5658.5188 82879 84326 42.36% 52221201 2867 1083.302 2577 2108 9.80% 1152

11309 25039 4983.8763 132116 120024 55.93% 5837501.59 513.54 285.755823 30.88 19.15 43.03% 287.041817 2538 1081.8418 -1561 -1758 40.46% 1080

1689.44 2809.28 785.758544 -379.96 717.65 53.49% 300.88105263 132065 67863.0561 6141 1888 35.53% 7061411656 13124 7391.0696 6744 8417 36.59% 7713

0 0 0 0 0 0.00% 02792.64 3335.11 1392.13104 1165.62 919 50.15% 956.0877141 200224 49115.6747 0 -27194 36.33% 35167867.22 2601.71 687.185128 -215.07 726.04 20.76% 189.6568420 146189 62084.308 38634 87613 9.26% 52943

1740.38 2005.4 973.74261 457.74 1421.11 44.05% 995.961273.87 1448.58 753.748879 -172.24 663.06 40.83% 883.145605.48 6087.11 3113.84414 418.08 88.71 44.45% 3105.941333.44 1720.18 688.988448 204.14 1856.88 48.33% 434.59514.59 1625.37 257.037705 567.06 499.21 50.05% 484.2

-17668.74 -17191.77 0 12393.17 12397.2 100.00% 01755.72 3443.96 1349.27082 -490.17 37.17 23.15% 1003.49686.39 747.6 388.016267 764.11 956.38 43.47% 437.82

2094.07 4809.77 195.167324 -648.42 -1631.5 90.68% 17.661861 3457 1151.0285 507 1499 38.15% 1119

1161.26 1775.34 559.843446 1.07 116.01 51.79% 280.11214 1035 148.7086 63 964 30.51% 1296

2980.73 3152.07 1717.198553 -230.5 -223.18 42.39% 1384.3910976 17570 7241.9648 1673 4760 34.02% 8624

Page 160: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

7104 7163 3968.2944 28212 29430 44.14% 29103930 4906 2506.161 1479 1871 36.23% 2523301.5 410.02 174.47805 -516.55 -511.68 42.13% 144.62

4274.8 4361.07 2479.384 -1841.38 -1878.55 42.00% 2383.11171.68 404.37 76.929808 176.26 44.24 55.19% 412.0916670 26102 10673.801 1103 6718 35.97% 104977704 17443 4244.1336 -290 -2336 44.91% 41226678 12991 4675.9356 -1524 3224 29.98% 2989

980.92 1012.15 584.824504 -103.12 -87.69 40.38% 589.982271.79 2932.52 552.726507 1649.03 1312.41 75.67% 394.021060.58 7290.22 1060.58 427.08 -5223.2 0.00% 869.17

1432 2762 691.5128 121 599 51.71% 7091476 4103 1024.1964 -1259 -143 30.61% 891

29608 41228 17424.308 -2860 3324 41.15% 149688370 11052 4225.176 -393 -930 49.52% 2547

162930 173540 100625.568 408 3750 38.24% 10675664963 75784 33085.6559 15470 19076 49.07% 3177514443 21666 9181.4151 -483 2752 36.43% 8454585.34 917.98 362.383994 1284.49 1492.99 38.09% 308.381235 4611 290.5955 -44 -536 76.47% 130

3153.99 3920.34 1647.644376 -186.12 -793.53 47.76% 1926.062288.84 4183.4 1794.221676 1074.43 2443.67 21.61% 1703.281175.85 1235.07 686.93157 0 -52.13 41.58% 680.958944.98 10192.45 4124.530278 -2883.09 -3017.04 53.89% 3710.22

1271 4317.01 736.5445 786.6 2235.03 42.05% 793.356241.41 6359.36 3519.531099 0 175.4 43.61% 1767.783490.85 3543.58 2034.46738 -1978.64 -1985.04 41.72% 2022.725170.96 5230.68 2796.972264 -5448.72 -5449.74 45.91% 2774.056335.46 8162.93 6335.46 -3738.3 -5092.59 0.00% 5994.5845.62 945.92 845.62 30.1 -46.04 0.00% 975.94

4747.44 6740.53 2856.534648 2117.53 3855.23 39.83% 2821.247628 11823 4473.0592 1175 3936 41.36% 45153590 5466 1932.497 64 772 46.17% 1994

220.29 350.14 218.153187 82.16 -46.34 0.97% 233.64572.68 712.45 336.73584 425.88 1352.83 41.20% 191.46

1007.35 1760.55 430.74286 486.61 341.09 57.24% 345.09104.73 564.57 104.73 -73.1 141.48 0.00% 86.28-1673 2496 -1673 -2613 -6382 0.00% -1828249.34 292.94 156.95953 166.16 134.93 37.05% 162.28

1000.24 1814.21 397.5954 -1887.5 -1739.51 60.25% 337.424973 10302 2667.0199 -1521 2093 46.37% 2105

4233.02 4525.17 1222.919478 6480.66 6495.06 71.11% 911.346208 63752 27544.5888 15653 31119 40.39% 231423266.3 3353.72 1840.23342 3231 3164.78 43.66% 2060.7811881 14084 8001.8535 0 -178 32.65% 8425

2180.57 3697.77 1282.611274 -462.63 -1232.94 41.18% 1183.9547906 129360 33572.5248 27456 3390 29.92% 31899

-206.62 3625.26 -112.81452 5753.54 8113.14 45.40% 274.87458 770 424.8866 697 956 7.23% 577

4710.35 8276.8 2879.90799 54.68 3129.11 38.86% 1638.05973.85 1834.18 485.074685 681.29 855.25 50.19% 438.6318417 22516 11589.8181 -267 -1551 37.07% 11467918.96 1098.52 476.572656 821.41 763.4 48.14% 554.09

Page 161: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

7095 17046 3990.228 1668 3598 43.76% 32591800.25 2923.09 1014.440875 249.55 552.41 43.65% 1133.632103.33 2690.36 1262.418666 271 160.72 39.98% 1193.586313.34 10390.62 3334.706188 2076.16 7198.91 47.18% 3540.981037.54 1994.12 627.607946 -701.2 -197.35 39.51% 764.359371.87 17990.82 2841.550984 3116.17 9697.88 69.68% 726.1142325 61705 23854.37 1427 3383 43.64% 248463587 4793 1448.4306 -1332 -1621 59.62% 477

2917.04 4878.66 1678.464816 985.99 4682.57 42.46% 1780.7113062 328491 48492.2918 -15365 -58222 57.11% 344461287.28 1501.43 683.159496 585.93 775.82 46.93% 809.154209.41 5002.82 2537.432348 574.38 1184.18 39.72% 2410.9734507 61438 23692.5062 7409 16057 31.34% 21484

2324.59 3467.57 1505.636943 249.15 588.1 35.23% 1595.821034.59 1169.37 563.437714 -162.52 -60.31 45.54% 530.355979.61 8026.16 3715.131693 3010.34 4722.6 37.87% 4080.512083.68 5651.82 1183.113504 -925.73 3294.76 43.22% 1118.851770.09 2349.3 963.105969 -244.46 1238.41 45.59% 704.69846.23 1330.85 517.977383 79.55 1533.42 38.79% 495.47

7071.93 8314.29 4261.545018 1781.1 3834.19 39.74% 4302.51066.58 1328.13 586.619 -494.25 -708.41 45.00% 497.68

9659 10690 9659 265 -535 0.00% 7845825.88 952.66 464.061972 229.49 149.54 43.81% 453.64301 7486 2168.1341 -2544 -2347 49.59% 37094037 6253 2749.6007 305 4879 31.89% 7245

1997.71 2639.92 1153.677525 304.86 -245.9 42.25% 993.144088 4933 2152.332 1462 1043 47.35% 18672585 4662 2334.255 -1172 -841 9.70% 13044288 7843 3083.5008 2255 776 28.09% 19254251 8100 1793.0718 3509 1936 57.82% 863

182088 460872 100385.1144 74841 54688 44.87% 102415-6659 -3625 -6659 -5368 -5652 0.00% -7057

2948.98 5814.67 1701.856358 -236.34 1833.56 42.29% 1778.854410 6111 1791.342 4226 4833 59.38% 16035943 9959 3026.7699 -1736 -671 49.07% 33536062 14459 4322.206 62030 55492 28.70% 3707982 1246 635.1576 -115 -332 35.32% 661

1146 1913 649.3236 5420 4834 43.34% 6170 0 0 0 0 0.00% 0

2169 5074 2061.6345 -783 -2393 4.95% 1509986.75 1848.91 491.20415 31.51 928.52 50.22% 578.992345 3659 1320.0005 1858 1961 43.71% 8765483 12677 0 -1781 -1630 100.00% 0

839.78 898.4 477.83482 218.13 192.51 43.10% 477.52081 3152 2081 -3729 -4299 0.00% 1873

1353.11 1691.38 1212.792493 848.25 1092.37 10.37% 838.592523.11 2657.73 1414.960088 465.48 344.19 43.92% 1372.8520766 28970 0 -17146 -19767 100.00% 0

1935.36 1976.73 1075.673088 -1754.46 -1734.99 44.42% 903.036230 6244 3683.176 0 -1 40.88% 2738

-214.9 1014.96 -108.93281 -985.45 -1154.64 49.31% -247.05799116898 19524 16898 -1579 -343 0.00% 1755453632 91534 31986.1248 21256 23354 40.36% 29765

Page 162: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

16459 24535 10038.3441 -5953 3342 39.01% 86944959 6490 3158.3871 -2102 -1876 36.31% 2742

5097.32 5457.44 2872.849552 2238.04 2376.76 43.64% 3154.461787.35 2014.15 1091.892115 2387.59 3944.1 38.91% 1060.83123.1 5045.59 1746.43752 920.01 5146.96 44.08% 1409.91

604 2729 604 -912 -1980 0.00% 3304254 11151 2860.815 -2117 1825 32.75% 3452

22244 52554 14318.4628 7956 62149 35.63% 127702754.22 3049.91 1535.202228 -522.86 -705.79 44.26% 1525.0618488 252582 11654.8352 0 15922 36.96% 12286853.86 1227.74 647.65281 0 -373.88 24.15% 612.8681497 2440 789.2184 -38 1120 47.28% 779

742.73 828.79 0 334.33 294.83 100.00% 0-263.8 115.73 -250.66276 347.47 2813.47 4.98% -250.66276-200 197 -158.54 841 3806 20.73% 7631032 1088.28 608.364 113.39 91.87 41.05% 752.56

2060.42 2102.95 1167.846056 -6.05 -28.48 43.32% 1142.560 0 0 0 0 0.00% 0

2252 2315 1076.456 262 456 52.20% 14274552 5651 2400.7248 367 -333 47.26% 2287

638.89 1782.44 246.930985 2703.17 2192.35 61.35% 434.82316 2595 1274.958 584 454 44.95% 1207

1159.72 1628.41 1156.124868 -285.99 -452.76 0.31% 1505.421707.79 1790.4 894.88196 58.67 301.66 47.60% 712.46870.23 9765.8 5630.840508 9039.04 9950.17 18.04% 5600.78-281.68 849.7 -281.68 -269.74 -963.04 0.00% -305.21

3742 4347 3726.6578 -5472 -5818 0.41% 39701063.31 1733.55 540.693135 181.75 -157.35 49.15% 550.271301.83 2021.65 530.756091 580.04 369.55 59.23% 592.0812960 19297 8737.632 6446 4661 32.58% 6461

2682.99 4907.68 1659.697614 -74.33 946.9 38.14% 991.361353.24 1586.53 788.126976 -103.51 -179.79 41.76% 847.534271.61 7428.87 4271.61 -9924.28 -13081.54 0.00% 3993.69641.92 732.13 374.945472 -1105.94 -1114.15 41.59% 377.2112823 16086 9674.9535 -2681 1404 24.55% 9979272.24 1036.74 91.581536 -360.85 1666.71 66.36% 73.121029.3 2518.54 615.41847 427.88 268.18 40.21% 427.62

24231.97 24544.56 13654.715095 7365.17 16529.47 43.65% 12888.94-1188 -426 -800.2368 -1682 -2346 32.64% 848699.9 996.14 458.50449 32.41 46.76 34.49% 614.79

643.94 1158.88 643.94 1037.43 725.27 0.00% 358.339941 18301 9941 -4051 2941 0.00% 6809

2461.24 3490.38 1408.813776 -58.3 -185.59 42.76% 1337.881243.19 1753.18 542.403797 464.72 324.19 56.37% 565.063297.01 4719.8 1730.270848 1147.28 2674.3 47.52% 2468.581430.05 1444.95 1421.040685 6617.25 6602.92 0.63% 1186.78

6789 14486 6789 5034 4946 0.00% 4130-388 -182 -388 -1669 -1737 0.00% -871

11123 13475 6567.0192 3883 5262 40.96% 6566776 2615 413.8408 -337 4285 46.67% 178

344.98 473.88 344.98 55.52 -60.49 0.00% 241.1142667 76973 21337.7667 132436 117869 49.99% 191329612 17100 5963.2848 -604 8315 37.96% 8386

Page 163: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

6362 7640 3864.2788 -587 -756 39.26% 45216883 20085 5119.5754 3990 18417 25.62% 4519

14763 22051 8265.8037 254 -1741 44.01% 80991162.07 1464.4 682.832332 65.69 1312.13 41.24% 610.67314.81 507.87 5.414732 31.3 -4.04 98.28% 1.6139820 105408 24481.336 40121 12578 38.52% 23237

1691.23 2528.12 945.904939 21.91 195.99 44.07% 840.022637 2708 1518.6483 667 662 42.41% 1507

-509.4 434.13 -509.4 243.3 -228.85 0.00% -556.982800.35 3637.87 1602.36027 -578.69 -133.94 42.78% 1695.4924454 30867 14190.6562 15164 9769 41.97% 12055

5193.27 5845.07 2804.885127 8773.13 8583.85 45.99% 3053.911391 2644 860.4726 -462 -1087 38.14% 673

1901.65 2572.87 1024.418855 -422.23 968.21 46.13% 1005.811871.19 2029.91 954.494019 -20.79 159.15 48.99% 692.41838.22 1254.53 494.382156 -181.64 -337.45 41.02% 553

2302.84 4307.17 1209.681852 -1216.39 4125.63 47.47% 1036.9119873 27904 12168.2379 4002 7860 38.77% 1203687003 133127 50783.6511 7198 14429 41.63% 36619

1556.55 1779.74 879.295095 -317.08 -117.71 43.51% 779.5720864 22855 12518.4 49485 50087 40.00% 114232153 2510 1372.5375 537 421 36.25% 1616

1507.59 2216.07 909.227529 170.77 109.04 39.69% 861.433433.3 3800.99 2065.81661 5882.16 6828.22 39.83% 1959.17

3794.69 5649.39 1665.109972 -724.93 677.74 56.12% 1218.111144.12 1259.77 725.715316 83.66 75.54 36.57% 659.751717.75 3005.93 1199.33305 2039.45 2624.77 30.18% 1863.414504.86 5039.54 2767.785984 865.59 972.06 38.56% 2811.43525.94 5361.01 1413.196752 -3551.82 -2460.98 59.92% 1012.0164501 67761 59360.2703 42954 46759 7.97% 336951353 1492 718.5783 -4155 -2502 46.89% 1050152 842.77 152 -1122.62 -1438.48 0.00% -230.79

5083 6000 1592.5039 526 -141 68.67% 947991.05 1510.95 552.708585 4.54 72.36 44.23% 565.783421 5605 1739.9206 3671 3714 49.14% 37719637 14073 5630.8991 10339 20879 41.57% 4534

13491 22563 6970.7997 859 4932 48.33% 5908365.72 396.69 191.746996 -104.84 -118.99 47.57% 166.145262 8813 3698.6598 1447 4836 29.71% 4114

774.74 1474.02 425.254786 1200.46 1488.17 45.11% 417.17920 1042 558.716 2853 2968 39.27% 1355

1491.02 1998.34 833.331078 -280.71 -236.85 44.11% 723.7312843 14159 8065.404 1200 930 37.20% 802213679 24037 8610.9305 9760 1320 37.05% 8583

2101.66 2821.94 1167.47213 -39.3 1789.49 44.45% 1184.0118558 20276 13834.989 417 1666 25.45% 18483706.28 728.84 384.710716 -16.86 -19.05 45.53% 386.72917.66 1314.17 380.645368 1467.95 1512.46 58.52% 391.37-550.27 -167.64 -550.27 0 -245.44 0.00% -550.272508.32 2622.54 1469.373856 -1.42 -1.54 41.42% 1560.9936701 80953 22420.6409 -11758 -5035 38.91% 20059

3298.49 3966.97 2144.678198 336.48 1886.84 34.98% 2111.741444.74 2089.75 958.151568 1326.1 1326.64 33.68% 966.47

Page 164: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

4838.34 4994.13 2856.072102 335.38 514.53 40.97% 2881.523706.71 4296.36 2284.074702 2890.32 2970.32 38.38% 1869.3138035 46132 23699.6085 1994 7249 37.69% 2417636012 53553 21491.9616 144252 128563 40.32% 207082873.4 4900.99 2873.4 -1110.77 -235.58 0.00% 2270.111723 8774 950.4068 0 -208 44.84% 1136

3688.83 4422.88 2171.245338 1425.44 4730.41 41.14% 2435.9726134 31381 15991.3946 7381 7772 38.81% 15847

705 1715 0 191 -769 100.00% 022983 41991 13137.0828 19843 22290 42.84% 866225706 585870 15305.3524 0 56364 40.46% 1495455750 83827 34107.85 14945 23355 38.82% 3276678352 102567 47551.8288 26759 26880 39.31% 3650245062 52969 28006.033 17530 15536 37.85% 261098925 15028 5141.6925 1714 -248 42.39% 5134

19205 23456 13222.6425 5792 5478 31.15% 1306915561 19838 8804.4138 1741 6044 43.42% 8449

182512 804510 35644.5936 98687 -25540 80.47% 28263.42547940 17732 2531.272 4108 4882 68.12% 28963076 6268 3076 2245 2852 0.00% 3030

54722 79114 31727.8156 4756 12713 42.02% 220622446.73 2655.32 1303.862417 -383.39 -403.2 46.71% 1113.66

6483 10668 3124.1577 540 2993 51.81% 30081090 4071 670.786 291 235 38.46% 781

7183.11 8243.91 4113.048786 2562.01 1920.97 42.74% 4026.159024 18244 4382.9568 -1791 -10172 51.43% 34465721 7491 3463.4934 370 1788 39.46% 3143

11746 19314 6925.4416 3687 4631 41.04% 67879918 16327 4035.6342 159 -1466 59.31% 1034

1775.02 2095.59 1063.591984 661.08 966.17 40.08% 1035.662738.56 3235.32 1459.378624 -1510.09 -1558.9 46.71% 1442.31

2863 4365 1760.4587 -780 -1149 38.51% 41986058.36 8973.13 3596.848332 981.49 -104.4 40.63% 3621.91

61 70 55.0952 -413 -412 9.68% 841700.87 2099.39 968.645465 1395.8 1090.94 43.05% 1104.45880.51 2801.13 349.298317 -350.92 -985.89 60.33% 271.69

701 4269 93.4433 86 -631 86.67% 8873241 147969 45145.7524 0 18641 38.36% 34462

2811.57 10751.25 1210.099728 0 -1851.99 56.96% 551.013653 12787 1547.4108 3898 48 57.64% 931366 1571 241.011 1410 1165 34.15% 131.7

5071 29475 3259.1317 72797 60166 35.73% 31259645 17934 5950.0005 136257 132521 38.31% 5457

1914.8 2211.11 979.80316 529.49 563.8 48.83% 856.339050 19616 5536.79 3484 34782 38.82% 4395

70177 114015 39397.3678 599568 568821 43.86% 40642373 713 197.5408 82 181 47.04% 403

3407 5209 2261.9073 964 2416 33.61% 170455359 168868 34627.0545 0 -44066 37.45% 17259

1525.46 7361.51 961.0398 0 -1140.96 37.00% 1116.55546.25 868.95 526.91275 91.96 27.21 3.54% 364.485751 7747 3369.5109 204 3262 41.41% 36942041 2835 833.1362 -1354 601 59.18% 917

Page 165: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

851879 1223367 582088.9207 117669 710934 31.67% 5923228527.53 9956.26 4842.784287 699.87 3267.18 43.21% 4834.35

2219 3790 1324.2992 399 25 40.32% 9825613.87 5677.71 3306.56943 13945.76 14059.92 41.10% 3180.9711706.5 14952.96 7253.3474 4192.69 4505.44 38.04% 6510.28

2277 2466 1277.397 30 -55 43.90% 1341-70.22 221.3 -17.330296 -304.56 -441.22 75.32% 66.87

1012.13 1239.2 587.136613 7.93 -92.84 41.99% 594.759033 14091 4105.4985 24102 25872 54.55% 3035

2131.76 2253.56 1147.526408 24190.74 24544.21 46.17% 677.694438 5470 3594.3362 326 1593 19.01% 35948260 16394 5331.004 -262 -3606 35.46% 4834

975.07 1007.84 545.844186 -168.15 -200.92 44.02% 537.73-6731 2454 -6731 2776 -6343 0.00% -6731

1782.98 2520.19 1627.147548 -10.15 414.15 8.74% 1313.44107213 143551 83636.8613 18184 34225 21.99% 833911768.95 1887.48 1768.95 559.77 628.04 0.00% 2352.32026.84 2819.84 1069.1581 689.04 413.91 47.25% 1044.773474.45 3700.24 2015.87589 5691.8 11779.84 41.98% 1342.241811.93 2611.31 964.671532 117.93 -393.05 46.76% 1049.91642.63 2346.83 949.111614 -3.91 1971.15 42.22% 1035.8617364 30100 10458.3372 124145 121284 39.77% 968027943 28392 16763.0057 67247 75920 40.01% 14263

-2036.88 -596.97 -2012.43744 140.57 1993.84 1.20% -2553.940481607.13 2395.41 1035.795285 1195.38 640.95 35.55% 981.513113.07 7135.32 1514.819862 302.55 -1300.02 51.34% 1290.551471.61 2568.08 1183.910245 -82.29 -767.44 19.55% 1184.21-44.71 508.53 0 -3910.67 -4035.13 100.00% 0

-1406.61 -637.44 -1406.61 3145.14 3880.83 0.00% -1456.2768960 100944 46754.88 4430 38539 32.20% 4830713484 279149 8639.1988 0 29469 35.93% 8984

3452.27 4373.5 1716.468644 -220.99 146.39 50.28% 1323.541570.77 2544.36 893.611053 -58.46 19.23 43.11% 702.01

1577 1706 1504.458 -2268 -2385 4.60% 14943277 7557 3277 -9806 -2300 0.00% 2915

2137.45 18029.03 1415.633135 0 -846.67 33.77% 1049.93-1032.13 -987.81 -1032.13 65.95 74.02 0.00% -1034.64

6800 7423 3838.6 0 57 43.55% 38484566.15 5753.74 2896.76556 101.93 590.62 36.56% 3205.35

4359 5175 2758.8111 2050 1877 36.71% 2616102813 162835 46481.7573 40273 47538 54.79% 41591

5459 6427 3644.9743 -16512 -14993 33.23% 23011565 2572 980.4725 359 377 37.35% 9083002 3275 1781.0866 553 1029 40.67% 1792

24617 57614 7589.4211 560 37982 69.17% 158259317.9 9812.8 5475.19804 13309.35 13357.98 41.24% 5074.5213282 20801 7986.4666 -1372 10441 39.87% 3875

1574.22 1856.09 746.809968 -22.86 119.45 52.56% 740.17-242 360 -242 620 345 0.00% -309

1317.45 1330.05 775.582815 18.66 26.53 41.13% 779.13-722.22 -496.14 -722.22 -1026.37 -1082.12 0.00% -760.091392.13 1443.25 739.081817 -299.35 -323.91 46.91% 932.24

3216 5703 1921.8816 1496 3910 40.24% 1902

Page 166: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

954.56 1444.14 555.172096 323.36 204.18 41.84% 578.5992.5 684.86 0 -348.73 -751.95 100.00% 88.473896 4141 2256.9528 1482 1276 42.07% 22794214 6825 1288.6412 -74 1994 69.42% 1326

806.79 1198.3 328.686246 923.4 907.54 59.26% 351.19458 1526 178.1162 40 -571 61.11% 183

-510.87 435.5 -510.87 418.87 1879.81 0.00% 184.4710019 11033 5683.7787 3114 2637 43.27% 5788

2845.11 3739.94 1576.475451 -172.21 441.65 44.59% 1670.237605 11965 4756.9275 473 -3887 37.45% 45703686 6668 1838.5768 -9183 -8778 50.12% 1698294 3809 294 292 -1962 0.00% -356

1207 5533 286.7832 3137 -184 76.24% 1623363 5390 1576.9107 1617 -292 53.11% 1564

1201.22 2404.3 555.444128 -120.36 -1070.85 53.76% 1596.17523.7 681.16 312.80601 27.02 -112.8 40.27% 296.4

3267.66 3928.32 1903.41195 3904.07 3320.2 41.75% 1390.42386.05 469.03 355.78368 1285.3 1398.29 7.84% 533.04559077 596653 164983.6227 19349 19617 70.49% 1650912930.73 3711.15 1671.102246 484.42 -100.46 42.98% 1626.72

9588 14717 5858.268 -1500 -1754 38.90% 49602829.35 2905.93 1616.69059 19669.32 20450.7 42.86% 1213.222519.01 3081.77 1364.043915 -71.62 -556.14 45.85% 1685.34389.47 502.51 389.47 244.52 202.23 0.00% 388.69

3500.27 7728.32 3500.27 731.85 -2208.29 0.00% 5409.713871.28 5587.39 2368.836232 420.56 382.03 38.81% 2231.252484.85 3620.53 1383.315995 46.2 -726.84 44.33% 1163.56-2062.51 -1268.47 -2062.51 12055.69 12038.59 0.00% -2854.15

465.1 478.8 253.80507 81.43 82.54 45.43% 237.413550.27 5085.39 2248.741018 742.72 2210.92 36.66% 2107.162301.09 3218.54 1424.834928 1985.95 2844.4 38.08% 1124.14

2243 5951 147.3651 1950 3934 93.43% 1832252 43301 20380.0388 492 5611 36.81% 18291

2797.89 3500.55 1562.621565 -144.02 -73.78 44.15% 1673.331831.94 2074.2 1127.55907 144.01 642.7 38.45% 1150.0912711 18180 7247.8122 -9187 -9012 42.98% 6517.9562

1955.26 2431.25 1199.943062 372.44 216.73 38.63% 1185.22726.97 972.15 399.10653 -704.09 6554.35 45.10% 627.46943.73 1933.32 464.032041 -2146.26 -2558.16 50.83% 542.791607 5244 1532.2745 853 227 4.65% 741

106980 135153 99202.554 -925 20242 7.27% 923944040.09 4411.22 2338.404092 0 -371.13 42.12% 2337.3796162660.57 3257.29 1485.130174 2347.91 4459.12 44.18% 1456.6

0 0 0 0 0 0.00% 0462.8 527.74 268.47028 93.17 76.24 41.99% 268.1122796 24911 12701.9312 4240 6854 44.28% 12261

264621 321004 180630.2946 0 -5815 31.74% 1770597934 14204 5307.846 -1453 -921 33.10% 4987

25465 27848 15029.443 -9815 -7017 40.98% 140455070 6197 2449.824 -5999 -4916 51.68% 24712943 9592 0 -8941 -12155 100.00% 0

4652.27 6833.51 2763.44838 -886.44 -137.55 40.60% 3191.772784 8710 2784 1398 -2653 0.00% 1219

Page 167: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

321.14 586.64 102.250976 -228.03 -299.94 68.16% 115.261058.15 1419.59 596.479155 125.08 468.81 43.63% 598.64

4098 4297 2356.35 0 -156 42.50% 23372681.78 4490.49 791.393278 2410.2 1863.95 70.49% 475.0313549 28749 7306.9757 -7123 -9129 46.07% 55241346 2040 882.8414 1862 1758 34.41% 889-257 1612 -257 617 -616 0.00% -280

455.37 1187.52 249.497223 102.18 553.28 45.21% 329.0128802 55677 17690.1884 117102 93580 38.58% 1662924143 35368 16243.4104 2268 7316 32.72% 131577711 14993 3875.5486 -915 8649 49.74% 2237

2456.39 4543.06 2359.853873 -4538.32 2676.26 3.93% 1206.8409470 0 0 0 0 0.00% 00 0 0 0 0 0.00% 0

6035 11837 3842.4845 11422 10306 36.33% 45081923.66 1984.71 1096.678566 83.51 88.71 42.99% 1380.21300.62 444.25 169.188936 15.46 -50.63 43.72% 131.846310 59985 3022.49 0 -43761 52.10% 2873

15023 15265 8950.7034 0 -153 40.42% 94653246.16 4005.45 1807.786504 936.07 925.19 44.31% 1579.832206.91 3247.03 1211.814281 3476.74 3382.63 45.09% 859.97

1985 3172 565.328 -223 497 71.52% 4617055 21673 3045.6435 -1322 -3564 56.83% 2482

22917 140478 0 -1968 33722 100.00% 012016 12223 8829.3568 0 -196 26.52% 4942477.89 3196.42 258.203967 101.56 -1288.52 45.97% 263.4311749 20134 7970.5216 -4642 4126 32.16% 7335486.94 569.34 311.982458 69.57 25.71 35.93% 277.07

2198.03 3275.5 1384.978703 565.39 392.81 36.99% 1376.863431.66 4181 2028.11106 1407.82 1144.86 40.90% 1758.9-621.18 -340.68 -621.18 -298.66 -467.64 0.00% -632.715559.77 6812.74 3459.844871 70.5 887.65 37.77% 3562.16-566.57 -474.34 -566.57 -859.51 -943.73 0.00% -593.622830.33 3468.91 1776.315108 527.25 701.52 37.24% 1765.45

381 1122 381 1435 1562 0.00% 138759.94 1990.78 463.107436 -37.49 -779.33 39.06% 536.12366.79 701.57 216.992964 -789.3 -1010.75 40.84% 327.47

8751.73 10267.69 4776.694234 21808.12 38356.94 45.42% 3791.36803.82 978 441.136416 394.11 600.72 45.12% 413.66696.13 847.01 296.760219 181.08 175.07 57.37% 508.45672.29 736.63 406.668221 -78.56 162.95 39.51% 421.22402.24 3643.99 187.081824 -138.54 -6.87 53.49% 295.6529719 45663 19507.5516 1905 9446 34.36% 209822827 3908 1792.8834 1703 4084 36.58% 17295950 8966 3264.17 10412 9215 45.14% 3307

2032.67 2109.14 1222.041204 98.65 54.67 39.88% 1225.284318 5984 3968.242 -79 -776 8.10% 4338

10318 11391 4967.0852 0 -764 51.86% 4155-560 709 -560 258 1089 0.00% -861

24678 29728 13913.4564 7666 9113 43.62% 12515331991 464633 212474.24 -109409 -145334 36.00% 210772

4642 7397 2821.8718 491 291 39.21% 26113765 5832 2400.9405 402 1540 36.23% 2906

Page 168: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

774.08 1586.67 378.370304 653.5 18112.28 51.12% 255.746052 9298 3094.9928 87 -639 48.86% 41431590 1793.97 768.447 -412.41 -584.86 51.67% 818.613164 3736 1518.4036 -291 -699 52.01% 1516-1916 2039 -644.3508 -905 -4442 66.37% -683.0253

-163.57 422.43 -163.57 -819.35 -1230.15 0.00% -233.351463.33 1825.04 836.293095 396.65 12808.72 42.85% 740.821268.94 2634.79 658.833648 -187.54 253.57 48.08% 621.59

5313 7984 3068.2575 809 422 42.25% 2815503938 680732 299036.8092 40952 51032 40.66% 29968332486 35981 19488.3514 -17030 -17611 40.01% 17495

1278.88 2082.5 614.50184 851.56 165.62 51.95% 303.0426413 32613 16774.8963 -53732 -52834 36.49% 20187

2271.07 2550.91 1227.286228 892.25 948.08 45.96% 2173.162968.57 4560.78 1864.558817 1346.77 2362.93 37.19% 1782.881188.92 1240.19 666.38966 0 -41.85 43.95% 666.38966

3416 4918 717.0184 1789 5318 79.01% 8151407.69 3570.51 232.409619 871.51 1098.67 83.49% 96.011536.11 1932.07 581.417635 1983.54 2598.68 62.15% 416.44

1099 2327 893.3771 465 -196 18.71% 289.392424043 24505 13971.3873 69467 69690 41.89% 12934714.15 1491.36 411.850305 -2293.96 -2401.18 42.33% 462.45846 7730 3270.837 1587 3559 44.05% 2764

3047.42 5194.59 394.64089 -85.48 -2036.55 87.05% 106.3655128 66054 27778.9992 94599 100186 49.61% 26319

1068.71 1449.82 649.134454 0 -155.74 39.26% 634.1357025 88797 34916.4075 33449 36788 38.77% 351984114 8680 2836.1916 1926 -2640 31.06% 2357

55242 73375 35608.9932 12418 20502 35.54% 33654883.74 1799.81 572.751894 -146.16 65.67 35.19% 438.3264630 109008 48110.572 -14455 851 25.56% 4490012995 16605 7594.278 -4679 -937 41.56% 659431582 85626 28253.2572 -3237 -57281 10.54% 2448125579 51849 15370.4211 62140 38286 39.91% 13845

-3071.56 -1771.49 -2207.530172 583.95 -532.91 28.13% -2254.99312281.79 336.27 270.687474 11562.5 11531.79 3.94% 156.526136 9681 3582.1968 12347 17502 41.62% 7142

10743 11215 6349.113 0 -304 40.90% 6088357.35 491.25 199.61571 -10.6 3589.71 44.14% 209.31

7393.48 12119.67 3262.742724 4353.74 3031.96 55.87% 3898.531250.14 1886.48 716.705262 -277.8 -508.72 42.67% 774.48

6915 8171 3996.87 5152 5007 42.20% 43438464 14510 5093.6352 15491 15747 39.82% 42059586 15111 4793.9586 -810 1394 49.99% 4086

16779 36389 10441.5717 12659 5370 37.77% 944655515 71459 31876.713 35954 57186 42.58% 414391299.8 1658.59 753.884 144.78 -116.71 42.00% 856.258113 10090 4798.0282 -2018 -2471 40.86% 4602

1736.86 2352.48 679.285946 355.26 1463.77 60.89% 556.933240.08 5576.33 1869.850168 199.42 -79.58 42.29% 1931.64

5882 11161 2698.0734 23 873 54.13% 166921160 30758 12401.876 312 5704 41.39% 130303723 3983 2064.7758 1718 1538 44.54% 2063

Page 169: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

6230.79 12236.06 3292.349436 -190.01 1425.04 47.16% 2267.114236.53 9280.31 2255.528572 475.12 -2509.24 46.76% 3035.42

4350 10236 3158.97 23112 21666 27.38% 42841760.32 2704.92 1086.293472 -117.29 -113.77 38.29% 1114.3436666 61250 21332.2788 10227 20522 41.82% 18363

1069.42 1277.4 588.822652 -165.64 -57.15 44.94% 556.6421713 25484 12304.7571 -311 -2216 43.33% 7507

3693.58 4317.68 2159.266868 -1179.32 -1284.59 41.54% 2092.273226.11 4424.26 1830.172203 7.36 460.89 43.27% 1911.1

155 287 82.1345 -311 -313 47.01% 126183.14 508.72 57.377762 -173.75 -255.3 68.67% 75.61403.31 789.77 217.908393 820.02 1158.4 45.97% 190.94

1120.71 1915.3 624.795825 341.49 235.3 44.25% 584.12271644 697212 174259.626 0 -131665 35.85% 14793522089 27696 14150.2134 2453 6248 35.94% 13267

2099.34 3097.56 1093.75614 -2492.52 -2292.64 47.90% 1165.3923068 40836 11116.4692 93636 89917 51.81% 1055214774 36230 9335.6906 -5299 8101 36.81% 78506679 10502 3633.376 2160 5204 45.60% 3181

3606.12 6071.02 2248.055208 502.19 1733.86 37.66% 2365.716116 10919 6116 13385 10991 0.00% 6259

120858 213029 74303.4984 26345 -16238 38.52% 705271720.38 3611.27 1720.38 115.22 -446.25 0.00% 1613.631288.4 3117.17 662.2376 -12.64 2066.42 48.60% 455.573272 9185 1697.1864 1522 7475 48.13% 2138

5308.89 8992.44 2405.988948 -831.51 -309.91 54.68% 1455.32318 905 166.9818 854 853 47.49% 220

3564 5734 1777.0104 1195 728 50.14% 14444079 6812 2356.4383 -1105 -1887 42.23% 30623318 3692 1853.103 -1645 -1538 44.15% 1899

10150 15574 8824.41 6832 8773 13.06% 7513.35482620.51 3070.82 1524.350667 861.57 876.67 41.83% 1625.26

-472 1099 -45.312 -2428 -2685 90.40% 43954.09 1158.36 590.390892 -995.16 -676.54 38.12% 555.11

2198.36 2828.43 2198.36 -369.52 607.51 0.00% 2065.172857 3917 2293.8853 -2209 -975 19.71% 3149

410.84 665.03 37.38644 423.19 272.24 90.90% 38.1288.79 1235.93 169.924036 107.51 -316.86 41.16% 1343.0169141 99420 45792.0843 18828 20199 33.77% 29771

488 958 434.5152 -215 -371 10.96% 3172987.37 5948.68 1373.293989 24.31 6760.21 54.03% 1314.3661356 91743 42617.8776 4152 92607 30.54% 51514667.7 981.18 326.97269 -662.66 -683.53 51.03% 304.55409 1598 33.9061 1139 434 91.71% 46693 2743 693 734 834 0.00% 1051

14573 27666 8026.8084 3968 9917 44.92% 69591171.89 1346.91 729.384336 327.39 226.19 37.76% 741.78344700 672878 212610.96 -90839 -101728 38.32% 18674721227 37234 11222.7149 1114 4830 47.13% 7841

4283.18 5905.22 2541.639012 357.86 5795.84 40.66% 2344.891746 3272 918.2214 -367 -289 47.41% 639

22112 36409 15378.896 1805 12120 30.45% 1284636018 64334 20350.17 -9658 12966 43.50% 12530

Page 170: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

42298 71389 24824.6962 -3622 17102 41.31% 2153923111 41056 14717.0848 -126 16558 36.32% 1165723953 26662 14323.894 1316 4493 40.20% 139133427 4866 3388.6176 -1214 -1779 1.12% 34084716 13413 3005.5068 0 4184 36.27% 2961

16739.66 16739.66 9968.46753 0 52.61 40.45% 9015.652619 3436 1806.0624 -383 399 31.04% 17142865 4646 1378.9245 172 531 51.87% 12115617 12624 3542.0802 -2774 -7373 36.94% 15861611 3363 802.6002 308 1052 50.18% 965

92977 95159 55897.7724 6336 6486 39.88% 586463261.82 5014.92 1927.409438 375.28 1628.96 40.91% 1682.2421646 37936 12931.3204 2071 4122 40.26% 10739

4220.86 9494.93 2783.235084 1069.67 6643.93 34.06% 2223.91858.21 1089.56 469.955796 -813.76 -876.27 45.24% 457.08

825 2045 559.68 37 -997 32.16% 3672346.6 3360.87 1440.34308 -308.98 -661.22 38.62% 1567.29348.82 444.33 173.642596 -1131.78 -1192.32 50.22% 153.21

1380.84 3205.96 764.847276 -157.32 -143.12 44.61% 878.47332.55 722.56 195.772185 -5.24 -343.66 41.13% 139.0916843 20891 8040.8482 12363 11744 52.26% 91361015 1445 514.199 -151 -153 49.34% 534

1762.06 2858.98 1027.809598 1.72 -53.26 41.67% 1058.43671 1489 417.7646 -10496 -10563 37.74% 523

2099 2251 1431.9378 327 434 31.78% 107768669 107642 41187.6662 517 -38456 40.02% 231575138 8847 2607.535 5425 6021 49.25% 3939

12438 16355 7767.531 -3171 -5576 37.55% 759676.99 2989.76 76.99 -2358.69 -2975.09 0.00% -351.67

3454.52 5888.49 2092.748216 -1157.33 -785.41 39.42% 1413.62-9002 -3392 -9002 -16103 -16211 0.00% -9002

116358 192830 63310.3878 17752 1233 45.59% 535121312.02 2067.45 664.53813 97.86 1169.4 49.35% 577.46-2848 -292 -2301.4688 -4958 -4644 19.19% -2457.4321

3124.12 4385.2 1677.340028 -278.43 1103.97 46.31% 1620.142645 5873 1339.1635 726 1452 49.37% 15705559 7153 3255.9063 7552 7006 41.43% 3031

3444.34 4164.93 2404.838188 -76.84 953.72 30.18% 2647.161887 3567 1045.0206 -787 2105 44.62% 1215

3018.51 5126.97 1610.073234 -1304.43 -1772.23 46.66% 1329.161080.05 1677.38 804.745255 9499.43 9218.97 25.49% 865.06358.69 631.82 99.966903 355.72 888.27 72.13% 89.08

4418.17 5450.96 2789.190721 319.8 447.61 36.87% 2787.8911342 14330 11155.9912 8169 9172 1.64% 997312712 19159 8880.6032 178965 173763 30.14% 818044043 44110 34586.9679 395514 395447 21.47% 91241409 3307 721.9716 -390 175 48.76% 12956236 8553 4599.6736 371 408 26.24% 5036

4408.35 5656.94 2452.365105 1583.64 2437.9 44.37% 2649.7908.36 968.74 510.04414 721.59 1257.15 43.85% 583.218029 21403 9192.9871 1914 18 49.01% 8297

-853.48 -477.5 -853.48 0 -338.47 0.00% -853.481533.52 1776.69 940.354464 -493.87 1539.98 38.68% 970.65

Page 171: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-398.08 352.65 -398.08 27.17 700.8 0.00% -431.292012 5117 1734.7464 -581 -1012 13.78% 242

208624 295310 135605.6 -8630 28359 35.00% 109668511.9 1807.83 0 7170.99 7758.81 100.00% 0

1505.02 2660.99 872.460094 -1033.34 457.8 42.03% 664.15351 5891 3157.09 1571 2245 41.00% 5166

668.59 675.77 392.997202 -1103.79 -1110.43 41.22% 475.41559.49 976.55 312.75491 928.63 921.34 44.10% 200.775594 10334 476.6088 252 4168 91.48% 326

1826.61 2111.76 1116.05871 -665.16 -285.66 38.90% 1331.963203.53 3770.33 2036.484021 228.03 738.06 36.43% 1634.85-377.28 1096.72 -229.57488 1295.32 737.47 39.15% -253.8053521328 43675 13052.736 -435 12206 38.80% 13374-5547 -975 -3137.9379 9531 10290 43.43% 1917833.19 1370.13 452.922084 305.58 1140.82 45.64% 348.43

2662.46 2747.45 1590.81985 628.74 1232.07 40.25% 1611.6511362 18418 4626.6064 2133 -1988 59.28% 5622

165 739 154.869 296 2 6.14% 83.5354244741 317450 163291.1952 76216 126367 33.28% 164638

1127 2540 581.4193 142 -263 48.41% 9262099 2598 1155.4995 967 667 44.95% 932

1242.33 1548.07 727.384215 306.82 89.9 41.45% 701.6415519 22635 9236.9088 5526 12103 40.48% 925615002 17377 8549.6398 5610 7461 43.01% 92461110 2900 1110 -52 764 0.00% 1075

28145 39902 17053.0555 -927 -12684 39.41% 162111980.16 2261.92 1107.701504 759.42 1799.09 44.06% 1119.53104006 163174 72138.5616 -11253 -7904 30.64% 72542

2868 4064 1536.6744 -2043 -2539 46.42% 15933758 6295 2512.223 243 1660 33.15% 4052

13730 18865 7333.193 -1628 -3212 46.59% 6895242 396 237.8376 0 -22 1.72% 228

1032.14 1447.82 492.33078 187.29 151.26 52.30% 468.391094.24 1816.69 211.407168 -302.46 274.16 80.68% 107.511156.38 2437.29 709.670406 -133.48 61.19 38.63% 2026.78-169.92 223.42 -169.92 84.63 330.43 0.00% -205.983983.91 5091.69 2387.557263 830.18 273.22 40.07% 1459.435880.14 9037.01 3781.518034 3364.15 3348.06 35.69% 3889.39

2594 4762 1357.959 -499 -31 47.65% 10511184.74 1311.47 591.659156 113.95 167.36 50.06% 608.622202.8 2620.93 1279.16596 -5012.89 -3910.1 41.93% 1418.5130347 157444 82327.1652 -234 6955 36.84% 76457-416.12 103.64 -416.12 -86.72 -387.29 0.00% -452.22

4787 5670 4048.3659 -1783 -2420 15.43% 4969764 1495 579.494 1068 1244 24.15% 468

2793.41 3830.07 1580.232037 -532.37 -75.09 43.43% 1562.025482 11084 4021.047 2764 2896 26.65% 3093

40220 65715 25463.282 5430 15253 36.69% 2241211841 20955 7522.5873 1014 3323 36.47% 58321070 4009 148.409 141 193 86.13% 557

24276 30732 14334.978 -3089 9301 40.95% 142075523 6964 3467.3394 -1045 -1702 37.22% 3027

1307.11 1735.95 820.080814 356.39 701.2 37.26% 937.88

Page 172: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1416.38 1850.81 798.413406 -32.15 1187.65 43.63% 777.06871.95 1427.25 358.02267 762.71 547.74 58.94% 272.08135102 217284 92909.6454 51711 42495 31.23% 106504

4552 9258 2707.9848 10 1312 40.51% 11251535.51 5967.96 810.288627 557.67 2256.85 47.23% 2377.052484.58 3336.09 1361.54984 478.5 193.75 45.20% 816.151951.32 2371.32 1043.175672 60.33 -225.45 46.54% 1043.721463 26106 14384.5026 -101 937 32.98% 15630

1553.76 3921.94 935.208144 -191.95 4571.5 39.81% 606.03870 1021 705.744 -1048 -1157 18.88% 984

3490 4916 1602.608 1631 1414 54.08% 15434297 4389 3388.6142 0 143 21.14% 32602790 3951 1571.328 5507 6518 43.68% 20008413 13189 4922.4463 2282 838 41.49% 4842

968.93 1085.29 569.343268 617.19 868.59 41.24% 553.883745 5846 1877.3685 396 13699 49.87% 2413

2776.18 3887.7 1626.84148 -49.09 -146.65 41.40% 1426.942947 3807 1551.5955 3212 3064 47.35% 17461817 2208 1419.9855 4804 4471 21.85% 1495

857.36 1570.66 821.951032 -91.09 -520.35 4.13% 239.992410.69 2540.54 1382.771784 1202.93 1206.14 42.64% 1404.21189.04 1486.63 746.954928 -49.89 -46.88 37.18% 728.0620453 22313 11562.0809 430 -230 43.47% 1102330698 40704 16515.524 4709 7743 46.20% 126941325 3172 600.49 -1020 -1051 54.68% 308

1567.19 1895.64 929.813827 315.8 379.83 40.67% 943.422947 12257 0 6368 7366 100.00% 0

155172 395430 91846.3068 0 -37469 40.81% 659674222 21102 4202.1566 0 439 0.47% 3512

5207.8 5408.55 2625.25198 16.96 677.85 49.59% 2171.685970.34 6047.67 3391.15312 10900.27 14088.82 43.20% 2715.491676.24 1708 960.150272 7107.66 7266.52 42.72% 803.62-4040.6 -3335.54 -3987.26408 -3030.47 -3105.89 1.32% -4404.1772123895.3 4016.9 2377.69112 2106.96 2873.79 38.96% 2375.4244513 65861 25924.3712 -2353 5058 41.76% 20983836.13 1073.45 486.544047 -1386.48 -1517.59 41.81% 506.95

1166.28 1416.9 687.871944 419.45 347.82 41.02% 663.9876007 80566 41910.2598 21318 38589 44.86% 373582237 2469 1284.038 53 -117 42.60% 13578931 14033 4653.9441 -464 870 47.89% 1640466 1887 466 -1257 600 0.00% 147

14798 22530 10675.2772 1205 5119 27.86% 10238343 9977 153.5268 -2492 -2092 55.24% 5540

549.41 1208.78 226.466802 -366.78 64.15 58.78% 167.34-19861 1313 -19861 0 -19032 0.00% -19861-925.19 -879.33 -925.19 7.63 -35.42 0.00% -925.1910700 16060 7129.41 -626 -1725 33.37% 10603

4303.65 4690.6 2189.69712 177.38 8.94 49.12% 1858.386954.36 7817.01 4187.220156 1661.27 1284.38 39.79% 3583.241969.5 2249.58 1112.7675 -30.33 -252.56 43.50% 1056.752070 8361 0 1495 1651 100.00% 07669 12832 3971.7751 -6175 -3908 48.21% 4041

681.81 1881.93 395.517981 -703.47 1344.19 41.99% 368.99

Page 173: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-1037 -217 -1037 2234 1876 0.00% -10481737.43 3644.23 972.9608 119.41 -218.72 44.00% 1104.58

3035 3997 1664.0905 -316 -862 45.17% 170816829.29 19679.81 10491.379386 -418.97 1127.11 37.66% 9995.56

48176 54098 36112.7296 8264 13725 25.04% 40411960.81 1855.38 402.291147 -426.8 1156.27 58.13% 290.68

1295.38 1497.26 1283.851118 -1099.6 -1131.96 0.89% 9711.661594 2483 601.5756 33 853 62.26% 250

5195.81 7106.94 3039.54885 1445.57 2223.23 41.50% 2488.463325.53 3735.58 2005.29459 287.37 1253.69 39.70% 2101.081009.51 1720.81 450.24146 -253.12 215.46 55.40% 334.561154.54 1291.93 661.205058 198.6 170.08 42.73% 539.225305.53 5924.9 3096.307308 603.55 844.48 41.64% 2980.28

959 1099 752.815 234 166 21.50% 807165020 266165 106371.892 83134 25535 35.54% 1193491535.01 2128.18 830.900913 624.57 710.04 45.87% 829.35

6498 7675 4013.8146 21023 20142 38.23% 34831799 5790 1251.5643 3071 3759 30.43% 12581715 2841 1715 -407 -640 0.00% 9045863 8432 5390.4422 -2286 -4855 8.06% 35271171 1477 557.5131 1052 1046 52.39% 479

12137 19464 3804.9495 15123 16567 68.65% 161743688 61415 19672.7064 -15110 -32837 54.97% 4248

842 1447 673.0106 -2857 -3251 20.07% 91021223 23777 12759.2676 1716 4457 39.88% 140901790 5929 1174.24 -486 1587 34.40% 6562390 2692.25 1387.634 -1370.97 -466.98 41.94% 1406.91

1243.74 1829.28 1150.086378 -1637.17 -2024.14 7.53% 1024.382301.02 3880.32 965.507992 -91.63 -856.52 58.04% 872.173126.15 3997.71 2259.58122 -207.22 -255.16 27.72% 910.611511.22 1831.63 793.239378 170.88 54.38 47.51% 617.27

5472 6760 4079.376 0 425 25.45% 40921923.9 3663.59 1342.30503 1554.92 2100.3 30.23% 1334.21

1850.29 3112.31 1004.892499 157.16 312.79 45.69% 956.5731 1488 303.2919 285 329 58.51% 161843 1305 831.4509 397 440 1.37% 4967

2635.71 3502.66 1469.144754 -175.98 95.48 44.26% 1606.453735 7162 1989.261 298 -200 46.74% 2825

855.02 1603.24 456.837186 -837.19 -1150.62 46.57% 567.217433.25 8275.25 4422.040425 6317.63 6102.13 40.51% 4882.741622.95 1826 693.811125 7492.11 7700.81 57.25% 815.7523091 24143 13750.6905 0 -1002 40.45% 134442079 2599 1248.6474 498 880 39.94% 1750

82366 133676 50490.358 -30454 -28678 38.70% 43043459541 777226 259227.0781 -10706 82918 43.59% 2171855014.2 5629.68 2978.93622 80.29 -365.39 40.59% 3001.312445 3987 697.803 -178 1167 71.46% 597.3422

1806.18 4862.61 1806.18 612.7 1981.63 0.00% 1582.546865 9080 3979.6405 1146 1481 42.03% 4472

2027.44 3764.77 814.422648 -601.32 778.01 59.83% 600.22844.18 1617.04 358.945336 -240.27 623.53 57.48% 171.766863 9259 3797.2979 -560 125 44.67% 3073

1384.81 2397.42 482.606285 133.27 1379.04 65.15% 265.48

Page 174: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

4550.66 6341.68 2622.545358 -892.44 28.77 42.37% 2598.82158532 205577 101016.5904 -1138 28948 36.28% 73744

7380 16338 3391.11 -4597 678 54.05% 15491290.83 1407.69 697.822698 296.23 271.9 45.94% 1246.42387.94 429.72 223.181882 352.36 387.16 42.47% 222.431784.4 2052.98 1181.2728 72.04 669.57 33.80% 1184.15232.73 606.78 118.250113 77.98 -207.67 49.19% 120.15

1356.62 2518.74 1356.62 -2178.8 2150.48 0.00% 430.2227776 40055 15454.5664 -799 -843 44.36% 19105

2786.46 3274.74 1604.443668 119.08 620.79 42.42% 1809.48-823.97 -689.14 -758.0524 202.25 157.06 8.00% 100.232920.82 3100.66 1553.87624 4071.93 3941.95 46.80% 1519.172325.83 3520.92 1316.41978 -352.03 -250.52 43.40% 1011.972354.22 3198.77 1175.93289 468.23 528 50.05% 987.39

6224 10592 2996.2336 7899 23842 51.86% 23135110.24 5193.89 2885.752528 20964.78 23006.71 43.53% 1864.1323597 43281 15113.8785 -5808 -4694 35.95% 13708

2639.58 2816.82 1527.788904 139.2 245.81 42.12% 1585.0412584 27767 6741.2488 -3677 -5640 46.43% 5480

2869.77 8033.79 1925.902647 33.58 9998.83 32.89% 411.81895.68 2474.92 1022.529792 4273.05 4244.25 46.06% 842.615380.56 10097.97 3777.15312 4271.62 15341.06 29.80% 3203.972626.54 2688.01 1485.571024 95.02 131.55 43.44% 1486.255518.03 7502.5 3303.092758 -921.71 2299.05 40.14% 4008.88156.81 288.65 85.30464 -10.32 3300.26 45.60% 22.224647 4989 4250.6109 2267 2450 8.53% 3946

11581.93 12803.36 560.565412 40.75 -988.27 95.16% 295.261260 1970 689.85 614 2795 45.25% 2610

824.44 1981.73 410.736008 412.46 1039.59 50.18% 393.12042 2092 1506.5876 910 899 26.22% 19168181 8561 4758.0696 12289 11992 41.84% 40845148 5712 2903.472 1583 1441 43.60% 27281448 4250 830.5728 1463 5268 42.64% 1860

2593.43 2771.2 1460.879119 806.81 737.82 43.67% 1298.523149.99 3378.55 1759.899413 -279.81 1108.57 44.13% 1846.961740.16 1798.11 1478.961984 210.74 194.7 15.01% 1392.14

5189 8440 5151.1203 -71943 -74673 0.73% 3695964.92 1133.78 566.504532 -317.45 -43.64 41.29% 609.89

5658.06 7067.35 3673.212552 876.46 4406.89 35.08% 3016.0311459 16434 6806.646 5260 4172 40.60% 5765805.89 1091.56 457.342575 256.34 117.91 43.25% 607.474657 11623 2596.7432 399 -326 44.24% 24352992 5956 1917.5728 1078 4273 35.91% 1383

3791.22 4661.56 2254.638534 185.03 2582.7 40.53% 2189.05177133 195467 116766.0736 0 -5387 34.08% 930141158.86 1966.27 738.541478 -418.37 -336.32 36.27% 771.15

5047 22176 2854.5832 6270 15467 43.44% 27082177 5300 1502.7831 4780 2501 30.97% 1237

12261 28683 7415.4528 11354 -577 39.52% 694826265 51991 16764.9495 677 -8080 36.17% 128627046 12156 3590.6416 -596 1661 49.04% 2706

14523 23571 8551.1424 2759 260 41.12% 84474764 6415 2863.6404 180 40 39.89% 2638

Page 175: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

4397.92 5085.74 2662.060976 293.15 1271.24 39.47% 2656.81686 1308 461.678 134 575 32.70% 712

447.03 922.86 189.898344 282.23 -82.29 57.52% 211.2113065 18177 0 7169 11082 100.00% 191230.87 1713.02 127.555675 366.87 559.77 44.75% 49.07305-108.96 120.18 -72.175104 7.55 -56.63 33.76% -109.2496321110.41 1913.44 460.487027 1430.42 1991.71 58.53% 475.5315642 17388 9236.601 3549 6442 40.95% 94479958 13764 5673.0726 -10253 -9653 43.03% 5780

1048.75 1870.41 534.65275 241.89 -314.46 49.02% 615.084211.38 5738.09 2438.810158 1530.25 1379.2 42.09% 2330.48

4479 4930 2447.7735 0 373 45.35% 1828892 3224 392.034 11139 15323 56.05% 418

233002 374516 141082.711 32176 31219 39.45% 123080166165 221197 96907.428 21996 105133 41.68% 9766242220 71035 33134.256 25090 22591 21.52% 40044

108912 215520 61753.104 33024 100812 43.30% 488393155 3710 1758.597 -2610 -2092 44.26% 1190

15749 27112 9536.0195 12790 15218 39.45% 1440478758 128174 57343.6998 12545 26860 27.19% 7138240237 115566 18810.7975 -19581 16684 53.25% 87457256 19937 4698.26 2593 923 35.25% 72974872 6620 3066.924 292 -1456 37.05% 3192

59665 78400 36127.1575 9306 23019 39.45% 312733781.14 6180.73 2384.386884 2110.66 4959.05 36.94% 1937.7211215 15897 6702.084 -822 -2197 40.24% 60553096 14858 749.8512 2266 6320 75.78% 532.3556

128589 214271 97470.462 73255 99740 24.20% 100338412130 547601 256056.369 -7057 23317 37.87% 41589530456 37230 18584.2512 7879 4984 38.98% 20174

1577646 1781292 1024681.077 8176082 8195039 35.05% 88099735541 308934 21726.2133 0 26191 38.87% 2206419316 153340 0 0 -131303 100.00% 04813 9471 2624.5289 1417 1406 45.47% 3777

308900 401512 207271.9 141435 376179 32.90% 30150291678 161885 61946.8246 49565 42310 32.43% 5229720712 30116 13408.9488 -49163 -48276 35.26% 19416

161842 201964 107446.9038 158864 338539 33.61% 752133770 9030 2700.074 1281 710 28.38% 29784805 9581 3127.094 7988 8098 34.92% 2814

2199.47 2816.9 1277.012282 -593.86 -749.78 41.94% 1277.491982 2475 708.3668 -1969 -2143 64.26% 716

38865 67473 27341.5275 22269 32561 29.65% 313705418 10830 5418 -4046 2132 0.00% 6561

168073 236654 108171.7828 3756 87355 35.64% 1209403673 6098 2494.3343 718 -273 32.09% 2952

92513 111188 65008.8851 0 5173 29.73% 607966503 11845 3833.5185 662 13445 41.05% 3288

12617 25021 12111.0583 -2302 5834 4.01% 1293626706 42180 14090.0856 16509 14658 47.24% 11352

1069.23 3481.36 611.706483 -67.68 -2272.1 42.79% 548.413773 7797 1738.9757 -1410 -3772 53.91% 23439464 11441 5505.2088 2632 6977 41.83% 6058

Page 176: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-207 421 -158.7276 958 565 23.32% 52184.72 2336.05 1178.437968 400.11 876.06 46.06% 1118.12955.64 3502.16 1891.6096 1329.9 1453.68 36.00% 1885.23-3997.25 -3584.53 -3997.25 -6502.73 -6741.6 0.00% -4120.79788.47 807.47 458.731846 31.2 25.59 41.82% 488.04591.33 748.89 526.815897 903.16 786.81 10.91% 418.45

4190.36 4582.25 2591.73766 -127.99 279.69 38.15% 2460.348141 14043 5014.856 -50898 -50689 38.40% 45592706 5956 1168.7214 5727 3055 56.81% 1074149 1779 96.2689 298 -440 35.39% 160

423.68 763.39 423.68 -53.2 -208.54 0.00% 707.1825560 950932 599521.672 4522804 4475131 27.38% 62096518319 21091 12136.3375 0 -822 33.75% 1218284160 115221 68413.664 284896 256214 18.71% 677456904 9693 2314.2208 6105 4845 66.48% 2838

4002.82 4026.34 2342.450264 3436.18 3417.85 41.48% 1578.751196.1 1693.98 1081.03518 1400.21 1254.08 9.62% 835.0410396 13478 5971.4624 1356 256 42.56% 60303494.4 4264.07 2658.88896 -6591.96 -5976.92 23.91% 3305.75

1019.85 1706.42 558.367875 -728.73 -800.7 45.25% 595.0616780 17017 9781.062 0 -84 41.71% 9534720.21 734.93 606.200757 0 53.39 15.83% 589.55462.15 522.72 462.15 281.15 226.23 0.00% 453.6325043 30728 21033.6157 3529 3780 16.01% 161946280 11168 3663.124 1863 3055 41.67% 3235

10623 27145 5726.8593 -2559 19473 46.09% 5329-556 -278 -333.2108 -639 -681 40.07% 25532096 2986 1129.744 -1986 -1769 46.10% 1336

154.21 628.47 154.21 87.5 11.59 0.00% 88.621616.99 2039.45 970.355699 1140.1 1609.72 39.99% 815.18

431.3 461.54 345.34191 -47.5 -65.81 19.93% 672.44633.65 1361.68 633.65 100.36 679.97 0.00% 284.55196 5921 2915.4756 1160 1189 43.89% 2608

1380.57 3511.14 192.589515 -44.34 393.37 86.05% 202.157284.16 7621.97 4274.345088 -80.78 -186.94 41.32% 4308.811025.89 2928.82 451.083833 808.14 594.69 56.03% 206.441123.38 1577.54 777.603636 391.43 15.61 30.78% 1053.771766.83 4666.43 988.541385 57.03 186.27 44.05% 777.4113365 163182 68506.4695 5070 54904 39.57% 713091206.42 1653.68 701.774514 3257.09 3038.66 41.83% 765.6511695 26889 6871.982 954 6582 41.24% 496419410 26479 12222.477 30345 24105 37.03% 117591433.9 2575.46 1051.76565 821.03 1648.61 26.65% 983.87

1962.32 2446.54 1143.0514 -1.3 2576.32 41.75% 1073.96-99 181 -82.5957 -488 -561 16.57% 449

16427 21323 10309.5852 3159 4524 37.24% 97832582.14 2925.78 1250.530402 -0.52 408.27 51.57% 1227.5515555 24271 8897.46 6354 16513 42.80% 7304

1629.54 2194.99 953.769762 1052.71 842.89 41.47% 1045.6512351 15643 6844.9242 -1454 3098 44.58% 6896611.37 831.77 318.095811 779.05 2287.29 47.97% 555.16

3777.46 4036.68 2230.967876 223.3 25.68 40.94% 2305.611667 5681 926.852 1085 -1921 44.40% 995

Page 177: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1306.88 1653.23 1263.883648 -1731.94 -1843 3.29% 749.731710.5 3155.88 1142.44295 308.59 449.79 33.21% 1466.2221669 25779 13469.4504 2237 1143 37.84% 13567

3661.38 4880.96 1940.5314 -975.16 -1273.71 47.00% 1674.151762 2896 850.3412 -418 -639 51.74% 8873202 6200 1804.9674 624 -2374 43.63% 1792

35089 73347 18162.0664 11893 -26365 48.24% 12865-232 122 -142.5176 3715 3484 38.57% 1721016 1872 529.7424 -1373 -963 47.86% 4261503 1661 1503 393 254 0.00% 2659530 1747 140.874 2003 1618 73.42% 220

2213.45 2407.06 1268.528195 360.83 1019.09 42.69% 1288.332342.69 3194.35 1287.308155 -168.49 -352.74 45.05% 1276.487044.01 7514.61 4249.651233 1160.88 1256.46 39.67% 4575.35

1543 1950 1259.3966 -4605 -4597 18.38% 953906.89 1170.88 499.605701 -975.93 -1038.96 44.91% 453.88

1061.04 1420.02 547.814952 -57.99 867.72 48.37% 474.796346 13074 3263.7478 492 1546 48.57% 1282

927.82 1084.84 521.342058 209.27 157.17 43.81% 911.5342224 65577 25254.1744 4577 -9046 40.19% 242525251 7476 2870.1966 -21209 -20986 45.34% 3105

1819.82 2725.08 1114.63975 774.88 1322.13 38.75% 1048.2526574 45357 26574 -2 5149 0.00% 6242632.46 1169.54 382.258824 -415.54 -719.69 39.56% 549.42

777 911 616.3164 320 219 20.68% 46811709 31480 6640.1739 -309335 -319875 43.29% 6419391.86 749.04 271.16712 32.55 171.97 30.80% 275.05

1441.78 1974.88 791.393042 -302.69 242.27 45.11% 683.431256.1 1781.24 736.70265 -1232.41 -1280.03 41.35% 739.412078.9 2687.83 1258.77395 597.37 -4.62 39.45% 1248.63

9288.06 11451.85 5644.354062 1590.8 1380.27 39.23% 5675.9669976 268374 2414.172 70035 8136 96.55% 9128-28557 54403 -28557 -22823 15343 0.00% -292558250 10374 4520.175 -2449 -4080 45.21% 44447012 225271 4214.212 0 -216183 39.90% 4074

5605.38 6276.7 3206.27736 -1272.78 -1367.39 42.80% 3221.977849 10106 3795.7764 -2798 -3839 51.64% 34764772 12922 4772 -5599 -1167 0.00% 36305489 8510 3164.4085 -3334 -3796 42.35% 2891

-353.43 -149.29 -326.887407 -145.35 -219.73 7.51% -327.0723875011 7264 2771.083 824 5502 44.70% 3369

1558.11 1985.48 952.940076 1338.38 1160.2 38.84% 973.07326 1035 312.145 -474 -796 4.25% 383

1839 5735 1155.9954 -1574 -2523 37.14% 1721627.65 783.16 452.849475 46.71 154.91 27.85% 557.47746.28 876.93 429.708024 56.8 110.27 42.42% 409.1

-1314.76 -861.47 -1314.76 -369.65 -729.43 0.00% -1360.68198.25 276.86 198.25 -2347.62 -2331 0.00% 34.76

2481.62 2611.55 1311.039846 805.08 779.98 47.17% 1265.2752017 75797 30955.3167 16807 16571 40.49% 2941352401 71262 33683.3628 15416 32975 35.72% 34072

1057.63 1199.22 600.205025 -3507.88 -3371.57 43.25% 547.5925115 43080 15453.2595 -10992 -849 38.47% 15931

Page 178: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2045.12 2681.58 1287.812064 -330.23 -820.45 37.03% 419.331514.28 2421.48 990.33912 486.65 654.59 34.60% 667.3

5015 6072 2934.2765 19970 20568 41.49% 26543686.52 4275.84 2588.674344 1240.86 1461.61 29.78% 2405.91287.21 2564.69 765.117624 -669.2 -177.3 40.56% 1201.5314473 18894 8200.4018 -96 187 43.34% 76251374 2873 809.1486 -791 -967 41.11% 8386726 16142 3505.5912 2377 4281 47.88% 42405451 5805 3176.2977 824 1454 41.73% 35146098 12320 3536.2302 4066 10860 42.01% 3093

2635.82 4864.95 954.16684 -244.85 -1133.36 63.80% 774.774408 4570 4359.512 2416 2396 1.10% 2698227 619 161.1246 -1578 -1758 29.02% 181

18148 27475 10344.36 2491 2267 43.00% 108451045 2327 600.9795 1862 2663 42.49% 355

1257.54 2298.47 956.107662 98.65 864.25 23.97% 944.731219.17 1820.72 649.451859 2594.29 3088.37 46.73% 221.9

5827 9126 3722.2876 4780 6769 36.12% 43043473.5 4726.11 2261.59585 511.34 1203.34 34.89% 2280.8664009 94006 46950.6015 12249 21396 26.65% 399329439 14710 9439 464 1797 0.00% 10287

1809.84 3298.6 1287.158208 120.47 1289.87 28.88% 1182.911549.66 1689.3 972.566616 266.09 232.9 37.24% 938.35

3792 3834 3755.2176 0 314 0.97% 477713696 20408 8931.1616 2734 3257 34.79% 93912483 5452 1196.3094 -1217 -3757 51.82% 1000

0 0 0 0 0 0.00% 01906.45 3092.09 375.761295 -100.59 601.22 80.29% 327.189427.44 16889.47 6484.193232 1007.18 -6454.85 31.22% 4716.421090.08 1253.22 539.04456 210.68 98.82 50.55% 573.591669.09 1798.78 903.311508 769.76 755.39 45.88% 928.355625.5 5717.58 3290.9175 1711.98 1652.07 41.50% 3126.893457 3735 1679.7563 -36473 -36320 51.41% 1102

1845.07 2999.85 1198.557472 2546.2 3244.61 35.04% 834.973705.01 4928.91 1974.029328 -742.28 -1396.3 46.72% 1479.313233.16 3821.72 1969.641072 3034.35 3474.73 39.08% 1879.18925.85 1427.2 569.76809 -1.94 46.77 38.46% 645.777973 9745 4900.2058 430 900 38.54% 5052

1019.57 1031.26 575.241394 -346.73 -351.86 43.58% 568.4132.14 2025.02 24.08893 -796.8 -1757.01 25.05% 2393.953585 5256 2232.021 2459 1792 37.74% 1612

12661 15801 7871.3437 3601 5428 37.83% 69832949.84 7271.49 2460.16656 393 1985.23 16.60% 2165.09

874 2567 453.6934 0 755 48.09% 4621481.01 1746.51 1219.907937 447.7 645.27 17.63% 1053.04629.07 2900.47 458.59203 -162.05 1349.85 27.10% 962.2

1390.76 1527.67 734.32128 438.19 405.73 47.20% 793.836278 20086 3580.9712 14419 7508 42.96% 34333268 7856 1910.146 1493 2002 41.55% 1844

819.63 2174.26 239.495886 87.67 739.06 70.78% 233.671489.82 1797.44 868.714042 236.24 596.76 41.69% 753.54-152.11 640.58 -152.11 412.88 1433.04 0.00% -164.34

5736 7690 3706.6032 5292 6328 35.38% 4015

Page 179: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

271.65 717.2 107.62773 1780.84 1999.77 60.38% 315.92-270 58 -270 97 414 0.00% -286

98556 112413 76528.734 0 -8636 22.35% 78128102006 124541 63702.747 17267 16248 37.55% 54824

955 2373 706.318 -173 355 26.04% 650.1084226024 231992 135998.6408 -74130 -73954 39.83% 174290

9975 11505 6085.7475 -1713 -1036 38.99% 574010610 15989 5719.851 10914 14235 46.09% 5792

1133.39 2368.51 1011.210558 593.53 1053.22 10.78% 1377.681455.59 2238.41 915.857228 1806.72 1950.55 37.08% 925.5

1811 2622 1692.1984 -175 68 6.56% 11822901 5629 1598.451 331 -809 44.90% 1567

3657.32 5784.46 2732.383772 -964.84 -386.7 25.29% 1844.15084 6945 3361.5408 462 816 33.88% 2684

2664.1 4492.66 1486.5678 -362.38 -2056.72 44.20% 1512.442722 3816 1786.7208 1308 871 34.36% 1305

2737.49 7300.42 1570.771762 681.73 -387.3 42.62% 1525.999433 18314 6152.2026 -1394 2883 34.78% 55721395 1648 78.12 219 158 94.40% 366

2150.4 2480.22 1271.9616 2532.19 2286.58 40.85% 1177.731254.61 2532.99 1144.706164 -843 547.92 8.76% 1050.99

2411 4426 1014.0666 -572 -538 57.94% 10546118 7690 3541.0984 1489 2119 42.12% 36421821 3695 1041.612 3395 4524 42.80% 1305

84585 122626 53500.0125 -8189 54200 36.75% 4035850325 130379 28881.5175 -19933 -3835 42.61% 33208

2117.97 2781.17 1265.698872 716.43 1253.68 40.24% 1400.973740.85 5488.27 2214.209115 -342.2 83.29 40.81% 2118.22371.62 3109.77 1447.87401 1892.79 2339.76 38.95% 1401.16

6329 12283 3461.963 5392 8451 45.30% 41461966.06 3378.09 785.047758 3675.93 3351.44 60.07% 681.36

0 0 0 0 0 0.00% 05169 12388 3111.2211 582 2734 39.81% 1864

1345.68 1958.37 944.801928 889.97 725.92 29.79% 1176.11208.63 1266.21 639.486133 172.82 138.83 47.09% 635.52827.44 898.28 499.029064 -147.26 176.94 39.69% 599.024537.7 4771.49 2500.72647 700.3 558.3 44.89% 2671.222073 3668 1469.3424 -810 -929 29.12% 1101

13536 22266 8060.688 1674 10163 40.45% 66103890.31 5071.82 2513.918322 212.44 3692.07 35.38% 1803.641411.78 2936.59 841.562058 772.63 295.88 40.39% 924.38

2314 3748 1305.3274 -1118 -2304 43.59% 146412135 17158 7203.336 593 5745 40.64% 72921689 3248 1273.506 987 1313 24.60% 1327

1762.37 1955.82 979.172772 463.56 384.28 44.44% 943.1530519 48000 16614.5436 13464 14390 45.56% 1275518524 42298 15699.09 -1170 -8400 15.25% 1138615830 20514 9339.7 2273 7397 41.00% 8342

132258 181066 80941.896 89934 119182 38.80% 106430159684 291556 76855.9092 -39680 -58066 51.87% 7022110664 16865 6550.8952 3112 5524 38.57% 747244655 113650 27730.755 21630 47537 37.90% 22952919.93 1003.04 498.878039 -7.92 740.16 45.77% 642.27

Page 180: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

3784 4780 2088.3896 2962 2840 44.81% 22022027 6093 1101.0664 599 3956 45.68% 743

1188.56 1489.51 671.655256 8.85 381.16 43.49% 531.172108 6755 0 529 -1450 100.00% 0

19703.18 26115.44 13201.1306 -3711.32 -406.63 33.00% 11840.952744.96 3288.11 1604.978112 968.06 1218.25 41.53% 1223.96

2847 3799 1635.8862 -353 -253 42.54% 15951486 3165 784.9052 -5855 -4474 47.18% 959

23822 83488 9421.601 -13851 -29775 60.45% 120955220 7970 2868.912 2405 1064 45.04% 2899

19429 32745 12341.3008 6334 15545 36.48% 139887000 8483 2796.5 2367 1817 60.05% 26278947 15582 5723.3959 810 -1298 36.03% 3426

14891 16196 8992.6749 9352 10477 39.61% 7406580097 771482 348000.1903 30966 66869 40.01% 35118216544 30597 10205.9936 8631 9660 38.31% 93015761 11118 2944.4471 -1072 -3584 48.89% 2298

-1326.34 -769.96 -1326.34 -2956.64 -2495.62 0.00% -1414.251107015 3220123 652696.044 375787 -128816 41.04% 476907

9853 12319 5921.653 1386 2141 39.90% 63331210 1960 721.281 521 314 40.39% 701

30344 44705 18479.496 7413 -2055 39.10% 183314090 5223 3710.448 -199 -459 9.28% 2673

26842 31039 17761.3514 18695 18848 33.83% 15284104941 185428 60645.4039 8217 199678 42.21% 650373711.12 6034.28 2448.968088 373.69 480.9 34.01% 2305.3628200 34940 19274.7 0 -1788 31.65% 1587213053 25651 6683.136 5136 12449 48.80% 8555511.02 637.66 309.780324 277.35 458.89 39.38% 377.0510028 11982 834.3296 0 43 91.68% 8

1869.75 2691.82 1071.553725 -1167.7 -1319.17 42.69% 1224.9553638 52207 31528.4164 41507 48532 41.22% 2533020071 38766 11085.2133 -500 3575 44.77% 87632517 5909 1612.6419 909 2786 35.93% 17995516 7685 5516 1531 -184 0.00% 4163

11225.13 11914.19 6490.370166 6387.65 6438.85 42.18% 6533.247045.85 16523.96 6003.768785 -650.95 -8806.91 14.79% 6078.07584.67 933.74 307.010217 -21.44 -13.41 47.49% 263.8620844 30537 13644.4824 2971 1097 34.54% 13992

776939 1524044 540594.1562 105016 862115 30.42% 46079621467 32688 12598.9823 -295 -3538 41.31% 121759647 12994 6773.1587 0 -796 29.79% 6259

2050.87 2590.72 1228.676217 -480.86 -516.06 40.09% 989.48738.54 1428.95 684.035748 -969.38 -880.25 7.38% 701.712360.7 3964.22 1460.80116 522.7 2452.84 38.12% 1843.51134 1978 567.567 2576 2462 49.95% 5164632 5910 1054.7064 107 742 77.23% 777

15289 18513 8476.2216 2700 9904 44.56% 95031675.07 1784.47 898.172534 620.74 607.24 46.38% 884.176688.61 6972.36 3837.255557 1229.76 1071.2 42.63% 3776.35

7835 14002 5050.441 637 -473 35.54% 620219184 31749 11707.9952 4548 6079 38.97% 1230363270 94549 39992.967 4036 2254 36.79% 37213

Page 181: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

11551 27219 8404.5076 -2969 -8 27.24% 151072223.45 3505.78 2223.45 -3473.67 -4151.69 0.00% 3451.57

6071 8710 3541.8214 -1829 -1718 41.66% 39375954 8502 4208.2872 4092 5483 29.32% 3010

33734 39921 19120.4312 208 -440 43.32% 1896813070 15179 6802.935 -9 -1687 47.95% 656520666 29253 15528.4324 -461 5001 24.86% 12375

5187.99 6869.33 3195.283041 -395 -2063.09 38.41% 2711.15347.45 589.34 186.893355 1258.73 1513.32 46.21% 304.51936 2379 1707.1648 1523 1754 11.82% 4581

1168.1 1629.45 706.58369 115.78 -95.1 39.51% 871.121574.76 2080.84 924.699072 514.41 899.23 41.28% 891.922300 26300 13047.73 413 15081 41.49% 134343381 5372 2662.5375 1632 1616 21.25% 5053

3879.5 6380.68 2661.72495 449.87 1834.83 31.39% 2273.6115339 20331 9184.9932 2670 -2322 40.12% 571011379 16715 6765.9534 -21 -587 40.54% 461569037 109206 44169.8726 8091 45638 36.02% 41201

1677.13 2199.13 958.312082 193.67 -216.47 42.86% 1121.451200 2262 755.64 103 741 37.03% 9649082 11876 5259.3862 2153 5547 42.09% 51515819 6684 3365.1277 326 307 42.17% 3061

4294.9 4883.19 2576.94 1546.05 1692.25 40.00% 2262.29492.59 1631.46 273.288932 -347.21 -732.73 44.52% 242.43

1102.45 1465.56 782.07803 308.81 32.29 29.06% 790.61-438.59 1003.5 -438.59 16757.91 23446.72 0.00% -791.454506.08 4589.66 2536.021824 14727.9 14714.49 43.72% 1640.113868.69 6505.97 1997.791516 -2221.81 -3966.23 48.36% 2017.8311595 17394 6799.308 3767 6040 41.36% 7227

3801.55 4700.67 2049.03545 4668.75 4732.45 46.10% 2067.54694.31 1788.18 305.774124 -443.91 871.71 55.96% 707.2141657 70818 26043.9564 10652 27116 37.48% 24793

3239.11 3601.93 1827.181951 4179.81 5832.1 43.59% 4301.51321758 372190 175840.747 1873520 1924872 45.35% 1758581909.16 2083.12 1173.560652 492.8 626.65 38.53% 1074.2654374 58919 30036.1976 98229 120601 44.76% 2629743897 63692 25372.466 5020 -3090 42.20% 270199463 12977 5733.6317 -1056 -609 39.41% 57953050 5636 1488.705 2857 1030 51.19% 19205806 11034 2970.9302 -2619 -1512 48.83% 29962790 4999 1587.789 1596 1045 43.09% 1602

951.17 1241.22 515.53414 -147.54 1188.48 45.80% 525.71824.02 857.44 480.238856 40.39 415.21 41.72% 467.9614138 15950 8345.6614 5023 9784 40.97% 8120

1124.55 1464.95 647.853255 33.77 325.68 42.39% 659.117578.04 8252.56 4810.539792 745.76 3246.3 36.52% 4939.0462383 98429 40293.1797 -816 2200 35.41% 3485346792 79487 28173.4632 -8533 16871 39.79% 2701490250 224124 54411.725 -2540 -62398 39.71% 50637153.57 274.59 86.398482 -67.74 -184.73 43.74% 87.59773524 1518862 458854.4368 359246 349558 40.68% 45727825091 48748 14951.7269 43453 62913 40.41% 12995

2398.99 2691.09 1248.434396 2677.92 3060.18 47.96% 1140.6

Page 182: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

327.19 1048.31 327.19 196.39 810.74 0.00% 86.052332.65 2583.65 1370.66514 442.75 1119.35 41.24% 1274.48-2079.11 -1726.99 -2079.11 2110.01 2004.78 0.00% -2224.45

5544 6669 3580.3152 4228 4655 35.42% 355347538 57878 32002.5816 18359 20127 32.68% 406521221 2357 568.2534 1538 1404 53.46% 464

6439.85 6624.28 3799.5115 -190.83 -267.85 41.00% 5323.4112849.5 13299.82 8088.76025 -757.9 -1113.27 37.05% 10203.48346.67 533.93 155.065491 -241.21 340 55.27% 179.6148178 102883 27697.5322 7978 46096 42.51% 17170715.97 1359.71 348.820584 -263.85 -602.99 51.28% 405.58

2415.81 4588.61 1291.492026 -510.35 -172.33 46.54% 883.2615025 39843 9223.8475 97610 94099 38.61% 79361210 2719 738.826 131 72 38.94% 816

7074.35 8632.39 4629.45464 746.12 3605.83 34.56% 4790.542473.34 3302.52 1381.607724 708.48 871.92 44.14% 1532.53217.03 460.1 97.44647 -1229.37 -1083.61 55.10% 160.41374 1895 923.4654 9525 9199 32.79% 11055355 7187 3010.0455 0 997 43.79% 2501

842.05 1054.13 446.370705 399.85 292.53 46.99% 383.686362 8475 4100.9452 -462 -328 35.54% 3706

14434 25821 8223.0498 41616 39408 43.03% 7417897.44 1193.93 556.4128 164.32 1560.79 38.00% 585.4463186 145211 30038.6244 29739 54524 52.46% 17150

4099.41 5444.03 2050.114941 772.13 1410.8 49.99% 1298.162950 5195 2062.345 364 624 30.09% 23845214 6043 3295.248 -910 812 36.80% 3151

10912 15973 6132.544 10171 11886 43.80% 61321458.13 1644.94 780.682802 -535.24 -546.62 46.46% 767.0814852 16252 6462.1052 0 -599 56.49% 473015642 19525 10661.5872 5888 8422 31.84% 9329

1718.43 2203.45 1106.66892 -105.71 -153.74 35.60% 1166.69751.48 1328.85 444.350124 364.29 305.18 40.87% 435.63-5410 29547 -5410 2448 -5780 0.00% -12230967.81 1180.17 453.322204 -597.58 -612.26 53.16% 479.7

10939.76 13630.29 6887.672896 138.14 1262.6 37.04% 6927.9615482 40393 9143.6692 0 -789 40.94% 64185855 6403 3421.662 2312 2731 41.56% 3237

27264 32000 16685.568 6390 13848 38.80% 156921415 2124 804.4275 8230 10400 43.15% 41232477 6894 1265.0039 -598 4102 48.93% 7887082 12379 3973.002 1 -1646 43.90% 3919

2622.53 3216.66 1477.795655 -170.58 -571.62 43.65% 1405.86186.86 2057.51 165.912994 -353.67 9639.78 11.21% -145.29595698729 137001 63729.5695 -20942 -17945 35.45% 4779931100 72148 26475.43 0 -40028 14.87% 1394464036 97959 37986.1552 35166 1243 40.68% 38280

2030.51 2528.54 1404.909869 518.22 632.3 30.81% 1278.3-1348.68 -1230.24 -1344.499092 -44.33 -116.21 0.31% -1344.4990921105.33 1539.64 655.792289 26.05 698.57 40.67% 646.5952841 56362 30526.2457 -1273 -3663 42.23% 35271

2575.18 3073.69 1507.76789 579.96 1174.07 41.45% 1481.724923 5248 2857.8015 -2349 2179 41.95% 2416

Page 183: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

25431 33477 13287.6975 3527 3168 47.75% 11438743.42 1102.82 388.06524 -128.03 310.53 47.80% 335.59841.06 1094.94 264.345158 281.57 290.73 68.57% 309.78

3728.31 4411.39 2286.199692 389.82 216.56 38.68% 2282.4336781 37174 21645.6185 243 8094 41.15% 221347522 8648 4500.4126 5642 5476 40.17% 4475

-153884 -145326 -153884 0 1744 0.00% -153884-1875 -1246 -1385.0625 -1923 -1899 26.13% -1398.359134110 77238 19282.383 -1200 6514 43.47% 163092333 4306 1435.4949 -2033 -2215 38.47% 1856

2999.74 3883.4 2703.365688 -1768.49 -2183.58 9.88% 1935.7282166 449503 156489.2636 16651 880905 44.54% 19650693729 177760 57596.4705 0 1804 38.55% 52929

1900.11 3502.16 971.906265 -80.23 1247.76 48.85% 669.521392 2132 992.0784 0 -558 28.73% 10097050 9668 4918.785 361 -1285 30.23% 4806

15710 19353 9344.308 6504 5845 40.52% 908815898.99 19880.98 9474.208141 2095.91 4744.4 40.41% 9287.28

3758 4604 2619.326 985 868 30.30% 29821887.46 1944.91 1085.100754 1182.14 1145.82 42.51% 1048.9615356 22953 9560.6456 2017 3203 37.74% 8013215.86 459.82 99.533046 -25.67 -260.39 53.89% 164.81

1333.36 1401.33 754.548424 726.82 722.21 43.41% 859.611336 2840 828.5872 0 -83 37.98% 840

26158 32173 15569.2416 5242 1480 40.48% 156215236.79 5517.16 3103.845433 1720.43 1817.99 40.73% 3397.76

2638 3506 989.7776 680 356 62.48% 811773.32 1023.68 410.864916 -1052.01 -1065.23 46.87% 309.18

1705.94 2504.81 955.496994 964.17 703.05 43.99% 1455.544597.84 5169.78 2729.277824 -775.22 -921.95 40.64% 2738.4820.15 1081.93 455.101235 -121.78 -332.18 44.51% 487.953902 10152 2806.7086 1159 5625 28.07% 3144

44455 46560 26890.8295 3660 7981 39.51% 2608612463 15841 11702.757 -1133 905 6.10% 867019829 20669 11407.6237 0 159 42.47% 106235289 6120 2960.7822 1381 1294 44.02% 2789

5126.11 5831.75 2863.445046 -658.59 -904.44 44.14% 2324.078362 11770 6420.3436 8889 6497 23.22% 5239841 2663 738.6503 -2711 -2524 12.17% 738.6503

9756 13649 6800.9076 392 2710 30.29% 45037033 8307 3974.3483 801 1037 43.49% 4324

12654 15833 7397.5284 572 3497 41.54% 68402368.82 2990.81 1524.809434 -331.21 261.02 35.63% 1496.02621.84 1858.41 498.71568 896.77 1206.27 19.80% 386.6

1682.11 2032.71 1682.11 422.72 2685.39 0.00% 1819.51839.26 1358.41 412.831994 542.47 276.17 50.81% 510.75

1533.73 1602.83 829.594557 -41.8 -91.34 45.91% 852.92781.46 3115.33 2158.691106 235.04 368.54 22.39% 2077.74

4644 8810 2282.526 -22803 -24429 50.85% 886.6661910.08 2664.63 1126.183168 -70.04 -633.36 41.04% 1111.7177.09 900.44 36.958683 -2530.86 -3245.93 79.13% 194.04811.34 1110.58 452.971122 -67.71 -195.67 44.17% 373.91

2754.22 4569.99 1653.358266 913.07 466.47 39.97% 1916.39

Page 184: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

6262 8812 3350.7962 1514 1594 46.49% 16842340.94 5046.46 1552.745502 1332.63 2624.98 33.67% 1981.3812487 53614 12487 26253 27058 0.00% 9865

-1324.37 -1174.02 -1324.37 -925.5 -957.04 0.00% -1324.3713169.75 15092.76 7206.4872 665.67 2499.88 45.28% 6701.71

0 0 0 0 0 0.00% 012287 12685 7109.2582 -634 -529 42.14% 6877

4637.68 5386.22 2870.260152 -343.46 256.51 38.11% 2562.141430.17 2640.47 916.309919 732.39 1194.77 35.93% 569.4110249 14324 6335.9318 -2117 684 38.18% 5164

1631.12 1810.74 923.703256 -163.32 545.17 43.37% 877.894761 8121 3369.8358 -2701 -1333 29.22% 2508

-2572.45 -1668.65 -2572.45 41785 42007.65 0.00% -2572.45743.47 808.65 424.893105 259.53 201.1 42.85% 514.51

1215.71 1420.11 775.379838 1932.81 3233.33 36.22% 780.47-205696 38255 -201849.4848 0 -241728 1.87% -201849.48484348.82 4535.04 2539.275998 123.93 336.75 41.61% 2621.1613424 13642 7165.7312 62125 62150 46.62% 4901

2988.77 3360.16 1689.850558 92.42 -141.88 43.46% 1766.08-2959 -2234 -2959 -3964 -4052 0.00% -3155937.95 1312.22 441.96204 -104.49 6.53 52.88% 403.9214159 26352 7644.4441 -1939 -150 46.01% 60711093 2225 1033.5408 1468 1437 5.44% 1181

29148 39110 0 3647 27000 100.00% 27021399.79 1486.13 798.440216 -178.94 -250.62 42.96% 802.62

2647 5188 1434.674 708 1225 45.80% 11091946.92 2572 1028.168452 -452.32 1012.96 47.19% 868.4510419 10503 5331.4023 17627 17642 48.83% 8291

2603.61 2641.82 1175.269554 0 2415.55 54.86% 1103.92922 1209 922 -421 -500 0.00% 461

3301.98 3788.46 1817.73999 660 1910.29 44.95% 1755.131417.21 2793.19 776.064196 -16.64 88.48 45.24% 679.1419056 41061 11042.952 1784 8816 42.05% 94412719 5063 2719 -1339 -1870 0.00% 1974

434680 490725 434680 1587014 1540965 0.00% 6648992095.06 2666.97 1493.77778 660.47 824.48 28.70% 1337.0813804 18786 7374.0968 -3354 -585 46.58% 67001879.7 2388.02 1299.81255 -840.48 208.38 30.85% 1066

-17 1381 -14.0794 -240 -246 17.18% 950174380 264012 110661.548 4039 154 36.54% 106224

1694 2698 1003.695 4558 4622 40.75% 62014181 190332 8329.9194 0 36835 41.26% 83025877 9572 3202.3773 -657 1350 45.51% 26277554 12687 4660.818 687 2124 38.30% 5443

2819.7 3285.69 1695.20364 357.07 651.93 39.88% 1851.472006.37 4820.78 1175.532183 894.59 2382.8 41.41% 1026.26

3471 7485 1957.644 -243 1239 43.60% 2004217.11 1752.57 0 695.16 1555.3 100.00% 012739 20286 6657.4014 3856 4587 47.74% 6283

1328.59 1736.84 667.350757 514.9 853.87 49.77% 639.581386.65 2212.13 739.777775 -124.74 -424.97 46.65% 512.88

5560 5759 3235.92 36064 40640 41.80% 30305379 8230 3127.3506 -4292 -5701 41.86% 2977

Page 185: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1935.19 2258.87 1097.25273 316.91 442.97 43.30% 1222.72862.25 1848.38 531.749575 -72.2 -120.34 38.33% 498.75

1487.48 1677.15 837.004996 1145.63 1232.57 43.73% 852.691555.71 3664.96 745.651803 3010.48 4825.04 52.07% 784.09

2265 3781 1282.6695 203 -435 43.37% 1162385 1298 213.906 1156 1737 44.44% 323

69497 130638 42365.3712 -49 7795 39.04% 4744611382 14913 7018.1412 2227 2773 38.34% 6617715.02 1102.54 366.80526 503.75 491.01 48.70% 296.66

9842.27 12493.8 6187.835149 3984.99 3751.66 37.13% 3701.326234.3 7198.17 3861.52542 -494.81 -794.6 38.06% 3494.451712.9 2134.62 1147.30042 1715.66 1610.23 33.02% 1073.8317913 22462 10509.5571 96 33365 41.33% 97304180 7468 1837.946 -516 -1200 56.03% 16532420 5307 1009.624 -59 -1379 58.28% 70

16353 24548 9960.6123 -3131 7346 39.09% 98776265 6809 3705.121 -1228 -1440 40.86% 3837

16583 19291 9742.5125 466 1473 41.25% 931310064 11032 6024.3104 -2194 -2468 40.14% 63665700 10268 2041.74 -9655 -8134 64.18% 3141597 1763 849.604 6455 6883 46.80% 8554393 7386 2499.1777 1999 1806 43.11% 2306

3961.28 5805.58 2035.305664 -712.12 -1529.34 48.62% 1581.23703.16 1798.22 633.19558 -70.31 -646.32 9.95% 567.915.55 707.86 14.668315 0 -692.31 5.67% -17.960432

1355.35 1640.09 1355.35 -579.88 -710.47 0.00% 2787.83582.78 1144.16 364.82028 -47.39 -73.2 37.40% 303.1623676 39340 11312.3928 1927 -3099 52.22% 7408

1633.67 2303.43 939.523617 252.62 -130.61 42.49% 877.846388 22952 3760.6156 0 -2274 41.13% 3240

1225.9 2774.25 803.08709 -233.05 240.32 34.49% 282.285918.57 6559.3 3359.380332 -12.39 1717.68 43.24% 3205.932674.04 3307.28 1531.957516 914.97 859.83 42.71% 1535.92

7444 9854 4277.3224 458 575 42.54% 44118862 12034 5374.803 3623 3289 39.35% 4750

512.46 914.99 0 -327.74 -530.02 100.00% 04689.74 5630.34 2268.427238 45.13 535.93 51.63% 2230.04942.33 1655.17 770.260542 -194.78 -337.04 18.26% 885.64

4398.93 6761.96 2631.879819 1584.68 1640.66 40.17% 3023.8273 2616 44.4171 2154 795 83.73% 194

861.88 1208.42 498.252828 196.06 -44.46 42.19% 838.012199 5416 1035.9489 333 2128 52.89% 992

2497.64 3133.97 1203.86248 1407.38 1551.01 51.80% 1180.11599.6 653.88 346.62876 32.88 -1.2 42.19% 347.46

2522.2 3155.09 1382.92226 -38.79 -671.68 45.17% 1397.675345.11 5905.31 2742.575941 5842.04 20839.61 48.69% 1933.2980.01 1912.75 275.872815 29.89 34.88 71.85% 213.44

8092.87 10514.27 4425.181316 290.37 1681.13 45.32% 4451.117044 12482 3481.8492 -25203 -27476 50.57% 32811859 2477 1107.7781 10874 10826 40.41% 10137911 35022 4582.0512 75627 52260 42.08% 12025

5994.39 9783.96 3209.396406 -5117.73 -2110.9 46.46% 2031.616751 18002 3567.2284 3538 3649 47.16% 2576

Page 186: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2300.36 2390.5 1244.724796 5943.66 7289.49 45.89% 1009.268102.44 11244.77 4360.733208 90.6 481.68 46.18% 3837.23

7233 8664 4121.3634 1915 752 43.02% 3183-1568.36 -179.95 -1568.36 101.41 -417.99 0.00% -1760.241492.44 2041.61 862.63032 -359.91 -222.68 42.20% 904.164754.91 7021.82 2483.489493 281.15 2681.42 47.77% 1824.5615014 29394 9262.1366 2318 15374 38.31% 7499-9502 -7931 -6810.0834 -7745 -7788 28.33% -7008.60932881.7 3149.75 1515.7742 60.3 1013.79 47.40% 1541.63

664 874 350.3928 -74 -188 47.23% 314502.18 772.49 322.449778 -0.56 107.28 35.79% 335.69

1929.86 2018.19 993.8779 -749.07 -776.99 48.50% 1143.7354909 58900 33615.2898 -5069 -5815 38.78% 35578

1389.61 3841.46 753.724464 1952.97 -48.63 45.76% 668.161223.78 1542.99 738.061718 324.64 326.42 39.69% 709.99

1539 2627 207.1494 -91 -263 86.54% 3313362 12535 774.2686 833 -1865 76.97% 316

20731 26382 11132.547 -1525 3350 46.30% 106003363 7234 1684.5267 1714 3937 49.91% 15821463 3455 900.4765 -10505 -10626 38.45% 1035862 1429 516.5104 -529 -808 40.08% 568

6222 7588 4326.1566 1250 969 30.47% 41501427.06 1594.83 872.932602 591.02 965.37 38.83% 1007.78

1781 2638 955.8627 1281 1004 46.33% 8776073 6409 3669.3066 8858 8558 39.58% 3776

-175.64 -168.92 -175.64 2265.4 2258.68 0.00% -191.8520412 25173 12755.4588 370 -836 37.51% 1314718575 24382 11197.01 2916 3187 39.72% 112266553 14897 3831.5391 2966 7620 41.53% 30514656 6691 2964.9408 2049 2543 36.32% 30464535 7531 1812.6395 1465 4484 60.03% 1095

49568 144455 49568 19219 -9061 0.00% 288481679.71 2475.97 945.508759 -567.74 -363.31 43.71% 937.79406.89 656.64 206.984943 2841.44 2641.5 49.13% 549.91

2859.64 3028.76 1666.312228 6319.2 6335.18 41.73% 1718.83798 1158 458.9298 356 638 42.49% 571

9730 11692 5679.401 780 332 41.63% 608718189 24122 9867.5325 6009 7807 45.75% 866460570 88405 32096.043 382763 360643 47.01% 316028612 30541 5056.9664 140 -3273 41.28% 2338

870.92 1131.76 578.813432 1382.98 1407.79 33.54% 807.392157 3480 2157 -8521 -7352 0.00% 2627449 585 407.692 -3678 -3346 9.20% 306

5695 8179 2932.925 1317 2561 48.50% 2389363.37 1516.08 0 2465.08 4159.67 100.00% 0

1553.43 1973.82 933.456087 142.25 667.52 39.91% 1010.41876.99 1874.51 660.285771 35.25 444.93 24.71% 699.214035 4726 2303.178 1557 2322 42.92% 2630

1278.01 1486.53 753.642497 -642.8 -586.56 41.03% 857.835869 6357 3176.8897 -1809 -2095 45.87% 2938-2052 -1374 -2052 0 547 0.00% -2052918.76 1491.12 581.57508 -1005.69 -694.85 36.70% 653.65

4692.77 6652.02 2768.265023 7885.6 15644.96 41.01% 2259.7

Page 187: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1647 4342 1018.6695 -91 -1869 38.15% 7105964.64 7077.61 2867.798912 1872.78 2611.28 51.92% 3078.25

24906.36 26718.23 15060.875892 0 -1619.4 39.53% 13811.1123095 30540 17575.295 35614 28169 23.90% 46441590.95 666.33 346.473985 -336.44 -404.72 41.37% 329.35

5949.93 9211.88 3742.50597 993.13 9028.34 37.10% 4073.375489.21 6681.66 3286.390027 1866.78 3802.3 40.13% 3268.2997840 140842 60142.248 17364 26604 38.53% 582993394 5150 2231.555 140 562 34.25% 1493

7101.9 7281.72 4189.41081 1511.5 1461.04 41.01% 4370.883365.03 3390.19 1954.072921 0 -16.76 41.93% 2003.0376530 109408 44349.135 -16457 9 42.05% 43456333.01 711.25 143.627213 502.42 629.31 56.87% 114.14

0 0 0 0 0 0.00% 01571 2925 896.5697 -362 259 42.93% 976

1131.37 1282.13 625.760747 -760.77 -95.37 44.69% 2480.242784 3667 1515.6096 504 630 45.56% 17463634 4308 2078.2846 -632 -833 42.81% 23535571 6782 3238.9794 1086 2310 41.86% 3534617 1376 549.747 -4403 -3916 10.90% 752

50343 139173 0 -39455 -60482 100.00% 07146 11779 4947.1758 -5398 5111 30.77% 9922

688.92 1879.91 349.833576 627.82 1300.45 49.22% 366.09-74.15 714.34 -39.55161 -305.75 -631.39 46.66% 208.4310795 27047 6635.6865 6977 7035 38.53% 8797

6538.57 10953.1 4019.912836 2167.63 8819.57 38.52% 4494.66457.87 674.74 236.810364 -348.76 1043.93 48.28% 971.623222 19272 3222 -3646 -5132 0.00% -3878

487.79 882.11 270.528334 213.44 741.67 44.54% 416.4845157 71202 30413.2395 21855 28516 32.65% 25538

111570 123801 62758.125 38326 48753 43.75% 626635486 7494 3360.7236 1300 1723 38.74% 30783174 6894 1745.0652 -2220 -717 45.02% 1868906 1199 611.0064 1542 1961 32.56% 578

5491 8183 2890.4624 -1369 3813 47.36% 253510586 16921 10000.5942 49868 46007 5.53% 98645912 6212 3388.7584 939 1749 42.68% 35454602 6222 4318.0566 4718 3656 6.17% 3627

946.73 1055.8 499.87344 124.2 156.83 47.20% 529.782944 3725 1477.5936 -1272 -1336 49.81% 1465

1623.59 2278.2 1623.59 982.27 530.26 0.00% 2091.62286838 419531 168087.068 176910 264757 41.40% 13341934371 35281 9709.8075 0 -356 71.75% 22912465 3683 788.8 713 -185 68.00% 376

186531 395163 120685.557 17247 103163 35.30% 1017172180.13 2932.57 1371.519783 232.7 147.28 37.09% 1400.25-1630 -465 -1005.221 1836 2316 38.33% -1079.84172661 5207 1901.5506 713 1489 28.54% 27832553 3825 1514.9502 2894 2562 40.66% 1405

1894.98 3937.89 1120.122678 24.54 2769.19 40.89% 1002.97336.89 929.32 0 748.64 1640.29 100.00% 07908 11513 2396.9148 -1413 -3380 69.69% 1527

17203 26878 10349.3248 84455 86769 39.84% 8839

Page 188: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2596 4617 1854.3228 -450 -1486 28.57% 71410311 14737 6432.0018 -31646 -35426 37.62% 54155310 6669 3236.445 698 1440 39.05% 27931391 4582 718.8688 148 1319 48.32% 680

60207 153087 39465.6885 0 -35451 34.45% 282597709 9679 4259.2225 1608 456 44.75% 3113

10854 13491 6301.8324 4262 6930 41.94% 801925280 30436 15150.304 6297 10483 40.07% 1337933369 37680 19100.4156 2423 10455 42.76% 1882420907 28557 14731.0722 2540 1521 29.54% 137736305 13044 3779.8475 29327 27772 40.05% 3043

50845 59523 27008.864 -3635 5359 46.88% 256182968.2 3324.09 1742.3334 0 741 41.30% 1760.371104 1482 340.6944 3071 2816 69.14% 520

1125.78 2430.45 625.483368 1648.23 5133.18 44.44% 543.77241028 379490 155222.032 18629 65760 35.60% 15401011854 16625 8287.1314 -315 -278 30.09% 8133

2509.56 5012.86 1541.120796 -910.31 596.09 38.59% 1291.644961 7644 2555.4111 2437 2793 48.49% 2261

6548.23 6600.8 3478.419776 8184.12 8164.43 46.88% 2253.024908 7538 3107.7456 1747 1125 36.68% 18146051 11364 3679.008 2114 3711 39.20% 2646

1011.17 1361.73 575.254613 5.37 809.57 43.11% 1002.374267 5205 2797.0185 1521 1484 34.45% 28081633 3266 882.6365 -217 -125 45.95% 1331

-20690 10410 -20690 0 -30975 0.00% -2069035326 54352 20888.2638 13959 31724 40.87% 192253506 5321 1983.6948 1363 2225 43.42% 5093

7648.67 7924.61 4231.244244 -706.08 -794.41 44.68% 4116.9928590 39302 18835.092 0 -9306 34.12% 219356834 7002 4424.3316 3107 3535 35.26% 40471684 2517 901.4452 -387 -756 46.47% 6075298 8712 3378.5346 9927 10556 36.23% 3840

4728.74 4892.17 2731.320224 8686.12 8538.15 42.24% 2344.0723467 235967 15835.5316 -442493 -529614 32.52% 15835.53168654 9400 5154.3224 -3341 -3341 40.44% 3636

449.77 472.3 255.739222 -32.62 -47.97 43.14% 256.773643.49 3996.42 2186.822698 865.04 873.59 39.98% 2206.0215042 19897 9453.897 3201 2714 37.15% 8857

1254.63 1946.65 700.585392 903.46 211.44 44.16% 722.98861 1364 493.0086 321 190 42.74% 363

631.31 1129.87 631.31 -519.21 1255.36 0.00% 1089.1328863 37660 16954.1262 3217 5830 41.26% 185943182 8822 1998.9324 880 2393 37.18% 1612

50005 78620 29932.993 160 -7898 40.14% 252931669.87 2211.6 960.17525 127.52 692.08 42.50% 778.7172760 94734 40250.832 11308 9632 44.68% 378157885 18441 5096.0755 0 -689 35.37% 4359

0 0 0 0 0 0.00% 01062.69 1944.45 344.949174 903.3 484.5 67.54% 332.432233.25 5401.46 1188.758975 -1251.81 849.84 46.77% 1118.82942.82 3394.05 1771.283358 120.33 119.69 39.81% 1630.877544.66 10252.32 4914.591524 -2056.55 13312.74 34.86% 5580.16

Page 189: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1105.8 2635.43 267.27186 2112.81 2075.92 75.83% 223.21480.89 1885.49 899.492586 311.4 556.05 39.26% 865.14

2148 2425 1189.5624 -609 -677 44.62% 895326.1 490.76 130.34217 -43.44 284.73 60.03% 79.214654 6918 2770.0608 34259 33030 40.48% 2418

1783.12 3953 1065.4142 1301.58 4245.54 40.25% 524.0917698 24805 13579.6754 -66 7304 23.27% 908368727 108017 43875.3168 4938 45231 36.16% 28836

1077.22 1527.36 910.681788 620.65 1019.28 15.46% 863.094013 9868 1469.1593 1847 3246 63.39% 1057

74301 101630 45553.9431 9323 14534 38.69% 46249671.37 1437.13 398.256684 -313.73 -245.34 40.68% 432.07

1243.34 1594.17 729.964914 -181.76 160.97 41.29% 915.533097.46 4947.55 1019.06434 1407.64 2208.93 67.10% 771.62-1053.96 -864.19 -1053.96 339.65 433.08 0.00% -1303.71

14929 14966 8297.5382 68146 68155 44.42% 62211612.67 1676.95 911.481084 -480.1 -344.89 43.48% 909.17

2636 5572 1186.9908 1115 -620 54.97% 12402987 3551 1979.7836 70 336 33.72% 17558509 10168 5436.4001 1328 3119 36.11% 5879

2386.67 3163.57 1385.700602 2726.28 2377.88 41.94% 1353.086632 7164 3992.464 1370 1807 39.80% 4967

174.15 3623.78 0 -1639.41 3.83 100.00% 52.920 0 0 0 0 0.00% 0

-5176.21 -3860.42 -5176.21 1894.12 1809.93 0.00% -5185.8388964 100730 58742.9292 19147 24293 33.97% 630735166 8834 3066.5376 1980 4411 40.64% 36939178 14154 8094.996 531 940 11.80% 7383

630.07 1689.86 419.122564 309.21 -419.09 33.48% 524.821899.73 2697.55 1441.89507 -543 -183.44 24.10% 1817.57

3338 4283 2484.8072 166 -471 25.56% 22082677 2801.81 1556.6755 444.52 381.21 41.85% 1609.16

1852.92 2534.11 1167.154308 -100.92 104.16 37.01% 1207.151420.27 1546.07 800.606199 1152.71 1201.84 43.63% 862.18

5241 7433 3532.9581 -55 3715 32.59% 3757892.68 1131.5 533.108496 946.58 1914.58 40.28% 616.06

1640.46 2872.82 954.255582 -228.96 181.92 41.83% 944.18271065 513752 86008.9245 134305 189382 68.27% 288151175.32 1389.09 710.48094 -606.26 -655.48 39.55% 817.61

260 334 144.82 -44 -25 44.30% 1271666.58 1754.38 980.282356 18.83 1242.45 41.18% 995.1228.62 357.92 228.62 -215.07 -301.1 0.00% 99.931676 2868 901.8556 1579 953 46.19% 934

15972 26303 8278.2876 2850 3104 48.17% 75582693.32 2763.23 1497.216588 7137.22 8207.64 44.41% 1333.18

48.11 188.57 20.211011 -390.05 -523.94 57.99% 73.0777932 105876 56866.9804 83064 83894 27.03% 58766

2726.61 3821.92 1869.091155 802.18 2513.71 31.45% 1591.931636.76 2218.67 1636.76 575.82 651.99 0.00% 1255.05-90.14 521.18 0 1370.04 1562.56 100.00% 0

-1878.35 -1556.88 -1878.35 -854.23 -701.16 0.00% -1878.351246.82 1392.96 1059.797 -1151.22 -1126.41 15.00% 899.79623.07 681.56 289.602936 56.68 70.59 53.52% 249.94

Page 190: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1152.86 1658.91 864.06857 -187.81 -193.97 25.05% 1011.82110757 122650 72756.2733 0 -4736 34.31% 619441326.21 2356.96 912.697722 675.91 1884.93 31.18% 946.7871750 471759 50354.15 91321 218827 29.82% 126328

3046.96 3448.26 1574.364232 2259.13 1930.12 48.33% 1237.4-6650.93 -5020.31 -6361.614545 -561.92 -2077.65 4.35% -6361.6145451587.59 2428.98 979.54303 1772.55 1543.66 38.30% 1018.24

930 1977 442.68 -30 -640 52.40% 237984.48 1431.17 653.990064 7.36 278.41 33.57% 919.111530.9 1568.6 889.91217 -305.23 -335.3 41.87% 1004.96690.96 1543.76 685.915992 826.41 -14.19 0.73% 542.9

3390.88 3533.06 1983.325712 911.07 1104.77 41.51% 1698.6110466.24 13050.91 4924.36592 0 -2226.24 52.95% 3779.881434.78 1531.88 821.268072 -248.44 -321.34 42.76% 889.4225916 40248 16422.9692 -5331 -8930 36.63% 11619

2848.72 3147.58 1613.79988 -779.09 -987.36 43.35% 2015.982158.66 3951.59 1128.763314 -40.62 -1488.91 47.71% 823.32

6767 8865 3859.2201 2455 1029 42.97% 33822534 5215 2534 -1595 -2189 0.00% 2226

3342.35 4179.59 1985.3559 477.21 237.91 40.60% 1746.8640649 61898 27836.4352 -441 10548 31.52% 262831866 1994.88 1096.4616 5418.98 8379.03 41.24% 403.25

10444.44 13364.36 6865.130412 -409.58 -581.86 34.27% 7012.565041.65 7611.95 2693.24943 40.07 1031.55 46.58% 2511.298391.26 10159.13 3977.45724 -3826.9 -3874.12 52.60% 2713.4

2004 3787 983.7636 6795 7257 50.91% 8933249 5298 2065.7142 538 3140 36.42% 1805

1283.81 1484.35 744.224657 -69.25 55.9 42.03% 765.89346.83 376.3 199.184469 -30.69 -48.06 42.57% 206.53

2563.88 3770.64 1568.581784 1423.09 3119.34 38.82% 1646.9556.71 938.12 453.384624 543.05 1001.01 18.56% 623.129250 11555 5115.25 808 1097 44.70% 4000

2689.47 2936.63 1529.501589 136.08 635.26 43.13% 1806.95183.73 298.17 108.896771 -67.04 98.14 40.73% 132.1184390 129908 83630.49 27897 54596 0.90% 7205114179 24416 10559.1013 5043 15130 25.53% 88574171 7486 2290.7132 1900 2560 45.08% 2182

19991 21885 10599.2282 9775 11390 46.98% 94602024 3003 2024 1062 1542 0.00% 27208560 10982 4815 958 -326 43.75% 4377

17765 30717 12227.6495 1898 -1460 31.17% 11920139623 253493 88786.2657 42975 86029 36.41% 93860

781 1089 671.3476 547 583 14.04% 662239748 353026 156795.192 62725 266481 34.60% 211004

3575 4139 2391.675 -782 -1215 33.10% 1395128745 230275 79448.5395 65875 85721 38.29% 7602920405 27457 11961.411 16185 20746 41.38% 1195464224 74873 38746.3392 -6168 -160 39.67% 3735220134 28031 12092.4804 -19213 -18698 39.94% 7248

303774 377154 203953.8636 51806 105533 32.86% 226725162632 188325 107776.2264 61423 84044 33.73% 12605411592 12734 10422.3672 3370 3138 10.09% 7013

799847 1241400 495905.14 8768371 8520432 38.00% 441351

Page 191: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

15783 30220 8609.6265 3343 3327 45.45% 60004260 6248 1819.446 -895 -2142 57.29% 18942941 4473 1593.1397 -1435 -622 45.83% 1469

20918 21836 12347.8954 -26442 -26859 40.97% 11001137176 152853 79781.5616 180414 317338 41.84% 5029936799 63850 24920.2828 20627 37794 32.28% 275856129 8376 4039.011 2606 4933 34.10% 3042

170615 224597 110882.6885 1901770 1899513 35.01% 1038207366 12680 4259.7578 1836 8736 42.17% 5209

1095.68 2507.89 649.957376 1448.9 1866.58 40.68% 703.838708.16 9472.55 5100.369312 19130.62 18414.26 41.43% 4853.93505.82 1275.69 281.033592 0 590.86 44.44% 358.441975 4038 1303.5 -825 -1227 34.00% 790

564.59 1168.47 340.560688 -88.68 756.74 39.68% 514.552287 2420 1320.9712 3115 3075 42.24% 1400

3099.61 5690.93 1725.242926 704.06 2426.57 44.34% 1807.374131.9 4170.88 2384.51949 15760.6 15744.62 42.29% 2066.182.93 517.55 65.008827 1212.63 1309 21.61% 32.02492.6 1081.09 492.6 512.46 942.4 0.00% 319.9812750 14729 7476.6 584 1884 41.36% 7492

-226.96 -212.58 -160.982728 6648.51 6641.78 29.07% -443.4614533138.36 4088.51 1964.299524 -739.7 -844.08 37.41% 2048.4534159 41830 20546.6385 -34202 -34601 39.85% 20345

1912.36 2558.74 1216.643432 937.41 1078.53 36.38% 1315.4415079.7 15200.44 8865.35563 48411.29 48480.73 41.21% 7674.891559.08 1635.89 892.261484 126.69 496.84 42.77% 1169.618411 24127 10689.4266 -45686 -44965 41.94% 17701

1213.89 2355.26 725.663442 579.86 2877.3 40.22% 726.941983 2862 1040.8767 641 1106 47.51% 720

132900 282810 90425.16 23109 46263 31.96% 750084041 6982 2389.0392 6179 6580 40.88% 804758 1635 758 -5556 -5906 0.00% 1741

12714 16729 8359.455 3847 4460 34.25% 90081595.02 1672.63 941.380804 365.15 374.47 40.98% 849.23

6508 9493 4210.676 -787 -1311 35.30% 41471402.41 5579.93 899.085051 1683.73 4260.18 35.89% 1481.38

7002 7270 5434.2522 12428 12361 22.39% 5758103502 122757 58644.2332 0 -4991 43.34% 38772

4127 5493 2923.5668 970 3309 29.16% 2863993.7 1108.37 552.29846 88.4 266.91 44.42% 527.85919 1407 919 781 618 0.00% 656

1173.13 1503.45 666.924405 -89.72 -351.72 43.15% 742.27-190 3762 0 -2039 194 100.00% 03943 4309 2263.282 -1884 -1995 42.60% 2223

3917.06 4506.43 1852.76938 -16.33 -338.99 52.70% 1898.851437.41 2183.56 587.469467 366.55 21.33 59.13% 539.223966.23 4004.99 2325.400649 6239.24 7839 41.37% 2308.0212762 13890 7114.815 2892 5677 44.25% 76893385 4103 1859.042 -867 -978 45.08% 1969

10158 12241 7314.7758 6752 6930 27.99% 619976692 116598 41214.2808 21423 28114 46.26% 24408

1223.88 3838.21 667.993704 -276.67 7324.71 45.42% 209.734154.23 11669.76 2635.443512 995.97 3242.07 36.56% 2599.66

Page 192: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2826 3631 1041.0984 2915 3326 63.16% 9013956 6910 2360.1496 -205 -2958 40.34% 2246

57672 69340 33691.9824 23747 26752 41.58% 262221258.44 1825.02 716.05236 541.52 325.28 43.10% 745.37

919 2703 332.7699 461 -184 63.79% 52822357 35605 11719.5394 -3907 -6560 47.58% 154204057 5946 2272.3257 9 3207 43.99% 2174

-1536.88 -996.74 -1536.88 -652.57 -844.87 0.00% -1611.527965 9661 5744.358 2070 1096 27.88% 5554

1623.21 2689.07 1052.976327 -666.76 -551.17 35.13% 915.1436488 57698 21582.652 2383 11463 40.85% 2009422018 40394 13928.5868 6774 18642 36.74% 129443660 3892 2457.324 2645 2836 32.86% 2632

1342.18 1421.11 783.16203 1781.32 1800.8 41.65% 875.441912.13 2270.4 1800.844034 -1685.08 -1856.02 5.82% 1399.89

2956 2952 1737.2412 0 335 41.23% 17551926.58 3559.7 744.62317 1603.07 4601.21 61.35% 1018.59

6387 6858 3216.4932 11469 12651 49.64% 20272031.54 2333.28 1107.595608 325.12 597.85 45.48% 1116.871914.94 2361.31 1158.5387 2652.11 2651.4 39.50% 998.73

2311 3554 1085.9389 3498 5573 53.01% 1100-215 1393 -162.3895 -586 -1305 24.47% 3207660 13370 4337.092 -1000 -2750 43.38% 42086174 6430 3569.8068 19715 25144 42.18% 3157

1185.83 1527.91 662.997553 39.66 -153.96 44.09% 759.115437 10256 3157.2659 -1190 -1814 41.93% 29696009 10295 4675.002 537 -506 22.20% 48851452 2169 817.9116 -186 -282 43.67% 4045677 6114 3174.5784 6954 7089 44.08% 33051673 1881 1046.4615 -603 220 37.45% 824

33860 46181 20072.208 5453 22675 40.72% 2531939641 57856 22619.1546 5428 8298 42.94% 23540

6625.14 7671.54 3580.88817 179.63 9685.81 45.95% 3666.72087.08 2363.6 1185.878856 401.54 643.01 43.18% 1135.27458500 487320 248919.65 35859 36190 45.71% 3358051370.45 2256.99 432.51402 -1341.69 -89.04 68.44% 241.161828.37 3077.44 1170.888148 15.83 1479.97 35.96% 617.74-163419 -46320 -163419 0 -116009 0.00% -1634199480.79 10259.19 5793.710769 8639.07 11291.77 38.89% 6010.31

1384 2399 872.8888 359 111 36.93% 954-1383.8 -963.81 0 1241.8 1312.93 100.00% 0

3210 3448 1960.026 300 656 38.94% 60292892 5690 1714.956 3244 3051 40.70% 1518

3844.82 4346.28 2333.036776 1022.83 1010.58 39.32% 1989.76-6759 -5398 -6759 -1048 -1156 0.00% -6801643.82 1154.84 384.553686 -504.74 -565.18 40.27% 360.826625.5 9246.18 4757.77155 757.96 1235.9 28.19% 4028.894224 6273 2294.8992 -1143 -1127 45.67% 1557

715.97 779.9 409.821228 -62.17 1409.11 42.76% 430.891140.81 2000.67 666.004878 -302.1 527.94 41.62% 427.751064.35 1254.83 610.08542 277.16 747.53 42.68% 799.512937.97 5852.27 1766.307564 -1670.45 1404.16 39.88% 1497.211707.94 1860.93 923.99554 -1703.02 -1709.01 45.90% 1744.8

Page 193: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1270 1852 1270 -7868 -8138 0.00% 5472802 3575 1693.5288 5248 5090 39.56% 17311578 3816 1047.1608 1134 2792 33.64% 1072

3458.78 5627.46 1911.667706 637.79 888.28 44.73% 1666.143691 8257 2291.7419 -363 -2372 37.91% 1808

0 0 0 0 0 0.00% 079590 144927 64340.556 -9999 -4896 19.16% 701251191 1972 851.9223 -3309 -3211 28.47% 1334

4392.41 5008.65 2629.296626 2703.34 2615.95 40.14% 2567.3585.87 95.6 57.215181 67.94 170.75 33.37% 41.51

1256.52 1286.82 760.571556 405.49 397.21 39.47% 751.641775.49 2018.64 942.607641 1111.84 973.71 46.91% 1171.631223.73 2027.96 710.375265 -859.23 -916.27 41.95% 813.8775061 129069 48346.7901 -6541 9446 35.59% 34124

1735.47 2104.4 1001.539737 846.81 1145.76 42.29% 1032.925272 8445 3418.3648 3652 7224 35.16% 2751

2094.63 2299.97 1217.398956 607.15 629.79 41.88% 1215.691871.73 3258.89 1123.599519 1942.64 2064.06 39.97% 1243.23-2916 -2329 -2916 10127 9658 0.00% -36987314 8027 4193.8476 3810 3634 42.66% 4115

941.73 1715.4 893.795943 1844.96 1487.87 5.09% 885.53877311040 12383 5953.872 789 -210 46.07% 5880

-213.86 844.63 -213.86 -487.53 -65.17 0.00% -237.89518 1372 488.3186 2566 1884 5.73% 443.069

1940.49 3180.6 1240.167159 623.42 2225.1 36.09% 1648.283220.37 5123.58 1368.335213 294.08 2460.13 57.51% 372.831313.02 1847.05 877.228662 -82.85 417.55 33.19% 1260.16

1424 2597 883.0224 515 74 37.99% 12422057.16 2876.4 1527.235584 934.39 2235.13 25.76% 2021.2858455 73968 38153.5785 3637 5326 34.73% 37232

959 1082 751.2806 422 390 21.66% 8101225.53 1973.68 617.789673 722.22 1701.6 49.59% 710.6810262 13320 6277.2654 42443 40531 38.83% 6132

1343.39 1393.59 860.306956 1001.19 989.06 35.96% 920.7331815 38945 19543.9545 -2860 -9990 38.57% 21038

881 1797 504.813 -177 -470 42.70% 971574.44 3135.57 976.467688 -149.98 993.38 37.98% 867.45

0 9792 0 -5625 -8015 100.00% 06376 8472 3483.8464 567 -853 45.36% 3418

1602.4 1954.67 1602.4 1349.42 1948.57 0.00% 1386.051111.28 1747.24 786.675112 1841.15 1793.47 29.21% 599.12

1455 3718 122.3655 -5965 -6003 91.59% 273641.72 4431.49 2289.913536 553.24 1606.71 37.12% 2398.02

2534 6473 1537.6312 5002 4899 39.32% 1010336 1851 336 -4352 -4680 0.00% -224

1320.74 1705.68 1146.006098 653 724.83 13.23% 1039.661045 1536 921.899 277 250 11.78% 367

12950 21417 7341.355 2344 3102 43.31% 69611730.74 2113.66 1049.520736 779.17 942.35 39.36% 1134.772140.94 2177.3 1211.343852 -146.81 303.27 43.42% 1198.62

2497 3417 0 -1385 -2124 100.00% 050204 99503 34786.3516 -20680 1291 30.71% 418422269 3435 2151.9196 -145 -45 5.16% 1746

Page 194: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

4670 6276 2724.011 -1804 3130 41.67% 24486646.65 7975.98 3925.51149 -177.74 2503.79 40.94% 3860.8811187 18212 6809.5269 75154 72437 39.13% 62797668 9278 3709.7784 7372 11091 51.62% 39281170 3022 1169.064 -470 -426 0.08% 1119

1431.1 1665.8 712.54469 1715 1575.42 50.21% 844.733307.53 3623.75 2271.611604 408.34 283.3 31.32% 3672.0910529 13219 6512.1865 2075 2084 38.15% 46905306 8621 2524.0642 1893 3916 52.43% 26895602 8549 3367.3622 1752 1109 39.89% 2293

11590 19556 6833.464 152539 146011 41.04% 61662003.63 3324.88 528.156868 592.56 929.42 73.64% 252.9323386 33737 10381.0454 1298 10801 55.61% 777820484 57133 12659.112 0 4330 38.20% 140639335 12327 5810.104 -12857 -14041 37.76% 7218

2167.56 3374.01 1333.0494 325.09 1163.65 38.50% 1572.6610943 12927 6489.199 1496 4541 40.70% 623419463 21748 11576.5924 9087 8779 40.52% 100861826 4938 1019.6384 -6075 -7996 44.16% 834

133935 412092 79852.047 0 -78304 40.38% 53173151 371 151 432 374 0.00% -50

2445.82 3243.4 1467.736582 370.91 -29.43 39.99% 1595.394692.73 5191.76 2222.946201 2391.85 2746.99 52.63% 1771.08

1167 1614 1008.1713 2226 1947 13.61% 11161535.93 1669.08 915.567873 17.73 938.41 40.39% 981.6414800 21058 8681.68 7448 7136 41.34% 79677918 17542 7263.1814 175 4282 8.27% 34435268 7171 2945.3388 -1099 -821 44.09% 2443

104.58 159.74 103.5342 947.77 911.47 1.00% 279.724899 40901 16739.5977 8097 11648 32.77% 1794823096 39351 15437.3664 4749 8449 33.16% 1390718004 19611 10384.7072 0 415 42.32% 10668

1281.13 1981.64 741.133705 -8.66 63.97 42.15% 897.391485.46 3048.81 718.665548 999.07 1988.13 51.62% 771.26

11279.28 13489.78 6247.593192 -4797.68 1434.43 44.61% 6629.383284 4123 3284 1598 1463 0.00% 3548

-2238.31 -1991.84 -2238.31 -3548.57 -3674.96 0.00% -2338.42398 3355 1356.3088 735 607 43.44% 1604266 3958 0 224 1418 100.00% 0

4910 8499 2504.1 7468 5101 49.00% 22040 0 0 0 0 0.00% 0

34737 52807 22207.3641 3306 6278 36.07% 18460861.12 1080.87 402.229152 11.48 -104.08 53.29% 472.8225327 40025 14869.4817 -26608 -18246 41.29% 13299666.93 1653.7 666.93 191.03 176.14 0.00% 701.191931.3 2252.35 958.31106 210.39 554.6 50.38% 882.1513645 22533 12401.9405 -18130 -22106 9.11% 7924.6991

550911 1358049 335614.9812 0 -262981 39.08% 2981543531.15 3818.65 2044.53585 899.53 762.33 42.10% 1876.75143978 164772 91541.2124 81420 85779 36.42% 91262

2595 3330 1487.454 420 1962 42.68% 1601162315 291313 101349.486 0 -4825 37.56% 1006992344.14 2426.66 1334.518902 27.29 61.16 43.07% 1348.95

Page 195: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

572.07 961.75 306.05745 -64.23 83.12 46.50% 206.96-2103.96 -1264.06 -1884.09618 1248.55 1769.95 10.45% 215.911217.2 2194.56 761.3586 -92.95 -445.53 37.45% 944.35

3066.45 3669.43 1834.657035 -119.34 640.5 40.17% 1744.914460 273866 0 0 20216 100.00% 01139 2202.52 657.4308 52.18 758.1 42.28% 616.37

10884 16815 6819.9144 733 3706 37.34% 6660702.09 2229.58 276.202206 -1788.35 -1770.43 60.66% 270.03

2256.85 3900.8 1394.28193 507.28 1076.24 38.22% 2348.322342.6 3642.25 1426.40914 -69.03 -702.58 39.11% 1387.633881 6936 1871.0301 -2071 1279 51.79% 1753

1313.12 1584.64 678.357792 1690.54 1617.04 48.34% 663.2514086.46 16968.51 9329.462458 4858.77 5121.68 33.77% 8741.47

770.06 845.81 283.921122 384.98 309.23 63.13% 315.8426881 28484 16112.4714 35246 34524 40.06% 1610834186 41422 21068.8318 -12496 13569 38.37% 216123879 5204 2297.9196 -155 -413 40.76% 5181

34461 38680 18819.1521 34856 64812 45.39% 174062627.61 2655.41 1703.479563 20683.95 20878.28 35.17% 1579.138661.08 11362.28 4892.644092 1437.32 519.34 43.51% 4344.811263.62 1896.5 754.633864 1015.35 902.79 40.28% 740.2714187 21747 9598.9242 8095 1547 32.34% 913319.23 121.48 7.73046 145.86 353.67 59.80% 28.63

2301.19 5594.74 1277.16045 -2.76 -1903.03 44.50% 1524.395790 6961 3285.825 425 787 43.25% 31877656 8015 4471.104 376 485 41.60% 4095

80088 134675 56141.688 -6252 81741 29.90% 5872265944 77464 55102.8064 48003 79126 16.44% 3136410403 11136 5984.8459 22392 23327 42.47% 6098

1307.63 2479.28 676.829288 85.11 1939.5 48.24% 556.26777 10451 6123.0195 100 219 9.65% 44212200 4007 1758.02 -288 -1325 20.09% 1619-1821 2822 -1337.3424 -14428 -18542 26.56% -1337.34243108 3118 1827.504 2446 2518 41.20% 17303525 3652 2320.86 2569 2473 34.16% 2582

909.98 1603.17 766.476154 -4354.8 -1116.48 15.77% 859.432444.94 2762.2 1398.994668 2370.94 2589.72 42.78% 1357.13

1656 4281 824.8536 2289 9998 50.19% 3262602 7521 963.5206 3132 6674 62.97% 6964731 8049 1700.3214 2514 3332 64.06% 17722018 4668 1262.259 453 -170 37.45% 1888

58694 78538 37211.996 -8736 6506 36.60% 39820-278 10118 -28.773 -1053 -4165 89.65% 239

15276.41 18563.6 9320.137741 3064.78 2153.25 38.99% 8549.0416087 21099 9303.1121 2684 5415 42.17% 968369376 149643 29561.1136 21716 37552 57.39% 260676516 12262 3809.9052 -753 1353 41.53% 3639

13173 23618 8366.1723 0 -1269 36.49% 7826102423 175091 77780.0262 66202 112830 24.06% 58577-309.81 306.78 -309.81 37.49 363.45 0.00% -418.95968.37 1439.3 535.895958 -94.23 652.61 44.66% 506.21

1743.78 2260.53 1030.225224 327.84 891.25 40.92% 991.935336 6341 2973.2192 650 797 44.28% 3028

Page 196: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

852.31 1718.64 442.945507 6764.8 6556.42 48.03% 635.04-518.1 -380.17 -518.1 -61.25 -125.3 0.00% -625.98809.96 942.66 438.99832 327.17 248.88 45.80% 392.62

5900.99 6108.16 3049.041533 14306.6 14189 48.33% 2737.11258364 551239 132540.732 -138885 -55053 48.70% 13742920506 22591 11745.8368 2986 6074 42.72% 108288929 9591 4905.5926 -7986 -7830 45.06% 5024

22670 36935 14656.155 987 -5318 35.35% 107634042.92 4417.93 2296.37856 380.82 361.73 43.20% 2709.561729.45 2571.09 973.507405 331.92 3721.62 43.71% 803.332186.16 4765.19 862.221504 -331.91 419.99 60.56% 914.7660279 95652 34419.309 27041 71096 42.90% 28488

1597.01 1690.8 906.941979 2296.29 2404.98 43.21% 860.454184.57 5305.8 2440.441224 168.38 1310.54 41.68% 2871.2626187 48226 17636.9445 3650 -644 32.65% 135441491 1886 836.3019 15534 15308 43.91% 9925761 6091 3125.9186 13354 13024 45.74% 2567

1517.64 1928.02 912.556932 -15.33 -119.17 39.87% 921.381051.45 1090.02 569.360175 202.86 181.27 45.85% 551.63-20952 2246 -20952 -39723 -59019 0.00% -209521224.25 2368.87 1011.2305 265.71 -291.64 17.40% 1038.514416.7 5739.42 2629.70318 2110.66 1961.07 40.46% 2598.118343 18795 15985.9245 13963 14610 12.85% 11885

995 4292 415.114 1607 8 58.28% 338-5797 -4459 -5797 -6379 -5789 0.00% -62041957 3257 1679.3017 -10674 -11720 14.19% 333

2762.83 3400.96 1518.175085 1186.17 1129.77 45.05% 1759.551928.56 2436.18 1928.56 -1885.58 -1229.75 0.00% 1810.44

6889 8883 5218.4175 -46848 -46091 24.25% 5293885.12 3039.28 577.806336 1271.18 2249.96 34.72% 428.211869 23610 7139.2035 -3601 -534 39.85% 79001886 3402 1886 1257 2304 0.00% 28365345 19766 3694.464 -3065 -9465 30.88% 1038

1228.18 2289.79 662.725928 -54.18 573.42 46.04% 656.461760.4 2812.94 1058.8806 -1166.42 -572.81 39.85% 1052.114865 5741 2823.1595 0 -338 41.97% 2938

17968 71208 6263.6448 13082 -1065 65.14% 4950966.52 1363.49 893.161132 198.19 -156.98 7.59% 744.37

888 1040 740.9472 593 469 16.56% 90619570 28535 8213.529 360 -408 58.03% 6176

6925.64 8634.65 4170.620408 1775.94 4599.18 39.78% 4439.58682.48 1529.54 323.83676 34.38 -63.96 52.55% 332.579369 27250 4722.9129 13890 25315 49.59% 6015552 2665 216.6048 -78 109 60.76% 343

30435 47373 21194.934 905 -1286 30.36% 1347231550 68379 18870.055 -7092 8831 40.19% 1594319417 60074 11780.2939 -2043 7216 39.33% 1329148381 77758 34055.3859 -1325 12309 29.61% 3010589954 196014 55483.6272 20035 69525 38.32% 59468

2238683 3621277 1462755.4722 12388 55608 34.66% 1644032110002 145403 82490.4998 37318 38536 25.01% 772111557.85 5155.01 1296.598555 -3307.01 -4508.72 16.77% 957.952331701.15 1030.27 283.12437 0 -237.22 59.62% 186.67

Page 197: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2356.29 3004.23 1368.533232 657.35 2824.87 41.92% 1281.577465.54 10933.2 4023.92606 7308.86 7947.18 46.10% 7369.3527075.8 30542.19 15763.53076 -4257.6 -5781.9 41.78% 17236.19-1099.97 1249.45 -1099.97 -2146.22 -4453.75 0.00% -1146.013185.1 4240.3 1894.81599 -3022.38 -498.62 40.51% 2564.382087.3 2654.51 1203.95464 4040.38 6584.28 42.32% 1141.578583 10322 4831.3707 4877 6870 43.71% 4618

16416 24370 12164.256 4373 9846 25.90% 975916008 21956 8210.5032 5138 9458 48.71% 85412273 2335 1077.6293 -2998 -2981 52.59% 1170743 1823 624.9373 4151 4189 15.89% 190

5478 6237 3618.7668 -179 133 33.94% 3447440.49 3197.4 231.25725 -572.79 -378.57 47.50% 319.253072 4403 1969.7664 6657 6581 35.88% 1008

15505 18282 9634.807 2650 3131 37.86% 131528695.16 10385.65 4954.502168 462.42 1102.25 43.02% 5047.32

2981 3376 1783.8304 738 1279 40.16% 21401225.31 1587.84 587.903738 1986.3 2283.4 52.02% 754.095893.08 6221.39 3354.341136 -367.83 -107.6 43.08% 3385.96

2377 2628 1374.3814 -1782 -1901 42.18% 12671497.95 1841.4 905.66057 -27.85 -294.85 39.54% 874.82-157.38 -77.48 -157.38 202.33 151 0.00% -157.5813677 22059 9967.7976 550 -4744 27.12% 103034446 6801 2381.2776 -76 -1410 46.44% 2440

328.86 538.3 152.393724 63.84 -129.82 53.66% 140.11866.93 1989.94 295.796516 1285.38 853.21 65.88% 284.65708.75 1142.76 198.1665 778.93 584.82 72.04% 210.012093 4775 0 1835 2192 100.00% 01405 4813 1405 4052 6063 0.00% 1022

46862 77842 30464.9862 6413 7377 34.99% 220132557 4013 1350.8631 1982 2355 47.17% 1325

513.22 575.08 271.23677 75.84 47.7 47.15% 2732868 5405 1832.3652 639 -621 36.11% 2254

4058.31 6902.57 2410.63614 0 -2184.86 40.60% 1809.521414.9 1761.09 709.28937 -1090.21 -953.84 49.87% 984.11

4754.95 5002.83 2677.512345 2457.53 2225.77 43.69% 2627.24833.19 1365.36 833.19 -110.06 -0.96 0.00% 417.516625 24605 9110.5 16704 36533 45.20% 7335-3157 2844 -3157 1835 3032 0.00% -3218950.96 1764.56 619.07496 16.3 539.53 34.90% 471.6-20.03 453.22 -15.80367 519.44 709.32 21.10% -90.8217929929 43113 17628.181 6231 13807 41.10% 150583976 4205 2325.96 -379 -316 41.50% 2037

459.73 1099.77 0 0 2045.68 100.00% 01096 4453 1096 -1672 -3024 0.00% 970

1264.23 1296.05 730.092825 857.25 868.52 42.25% 809.594432.92 6581.32 2416.827984 226.81 -202.32 45.48% 2494.988238.27 10086.87 5409.248082 1647.02 6115.18 34.34% 5583.5

6978 17209 4708.0566 4829 14789 32.53% 34797350 8465 4146.135 2587 3190 43.59% 3511

529.96 592.38 311.3515 2032.63 2031.88 41.25% 307.0111171 18068 8028.5977 -4774 -6501 28.13% 2562

1566.23 5157.24 1008.965366 627.59 1604.02 35.58% 1289.24

Page 198: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2650.6 3922.88 2054.74512 -393.71 550.78 22.48% 2278.1347142 76153 20770.7652 2431 30992 55.94% 9302

1154.62 1505.79 637.234778 587.81 401.16 44.81% 844.711099.7 1295.34 668.94751 0 -32.36 39.17% 672.89

61271.27 62438.18 37455.127351 97247.77 97331.82 38.87% 30039.253973 4198 2394.9244 3682 3646 39.72% 2359

15923 38856 7421.7103 -909 -5231 53.39% 308719727 24906 13120.4277 1903 3231 33.49% 165537283 20969 7273.5321 903 -5792 0.13% 3793

24817.26 30848.4 14369.19354 746.92 7902.2 42.10% 14390.912662.76 3606.16 1655.437892 119.75 276.2 37.83% 2009.011001.91 1124.75 441.641928 719.1 741.13 55.92% 415.25

1302 2167 599.4408 -124 570 53.96% 4539282 15702 4544.4672 -92 9546 51.04% 3915

541.15 768.14 541.15 -20.85 -80.7 0.00% 547.296680.81 8040.85 3898.252635 509.12 844.37 41.65% 3904.86361.32 377.57 214.298892 64.76 66.02 40.69% 201.26

5.14 68.57 3.100448 41.05 6.69 39.68% 3.088384506 1292 456.9686 268 262 9.69% 615

1153.64 1191.52 655.613612 58.27 104.19 43.17% 657.831576.8 2254.25 839.96136 -435.83 -848.36 46.73% 853.33

1260.88 2592.75 728.1582 -298 -1091.32 42.25% 682.21146.29 2553.66 309.039784 -21.25 774.68 73.04% 216.734415.24 8138.92 4415.24 301.43 1035.09 0.00% 4112.8-5656 17684 0 -10574 -12455 100.00% 0

2438.05 2703.23 1368.23366 1618.89 1822.94 43.88% 1380.592002 2911 866.866 -6579 -6672 56.70% 1071

1690.08 1948.27 1135.902768 7040.8 6833.04 32.79% 716.152035.18 2142.8 1156.592794 -69.86 -71.48 43.17% 1150.1312896 16631 7551.8976 2800 1601 41.44% 9029

4564.59 4948.77 2748.796098 652.59 471.79 39.78% 2853.273318.12 3809.44 1782.494064 -1425.07 2829.44 46.28% 1357.391486.4 1678.48 892.73184 -24.97 474.43 39.94% 888.91-697 -78 -697 2473 4263 0.00% -1452

721.54 1187.98 448.942188 209.78 285.21 37.78% 477.113944 4931 2253.6016 2838 4584 42.86% 24123948 6808 1722.5124 -678 1400 56.37% 11321020 1323 545.19 -78 -150 46.55% 527

2559.96 3935.05 1324.7793 -66.3 981.23 48.25% 909.794044.05 8796.06 1848.93966 -59.89 2031.4 54.28% 1601.77919.83 1125.56 478.3116 -48.53 559.25 48.00% 443.76486.95 1184.05 15.5824 63.02 -165.58 96.80% 3.96

2964.46 3815 1728.873072 -1134.45 -617.53 41.68% 1610.67311.87 441.32 175.988241 -285.12 -315.14 43.57% 120.52135341 248168 79648.1785 -10600 51597 41.15% 567911104.16 1195.31 630.033696 681.55 612.63 42.94% 621.651951.85 3112.68 1102.600065 13.66 698.04 43.51% 968.8

3821 9010 3419.0308 1872 1296 10.52% 48174061.97 4583.76 2271.859821 -420.24 -942.03 44.07% 2698.712572.32 3142.45 1589.179296 -33.03 -535.52 38.22% 1676.41978.44 1133.95 441.667816 117.03 165.52 54.86% 418.773109 5489 2488.7545 953 -220 19.95% 2020

10167 12464 6648.2013 1629 14944 34.61% 7288

Page 199: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

3676.07 3835.76 2225.125171 204.8 96.89 39.47% 2103.1913074 11582 8928.2346 157 4500 31.71% 9187

10469.61 18571.23 7221.936978 -288.48 1774.31 31.02% 5387.482308.74 2561.11 1267.729134 -1395.58 -1216.5 45.09% 1447.17

3074 3538 1613.2352 5333 5609 47.52% 2013106232 116192 60913.4288 3201 3445 42.66% 57963887.68 1575.52 406.379904 575.67 61.32 54.22% 483.2523893 32918 13943.9548 5113 12956 41.64% 1480555551 66311 34536.0567 6131 26247 37.83% 43420

2308.18 4240.78 1354.209206 -1630.65 -924.94 41.33% 1410.019068 16830 5261.2536 68044 62469 41.98% 5185-3413 29734 -3413 138253 111317 0.00% -341327685 48148 23717.7395 1527 3927 14.33% 27866

123534 170960 87363.2448 34405 67863 29.28% 772331265.37 4182.31 550.815561 1038.34 912.64 56.47% 453.821457.69 2746.35 1457.69 282.65 -223.34 0.00% 1193.0517077 26055 8190.1292 95575 88572 52.04% 7721464.94 516.66 239.397606 37.9 63.04 48.51% 200.8-393.39 -253.79 -377.418366 632.96 756.59 4.06% 291.8517313 21892 10528.0353 9639 10394 39.19% 106464035 5252 642.372 -605 27 84.08% 974

145.47 315.25 66.203397 716.47 823.02 54.49% 198.6767161 107310 34527.4701 -8744 -1777 48.59% 33813

2688.14 3043.01 1598.636858 -104.39 -116.65 40.53% 1588.6510294 14205 6708.5998 920 1368 34.83% 26696

1231.61 2257.94 458.651564 851.66 944.45 62.76% 505.517079 44291 7183.4274 4869 6597 57.94% 4541

2856.26 3978.74 1626.068818 -961.93 56.7 43.07% 1524.7112317 12992 7194.3597 2565 2699 41.59% 7506

6969.86 9444.82 4018.821276 594.84 1828.1 42.34% 3845.3933564 40526 22192.5168 10412 11879 33.88% 18982735.44 813.94 379.192864 -361.25 -429.88 48.44% 292.623224 5131 1864.7616 -336 1723 42.16% 1723

996.47 1541.75 600.971057 1563.17 1923.62 39.69% 682.061744.26 3861.24 960.040704 349.19 4502.28 44.96% 1121.83

4708 4833 2514.072 -6242 -6067 46.60% 1494478 2057 78.87 2120 11652 83.50% 282

12952 18221 8008.2216 7631 6205 38.17% 63741895.27 1949.93 1068.553226 3546.48 3565.86 43.62% 1031.74-4488 -2865 -2288.88 -3028 -3666 49.00% -2301.1229274 45757 15459.5994 5146 15907 47.19% 125633352 6048 1838.2368 2119 5858 45.16% 1916

21069 43234 13593.7188 36 15334 35.48% 163632320.68 3620.43 1348.779216 684.33 1126.23 41.88% 1389.522156.42 2710.01 1308.084372 86.96 -318.73 39.34% 1796.662041.62 3810.89 1244.163228 -538.22 -1123.3 39.06% 1248.72

2171 4642 983.6801 -3058 -3064 54.69% 10854083 6562 1748.3406 -937 408 57.18% 1043

846.64 1413.99 479.113576 236.21 626.11 43.41% 541.821238.11 1401.41 381.585502 289.85 249.17 69.18% 524.52

4445 9762 3277.743 -1383 1065 26.26% 30356479.84 8237.84 3681.845088 1412.61 114.99 43.18% 3313.52

3691 7436 1961.3974 1074 697 46.86% 2096

Page 200: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

761.93 963.73 488.473323 203.5 133.19 35.89% 641.25723.05 1504.33 350.173115 500.83 30.45 51.57% 377.51275 1730 720.375 443 732 43.50% 7009765 10533 5561.1675 -7239 -7015 43.05% 3650

627.38 696.1 627.38 -463.57 -469.24 0.00% 612.432776.34 3337.04 1771.027286 1267.7 1331.68 36.21% 1524.38477.48 1447.96 286.24926 11.31 1104.01 40.05% 171.78

681 2263 243.3213 605 -460 64.27% 104229.03 258.39 134.623834 2.27 3.68 41.22% 145.110521 12112 6164.2539 26575 25418 41.41% 42464801 8759 2616.545 -862 -872 45.50% 2878

10438 12343 6444.4212 -599 -1449 38.26% 67222893.55 3154.18 1664.080605 635.81 885.16 42.49% 1713.4

2448 3576 1670.5152 -135 -850 31.76% 18342101.48 2859.36 1480.282512 363.49 15.26 29.56% 2784.45

8237 13720 5759.3104 1585 7375 30.08% 55041091.85 1209.58 583.157085 222.57 436.36 46.59% 592.921251.22 1489.86 672.280506 207.84 127.8 46.27% 664.756294.2 8226.53 2953.86806 13803.29 29434.78 53.07% 1663.42

98 528 18.0026 2917 2521 81.63% 4075771 8806 3224.2577 19 -84 44.13% 3388

12950 17772 7053.865 -2259 11723 45.53% 6181909.4 1565.16 522.905 2533.66 1984.86 42.50% 577.9930175 46420 18907.655 1481 11630 37.34% 1707713434 13955 7493.4852 15793 15450 44.22% 6360

3438.35 5047.43 1977.73892 1094.56 3816 42.48% 2068.19952 1642 433.0648 101 -116 54.51% 660

294.34 948.97 294.34 -1227.14 -1400.16 0.00% 43.482002 2945 1260.259 1392 1136 37.05% 1059

617.48 789.42 299.230808 465.16 397.03 51.54% 319.022388.71 3062.67 1423.67116 71.64 -326.97 40.40% 1442.34

Page 201: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

Standard deviation in stock pricesBeta Cash/Firm Value Payout RatioReinvestment Rate Net Margin30.22% 1.60 25.87% 22.17% 1050.90% 9.67%21.62% 0.63 29.72% 28.26% 34.49% 25.42%51.09% 2.26 13.33% 0.00% -122.20% 1.14%52.10% 0.99 8.50% 8.46% 270.73% 6.76%42.55% 1.46 11.44% 16.32% 56.00% 12.91%91.97% 1.54 33.94% NA NA -30.74%27.91% 0.58 58.69% 221.23% -159.40% 1.67%82.89% 1.75 54.99% NA NA -91.34%62.70% 1.71 29.98% 0.00% 4.84% 2.73%40.41% 2.18 100.00% 0.00% NA 100.00%95.80% 2.07 7.49% NA NA -61.33%25.86% NA 5.38% 0.00% -32.98% 15.24%28.90% 0.80 70.67% 30.87% -11.35% 18.26%30.42% 1.63 8.94% 38.28% -71.37% 1.46%74.96% 1.15 6.62% NA NA -100.00%

112.18% NA 3.71% 0.00% 115.56% 11.79%25.59% 1.29 11.54% 25.29% 60.11% 5.37%42.18% 0.96 19.75% 30.06% -3.14% 8.29%38.86% 0.64 27.50% 83.80% -132.66% 1.70%29.23% 1.50 8.61% 48.77% -8.89% 12.39%79.88% 2.86 25.81% NA NA -43.89%46.47% 1.45 34.59% 21.00% -1.46% 15.13%42.52% 1.37 17.62% 18.86% 250.70% 1.33%

NA NA 3.53% 25.40% -138.00% 11.95%36.40% 1.58 11.24% 12.59% -16.11% 2.70%62.55% 1.80 7.85% NA -173.23% 0.00%35.39% 0.58 13.41% NA -135.58% -15.22%22.27% 0.06 4.29% 74.18% -193.46% 0.11%59.44% 1.96 0.68% 12.32% 280.17% 19.57%64.02% 1.95 37.51% 0.93% 69.25% 62.94%31.59% 0.70 13.63% 31.46% 16.16% 2.90%

NA 0.12 7.31% 20.99% 168.77% 1.60%67.62% 1.60 8.84% 7.49% 195.11% 6.13%38.60% NA 15.57% 2.01% NA 13.13%31.42% 1.42 21.14% 26.62% 31.78% 6.44%37.13% 1.56 28.81% 8.06% -143.77% 14.64%45.94% 1.90 1.80% 15.90% 49.25% 10.31%

NA 0.86 54.89% 13.04% 175.94% 3.17%29.48% 1.39 0.52% 29.48% -104.32% 0.58%33.30% 1.67 24.18% 39.96% 420.10% 2.09%30.79% 1.28 14.71% 51.94% 581.73% 1.86%28.88% 1.76 22.41% 23.49% 10.52% 4.91%88.96% 1.60 7.05% NA NA -82.97%19.26% 0.39 50.11% 30.58% 14.59% 4.01%48.44% 0.86 10.95% 19.88% 44.42% 1.24%42.55% 1.85 17.94% 45.36% 13.54% 1.62%24.14% 0.94 32.98% 14.23% 56.57% 6.79%30.89% 1.22 5.75% 26.02% 17.44% 2.93%39.00% 1.21 6.60% 27.58% -86.64% 10.66%30.60% 0.98 71.46% 32.14% 91.53% 5.83%26.15% 1.32 14.10% 23.53% 32.73% 1.88%29.47% 1.67 6.48% 14.88% 102.89% 2.81%

Page 202: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

28.86% 1.08 15.05% 85.52% -13.37% 13.05%24.21% 0.61 7.92% 29.98% 82.45% 2.61%15.36% 0.42 15.45% 16.66% -17.94% 7.00%63.99% 1.03 12.09% 28.57% 106.53% 1.99%47.20% 1.64 3.40% 14.49% 32.48% 3.83%46.33% 0.46 43.63% 12.36% 54.26% 1.82%35.25% 1.69 36.46% 23.65% 2159.43% 10.97%31.52% 0.33 14.25% 114.71% 311.22% 0.32%43.82% NA 18.29% 10.09% 208.93% 0.62%39.04% 1.02 35.12% 23.15% -147.69% 0.75%37.74% 0.45 16.30% 33.46% 211.59% 2.84%83.60% 2.26 36.12% 0.00% -15.18% 12.25%18.06% 0.99 11.19% 17.88% 214.33% 2.19%50.47% NA 0.00% NA 0.00% 0.00%83.51% 2.16 17.14% NA NA -15.32%40.23% 0.89 20.45% 12.59% -43.71% 4.19%43.72% 1.18 24.24% 32.79% 41.61% 3.20%31.12% 0.63 19.85% 26.85% 456.39% 2.73%34.02% 1.40 33.18% 13.57% -14.37% 7.69%36.01% 0.99 31.55% 24.35% -69.53% 2.16%43.36% 1.41 24.47% 73.28% 40.52% 0.69%43.66% 0.59 30.63% 15.20% 200.40% 4.81%24.49% 0.86 17.60% 95.80% -5.82% 1.90%45.23% 1.85 20.71% 35.52% 73.19% 10.52%25.40% 1.55 32.63% 33.80% 19.58% 6.95%19.45% 0.64 27.04% 16.92% 41.79% 6.01%20.87% 1.19 14.61% 24.50% 267.34% 6.97%47.09% 0.69 14.66% 82.89% 51.77% 0.74%31.23% 0.91 14.03% 20.09% 501.76% 1.76%36.93% 1.95 31.25% 21.49% -163.32% 0.73%37.09% 2.08 25.23% 26.54% 46.21% 7.65%44.63% 1.69 6.13% NA NA -38.28%12.93% 0.01 14.40% 0.13% -203.12% 1.63%30.99% 1.60 17.85% 60.22% 11.28% 1.38%39.91% 1.38 10.28% 5.92% 93.48% 2.37%15.65% 0.33 1.48% 18.01% 51.93% 2.48%19.98% 0.74 7.83% 201.85% 2773.14% 0.94%30.45% 0.43 36.85% 12.35% 241.17% 6.77%33.98% 1.21 16.43% 20.99% 116.62% 4.59%19.80% 0.34 52.30% 15.04% -55.24% 1.75%28.07% 1.35 45.87% 18.40% 293.78% 7.99%32.15% 1.16 15.07% 37.17% 80.25% 5.39%50.12% NA 4.66% 7.35% 238.32% 42.56%45.94% 1.23 14.16% 77.24% 91.81% 2.11%

116.75% 2.36 33.33% NA NA -24.42%87.76% 2.47 35.64% NA NA -26.38%46.08% 1.87 18.72% NA 299.98% -0.60%88.56% NA 10.52% 0.00% 149.81% 6.63%23.89% 1.12 7.89% 22.55% 329.88% 2.66%53.93% 0.61 5.28% 414.21% NA 0.04%33.09% 1.67 21.51% 21.22% 43.59% 3.26%51.05% 1.10 5.91% 271.14% 174.20% 0.15%37.66% 1.51 7.76% 29.85% 92.86% 1.73%

Page 203: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

87.58% 2.75 6.82% 29.02% 174.90% 8.33%84.60% 2.17 11.00% 5.17% 455.80% 9.72%35.47% 1.41 62.85% 48.41% 16.61% 3.59%23.63% 0.56 20.11% 31.61% 286.72% 13.86%40.76% 0.78 13.13% 52.79% 8.04% 5.19%48.46% 1.41 15.25% 15.55% 329.18% 5.64%28.50% 1.20 24.80% 28.16% 9.51% 4.84%80.69% 1.24 30.03% NA 85.56% -3.67%38.05% 1.17 1.18% 14.61% 235.08% 4.10%14.32% 0.52 25.84% NA -239.05% -8.38%53.85% 2.02 42.16% 0.00% 107.77% 12.34%55.77% NA 44.13% 5.33% 42.84% 7.29%54.02% 1.10 5.84% 16.90% NA 25.98%33.57% 0.74 26.37% 27.76% 33.65% 6.79%

NA 2.06 30.98% 0.00% -2.78% 5.04%NA 0.54 7.78% 8.00% -4.73% 2.65%

30.78% 0.57 9.66% 12.06% 125.15% 4.71%28.19% 0.57 1.37% 19.22% -11.02% 3.10%28.38% 0.50 10.85% 20.04% 291.47% 3.03%

NA 0.20 33.59% 125.10% 2521.54% 0.57%23.97% 1.43 6.52% 29.25% 139.19% 7.36%34.65% 1.48 3.59% 44.39% 77.04% 2.78%24.98% 1.67 22.79% 14.76% 17.56% 5.40%69.51% 0.91 8.15% 23.91% 305.48% 9.95%20.21% 0.41 31.92% 47.95% 12.06% 6.66%30.79% 1.25 8.57% 20.40% 5.23% 4.22%26.32% 1.16 57.32% 35.41% 358.86% 1.05%40.15% NA 68.04% 12.03% 31.58% 13.59%33.55% 1.46 9.95% 37.33% 93.53% 6.30%42.83% 2.15 1.28% 20.80% 98.53% 5.86%34.33% 0.33 3.75% 28.04% 60.39% 4.66%28.67% 0.69 0.81% 17.60% 29.27% 1.74%76.95% 1.80 3.03% NA 213.69% -0.46%

NA 1.12 31.08% 33.89% 183.57% 3.22%NA 0.14 25.06% 101.38% -127.91% 0.49%

19.13% 0.61 37.00% NA 33.34% -14.29%40.44% 1.44 60.22% NA 1849.13% -2.28%24.98% 0.59 15.77% 33.94% -57.06% 1.21%78.61% NA 5.37% 0.00% -3.33% 29.58%24.90% 1.27 20.70% 59.06% 81.21% 1.14%

NA 0.50 11.49% 73.23% -556.31% 0.51%72.60% NA 9.68% 0.00% 157.58% 25.25%39.01% 2.13 3.48% 8.62% 45.51% 7.14%35.15% 0.54 32.64% 37.93% -84.43% 4.90%35.63% 1.50 9.24% 69.82% 93.94% 6.57%20.40% 0.61 25.95% 35.03% 135.41% 3.20%47.80% 1.34 13.83% 11.02% 32.95% 2.47%60.94% 2.21 14.78% 16.04% -65.08% 16.99%77.15% 2.46 15.44% 11.58% 8.92% 30.88%26.66% 0.99 9.15% 33.57% -18.94% 14.26%57.27% 2.05 7.14% 28.39% 72.73% 3.03%39.68% 1.42 44.73% 30.06% 545.96% 2.52%

NA 0.06 5.44% 9.10% -168.99% 1.17%

Page 204: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

22.35% 0.73 37.53% 0.08% 492.36% 2.00%14.63% 0.29 13.56% 0.00% -36.01% 0.45%74.15% 2.27 5.98% 10.27% 203.44% 6.74%40.29% 1.75 22.98% 13.70% -25.42% 9.93%30.72% 0.68 17.39% 13.70% -84.07% 16.66%94.56% 2.90 15.81% 0.00% 43.21% 7.79%48.43% 1.09 33.54% 22.64% -41.07% 3.78%54.57% 1.38 30.15% 17.97% 105.38% 8.39%38.91% 1.72 6.22% 56.02% 424.97% 3.01%49.33% 0.71 38.88% NA NA -3.47%30.39% 1.26 23.58% 18.48% 227.05% 14.85%52.38% 1.22 11.93% 53.14% 29.67% 30.21%63.98% 1.93 11.69% 0.00% 275.17% 2.82%40.92% 1.45 11.78% 36.01% 64.44% 2.96%

NA 0.42 41.10% 29.54% 101.92% 3.90%NA 0.32 11.80% 37.77% 9.73% 8.99%

64.45% 1.86 9.75% 9.02% 653.49% 3.50%41.75% 0.96 23.05% 22.74% -54.65% 4.09%41.49% 1.00 20.37% 25.94% -20.83% 8.62%39.18% 1.59 12.87% 33.05% 33.11% 4.19%26.76% 0.56 90.97% 278.64% 19262.99% 0.77%44.29% 1.62 65.58% 15.98% 390.14% 13.62%31.70% 0.99 11.62% 22.20% 3677.58% 6.84%

NA 1.04 0.00% NA NA NA39.36% 2.14 14.23% 15.52% 659.10% 16.96%32.81% 1.24 29.82% 17.79% -213.93% 16.34%30.80% 1.36 43.27% 17.21% 1368.54% 11.52%34.59% 1.96 32.40% 26.46% 360.66% 26.61%46.65% 1.99 39.63% 10.30% -1004.33% 14.92%35.85% 0.71 11.07% 25.37% 120.05% 2.19%79.16% 1.62 33.72% 11.29% 35.25% 2.29%48.94% 0.92 30.39% 16.41% 244.51% 5.50%44.71% 2.19 8.92% 15.33% 35.45% 6.70%33.21% 0.89 8.33% 44.95% -6.21% 5.15%68.78% 0.88 17.46% 6.88% 224.68% 7.78%42.65% 1.35 9.63% 158.78% 390.13% 0.41%40.14% NA 11.59% 9.21% 71.61% 1.50%35.03% 0.42 16.28% 40.04% 95.78% 12.41%93.64% NA 12.80% 0.00% 957.91% 8.17%33.30% 1.32 100.00% 27.10% -25.95% 18.84%

NA 0.48 6.30% 20.49% 28.72% 3.81%32.62% 0.94 25.61% 23.22% -46.29% 2.90%51.83% 1.51 20.13% 9.52% 26.20% 4.11%28.95% 0.96 1.42% 20.93% 16.19% 6.30%

NA NA 39.20% 15.26% -131.20% 1.16%21.86% 0.59 5.67% 85.85% 123.67% 4.26%33.61% 1.43 8.42% 23.86% 148.85% 2.85%

105.39% 2.55 26.27% 0.00% 292.10% 17.04%68.22% 2.27 11.28% 41.10% 111.15% 5.91%35.16% 1.06 17.02% 13.40% 23.86% 5.14%39.77% 0.43 11.64% 86.39% -100.57% 3.23%33.61% 1.15 29.66% 42.03% 120.11% 1.63%

NA NA 34.77% 17.11% -146.13% 3.29%

Page 205: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

27.06% 0.02 72.82% 10.55% 21.84% 3.97%51.13% 0.00 13.39% 11.67% 90.26% 7.92%24.08% 0.52 54.68% 22.14% -57.23% 2.38%54.16% 0.99 38.11% 26.42% 39.29% 3.24%51.86% 1.59 9.94% 1285.26% 172.99% 0.02%14.55% 0.34 0.00% NA NA NA33.60% 0.49 20.95% 29.29% 23.11% 9.10%27.93% 1.47 19.33% 17.61% 26.55% 8.62%35.79% 1.54 56.54% 12.78% 113.61% 3.75%30.93% 1.65 17.64% 22.91% 32.95% 10.95%30.46% 0.59 2.88% 15.00% -5.99% 7.39%29.48% 1.25 35.39% 26.26% 53.95% 2.17%24.13% 0.62 33.58% 26.10% 31.61% 3.68%

NA 0.84 -6.75% 15.55% -81.39% 1.18%49.26% 1.65 17.60% 22.85% -79.81% 7.86%66.97% NA 21.43% 5.32% -58.20% 16.12%

131.46% NA 18.30% 0.00% 27.95% 14.42%54.68% 0.92 12.34% 21.15% 11.01% 4.05%38.98% 0.90 15.90% NA NA -12.33%42.35% 1.23 21.41% 28.54% 51.78% 2.65%37.55% 0.70 18.94% NA NA NA48.83% 1.47 3.61% 0.08% -547.91% 2.02%22.53% 0.63 51.96% 43.38% -17.25% 3.83%75.96% 2.38 7.24% 41.86% -240.04% 1.70%40.08% 1.21 8.38% 22.43% 57.31% 5.72%37.04% 1.01 0.57% 10.75% -5.88% 9.20%32.32% 0.66 42.79% 23.95% 49.07% 2.68%48.36% 0.99 13.26% 32.32% 107.20% 2.93%

NA 0.50 67.26% 33.54% -347.34% 2.16%44.51% 1.92 0.91% 14.76% -3040.61% 36.46%

NA 0.83 24.46% 38.66% 10.26% 22.93%30.90% 0.87 31.98% NA -23.02% 0.00%40.63% 1.20 16.80% NA NA -2.22%39.64% 1.71 19.02% 0.00% 998.33% 20.57%46.20% 2.18 64.18% 14.95% 78.43% 17.67%

NA 0.11 97.50% 44.51% -310.89% 5.17%28.80% 1.30 33.11% 5.22% -59.59% 4.22%29.71% 1.74 23.19% 39.03% 18.36% 4.03%48.69% 1.46 49.02% 38.72% -7.10% 14.38%

NA NA 5.52% 11.93% 206.12% 4.90%40.70% 1.47 55.32% 329.86% 67.31% 0.34%49.38% 2.12 32.21% 8.14% -29.49% 4.85%43.10% 1.37 34.97% 20.43% 20.65% 6.02%29.31% 1.16 9.33% 31.13% -24.53% 1.85%32.40% 1.12 0.00% NA NA NA47.26% 2.18 27.05% 5.37% 102.08% 1.55%23.65% NA 35.73% 0.00% -24.04% 3.51%25.37% 0.83 1.48% 29.36% -125.46% 7.21%

NA 0.11 5.19% 23.48% 27.48% 3.43%32.02% 1.11 1.17% 29.87% 321.16% 1.36%40.72% 1.56 4.50% 11.84% 96.09% 11.28%

NA 0.05 65.31% 118.79% 30978.06% 0.31%37.92% 0.65 36.50% 14.61% 25.04% 6.12%

Page 206: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

39.31% 1.34 9.15% 243.28% NA 0.37%22.36% 0.83 3.03% NA -322.67% -1.57%

153.12% 1.35 40.53% 0.00% 282.72% 5.04%32.79% 0.54 7.37% 48.99% 7.46% 11.78%38.33% 2.27 8.91% 28.03% 113.98% 4.56%25.45% 1.36 12.02% 13.62% 919.99% 14.42%21.92% 0.58 0.94% 48.67% -17.99% 3.48%51.01% 1.99 8.70% 10.65% 220.32% 5.50%34.25% 1.51 58.75% 19.58% 107.81% 18.12%34.41% 1.18 16.84% 32.05% 3772.71% 1.22%59.98% 1.93 11.53% 12.74% 61.99% 4.01%30.12% 0.45 24.17% 21.26% 18.34% 0.66%49.02% 0.50 21.86% 304.43% -141.73% 0.12%

NA 0.14 100.00% 19.90% 68.70% 2.89%44.17% 2.06 15.83% 7.60% -423.85% 26.20%26.60% 1.04 28.12% 39.47% -10.37% 1.37%

NA 0.18 20.18% 45.08% 136.77% 4.75%24.62% 0.81 8.79% 26.67% -76.01% 0.92%72.51% 0.82 18.96% 39.50% 20.69% 4.42%25.83% 0.76 38.84% 31.97% 19.23% 5.27%25.83% 0.99 19.70% 78.57% 88.28% 2.13%38.29% 1.69 8.14% 15.74% 59.52% 7.23%50.90% 0.84 9.25% NA NA -0.43%36.75% 1.10 40.90% 52.36% -70.30% 1.52%

NA NA 32.67% 31.79% 162.95% 4.70%29.14% 0.83 19.21% 14.62% -16.56% 5.54%56.47% 1.67 14.13% 13.10% 10.74% 3.65%48.70% NA 18.70% 6.24% 536.60% 3.08%52.64% 1.98 6.57% 0.00% -123.97% 0.63%26.34% 0.69 6.18% 51.08% 133.99% 2.31%20.83% 0.58 7.18% 85.13% 6.37% 0.96%34.12% 0.47 3.06% 12.02% 166.68% 7.43%22.61% 1.25 9.57% 103.02% 451.31% 0.20%56.01% 1.82 30.63% 0.00% -45.74% 1.91%26.44% 0.51 27.95% 18.35% 47.14% 3.91%24.84% 0.54 41.53% 17.55% -128.71% 4.87%40.14% 0.91 12.65% 11.23% 379.24% 2.17%34.19% 1.44 47.99% 19.65% 65.95% 3.32%6.29% 0.18 5.89% 0.27% -200.69% 1.29%

42.02% 1.37 24.99% 32.31% 112.26% 3.15%24.77% 1.15 51.82% 32.20% -28.19% 3.21%53.79% 1.93 36.00% 17.19% 18.85% 3.68%

NA 0.23 16.47% 36.17% 1.94% 2.47%26.90% 1.29 16.41% 41.25% -8.64% 2.77%37.53% 1.25 28.06% 26.63% 197.13% 3.24%30.12% 1.21 4.74% 30.28% 0.71% 17.26%37.80% 1.19 8.87% 25.31% 63.55% 0.87%41.30% 2.19 11.29% 82.67% 4.76% 6.20%53.12% 1.65 10.07% 7.71% 152.57% 7.35%35.78% 1.16 18.36% 8.66% 332.09% 1.83%19.49% 0.46 1.95% 22.35% 51.42% 11.61%20.41% 0.82 23.55% 32.00% 44.48% 10.67%35.46% 1.73 0.00% NA NA NA

Page 207: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

42.00% 1.12 17.48% 8.43% -22.37% 3.24%47.68% 1.82 2.79% 31.41% -45.87% 4.38%67.69% 2.46 7.27% 7.23% 7.41% 11.58%25.60% 0.71 30.73% 314.14% -7.45% 0.45%23.50% 0.28 19.27% 36.18% 3274.61% 1.19%35.94% 1.01 26.91% 50.86% 81.79% 3.53%32.70% 0.89 52.57% 32.38% 144.54% 2.41%67.15% 1.77 8.12% 13.23% -58.10% 3.46%

101.71% 2.67 6.41% 33.86% -105.76% 0.62%88.39% 2.43 30.47% 28.82% 12.16% 2.65%25.42% 1.12 10.85% 30.21% -27.45% 7.98%48.84% 2.30 22.88% NA -133.04% -33.22%65.89% 2.41 5.98% 69.62% -232.38% 0.70%48.08% 1.61 3.93% 15.15% 0.89% 2.92%79.54% 2.06 10.69% 8.89% 53.79% 2.33%27.66% 1.00 16.41% 34.74% 164.51% 3.52%33.68% 2.05 9.25% 27.16% 10.20% 1.76%48.38% 0.76 70.56% 135.35% 1804.06% 0.33%25.23% 1.70 8.50% 58.30% 348.82% 1.02%51.34% NA 27.79% 2.86% 113.18% 5.39%29.46% 0.65 3.00% 22.36% 248.12% 2.60%45.38% 2.47 0.75% 19.11% -7.13% 21.17%37.89% 1.55 3.37% 16.60% 226.62% 4.57%35.24% 1.29 9.52% 16.06% 28.72% 2.44%51.21% 1.91 18.42% NA NA -0.67%42.76% 2.22 2.35% 19.92% 96.03% 3.74%27.51% 1.08 11.78% 25.38% -130.94% 11.97%51.86% 1.96 16.80% 0.00% 165.96% 3.94%43.11% 1.69 9.78% 27.79% 146.50% 4.89%66.44% 1.07 14.17% 8.54% -73.78% 3.13%31.21% 1.70 5.41% 15.98% 78.21% 2.12%38.52% 1.59 7.38% 10.84% -4.89% 6.42%36.12% 2.00 57.07% 37.57% 876.41% 0.65%69.69% 2.31 7.83% 20.78% 104.34% 6.35%37.31% 2.27 100.00% 18.93% -240.51% 10.01%32.67% 1.80 27.07% 23.25% -141.14% 2.18%

NA 0.28 35.78% 12.98% -82.56% 5.20%36.97% 0.58 4.90% 17.17% 393.85% 6.06%

NA 0.35 10.60% 9.99% 268.95% 3.36%38.14% 0.71 9.14% 50.99% -109.98% 8.45%28.86% 0.65 26.11% 21.72% -138.67% 3.85%40.36% 1.26 26.85% NA -42.37% -2.58%48.02% 2.24 5.65% 20.53% 371.60% 1.74%22.52% 0.86 58.83% NA -455.72% -1.93%35.60% 1.39 3.91% 14.42% 52.60% 5.00%35.63% 1.74 8.57% 57.30% -64.97% 5.17%35.18% 0.90 58.82% 582.85% -1513.94% 0.48%27.12% 0.16 33.07% 11.48% 74.66% 2.37%70.11% 2.69 19.31% 2.43% 176.66% 6.55%52.97% 1.80 48.45% 14.91% 16.97% 3.52%27.80% 1.03 39.49% 17.51% 71.63% 11.42%28.64% 1.27 13.50% 16.26% 67.22% 2.67%37.38% 1.17 1.51% 21.16% 63.22% 2.21%

Page 208: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

42.06% 1.77 18.00% 13.68% 60.29% 6.12%32.22% 0.71 16.46% 24.62% -32.89% 8.65%23.37% 0.93 14.57% 11.18% 151.75% 2.57%28.02% 0.57 24.13% 20.95% 47.27% 5.38%29.24% 1.09 70.63% 25.23% 416.52% 7.75%38.77% 1.49 8.76% 11.77% 57.93% 11.94%72.02% 1.27 2.32% 0.00% 409.22% 5.76%33.75% 1.54 40.76% 25.56% 1118.76% 8.24%38.03% 1.37 16.27% 16.87% 41.72% 5.05%66.18% 1.73 12.36% 12.45% 9.69% 7.42%25.37% 1.08 8.26% 35.56% 142.52% 2.73%48.18% 1.89 39.76% NA NA -2.00%

NA 0.25 15.03% NA 174.91% -0.15%16.28% 0.56 14.37% 29.45% -29.80% 1.63%35.57% 1.60 100.00% 2.95% 26.38% 24.64%

NA 0.07 33.02% 18.03% -22.25% 2.64%50.82% 1.99 58.04% 11.15% -251.28% 2.74%28.51% 0.77 18.39% 34.20% 179.59% 0.27%44.16% 0.93 24.70% 27.48% -26.45% 7.41%

NA 0.33 44.83% NA NA -0.36%43.03% 1.82 11.03% 23.43% 224.95% 2.87%41.47% 1.52 9.97% 8.80% -64.45% 17.07%

NA 0.38 12.94% 23.78% 395.99% 1.15%48.39% 2.12 2.75% 49.40% -4.23% 10.49%31.63% 1.53 12.14% 0.00% 60.04% 3.91%66.26% 2.61 7.98% 43.07% -167.70% 1.40%30.82% 1.19 13.62% 32.03% 19.44% 0.49%49.64% 1.36 16.12% 8.96% 607.92% 4.28%32.15% 0.86 62.94% 99.66% NA 2.68%48.56% 1.14 17.93% 13.90% -53.10% 3.09%39.45% NA 9.08% 33.81% 109.82% 1.38%82.30% 2.02 5.50% 0.00% 18.78% 17.90%25.44% 0.38 2.61% 67.10% 242.40% 5.51%34.79% 1.25 1.21% 21.86% -12.91% 4.78%38.52% 1.22 45.93% 57.58% -41.82% 6.49%18.52% 0.42 33.45% 85.07% 1729.89% 1.62%45.83% 1.71 11.01% NA NA -1.59%28.51% 1.39 6.98% 16.46% 64.47% 5.68%24.72% 0.79 7.50% 26.60% -25.21% 1.47%29.18% 1.49 25.66% 15.06% 290.89% 7.13%31.34% 1.27 38.78% 30.69% 40.14% 3.31%

112.10% 2.68 3.93% 0.00% -34.98% 12.62%77.27% 1.81 24.42% 0.00% -169.14% 3.40%29.46% 1.13 12.98% 24.88% -46.94% 5.79%68.97% 2.00 27.13% 56.34% 284.34% 2.23%40.92% 1.57 14.78% 20.03% 37.75% 12.69%25.36% 0.50 19.67% 16.78% 53.06% 4.20%64.00% 0.68 16.50% 34.28% 350.38% 2.24%

NA NA 10.99% 62.40% 92.00% 0.73%51.11% 0.61 5.45% NA NA -2.71%33.54% 1.34 16.66% 17.88% 97.19% 3.54%18.51% 0.80 35.49% 25.03% -36.44% 4.02%76.95% 1.97 5.10% 0.00% -44.34% 11.60%

Page 209: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

63.40% 2.18 1.40% 16.15% 143.27% 5.74%11.77% 0.46 8.79% 25.90% -52.56% 7.75%71.91% 2.91 9.60% 192.73% 2683.27% 5.19%39.69% 1.46 16.90% 28.45% -61.71% 4.94%25.17% NA 23.22% 19.07% 45.58% 4.34%

114.05% 1.52 7.59% NA 238.53% -6.33%20.84% 0.76 24.50% 57.78% 49.14% 1.29%23.75% 0.55 2.60% 43.30% -10.93% 0.74%52.55% 1.61 20.33% 72.66% 1486.93% 1.55%

NA 0.49 10.73% NA -0.68% -4.98%36.43% 1.67 11.66% 24.64% -86.05% 2.27%

105.20% 1.49 25.38% 11.26% 2.84% 14.63%66.01% 3.03 21.22% NA NA -100.00%47.66% 0.93 28.20% 411.77% 570.83% 1.62%53.84% 1.86 10.32% 12.12% 119.25% 4.66%17.26% 0.73 17.14% 39.73% 107.60% 2.89%22.38% 0.66 1.52% 19.32% 49.62% 6.62%

NA 0.90 22.17% 32.87% -17.91% 0.63%44.53% 2.22 18.04% 58.19% 145.47% 1.01%

NA 0.22 24.99% 45.94% 102.94% 1.64%33.01% 0.89 15.77% NA NA -0.65%42.97% 0.94 23.23% 13.42% 231.31% 9.42%20.59% 0.85 25.41% 37.02% 63.54% 0.99%21.53% 0.65 9.07% 32.50% 703.71% 0.26%74.23% 2.54 55.30% 0.00% -276.90% 15.47%42.97% 1.51 12.35% 28.65% 785.03% 1.00%22.80% 1.14 38.22% 18.21% 1490.25% 11.81%35.95% NA 78.22% 29.17% 194.59% 1.41%41.00% 1.55 34.45% 24.57% 2408.25% 9.44%56.88% 1.88 24.84% 18.71% 6.70% 15.21%17.65% 0.86 22.77% 35.09% -162.50% 4.38%33.49% 0.57 13.17% 68.64% 91.33% 0.74%30.15% 0.63 6.91% 42.36% 2.78% 10.47%37.18% 1.33 18.63% 17.65% 113.88% 8.07%

NA NA 0.00% NA NA NA38.76% NA 19.45% 23.68% 66.01% 1.99%32.49% 1.10 1.69% 28.40% -55.37% 6.13%49.41% 1.79 21.13% 0.00% 105.65% 0.51%56.24% 1.83 25.51% 0.00% 141.12% 10.80%64.11% 1.84 10.00% 11.91% 145.94% 8.74%18.35% 0.76 12.05% 27.32% 87.97% 1.47%72.47% 1.29 9.50% 17.76% 2.85% 18.36%

NA NA 1.82% 31.04% 269.51% 0.91%38.91% 0.88 18.67% 19.05% 194.22% 3.30%66.53% 0.91 100.00% NA NA -18.18%37.72% 1.09 13.83% 16.81% 2.75% 4.03%36.12% NA 22.12% 0.00% 246.48% 4.77%40.52% 1.36 80.22% 2322.59% -835.95% 0.06%38.85% 2.04 5.66% 0.00% 130.23% 2.34%

NA 0.64 4.82% 42.62% 20.72% 1.58%26.98% 1.27 4.45% 10.42% 648.25% 4.80%40.41% 1.11 14.41% 25.82% -13.00% 7.70%39.61% 1.96 12.16% 0.00% 65.73% 9.29%

Page 210: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

45.71% 1.31 21.42% 2.27% 741.63% 5.61%63.70% 1.45 20.46% 20.57% 74.66% 5.92%50.38% 2.10 20.43% 26.92% -293.26% 5.15%34.36% 1.75 18.35% 9.88% -75.77% 1.58%71.84% 2.12 82.13% 21.21% 57.51% 3.45%34.03% 1.17 9.47% 14.68% 62.94% 6.30%36.89% 0.83 9.32% 34.26% -55.04% 1.53%47.32% 1.58 7.93% 6.19% 68.95% 2.03%

129.83% 2.40 13.21% 0.00% -14.99% 10.99%24.20% 0.71 2.45% 75.69% 237.44% 0.75%81.17% 1.96 30.33% NA -492.49% -4.26%24.87% 0.80 22.67% 34.13% 86.62% 2.02%6.88% 0.02 7.89% 0.00% -13.96% 1.11%

29.81% 0.74 21.54% 28.11% 19.08% 5.03%26.84% 0.96 15.03% 55.67% -22.01% 2.52%29.84% 1.33 21.47% 27.54% 3.73% 25.44%46.12% 1.11 7.52% 43.26% 57.66% 6.05%32.32% 1.36 22.86% 14.61% 29.97% 6.61%39.84% NA 2.59% 35.97% 411.99% 1.11%45.38% 1.88 16.99% 0.00% -184.45% 0.11%45.51% 0.94 71.86% 7.74% -48.16% 3.56%39.14% 1.12 9.56% 9.33% 136.20% 5.24%61.34% 2.46 19.29% 6.29% -7.59% 22.88%42.22% 1.11 34.23% 37.46% -73.15% 4.35%

NA 1.07 5.57% 25.02% 303.45% 2.11%97.86% 2.32 22.41% 103.47% 4.98% 15.11%40.38% 1.42 45.99% 16.70% -97.57% 4.35%21.00% 0.88 43.66% 12.85% -194.84% 8.69%73.32% 2.32 57.38% NA -80.38% -87.16%30.16% 1.82 19.70% 42.25% -5.44% 7.83%58.85% 1.51 4.56% 16.23% 134.96% 3.73%42.66% 0.96 7.84% 25.23% 87.99% 3.63%37.10% 1.20 22.37% 57.47% 39.95% 3.01%

119.56% NA 9.00% 0.00% -21.24% 5.33%62.67% 1.91 4.96% 8.78% 401.75% 2.90%

NA 0.25 44.22% 43.90% 79.19% 1.31%15.16% 0.07 32.30% NA 135.09% -5.50%86.02% 2.73 23.36% NA NA -4.11%

115.72% 2.97 18.91% 8.29% 85.96% 12.94%27.85% 0.70 8.29% 18.52% -437.51% 1.85%23.08% 0.48 8.33% 24.80% 78.48% 0.68%42.95% 1.16 10.16% 53.89% 531.11% 1.75%59.82% 1.77 3.61% 24.71% 112.98% 2.55%41.19% 1.57 27.80% 31.19% 171.98% 4.44%37.25% 1.53 21.77% 39.45% -2.22% 2.21%

NA 0.63 22.36% 10.70% -96.13% 1.87%34.70% 1.06 7.39% 20.23% 10.10% 2.13%28.93% 0.68 15.91% 96.59% NA 0.26%54.87% 1.96 36.99% 0.00% 225.00% 0.57%29.45% 1.12 6.59% 31.97% 108.65% 3.53%

NA 0.14 9.39% 38.94% 176.31% 1.06%40.93% 1.30 28.07% 9.58% -13.38% 11.25%

NA 0.67 17.16% 34.25% 160.19% 4.33%

Page 211: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

26.84% 0.71 3.81% 40.14% 90.17% 1.76%20.69% 0.98 34.79% 25.38% 54.45% 5.24%38.41% 0.37 9.60% 15.08% 12.73% 9.01%39.82% 1.34 4.60% 21.22% 215.88% 4.01%

NA 0.72 24.66% 36.09% -31.44% 3.87%40.84% 1.47 14.29% 102.50% 341.29% 0.43%32.67% 1.32 9.68% 33.83% 14.18% 4.26%60.61% 1.97 10.47% 0.00% -111.91% 0.95%20.03% 0.61 31.15% 43.52% 278.98% 3.69%32.50% 1.34 14.61% 37.03% -120.06% 1.24%

NA 0.12 53.80% 13.43% 113.56% 1.49%30.07% 1.65 19.40% 19.80% 46.67% 5.26%55.37% 1.75 7.36% 19.25% 67.77% 3.33%31.80% 1.12 12.77% 21.88% 39.06% 5.39%15.95% 0.24 55.18% 51.90% -10.70% 2.42%62.56% 1.65 24.29% 27.43% 127.12% 10.72%53.43% 1.44 16.26% 30.92% 278.48% 1.46%46.90% 1.13 27.68% 5.89% 128.59% 3.75%42.93% 0.99 16.06% 35.72% 296.04% 2.47%40.30% NA 96.04% 20.16% 89.97% 10.92%47.58% NA 9.91% 123.32% -120.76% 1.05%50.53% 1.53 100.00% 27.47% -5.54% 2.23%

NA 0.08 64.77% 37.03% 32.22% 2.25%25.57% 0.92 1.99% 0.03% -108.25% 5.24%40.28% 1.26 33.14% 12.93% 177.44% 6.92%26.39% 0.84 7.25% 19.01% -21.31% 3.09%33.30% 1.07 36.43% 21.32% 48.46% 1.18%43.07% 1.37 12.10% 0.00% -36.03% 2.55%28.54% 1.09 25.05% 14.91% 25.17% 1.80%64.05% 1.54 5.06% 0.00% 107.97% 0.46%38.54% 1.62 19.24% 16.18% 54.48% 2.01%24.58% 1.15 4.87% NA NA -12.66%22.45% 1.02 24.53% 19.27% 107.74% 3.43%32.30% 0.96 30.88% 25.02% 269.80% 0.89%38.48% 0.47 37.34% 45.75% -22.17% 3.80%31.82% 1.43 23.85% 32.78% 1283.88% 8.66%23.62% 1.47 22.23% 49.32% -52.27% 8.98%

NA 0.16 40.70% 22.04% 744.47% 6.82%51.19% NA 0.00% NA NA NA34.09% 1.70 100.00% 19.68% -116.07% 8.40%51.49% 0.66 58.26% 34.06% 189.03% 1.92%

NA 0.25 59.64% 30.94% 148.56% 1.66%25.07% 0.98 9.54% NA NA -0.94%

121.62% NA 1.48% 0.00% 40.29% 9.29%92.99% 2.45 35.02% NA -206.58% -0.62%24.55% 0.81 7.05% 20.79% 90.07% 4.21%20.06% 0.98 8.07% 37.69% 24.33% 13.36%55.67% 0.97 50.26% NA NA -0.92%68.80% 2.87 18.92% 7.26% -161.29% 6.56%69.29% NA 72.57% 0.00% -0.03% 40.62%87.62% 0.99 3.05% NA NA -0.48%32.51% 1.86 9.08% 11.51% -2.03% 8.74%43.95% 2.25 6.70% 14.23% 73.01% 2.69%

Page 212: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

46.46% 1.76 4.28% 19.07% 33.29% 3.63%40.20% 0.69 19.37% 13.79% -59.40% 3.22%34.55% 1.95 25.34% 18.22% 82.73% 3.49%37.12% NA 2.27% 1.75% 361.22% 4.10%56.29% 1.31 8.05% 13.41% 294.71% 5.21%28.15% 1.14 11.55% NA -327.81% -4.72%30.01% 1.12 64.84% 60.52% 63.79% 3.60%30.61% 1.29 4.74% 14.23% 434.05% 3.23%48.60% 1.42 14.15% 20.32% -45.97% 9.99%50.77% 2.07 0.47% 9.35% 136.61% 33.68%17.90% 0.46 4.02% NA -57.73% 0.00%24.39% 1.23 17.87% 19.00% 141.91% 1.31%44.02% 1.34 74.57% NA NA -1.78%

NA 0.42 6.79% NA NA -6.02%36.22% 1.20 38.02% 41.55% NA 0.98%32.60% 1.57 77.00% 7.75% 15.10% 16.87%98.23% NA 24.13% 0.00% -2.44% 19.43%54.85% 1.33 0.00% NA NA NA79.22% NA 10.55% 34.97% 42.36% 31.59%30.04% 1.15 7.06% 17.49% -13.87% 2.25%

NA 0.21 30.94% 34.02% 887.84% 1.56%35.34% 1.25 26.00% 45.82% 35.61% 6.25%8.94% 0.29 23.57% 5.66% -39.16% 5.37%

26.84% 1.13 31.13% 24.79% 33.71% 6.38%35.96% 0.83 14.26% 22.69% 176.71% 2.48%47.92% 1.22 51.04% NA NA -39.48%44.28% 1.11 100.00% 5.79% -156.12% 22.33%49.70% 1.09 20.33% 47.64% -29.10% 4.49%29.56% 0.64 20.31% 42.38% 69.63% 3.12%57.27% 1.37 31.63% 25.26% 53.34% 3.93%37.68% 0.72 31.67% 15.77% 57.05% 2.36%73.56% 2.74 31.31% 25.56% -22.81% 14.75%

111.83% 1.64 28.00% NA -306.24% -23.80%89.61% 2.47 42.48% 27.78% -297.15% 19.39%47.52% 2.37 6.44% 14.01% 14.51% 7.90%29.84% 1.58 8.30% 82.13% 1819.92% 0.91%28.37% NA 8.80% 40.35% 43.58% 1.04%61.33% 2.15 24.21% 12.43% 121.05% 12.98%37.21% 2.08 16.30% 0.00% NA 1.85%

NA 0.15 66.52% 22.48% 10.20% 8.57%52.56% 0.42 10.06% NA 112.63% -15.03%

108.56% 1.73 25.98% NA 29.58% -8.00%13.85% 0.27 15.18% 20.13% -13.17% 2.90%82.42% 1.22 5.26% 0.00% 59.77% 4.81%56.06% 1.25 19.83% 13.48% 154.56% 3.13%39.52% 1.46 29.66% 14.48% 464.65% 7.04%41.33% 1.24 3.66% 0.07% 72.85% 1.58%51.28% 1.87 31.68% NA NA -1.43%52.68% 1.18 5.97% 24.49% 80.13% 3.60%29.68% 1.38 13.80% 426.97% 1035.42% 0.81%95.37% 2.92 9.58% NA -17.53% -23.14%32.20% 1.57 19.80% 16.90% 552.40% 14.41%34.87% 1.29 3.55% 25.80% 139.44% 4.97%

Page 213: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

61.08% 1.58 59.75% 14.75% -19.56% 1.25%39.24% 1.72 3.08% 6.42% 359.74% 2.98%31.52% 1.44 23.16% 28.92% -21.06% 2.05%11.99% 0.49 25.16% 9.62% 192.16% 5.54%

NA 0.17 11.65% 4216.77% -74.61% 0.03%34.56% 1.72 38.57% 17.50% 51.38% 14.25%29.49% 0.97 10.93% 14.27% 20.72% 3.58%28.31% 0.79 16.20% 12.54% 43.59% 2.13%

NA NA 6.93% NA NA -0.19%26.32% 1.45 18.25% 36.32% -8.36% 4.58%30.19% 0.78 29.55% 19.28% 68.84% 1.11%34.86% 1.35 10.83% 23.42% 306.03% 2.47%32.18% 0.79 7.97% 40.56% -126.33% 1.39%21.06% 0.44 9.43% 8.97% 94.51% 1.93%36.96% 1.60 12.97% 0.00% 16.67% 5.48%

NA NA 100.00% 30.69% -68.26% 5.71%48.45% 0.69 3.33% 16.11% 341.05% 1.26%25.86% 1.10 14.48% 24.83% 64.59% 12.50%29.17% 1.54 2.33% 14.33% 28.41% 4.93%52.83% 1.09 6.62% 6.15% -13.39% 5.66%35.34% 1.63 3.85% 18.52% 400.11% 0.87%25.61% 1.32 32.72% 22.28% 30.67% 1.01%61.70% 1.51 25.62% 22.89% 11.99% 3.72%60.70% 2.15 21.29% 17.38% 330.53% 3.71%32.63% 0.55 19.78% 32.27% 40.70% 1.17%31.86% 0.84 51.53% 31.58% 10.41% 8.04%29.01% 1.09 11.03% 16.73% 218.85% 5.24%42.51% 0.44 10.13% 25.66% 35.12% 14.98%35.11% 0.51 40.84% 25.23% -174.14% 1.74%59.85% 1.87 15.64% 0.00% 78.77% 4.66%

NA 0.51 8.99% 20.76% -348.19% 0.96%39.78% 1.72 12.56% NA -946.37% -0.76%32.59% 1.10 78.93% 37.70% -8.85% 0.40%31.83% 0.46 55.58% 36.24% 13.09% 6.63%35.93% 0.56 28.29% 91.14% 213.46% 4.92%37.34% 1.87 1.51% 32.77% 370.79% 14.21%26.50% 1.39 4.55% 19.75% 70.75% 1.53%

108.18% NA 11.55% 0.00% -62.06% 7.46%29.17% 0.21 26.79% 16.67% 130.75% 3.10%32.30% 1.23 22.20% 61.37% 349.95% 2.71%37.06% 1.61 24.82% 67.31% 531.22% 2.03%21.83% 0.62 12.08% 20.24% -28.42% 4.52%35.75% 1.93 100.00% 11.93% 11.53% 18.06%33.61% 1.65 37.49% 19.54% 15.33% 12.14%

NA 0.64 30.37% 11.86% 153.28% 9.78%69.34% 2.14 8.93% 12.53% 12.04% 8.72%11.68% 0.44 61.63% 46.84% -4.95% 4.52%43.05% 0.98 15.58% 36.75% 397.34% 1.04%87.81% 1.98 100.00% NA NA -18.57%30.42% 0.20 65.57% 20.68% -0.10% 14.86%36.18% 1.22 4.93% 25.76% -22.46% 1.56%22.98% 1.57 14.56% 25.96% 87.98% 12.68%39.57% NA 22.31% 8.91% 138.46% 4.71%

Page 214: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

44.73% 1.76 38.73% 9.59% 18.02% 11.06%54.40% NA 15.32% 6.11% 130.04% 3.88%34.62% 1.48 26.68% 18.46% 30.59% 20.93%37.19% 1.66 12.94% 18.07% 598.19% 13.67%

NA 0.06 9.29% NA -8.20% -7.28%NA 0.12 7.40% 25.18% -21.89% 1.40%

45.29% 2.02 0.08% 23.60% 217.87% 9.79%24.38% 0.79 8.66% 29.59% 48.60% 14.43%18.53% 0.57 5.24% NA NA -0.86%38.53% 1.38 3.33% 29.36% 169.67% 1.59%38.00% 1.56 1.19% 28.14% 368.26% 12.81%44.54% 1.39 6.86% 16.45% 68.47% 5.21%42.45% 2.06 4.81% 12.80% 56.53% 4.82%30.76% 1.50 9.62% 14.49% 55.47% 2.74%35.29% 1.16 5.93% 28.59% -4.82% 2.80%36.36% 1.82 3.96% 29.41% 41.43% 8.54%34.29% 1.49 37.00% 17.26% 68.65% 4.36%29.58% 1.27 11.59% NA -71.65% -0.32%28.69% 1.21 8.35% 64.64% 192.87% 1.43%22.22% 0.60 23.80% NA 92.72% -9.59%36.42% 1.91 6.01% 15.68% 40.07% 3.41%28.46% 0.85 1.43% 12.34% -30.92% 3.82%43.52% 2.12 8.98% 61.70% 95.80% 0.83%56.51% 0.64 9.71% 53.91% 35.03% 1.84%44.46% 0.92 0.58% 21.73% 46.70% 3.44%41.25% 1.42 0.92% 40.95% -232.08% 2.20%31.08% 1.03 4.90% 26.25% 51.62% 13.06%29.40% 1.27 2.83% 24.64% 66.87% 2.23%49.67% 2.39 18.44% 0.00% -36.33% 0.35%48.31% NA 47.64% 8.55% 90.84% 4.99%26.84% 1.05 12.92% 20.20% -106.82% 2.32%43.03% 1.62 15.47% 8.69% -65.27% 11.34%28.41% 0.70 10.36% 35.91% -2.90% 13.27%42.52% 1.42 2.14% 0.00% -747.80% 0.41%

NA 0.11 37.99% 12.27% 112.63% 2.29%NA NA 48.39% 35.30% -282.25% 0.72%

11.59% 0.27 18.90% 745.45% -675.28% 0.12%19.75% 0.68 1.24% 30.59% 41.29% 6.16%13.24% 0.42 1.09% 75.80% -153.04% 0.83%31.49% 1.21 4.42% 53.92% 3.10% 0.62%28.11% 0.76 6.94% NA 483.38% -1.26%32.90% 1.32 21.04% 65.79% 1846.07% 4.79%28.65% 1.39 60.79% 27.85% 2227.24% 11.63%42.06% 1.30 27.13% 17.30% 57.54% 3.12%26.02% 0.97 5.46% 51.29% 628.20% 2.76%44.26% 2.07 30.83% 12.84% 1443.80% 18.32%27.99% 0.68 67.05% 44.42% 91.63% 1.22%42.54% 1.86 22.69% 10.80% 106.81% 3.21%24.63% 0.63 3.39% 62.32% -127.26% 3.55%

NA 0.39 8.39% 34.36% -118.72% 2.73%65.23% 1.48 10.47% 19.46% 5.16% 2.98%19.60% 0.48 10.57% 40.09% 96.81% 9.25%

NA NA 96.89% 25.41% 72.14% 0.54%

Page 215: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

32.27% 1.48 9.28% 23.72% 122.13% 5.34%66.41% 1.49 3.67% 11.54% 67.46% 8.90%

NA 0.67 10.71% 16.29% 1.89% 5.17%58.25% 2.24 19.15% 10.27% 425.21% 8.45%43.59% 1.79 8.71% 19.25% 62.12% 5.61%23.47% 0.56 36.81% 33.93% -4.31% 6.69%52.17% NA 33.99% 146.78% NA 0.67%15.02% 0.28 42.03% 12.05% -15.81% 8.43%42.41% 1.37 16.62% 40.26% 630.18% 0.97%

NA 0.87 14.13% 28.25% 2138.88% 1.88%39.15% 1.46 23.75% 11.35% 44.32% 7.12%20.80% 0.71 17.41% 49.96% -67.64% 2.08%16.91% 0.64 30.32% 34.98% -36.81% 3.71%

NA 0.47 100.00% NA NA -70.11%38.07% 1.97 19.62% 14.13% 25.45% 3.52%30.82% 1.30 8.18% 0.00% 40.92% 21.38%57.13% 1.55 4.45% 0.01% 35.50% 15.17%30.70% 0.84 100.00% 26.17% 38.71% 1.57%49.27% 1.61 8.13% 11.40% 584.35% 3.71%27.54% 0.64 20.36% 45.00% -40.74% 4.30%29.50% 0.57 14.39% 13.06% 207.68% 3.22%34.46% 1.56 48.86% 18.80% 1159.69% 12.87%33.11% 1.69 46.90% 13.08% 452.90% 17.67%

152.06% 1.24 3.46% NA NA -100.00%37.50% 0.76 16.11% 30.43% 61.88% 1.71%39.90% 1.75 16.16% 10.46% -85.82% 2.56%19.31% 1.21 14.64% 27.29% -64.82% 4.04%37.78% 1.02 63.72% NA NA -1.06%54.29% 1.67 33.14% NA NA -4.54%46.37% 1.91 3.73% 7.62% 82.43% 12.12%45.66% 1.80 1.82% 12.30% 341.11% 26.32%8.53% 0.45 12.44% 36.18% 8.53% 3.58%

35.69% 0.73 11.51% 28.72% 2.15% 4.97%38.10% 2.00 68.81% 0.00% -158.53% 2.27%29.80% 1.53 29.09% NA -70.19% -0.75%48.72% 2.02 3.50% 24.43% -59.81% 8.28%

178.73% 1.57 37.59% NA NA -100.00%64.34% 2.22 15.99% 134.80% 1.48% 14.85%26.90% 1.18 62.29% 20.71% 20.39% 10.30%30.63% 0.67 15.64% 67.97% 68.04% 7.79%29.51% NA 8.49% 3.61% 102.27% 1.23%94.42% 3.25 25.78% 15.73% -411.33% 4.31%39.45% 1.27 36.12% 25.22% 38.45% 4.17%

NA 0.50 17.35% 11.10% 57.77% 13.03%72.20% 2.18 12.22% 16.40% 500.46% 1.28%58.85% 1.69 26.01% 24.72% 243.97% 4.15%46.75% 2.26 3.53% 42.43% 130.73% 4.81%85.30% 1.48 13.24% 4.08% 15.99% 3.63%47.13% 1.37 34.85% NA NA -0.35%60.51% 1.54 12.61% 18.97% 3.42% 36.18%43.41% 0.69 5.51% NA NA -4.55%59.46% 1.94 45.29% 19.56% -43.83% 14.88%42.61% 1.35 9.55% 10.41% 203.45% 2.59%

Page 216: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

17.15% 0.43 44.67% 44.71% 36.78% 8.35%68.97% 2.55 64.70% 0.00% NA 0.48%9.92% 0.65 50.23% 52.00% 56.54% 7.43%

57.48% 0.71 3.25% 44.65% 154.74% 2.32%37.75% 1.60 42.71% 16.48% 276.11% 2.02%

NA 0.24 22.77% 90.16% -320.58% 0.73%NA NA 3.83% 109.48% NA 0.57%

19.16% 1.04 14.73% 38.15% 46.40% 3.17%21.04% 0.76 52.14% 34.28% 28.02% 4.83%35.64% 1.56 6.59% 12.30% -81.71% 0.98%10.35% 0.33 18.80% 41.05% -477.43% 0.80%72.36% 2.09 19.15% NA -667.35% -12.21%68.45% 0.51 33.41% 1.85% -64.16% 0.38%32.29% 1.08 8.88% 41.62% -18.52% 2.08%39.37% 1.34 40.81% 10.83% -192.79% 4.89%60.09% NA 13.58% 17.68% -36.06% 15.16%42.77% 1.21 8.04% 14.23% 174.43% 2.40%25.54% 0.70 17.36% 0.00% 393.02% 1.88%45.71% 1.22 6.46% 6.54% 11.89% 17.02%45.58% 0.89 11.16% 16.49% -6.01% 5.28%35.18% NA 4.00% 11.59% -29.94% 4.30%48.01% 1.53 1.22% 13.18% 1264.97% 3.12%89.22% 1.69 9.31% 33.97% -40.77% 4.63%84.67% 2.92 9.48% NA 51.92% -4.64%54.81% 2.16 15.00% 0.00% -63.09% 9.48%76.38% 1.34 6.19% 12.26% 16.13% 12.79%43.28% 0.28 7.78% 38.41% -52.54% 8.09%55.15% 2.46 18.89% NA NA -3.20%

111.16% NA 15.83% 0.00% 32.52% 2.83%63.09% 1.72 27.36% 9.42% 98.32% 9.84%54.25% 1.80 5.91% 20.49% 199.63% 7.26%59.70% 1.70 5.84% 3761.11% 2669.56% 0.01%27.45% 1.12 8.93% 17.04% 27.53% 2.34%25.11% 0.51 34.30% 27.94% -4.72% 4.02%29.93% 0.44 25.20% 23.23% 57.00% 7.61%91.02% 1.13 27.22% NA -124.34% -3.71%34.52% 1.53 33.63% 11.65% 18.06% 7.24%34.56% 2.32 24.48% 18.08% 1642.26% 6.92%39.56% 0.62 7.74% 41.92% -551.29% 1.02%28.03% 1.37 3.59% 23.35% 14.81% 1.24%43.80% 1.98 13.01% 4.77% 20.40% 5.56%20.46% 0.48 8.75% NA -15.87% 0.00%32.87% 0.68 6.93% 28.72% 300.25% 2.05%46.23% 2.20 0.00% NA NA NA

109.94% NA 12.60% 0.00% 28.40% 9.17%32.69% 0.79 11.52% 31.89% 53.96% 3.95%48.52% 1.80 13.35% 0.00% -3.22% 6.69%31.72% 1.16 30.57% 29.14% -17.35% 0.56%36.94% 1.34 17.63% 27.63% -46.69% 4.77%27.03% 0.74 70.45% 30.55% -200.67% 0.42%25.19% 0.87 18.26% NA NA -0.27%35.24% 1.34 35.56% 12.94% -4.98% 2.86%26.52% 1.53 20.78% NA -95.29% -0.53%

Page 217: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

NA 0.09 13.96% 282.90% -293.34% 2.12%8.61% 0.47 60.39% 51.97% 78.60% 4.86%

44.57% 1.96 3.03% 63.24% -6.62% 18.98%36.80% 1.76 46.28% 82.22% 235.53% 0.67%31.09% 1.77 6.60% 22.61% -124.94% 0.80%

NA 0.18 5.52% 0.00% 199.13% 1.58%36.13% 1.71 29.83% NA NA -1.91%16.01% 0.27 4.19% 18.01% 221.76% 1.62%32.26% 1.41 22.40% 15.38% 528.99% 15.88%31.40% 1.20 3.32% 12.33% 45.04% 3.08%41.45% 1.07 4.68% 46.40% 223.17% 0.61%34.40% 1.33 11.69% NA 113.41% -0.27%43.45% NA 0.00% NA NA NA43.43% 1.37 0.00% NA NA NA35.42% 1.28 4.87% 22.20% 268.21% 2.76%62.90% NA 6.07% 0.00% 8.09% 38.61%85.26% 2.87 9.56% 0.00% -29.93% 3.65%62.89% 1.83 5.65% 76.71% -1447.85% 1.84%60.74% 2.56 11.68% 25.50% -1.71% 41.42%15.86% 0.60 18.82% 19.22% 51.18% 1.38%29.26% 1.37 5.91% 15.60% 279.14% 2.06%44.24% 2.02 10.41% 0.00% 87.91% 0.95%48.13% 1.12 8.28% 40.45% -117.02% 1.87%30.34% 0.83 11.67% NA NA -0.71%51.78% 1.87 19.01% 27.68% -2.22% 27.87%31.01% 0.73 2.17% 64.66% -499.03% 2.69%38.00% 1.40 14.02% 12.49% 51.77% 5.33%65.86% 1.52 31.09% 5.74% 8.24% 5.51%34.98% 1.62 6.87% 9.19% 28.36% 4.88%23.76% 1.01 39.37% 53.77% 56.45% 5.57%

102.15% 1.21 6.19% NA NA -31.83%27.89% 1.15 16.58% 19.07% 25.66% 12.29%

110.50% 3.54 17.11% NA NA -100.00%37.20% 1.07 42.70% 17.96% 39.49% 10.89%33.60% 0.90 4.74% NA 409.97% -7.49%24.34% 0.81 9.58% 19.03% -168.28% 1.82%33.62% 1.55 43.26% 116.68% -465.80% 1.79%67.77% 2.40 25.36% 31.06% 803.00% 4.53%65.38% 1.51 13.29% 10.28% 136.18% 4.97%34.94% 0.85 31.93% 62.49% 58.99% 2.80%

NA 0.09 34.17% 43.63% 40.07% 6.18%17.12% 0.64 1.57% 89.81% -3.67% 0.89%30.03% 1.14 5.96% 12.25% 48.42% 12.34%48.47% 1.27 23.54% 11.28% 227.79% 2.62%25.17% 0.97 2.12% 35.53% 282.31% 0.69%35.74% 1.45 12.06% 25.62% 4.47% 12.85%33.61% 1.22 11.33% 0.00% -19.56% 3.42%57.36% 2.23 0.09% 62.17% -15.38% 10.92%43.73% NA 6.47% NA NA -4.51%42.97% 2.08 4.32% 14.74% 65.50% 6.04%28.27% 0.66 8.37% 16.36% -68.40% 4.42%25.40% 0.99 22.00% 21.75% 10.31% 3.13%37.86% 1.34 10.99% 26.81% 64.14% 5.16%

Page 218: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

51.80% 1.63 2.71% 56.86% 4786.92% 3.16%31.16% 1.23 13.98% 25.87% -20.65% 5.08%27.40% 1.27 11.72% 44.12% -76.11% 5.75%38.54% 1.20 22.27% 31.33% -46.04% 1.54%30.55% NA 36.62% NA NA -0.34%36.64% 1.28 4.20% NA NA -20.49%27.11% 0.97 29.05% 30.64% 1531.61% 3.21%

NA 0.79 13.68% 16.63% 38.49% 2.56%44.20% 1.48 24.41% 16.87% 13.75% 2.77%42.69% 1.72 0.99% 29.20% 17.07% 9.19%50.78% 1.89 12.18% 8.64% -90.37% 0.79%19.37% 0.72 2.03% 72.56% 26.95% 0.89%41.30% 1.56 31.27% 13.82% -314.96% 3.32%

NA 0.25 30.59% 24.17% 77.25% 9.45%39.85% 1.63 6.59% 2.50% 126.73% 3.22%27.39% 0.82 69.55% NA -6.28% 0.00%45.72% 0.97 27.72% 33.87% 741.68% 0.28%24.98% 1.18 14.28% 195.37% 472.73% 0.22%11.42% 0.51 18.94% 22.71% 446.96% 1.26%27.33% 1.12 8.03% NA -21.94% -1.27%63.06% 2.51 14.64% 8.43% 498.81% 7.67%

NA 0.31 43.58% 28.93% -583.02% 0.87%32.56% 1.44 5.83% 20.44% 108.81% 0.88%21.04% 0.23 7.18% 828.03% -516.05% 0.17%37.34% 2.11 15.59% 20.16% 360.65% 14.32%53.01% NA 9.42% 8.63% -23.99% 11.63%38.16% 1.40 12.48% 33.38% 105.36% 3.13%35.12% 1.28 11.23% 15.78% -93.08% 2.47%33.37% 1.35 2.11% 16.54% 57.58% 9.20%

NA 0.13 25.81% 42.85% 11.47% 2.83%33.76% 1.82 9.41% 12.80% 1.77% 4.38%52.02% 1.44 8.06% 17.56% -12.34% 4.69%29.26% 0.38 2.41% 0.00% -202.74% 11.03%35.98% 1.83 60.52% 18.43% 249.09% 14.03%75.50% 1.55 37.42% NA NA -18.80%48.03% 2.06 9.05% 46.76% 4260.19% 3.00%41.54% 1.35 3.46% 10.24% 488.58% 1.66%61.17% 2.29 16.53% 36.65% -4.79% 29.53%

NA NA 1.73% 27.39% 1798.31% 7.65%31.81% 0.70 36.56% 19.19% 92.93% 2.60%16.18% 0.22 22.69% 48.55% -70.98% 4.11%31.64% 1.03 27.43% 33.06% 125.27% 1.61%37.53% 1.62 42.08% 10.80% 309.15% 13.28%25.47% 0.88 4.66% 32.79% 29.08% 2.18%35.97% 1.82 26.18% 16.66% 51.43% 13.47%49.13% 1.85 18.61% 15.19% 179.40% 2.19%72.69% 2.25 2.99% 0.00% -15.48% 17.52%24.35% 0.85 11.08% 36.55% -51.50% 6.02%22.68% 0.38 27.12% 55.67% 215.49% 1.55%15.72% 0.19 13.44% 16.18% -4.26% 2.67%28.41% 1.33 20.35% 45.78% 32.36% 0.30%25.06% 1.23 5.64% 17.84% 45.99% 6.29%27.69% 0.91 48.82% 26.03% 74.49% 1.35%

Page 219: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

15.18% 0.63 4.43% 13.59% 43.28% 1.67%43.22% 1.57 26.15% 0.00% -111.25% 4.42%36.42% 1.25 15.01% 57.35% 685.86% 0.95%27.35% 0.32 28.60% 34.31% -10.47% 6.88%26.99% 1.15 5.56% 29.95% 96.20% 3.88%19.03% 0.48 15.53% 39.60% -9.71% 1.28%48.92% 2.12 19.53% 0.00% -18.01% 0.59%25.35% 0.93 54.33% 24.61% -59.49% 3.96%18.46% 0.27 21.23% 23.48% 25.18% 2.56%32.22% 0.40 75.33% 297.62% -381.08% 0.69%

NA NA 68.20% 285.61% -444.95% 0.80%34.21% 0.72 5.90% 0.00% 531.60% 2.76%

NA 0.27 5.32% 37.69% 37.66% 2.69%21.58% 0.71 2.28% 40.70% -75.56% 5.70%28.24% 1.63 19.10% 22.54% 44.15% 5.74%19.45% 0.14 30.30% 38.48% -209.61% 1.16%

NA 1.66 25.51% 18.15% 808.86% 12.35%29.02% 1.34 1.72% 23.01% 86.77% 1.09%35.90% 1.70 6.61% 14.46% 143.23% 7.78%23.45% 1.08 12.77% 29.40% 77.13% 5.55%55.54% 2.41 100.00% 0.00% 179.71% 17.21%21.40% 0.59 2.27% 39.43% -21.85% 5.73%25.28% 0.48 22.44% 36.36% -25.94% 2.64%

NA 0.33 9.69% 47.53% 312.04% 1.98%31.55% 1.35 2.12% 15.67% 440.43% 1.59%21.37% 0.89 18.48% 60.19% -12.88% 0.80%23.18% 0.77 7.08% 77.27% 510.83% 1.00%41.17% 1.63 30.63% 19.46% 40.97% 2.97%33.54% 0.82 57.48% 31.68% -80.08% 0.51%50.97% 1.81 34.50% 27.01% -83.00% 3.69%72.25% 0.45 6.50% NA 99.42% -2.83%

NA 0.61 47.41% 10.35% 57.51% 7.80%50.70% 1.57 13.46% 600.00% NA 0.04%11.75% 0.59 26.48% 44.68% -114.59% 3.89%47.78% 1.35 26.22% NA 27.63% -3.99%33.56% 1.81 23.77% 0.00% -42.50% 4.62%

NA 0.19 18.26% 145.72% 728.18% 0.08%NA 0.66 33.98% 5.86% -186.47% 5.99%

42.06% 2.04 4.91% 15.37% 44.11% 2.07%28.67% 1.31 4.66% 25.24% -85.38% 1.75%58.92% 1.85 3.69% 22.31% 492.26% 3.35%48.32% 1.37 6.51% 20.68% 217.30% 4.75%

NA NA 0.13% 33.15% -209.05% 1.64%58.72% 2.26 10.49% 0.00% 1280.01% 0.06%22.55% 0.43 41.35% 13.80% 120.35% 3.41%44.95% 1.53 8.38% 19.04% 123.55% 1.95%30.72% 0.49 62.04% 21.86% 31.01% 6.31%31.80% 0.35 4.22% 21.06% -47.85% 5.60%27.91% 1.15 5.49% 43.06% 43.04% 2.93%28.83% 1.52 3.55% 20.21% 228.04% 21.12%29.98% 1.44 8.27% 56.65% -31.47% 1.38%33.27% 1.63 23.10% 15.55% 78.81% 3.89%19.07% 1.00 6.39% 20.68% 63.71% 3.85%

Page 220: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

20.37% 1.04 4.67% 17.21% 68.89% 5.01%24.24% 1.31 4.53% 14.57% 112.51% 4.91%39.27% 1.65 50.16% 14.51% 31.37% 20.59%37.93% 1.31 8.82% 20.92% -52.50% 1.74%

NA 0.15 4.25% 14.72% 139.21% 3.80%69.51% 2.66 15.68% 3.91% 0.53% 40.99%

NA 0.38 21.60% 9.68% 22.09% 3.41%23.95% 0.19 19.85% 94.72% 38.51% 1.50%41.40% 1.79 23.85% 45.96% -208.15% 0.94%17.68% 0.49 13.33% 46.01% 131.07% 1.83%24.49% 1.11 1.56% 1.63% 11.60% 32.10%31.37% 1.49 1.53% 41.98% 84.52% 6.94%28.44% 0.78 6.39% 21.72% 31.88% 2.74%45.56% 1.08 4.69% 5.88% 238.71% 4.26%

NA 0.10 40.93% 23.51% -186.46% 2.87%37.70% 1.87 8.99% 0.00% -178.14% 1.14%47.32% 0.70 22.91% 20.83% -45.91% 5.70%60.76% 1.03 4.72% 0.00% -686.65% 0.86%21.77% 0.76 22.10% 24.72% -18.71% 2.37%

NA 0.09 2.45% 40.30% -175.54% 3.27%38.07% 1.28 21.85% 50.24% 146.05% 1.89%27.91% 0.59 56.48% 42.51% -29.76% 2.58%33.66% 1.31 29.04% 58.60% -5.18% 3.48%34.57% 1.82 55.01% 65.77% -2528.46% 1.43%51.01% 0.88 12.65% 0.00% 30.31% 1.07%20.21% 1.21 1.97% 22.01% -93.37% 2.52%26.35% 0.92 8.99% 16.68% 230.91% 1.21%44.47% 1.22 14.99% 9.47% -71.79% 2.62%47.60% 2.12 7.13% NA -3864.26% -2.30%34.32% 1.37 13.15% 24.38% -37.53% 2.05%45.07% NA 100.00% NA NA -25.23%26.05% 0.96 4.88% 27.71% 1.95% 3.21%24.70% 0.90 11.61% 32.37% 175.97% 0.79%51.13% 2.02 7.86% NA NA -13.13%9.55% 0.43 20.08% 42.85% 65.82% 3.38%

23.31% 0.41 23.19% 89.87% 108.43% 2.44%37.25% 1.23 100.00% 13.79% 215.18% 11.12%25.26% 0.33 49.03% 7.76% 39.66% 16.26%32.12% 1.88 28.50% 37.28% 201.43% 2.46%38.07% 0.12 37.59% 21.29% -110.07% 0.95%40.38% 1.61 14.07% 74.19% 1145.58% 1.26%37.62% 0.92 38.27% 213.54% 888.56% 0.53%48.23% NA 22.43% 0.02% 16.05% 8.77%57.01% 1.65 4.65% 16.06% 82.22% 6.67%40.78% 1.31 35.89% 0.00% 1956.66% 11.25%75.49% 2.19 3.45% 0.00% 1143.34% 6.71%48.69% 1.37 100.00% 13.90% 24.24% 1.56%44.35% 1.56 44.95% 12.01% 8.87% 8.99%22.22% 1.16 14.28% 29.07% 99.41% 3.70%34.78% 0.78 15.95% 35.85% 246.48% 2.42%26.34% 1.02 10.18% 18.91% 0.20% 3.23%38.65% 1.39 100.00% NA NA -12.84%21.90% NA 77.43% 25.84% 163.77% 1.02%

Page 221: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

68.44% 0.69 13.71% NA NA -3.66%12.71% 0.02 1.30% 0.00% -58.34% 0.88%37.45% 1.73 5.38% 25.31% 20.91% 5.74%29.98% 0.83 2.01% NA NA -0.50%43.05% 0.92 2.55% 18.43% 52.47% 2.79%28.14% 1.07 3.06% 72.18% 71.11% 21.21%65.87% 2.41 5.53% 60.92% -282.55% 3.32%73.76% 1.51 23.46% 49.51% 294.59% 1.97%46.21% 1.20 2.57% 150.92% 874.51% 0.12%22.60% 0.85 31.39% 21.26% -25.60% 2.75%47.34% 1.01 11.16% 15.63% 36.24% 3.71%

NA 0.49 29.49% NA NA -0.25%33.29% 1.43 4.52% 26.41% 93.51% 2.96%50.61% 1.42 16.59% 33.39% NA 0.38%

NA 0.60 12.88% 35.77% 251.88% 4.48%33.08% 0.96 9.10% 57.26% 77.45% 15.20%40.08% 0.98 7.92% 32.37% -42.97% 1.66%30.75% 1.04 50.38% NA 1.29% -1.16%45.01% 2.20 2.92% 13.88% 77.39% 8.70%27.28% 1.09 33.45% 46.11% -45.23% 2.46%19.54% 0.86 43.85% 40.24% 57.72% 3.40%42.99% 0.62 7.23% 19.16% 12.36% 2.27%31.76% 1.08 4.76% 19.41% 131.03% 3.70%33.67% 1.48 19.28% 19.53% 87.27% 6.51%39.68% 1.27 17.40% NA 68.83% -1.04%38.90% 0.80 10.85% 45.77% -74.38% 5.78%31.62% 0.72 21.34% 28.20% 162.42% 3.70%37.18% 1.29 7.04% 0.02% -10.96% 7.06%34.77% 0.90 45.58% 26.30% -165.23% 1.44%43.46% 1.01 16.46% 4.42% 66.08% 7.68%20.44% 0.75 12.31% 35.13% -43.80% 3.91%34.96% 2.03 3.79% 165.79% -9.25% 14.69%20.76% 0.52 16.34% 16.81% 30.72% 2.84%13.30% 0.40 15.09% 302.41% 129.68% 0.34%30.12% 1.13 21.66% 10.54% 8.62% 7.47%15.18% 0.35 11.60% NA NA -0.95%

NA 0.21 9.89% 10.49% 11.44% 2.33%53.11% 2.47 10.11% 11.33% 88.54% 4.25%22.65% 0.30 14.26% 19.22% -2.28% 0.78%28.84% 1.20 46.92% 14.97% 28.29% 4.84%35.17% 0.50 43.70% 17.40% -305.68% 2.94%37.81% 2.21 6.66% 18.67% 8.45% 6.78%75.21% 1.06 11.50% NA NA -19.74%48.34% 1.37 88.13% 0.00% -59.78% 1.52%36.24% 1.58 68.50% 52.14% 214.67% 1.18%20.79% 0.82 7.62% 2.37% -4.75% 3.22%36.40% 1.66 13.53% 37.08% 72.02% 1.94%23.98% 1.08 4.40% 27.88% 59.90% 5.82%31.71% 1.05 2.98% 29.97% 44.17% 3.99%82.43% 2.75 24.70% 91.38% 130.05% 0.37%41.76% 2.01 8.66% 21.72% 64.88% 7.21%35.69% 1.36 26.78% 22.53% -49.09% 1.90%32.62% 1.12 34.33% 14.97% 85.50% 5.64%

Page 222: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

21.83% 0.32 20.08% 15.86% 148.75% 2.01%NA 0.52 5.50% 65.99% 152.99% 0.93%

25.26% 1.14 16.02% 19.37% 45.74% 8.30%65.33% 1.97 34.46% 22.93% 48.45% 0.36%24.00% 1.33 29.32% 30.34% 278.52% 2.14%30.80% 1.53 2.25% 24.51% 14.23% 0.73%22.73% 0.72 34.61% 23.52% -21.61% 1.24%57.71% NA 9.61% 2.74% 6.51% 9.84%66.28% 2.01 3.92% 38.23% 488.82% 5.06%42.06% 1.31 34.81% 20.22% -163.94% 1.05%37.14% 1.16 16.95% 27.35% 88.23% 2.64%38.18% 2.03 15.49% 49.91% 4.22% 30.26%25.74% 1.10 6.27% 26.90% 414.81% 1.27%39.81% 0.46 13.20% 46.01% 17.02% 6.28%

NA 0.52 7.52% 12.52% 152.56% 2.04%37.60% 1.59 17.31% 18.44% 729.69% 3.64%34.00% 0.87 22.72% 48.08% -9.01% 4.14%32.36% 1.03 13.11% 25.14% 197.47% 2.68%22.82% 1.05 33.25% 9.50% 314.86% 1.27%

NA 0.26 5.74% 0.00% -63.31% 2.33%25.70% 0.83 23.89% 55.18% 87.23% 8.80%27.98% 1.42 27.14% 28.24% -6.28% 5.05%51.43% 2.09 15.04% 14.95% -1.99% 3.63%38.28% 0.62 6.13% 32.34% 46.88% 3.58%27.95% 0.82 6.65% 71.43% -175.02% 0.81%47.23% 0.96 34.05% 7.21% 40.85% 10.80%30.14% 1.36 15.00% NA NA -1.02%24.52% 0.64 1.53% 43.07% -40.80% 4.68%

NA 0.53 6.82% 5.24% 10.45% 36.18%56.58% 1.94 21.86% 13.02% 25.82% 6.27%73.85% 2.41 15.78% 11.95% 415.46% 22.11%56.37% 1.56 6.07% 4.68% 756.81% 6.16%

171.90% 1.58 18.44% NA NA -6.56%33.11% 1.82 38.46% 19.62% 120.86% 14.96%26.38% 0.54 18.10% 46.81% 19.51% 7.41%

NA 0.38 88.36% 21.60% -311.91% 7.76%NA 0.96 64.61% 18.85% 50.56% 8.23%

42.08% 1.84 14.62% 12.80% 92.08% 5.91%26.39% 0.43 3.87% 159.91% -9.11% 5.07%32.47% 0.94 6.21% 63.54% 18.69% 0.40%51.98% 2.21 10.98% NA 128.76% -9.45%36.40% 1.35 11.62% 12.53% 47.95% 5.31%28.28% 1.10 15.09% 51.17% -1362.63% 1.68%

NA NA 18.50% 50.25% 28.33% 0.43%112.94% 1.34 25.15% NA NA -93.33%90.15% 1.61 31.24% NA NA -46.01%22.83% 0.83 22.34% 37.67% -24.20% 10.55%33.42% 0.36 100.00% 27.97% 0.41% 3.24%33.67% 1.22 25.26% 14.83% 30.67% 2.19%63.06% 2.26 14.52% 33.16% -22.70% 16.53%41.20% 1.45 15.96% NA NA -0.13%27.85% 1.05 21.06% 30.07% -98.39% 2.38%

NA 1.12 13.81% 21.73% 339.86% 1.00%

Page 223: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

28.86% 1.07 100.00% NA NA -4.27%32.44% 1.14 26.53% 46.97% -22.48% 5.10%25.01% 0.74 29.03% 30.85% -51.80% 6.13%56.96% 2.17 21.61% 14.84% 10.74% 7.26%45.91% 1.86 6.47% 19.57% 38.01% 14.44%

NA 0.04 9.25% 53.82% 287.42% 0.43%70.21% 1.71 35.78% 0.00% -88.17% 59.45%28.46% 0.15 36.51% 73.20% 141.79% 0.32%21.42% 0.31 5.52% 57.68% 73.14% 4.86%40.26% 0.76 6.48% 12.48% 62.52% 25.74%20.56% 0.18 25.21% 49.96% 47.85% 1.69%30.99% 0.54 28.13% 21.44% 25.72% 8.66%45.74% 0.82 33.81% 28.67% 27.27% 11.22%34.47% 1.39 1.90% 32.84% 22.05% 3.56%46.86% 1.88 10.94% 12.66% 24.01% 3.26%33.58% 1.04 6.86% 32.82% 85.45% 0.64%52.26% 1.72 9.89% 19.24% 501.82% 1.26%48.06% 0.99 5.39% 31.48% 300.34% 0.64%29.12% 0.96 2.33% NA -37.32% -4.26%38.78% 1.51 6.81% 0.00% -90.07% 1.10%26.02% 0.87 6.49% 63.47% 187.62% 1.36%35.48% 0.92 4.65% 79.65% 435.41% 0.22%32.08% 1.06 7.84% 313.96% -166.92% 1.01%

NA 0.06 23.89% 17.69% -483.05% 0.53%44.19% 1.29 22.20% 34.22% 34.93% 11.41%

NA 0.24 7.06% 11.89% 135.15% 1.63%31.23% 1.24 97.57% 12.82% -33.65% 3.06%34.14% 0.91 22.86% 52.56% -176.00% 4.26%29.90% 0.42 61.36% 25.97% -88.71% 0.93%32.10% 0.28 4.21% 20.31% -11.29% 1.47%

NA 0.15 4.71% 35.75% 6.86% 1.67%40.22% 2.11 8.16% 214.61% 10.42% 18.42%34.20% 1.23 37.34% 19.70% 156.47% 6.33%40.32% 1.12 21.17% 18.13% 31.13% 1.70%54.36% 2.10 13.86% 61.49% 108.48% 0.52%39.79% 1.18 24.16% 0.00% 52.92% 5.00%30.90% 0.46 22.47% 17.24% 6.50% 4.49%24.06% 0.86 16.30% 22.87% -10.05% 3.10%19.67% 0.89 37.43% 53.78% -251.87% 1.74%62.05% 1.55 3.12% 13.16% 137.99% 2.92%42.42% 1.35 48.57% 48.67% 1109.93% 0.93%44.19% 2.32 2.49% 45.99% -7.29% 30.53%

NA NA 69.56% 31.94% 70.48% 6.91%37.45% 1.34 21.10% 31.81% -56.80% 2.58%33.39% 1.36 21.51% 25.32% 31.99% 2.38%27.70% 1.29 3.40% 21.30% -12.27% 7.46%41.92% 1.90 2.43% NA 167.24% -0.55%16.42% 0.58 16.51% NA 109.71% -1.72%33.94% 1.62 9.50% 35.67% 37.21% 6.87%8.00% 0.17 5.11% 42.45% 95.53% 0.61%

NA 0.12 7.17% 39.42% 173.71% 0.29%21.30% 0.53 11.93% 21.25% 3.29% 1.71%8.69% 0.27 5.53% 90.35% 285.75% 0.30%

Page 224: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

20.91% 0.30 46.43% 12.57% 1.10% 2.53%37.39% 1.58 21.01% 9.49% 28.66% 2.27%12.50% 0.18 4.68% 252.03% 19.99% 0.44%56.33% 1.92 28.70% 0.00% 38.96% 2.04%63.80% 2.50 20.01% 0.00% 173.47% 9.78%39.86% 1.38 13.33% 19.67% 56.68% 15.14%45.39% 1.19 15.22% 57.54% -175.62% 2.34%42.78% 0.66 14.82% NA 158.52% -29.05%27.81% 1.18 33.91% 19.88% -5.45% 0.88%22.17% 0.54 34.91% 23.44% 38.69% 15.63%57.36% 1.81 13.04% 0.00% NA 6.24%47.40% 1.96 10.12% 25.93% 253.68% 3.40%61.67% 1.06 2.80% 35.05% -19.03% 3.02%45.19% 1.02 18.18% 31.33% 44.90% 2.58%35.38% 2.03 4.36% 48.64% 795.73% 1.19%22.70% 0.76 8.25% 9.15% 797.25% 4.45%36.09% 0.81 5.22% 15.82% -31.06% 1.95%33.00% 1.20 9.51% 22.84% 16.09% 2.62%28.78% 0.73 5.64% 69.56% -83.66% 1.39%66.84% 2.00 7.33% 0.00% 519.18% 2.34%

NA 0.03 11.58% 28.63% 415.07% 1.05%46.66% 1.00 9.32% 18.73% 406.15% 4.91%24.17% 0.56 22.45% 40.45% 8.86% 14.31%

NA 0.42 23.19% 13.50% 69.60% 6.05%58.57% 0.88 0.46% 0.00% 3868.79% 0.29%51.61% 1.49 24.42% 0.00% 57.64% 8.10%27.02% 0.60 13.96% 1109.36% -176.30% 0.36%41.47% 0.78 2.07% 11.15% 405.16% 11.35%15.64% 0.39 16.33% 40.80% 253.10% 0.77%43.76% 1.99 6.12% 0.00% 59.67% 1.33%40.46% 1.74 47.97% 25.02% 252.03% 5.36%35.19% 1.36 21.80% 25.40% 49.63% 2.03%25.18% 0.78 12.50% 35.81% 634.26% 1.87%

NA 0.83 12.80% 14.74% 50.51% 3.35%29.86% 0.88 11.16% 7.78% 62.99% 9.20%46.45% 1.77 24.56% 13.82% 13.16% 31.02%34.98% 1.37 43.51% 20.95% -1449.65% 8.07%26.71% 0.76 13.86% 13.42% -7.70% 10.33%64.77% 1.73 8.99% 19.83% 119.97% 8.73%30.54% 1.32 22.31% 16.29% 61.29% 14.62%

NA 0.39 26.10% 33.20% 25.78% 7.88%17.68% 0.72 12.51% 42.67% -12.55% 1.89%30.17% 1.00 6.23% 27.04% 222.83% 1.45%27.06% 1.03 1.61% 26.78% 114.55% 12.42%32.18% 1.61 22.31% 40.50% -4.61% 3.34%59.30% NA 18.30% 6.50% -45.54% 3.30%42.44% 1.88 7.99% 33.31% 541.83% 4.76%17.35% NA 89.15% 32.50% 166.42% 6.00%32.11% 1.76 39.68% 22.01% -7.78% 10.44%34.96% 1.70 5.34% 21.72% -48.20% 3.89%20.12% 0.84 15.66% 41.24% 46.26% 2.22%26.44% 0.62 12.34% 24.02% 3.04% 6.16%28.60% NA 49.36% 18.42% 1.40% 8.13%

Page 225: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

68.66% 1.86 14.49% 13.33% 47.75% 21.47%NA 0.56 10.68% 18.68% 124.55% 4.67%

36.18% 0.63 21.47% 178.99% -43.33% 1.14%81.28% 2.59 47.80% 0.00% NA 0.05%60.73% 0.99 5.27% NA 438.84% -1.04%

NA 0.02 2.41% NA NA -3.61%NA NA 14.42% 25.51% 432.52% 0.83%

33.74% 1.55 13.37% 18.84% 69.74% 8.00%27.01% 0.59 57.60% 9.65% -170.15% 1.71%

NA 0.39 19.00% 53.71% -58.82% 1.04%31.11% 0.29 10.59% 8.99% 56.55% 4.25%34.66% 2.22 9.36% 118.33% 15.24% 11.03%35.39% 1.92 9.35% 92.82% 3908.59% 0.44%36.22% 1.66 11.23% 15.69% 22.13% 3.19%45.99% 2.20 4.68% 15.49% 108.49% 10.31%34.48% 1.80 5.61% 13.85% 68.18% 8.30%42.29% 1.94 8.79% 47.91% 163.25% 1.59%45.27% 2.39 20.88% 0.00% -118.96% 2.87%32.65% 1.44 11.87% 12.18% 159.58% 7.58%43.68% 1.77 4.31% 9.62% 46.84% 4.92%38.14% 1.66 23.51% 0.00% 88.69% 0.40%35.19% 1.39 4.46% 0.33% 19.65% 2.99%34.98% 0.85 17.70% 15.91% -47.47% 5.54%41.44% 1.18 3.12% 19.17% 63.72% 7.50%56.12% 2.11 4.00% 30.74% 207.98% 2.79%46.45% 1.95 6.15% 17.82% -32.78% 4.99%33.16% 1.51 16.87% NA 842.83% -0.06%31.00% 1.44 3.51% 20.49% 102.33% 3.83%45.14% 1.83 8.61% 16.22% 9.11% 8.18%37.04% 0.96 5.66% 26.69% 26.82% 11.36%50.28% 1.99 19.63% 11.71% 799.76% 14.79%48.43% 2.18 0.38% 10.32% 120.55% 38.07%62.62% 1.72 3.63% NA NA -14.17%28.10% 1.59 21.72% 32.88% 53.57% 5.24%48.32% 1.74 9.83% 17.72% 181.49% 6.18%39.18% 1.32 3.37% 12.04% 68.30% 3.10%47.45% 2.54 15.23% 10.63% -360.03% 3.12%43.82% 2.10 2.60% 11.69% 315.08% 6.12%34.66% 1.38 31.47% 10.75% 26.30% 5.19%28.90% 1.54 22.69% 32.98% 258.96% 1.15%34.70% 1.68 32.84% 44.81% -58.71% 3.08%73.70% 2.02 22.64% 0.00% -302.53% 1.35%38.29% 1.76 4.43% 18.26% 119.09% 5.30%81.34% 1.31 3.72% 0.00% 39.35% 3.38%45.35% 1.52 2.37% 17.77% 80.76% 7.71%29.38% 0.96 3.57% 23.95% -10.94% 3.87%41.23% 1.85 16.58% 35.05% 7.96% 3.07%42.21% 1.64 6.88% 33.88% 350.72% 3.22%22.53% 1.02 4.15% 11.50% 48.17% 1.61%52.00% 1.82 11.43% 9.59% 104.03% 4.03%25.31% 0.76 6.10% 72.47% -371.44% 2.08%30.49% 1.01 44.17% 36.88% -216.91% 1.75%37.76% 1.87 13.12% 26.74% 126.73% 8.37%

Page 226: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

NA 0.29 16.67% 4780.00% NA 0.03%85.92% NA 2.79% 0.00% 74.34% 21.31%50.04% 1.91 16.93% 16.43% 76.85% 8.87%40.29% 1.15 45.52% NA NA -8.20%

NA NA 15.28% 18.14% 5.58% 6.09%48.83% 2.88 1.94% 33.02% 149.35% 1.48%40.01% NA 21.51% 0.36% 10.79% 10.30%31.63% 1.62 27.76% 16.01% -1010.78% 11.29%

NA NA 49.39% 24.67% 261.40% 7.09%32.09% 1.21 14.04% 0.00% -457.05% 0.37%20.07% 0.83 21.88% 49.94% -49.22% 4.34%48.55% 1.98 7.45% 12.85% 746.45% 17.08%42.09% 2.04 2.72% 30.32% -6.77% 16.52%42.20% 1.90 10.99% 12.07% 374.51% 24.46%30.40% 1.35 7.16% 52.75% 209.36% 1.76%75.83% 2.84 22.58% 0.00% 145.91% 15.92%

NA 0.58 9.74% 27.13% 116.01% 3.93%25.35% 1.20 11.55% 27.66% 4.29% 8.14%49.22% 2.23 17.45% 12.73% -224.79% 3.33%33.26% 0.86 54.76% 37.79% -143.40% 2.57%47.06% 2.19 17.21% 36.75% -0.86% 28.49%78.72% NA 4.22% 0.00% 8.81% 26.59%50.38% NA 27.37% 0.00% 48.95% 4.94%48.13% 2.22 15.13% 34.15% 17.97% 9.40%19.06% 0.97 5.95% 41.73% 83.40% 1.93%42.99% 0.91 2.23% 28.50% 340.03% 0.92%38.28% 0.56 100.00% 0.00% NA 32.13%30.98% 1.43 15.50% 0.00% -156.58% 3.21%30.95% 1.08 19.11% NA 7.52% -9.06%12.82% 0.45 26.32% 27.30% 165.89% 2.22%56.13% 2.33 36.62% 7.78% -19.06% 41.29%20.34% 0.94 3.58% 50.98% 107.31% 1.10%39.01% 1.91 6.97% 12.15% 40.78% 5.24%13.39% 0.28 13.17% 385.16% 204.25% 0.34%42.25% 0.67 5.96% 19.51% -4.37% 7.24%38.07% 1.14 5.28% 176.53% 131.84% 0.23%75.87% 1.14 6.44% 7.61% 2.01% 5.69%

NA 0.23 30.79% 20.05% 18.84% 1.26%40.32% 1.57 2.24% 24.90% 80.14% 12.58%

NA 0.20 63.33% 18.70% 433.00% 1.77%41.40% 1.56 7.05% 18.84% 95.78% 3.44%34.28% 1.36 54.22% 17.55% 197.22% 14.52%24.14% 0.63 26.06% 21.49% 156.75% 3.94%80.23% 1.92 23.75% 0.00% 225.39% 3.74%39.52% 0.64 26.08% 85.52% NA 0.85%35.70% 1.78 11.82% 18.15% 43.88% 6.06%34.01% 0.61 39.11% 31.81% 32.65% 3.04%44.33% 1.73 8.68% 23.84% 185.59% 3.91%42.81% 1.09 30.69% 19.65% 88.37% 2.53%32.32% 1.26 20.38% 11.43% 45.26% 3.54%30.67% 0.43 7.62% 29.73% 719.06% 2.98%35.53% 1.36 45.62% 48.43% 1.15% 16.21%39.18% 1.64 40.95% 45.33% -207.26% 4.66%

Page 227: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

43.75% 1.22 13.61% 0.00% -145.82% 2.09%68.71% 1.52 5.14% 27.00% 39.37% 4.35%29.96% 1.52 13.04% 21.24% 8.49% 1.93%

NA 0.31 28.40% 35.97% -65.64% 6.67%13.92% 0.45 14.05% 65.84% -75.15% 1.55%45.87% 0.74 39.37% 22.77% -131.53% 7.36%18.02% 0.88 1.19% 23.83% -145.17% 1.85%30.76% 1.57 100.00% 0.00% NA 0.46%42.81% 1.23 29.85% 30.75% -181.79% 1.66%

NA 0.67 6.99% 0.00% 16.90% 5.10%24.37% 1.21 13.43% 159.09% 1148.54% 0.53%44.86% 0.88 19.89% 35.17% 80.34% 5.88%32.32% 1.26 5.04% 46.54% -27.40% 2.95%44.54% 1.11 8.84% 7.62% 29.57% 22.93%40.81% 1.99 54.92% 0.00% -365.02% 0.94%

NA 0.58 100.00% 32.00% -207.96% 1.66%15.21% 0.21 16.46% 17.55% 158.40% 2.48%44.78% 2.08 4.36% 79.49% 47.37% 0.65%17.00% 0.68 13.31% 35.43% 30.15% 2.48%32.68% 1.09 25.85% 25.04% -35.82% 5.28%72.48% 0.86 77.10% 7.18% -731.17% 3.32%23.83% 0.67 32.15% 13.21% 118.62% 3.55%16.78% 0.50 2.91% 25.22% 19.38% 3.23%

NA 0.18 20.97% 21.66% -188.27% 3.72%37.29% 1.87 8.63% 0.00% 35.53% 0.98%33.80% 1.56 34.04% 21.64% -4817.27% 5.90%24.23% 1.20 65.88% 100.15% 63.42% 1.03%50.12% 0.62 55.80% 17.14% 30.61% 5.09%11.32% 0.33 12.65% 19.21% -173.75% 2.28%18.62% 0.75 55.53% 28.75% -0.37% 9.29%30.39% 0.79 10.05% 61.24% 24.45% 6.73%35.07% 1.61 20.12% 154.03% 337.01% 0.20%42.99% 1.43 43.18% NA NA -5.99%30.07% 1.47 26.97% 36.72% -90.26% 2.09%29.99% 1.49 1.15% 23.24% -5129.86% 18.14%26.40% 0.82 49.23% 20.25% -42.65% 2.47%32.80% 1.27 12.03% 18.53% -101.14% 1.37%37.23% 1.68 4.79% NA -24.46% -1.38%47.40% 1.38 27.98% 28.54% -119.96% 2.65%

132.84% 2.27 14.93% NA NA -5.10%39.20% 1.27 9.62% 23.03% 198.55% 8.61%

NA 0.39 44.32% 16.53% 121.75% 5.70%29.04% 0.39 9.98% 0.00% -255.01% 1.21%32.54% 0.56 26.26% 27.25% -218.25% 2.83%36.86% 0.26 12.49% 39.42% 34.21% 19.77%52.49% NA 16.74% 0.00% 25.66% 9.17%52.79% 2.05 59.02% NA NA -26.18%65.17% 0.64 23.84% NA -1175.79% -18.27%

120.37% NA 13.57% 3.84% 59.49% 23.74%45.38% 2.10 7.73% 16.04% 53.53% 9.19%31.69% 1.71 12.62% 16.22% 97.90% 9.88%

NA 0.44 41.26% 24.96% -561.74% 1.23%41.85% 1.63 12.42% 13.70% -5.49% 3.72%

Page 228: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

23.95% 0.28 33.57% 54.61% -63.71% 0.64%NA 0.15 19.03% 26.47% 66.10% 2.06%

50.69% 1.87 26.97% 22.87% 700.96% 0.93%49.58% 0.47 4.33% 11.68% 56.46% 8.23%32.37% 1.42 11.62% 29.20% -23.17% 4.78%

106.27% 1.78 7.52% 18.69% 2.28% 4.63%30.32% 0.87 29.98% 29.59% -119.51% 2.11%29.54% 1.07 19.02% 34.10% 122.12% 3.57%23.65% 1.22 36.35% 20.38% 45.78% 3.74%51.29% 1.48 15.69% 25.32% 307.11% 3.19%50.94% 0.96 16.56% 99.33% -118.78% 0.38%52.39% 1.94 16.41% 14.34% 54.96% 4.06%44.73% 1.61 12.89% 94.48% -1091.08% 0.18%27.01% 0.65 1.67% 25.71% 21.92% 2.37%29.35% 1.16 48.61% 41.41% 443.11% 0.92%37.50% 1.20 32.87% 10.47% 90.39% 2.30%

NA 0.46 7.43% 81.28% 475.53% 0.50%28.88% 1.22 5.25% 29.21% 181.85% 5.12%31.84% 1.11 11.35% 34.84% 53.21% 8.52%39.40% 1.38 7.35% 14.49% 45.57% 6.34%43.53% 0.99 16.01% 18.55% 19.04% 9.13%22.98% 0.97 2.03% 32.51% 100.21% 5.05%46.29% 0.41 8.75% 18.65% 23.95% 12.16%85.74% 3.56 28.90% 17.98% 8.36% 46.43%31.74% 1.01 15.61% 24.54% 36.47% 7.13%49.80% NA 43.54% 14.00% -314.05% 1.22%51.06% 1.26 0.00% NA NA NA43.92% 0.39 14.14% 92.38% 160.00% 0.50%43.55% 1.65 12.36% 9.69% -99.55% 6.43%30.59% 0.68 28.42% 12.83% 18.33% 2.68%32.91% 0.66 19.41% 22.08% 83.62% 1.22%49.15% 1.95 48.47% 14.80% 50.20% 8.37%25.20% 0.40 47.86% 16.61% -2162.22% 1.02%54.97% 2.01 11.22% 33.35% 270.71% 2.27%40.53% 1.29 18.75% 9.96% -70.73% 5.99%18.03% 0.64 6.98% 12.24% 176.41% 8.17%

NA 0.46 57.44% 21.50% 8.21% 7.29%36.98% 0.65 8.98% 24.51% 18.37% 5.23%58.84% NA 11.21% 7.59% -61.17% 21.60%25.67% 1.22 11.66% 7.69% -7293.85% 6.22%63.78% 1.80 10.59% 32.13% 80.29% 4.16%44.41% 1.41 14.63% 16.35% 68.96% 7.19%30.29% 1.02 17.99% 6.34% 80.69% 2.20%

NA 1.20 11.85% 53.03% 166.41% 0.96%50.00% 2.38 13.38% 0.00% 52.89% 5.69%35.74% 1.41 15.39% 31.45% 294.35% 2.61%40.32% 1.24 39.11% 29.04% 55.25% 8.30%35.55% 1.34 10.30% 20.77% 209.66% 1.12%27.47% 1.48 20.33% 39.21% 104.81% 2.50%

NA 0.12 4.29% 0.00% 308.59% 0.93%29.64% 1.06 24.64% 24.11% 68.69% 8.71%

NA 0.62 7.63% NA NA -3.95%30.53% 1.24 7.99% 30.78% 170.72% 6.14%

Page 229: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

36.48% 1.48 41.26% 79.79% 1858.04% 1.26%NA 0.66 50.41% NA NA -2.88%

30.17% 1.12 5.93% 64.14% -11.28% 15.97%48.21% 1.73 5.51% 8.41% 25.51% 6.66%54.07% 0.84 65.38% NA 50.26% -0.71%47.82% 1.37 11.32% 28.61% -54.38% 18.03%42.60% 1.15 10.39% 2.56% -17.02% 6.95%32.87% 1.27 31.47% 24.69% 248.87% 1.32%25.22% 0.51 37.34% 8.96% 104.15% 3.41%21.58% 0.85 53.30% 30.99% 212.98% 2.94%32.99% 1.42 7.69% 17.94% 4.02% 3.32%25.45% 1.05 17.27% 47.03% -50.61% 2.82%41.70% 1.90 9.71% 0.00% -14.15% 3.50%52.99% 2.30 7.82% 17.06% 24.27% 8.77%43.88% 1.31 15.51% 36.42% -138.35% 14.69%38.13% 1.10 52.95% 39.08% 48.75% 7.56%38.79% 1.49 6.99% 51.89% -24.66% 3.19%44.42% 1.56 19.69% 19.29% 46.86% 4.12%48.94% 0.82 14.52% 0.00% 202.25% 1.75%45.68% 2.25 3.30% 0.00% 179.77% 5.88%37.72% 1.88 16.51% 14.55% 47.87% 3.03%58.02% 2.27 3.49% 70.97% -53.05% 1.65%29.99% 1.64 28.00% 16.94% 59.84% 2.55%35.11% 1.59 15.54% 46.51% 434.33% 1.82%42.52% 1.70 8.99% 7.90% 101.31% 12.00%31.99% 1.22 18.98% 25.42% -13.28% 1.78%34.24% 0.99 9.52% 27.58% 99.05% 10.22%27.77% 1.81 15.14% 14.63% 3.76% 6.60%22.92% 0.97 7.93% 25.07% 161.60% 6.15%21.64% 0.78 9.91% 30.78% 244.11% 1.73%33.02% 1.57 6.16% 31.63% 426.91% 0.76%37.47% 1.60 0.00% NA NA NA34.21% 1.20 6.99% 26.23% 87.88% 1.93%25.61% 1.42 17.38% 18.75% 76.83% 3.93%

NA 0.97 46.08% 13.72% 21.71% 4.36%16.57% 0.56 40.75% 57.04% 35.46% 4.41%37.74% 1.44 17.94% 27.72% 22.33% 4.34%31.56% 1.79 3.71% 0.00% -63.23% 2.16%38.39% 1.04 12.30% 67.08% 126.08% 4.46%51.54% 2.27 10.72% 27.85% 146.87% 3.15%

NA 0.80 8.13% 18.88% 35.16% 5.53%21.42% 1.55 15.12% 57.51% -176.51% 2.18%29.28% 1.01 5.40% 21.32% 79.75% 4.92%60.56% 2.46 1.25% 27.58% 103.10% 2.85%36.35% 0.34 22.28% 31.20% 39.25% 3.32%38.85% 1.62 13.03% 16.91% 86.61% 2.06%25.68% 0.76 8.14% 32.29% -53.51% 1.16%55.47% 2.00 6.41% 10.38% 79.20% 4.93%50.70% 1.59 3.40% 18.92% 147.24% 2.80%41.45% 1.53 13.25% 24.98% -75.55% 1.06%31.98% 1.20 11.79% 24.83% 84.32% 3.31%27.97% 0.82 1.47% 37.10% 171.42% 1.95%59.07% 1.54 5.44% 106.47% 148.36% 9.45%

Page 230: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

43.70% 1.09 31.96% 15.58% 135.99% 9.38%31.40% 1.97 4.75% 54.91% 359.29% 1.54%

NA 0.31 21.53% 12.40% 56.75% 3.27%35.25% 1.83 61.47% NA NA -0.55%41.70% 1.16 7.55% 10.76% -3.08% 6.13%41.50% 1.47 8.92% 17.10% 75.90% 3.20%38.20% 1.97 23.63% 13.10% -15.47% 5.89%56.98% 1.65 21.56% 75.39% -570.01% 1.10%41.80% 1.54 17.68% 25.04% -316.03% 1.77%33.74% 0.70 14.80% 25.77% 37.09% 5.15%25.03% 0.94 6.68% 22.10% 125.96% 5.25%38.55% 1.11 18.50% 30.87% 64.97% 2.76%38.94% 1.42 7.10% 0.12% -22.68% 2.36%43.29% 1.79 11.67% 7.79% 116.51% 0.63%40.50% 1.61 4.85% 24.35% 19.22% 8.16%42.73% 1.00 3.74% 22.28% 94.65% 1.68%44.50% 1.79 10.33% 21.19% -121.72% 2.40%45.81% 1.06 13.17% NA NA -7.71%25.60% 0.90 6.10% 20.29% -19.74% 4.43%33.62% 1.69 28.46% 13.48% 36.16% 12.56%27.07% 1.44 16.55% 28.67% 43.53% 5.43%30.76% 1.10 12.82% 24.51% -11.12% 5.33%31.39% 1.64 9.87% 28.51% -12.37% 6.02%55.46% 1.84 5.47% 4.34% 106.12% 7.84%35.77% 1.12 4.81% 33.89% 329.25% 3.01%62.31% 1.88 13.59% 13.86% 19.64% 3.50%36.73% 1.61 16.31% 37.95% -9.28% 1.60%28.92% 0.78 17.59% 47.81% 186.27% 4.64%

NA 0.35 26.04% 33.76% 148.13% 4.42%108.57% 1.88 9.55% ### 5.15% 0.01%29.71% 0.65 64.39% 20.94% -123.11% 2.74%42.62% 2.12 49.09% 14.47% 153.93% 14.38%22.67% 1.00 8.65% 27.10% 32.25% 2.47%

NA 0.41 24.06% 17.40% 172.76% 3.38%26.16% 1.16 42.95% NA -3.34% -1.52%42.49% 1.15 23.30% 14.85% 99.21% 6.26%44.52% 0.39 19.84% 11.58% -146.69% 7.85%66.48% 1.65 11.31% 0.10% -4.37% 1.13%30.01% 1.54 3.72% 21.36% 8.04% 8.03%41.45% 1.51 4.55% 28.44% 159.48% 4.40%39.53% 1.12 0.65% 11.47% -28.08% 2.14%34.04% 1.48 14.10% 51.59% -11.75% 1.62%38.58% 1.88 26.82% 11.63% -42.00% 5.67%39.20% 2.33 22.76% 0.00% -128.68% 2.59%26.54% 0.16 0.87% 31.37% 167.91% 11.32%44.22% 1.60 57.02% 36.63% 433.78% 1.29%36.39% 0.93 25.69% 172.33% 70.35% 0.50%48.30% 0.60 10.74% 17.73% 116.84% 10.71%27.35% 0.59 19.87% 32.46% 67.61% 5.51%39.31% 1.52 92.62% 9.28% 27.92% 6.56%37.42% 0.97 6.62% 22.28% -9.37% 2.57%20.86% 0.61 15.84% 41.17% 51.92% 2.94%48.51% 1.75 2.88% 15.10% 5.64% 5.80%

Page 231: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

35.85% 1.26 8.96% 13.60% -0.10% 4.83%27.23% 0.97 55.55% 12.24% -186.72% 5.55%28.80% 1.31 20.26% 15.27% -48.51% 1.79%46.97% 1.62 11.34% 14.19% 130.29% 3.12%28.60% 0.48 13.50% 30.92% -2.30% 5.29%35.90% 0.39 25.42% 35.45% -24.80% 3.54%46.18% 1.28 15.07% 13.25% 32.21% 6.59%80.16% 2.55 8.10% 30.66% -64.57% 26.35%19.13% 0.39 22.01% 53.44% 809.72% 0.38%31.88% 1.09 30.03% 6.59% 102.74% 10.23%22.30% 0.53 12.25% 46.20% -13.46% 6.07%40.72% 1.52 15.54% 13.12% 97.25% 6.51%37.16% 0.71 2.22% 4.21% 115.58% 7.10%37.62% 1.50 7.44% 12.35% 60.69% 8.61%28.38% 0.86 13.52% 20.84% 68.93% 6.56%33.78% 1.65 17.07% 11.66% -25.28% 4.81%37.44% 1.86 21.64% 16.12% -8.68% 3.33%33.41% 1.05 7.67% 26.16% 103.32% 6.06%

NA 0.21 36.05% 41.38% -22.59% 6.07%29.18% 0.74 6.22% 26.35% 98.06% 2.12%41.89% 1.68 8.51% 30.89% 105.47% 8.40%24.61% 1.21 33.59% 36.92% 9.12% 10.18%29.04% 1.19 12.28% 12.44% 65.67% 6.31%

NA 0.06 19.93% 59.76% -268.12% 0.51%43.39% 1.20 9.30% 31.07% 4.13% 5.80%

110.49% 1.32 32.80% NA NA -50.12%55.12% 2.68 5.83% 9.10% 580.22% 2.04%23.83% 0.35 59.47% 53.22% -198.53% 3.40%24.59% 1.46 7.02% 28.41% 88.83% 4.81%24.45% 0.93 25.67% 20.33% 230.96% 2.59%27.51% 0.75 48.47% 27.01% 285.08% 0.55%38.71% 1.72 10.86% 15.34% 104.12% 5.17%27.59% 1.17 29.16% 13.18% 319.19% 5.24%42.11% 2.02 1.15% 65.05% 1094.67% 8.58%

NA NA 22.65% 13.66% 53.40% 3.95%49.02% NA 3.73% 1.72% 401.52% 7.16%36.34% 1.14 2.42% 24.04% -12.18% 8.38%26.26% 1.40 17.70% 22.95% -10.62% 4.48%37.20% 0.77 49.04% 92.71% 69.19% 3.26%39.63% 0.96 27.14% 44.63% -50.89% 1.65%20.24% 1.25 1.03% 50.00% 65.81% 1.31%52.23% NA 15.25% 0.00% 230.53% 9.34%94.41% NA 5.80% 2.56% 86.46% 7.14%35.42% 1.20 13.36% 19.57% 117.23% 5.19%33.68% 0.88 23.46% 9.93% 50.27% 11.81%36.43% 1.39 18.49% 15.02% 67.48% 11.90%43.65% 1.53 8.20% 20.92% 5.46% 4.86%27.90% 1.10 4.21% 22.24% 59.88% 5.58%35.97% 1.15 7.35% 19.39% -114.68% 4.85%77.20% NA 3.36% 0.00% -213.81% 4.27%33.51% 0.88 3.81% 38.68% 76.18% 9.55%58.61% 2.29 0.18% 25.32% 420.77% 10.14%64.94% NA 9.86% 16.57% 245.12% 4.95%

Page 232: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

22.52% 0.20 3.01% 92.43% 247.79% 1.38%60.40% 2.44 16.02% 15.02% 81.66% 9.29%59.47% 1.90 22.92% NA NA -14.89%41.73% 1.09 11.56% 19.50% 130.02% 7.86%40.35% 1.51 21.93% 24.80% 62.89% 2.59%27.74% 1.30 47.83% 29.96% 247.07% 0.53%38.14% 1.13 23.04% 22.49% -7.05% 31.34%30.61% 0.92 14.81% 17.12% -13.76% 22.30%

NA NA 20.52% 27.24% 219.26% 0.23%24.19% 0.93 2.69% 20.99% 166.43% 2.76%27.73% 0.51 73.71% 84.11% -172.87% 1.68%27.37% 1.12 8.01% 51.83% -13.34% 1.21%32.12% 1.60 30.26% 28.81% 1020.17% 7.05%21.46% 0.66 40.62% 22.06% 9.75% 1.61%43.31% 1.28 24.89% 10.62% 77.89% 16.96%25.48% 0.95 43.20% 27.61% 63.11% 4.40%

NA NA 22.38% 44.43% -1112.01% 0.17%NA 0.27 26.36% 31.95% 996.14% 0.88%

12.89% 0.35 7.06% 22.87% 33.12% 5.30%33.92% 0.71 61.67% 43.59% 65.54% 0.67%32.44% 1.16 13.66% 24.37% -8.00% 6.70%38.43% 1.45 30.54% 12.51% 479.24% 13.61%28.61% 1.00 52.73% 57.73% 280.51% 3.82%24.41% 0.76 2.83% 69.27% 181.51% 1.35%42.74% 1.25 24.46% 36.62% 68.82% 2.20%34.34% 1.44 16.21% 37.04% 30.26% 3.15%42.07% 1.85 19.83% 6.98% 24.64% 8.65%33.87% 1.03 13.79% 23.76% 193.82% 2.87%65.04% 1.30 21.10% 10.52% -70.02% 7.27%39.75% 2.03 4.23% 107.00% -9.27% 6.59%29.54% 0.86 3.82% 12.07% 78.99% 1.12%34.31% 1.56 4.08% 19.15% -13.89% 7.34%30.71% 1.56 37.84% 34.16% 68.68% 3.28%35.76% 1.38 12.04% NA NA -5.07%

NA 0.42 42.17% 20.14% -135.06% 1.68%50.93% 1.18 6.47% 19.72% 18.33% 14.78%36.25% 1.07 2.99% 14.88% -8.63% 4.03%47.90% 2.18 30.73% 13.65% 79.82% 8.26%48.18% 2.33 17.94% 18.26% 82.99% 8.31%44.30% 1.26 32.59% 49.02% 1292.84% 1.81%33.85% 1.11 22.30% 58.88% 324.27% 0.74%28.16% 0.69 11.92% 28.73% -41.43% 1.66%

NA 0.06 35.17% 14.60% -38.68% 6.18%40.51% 1.28 3.77% NA 5810.14% -3.66%29.98% 1.35 25.31% 14.42% -28.16% 4.50%87.30% 2.22 16.50% 30.16% -151.19% 8.97%29.93% 1.71 6.67% 20.06% 3.27% 5.20%38.75% 1.13 41.95% 8.75% 45.01% 4.33%

127.45% 2.50 16.59% NA NA -100.00%54.39% 1.16 6.14% 8.95% 106.52% 9.58%29.32% 0.68 2.35% 39.87% -12.00% 24.89%42.04% 1.34 23.79% 28.60% 77.87% 7.75%46.79% 1.88 7.53% 29.35% 76.25% 1.82%

Page 233: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

35.51% 1.35 26.47% 34.03% 23.84% 3.59%8.38% 0.35 14.91% 22.78% 80.02% 2.07%

80.94% 2.21 18.93% 0.00% 109.98% 1.05%37.30% 1.07 30.89% 22.75% 9.47% 11.25%17.16% 0.78 2.28% 88.40% 37.39% 21.97%59.35% 2.47 9.34% 10.32% 121.68% 5.70%83.54% 1.76 9.09% NA NA -100.00%41.83% 0.82 69.67% NA NA -2.11%16.34% 0.43 2.99% 29.01% 33.78% 4.74%22.01% 0.20 33.52% 21.34% -154.30% 3.04%36.86% 1.21 21.77% 13.82% -80.77% 5.21%59.09% 2.24 3.27% 4.12% 562.92% 31.14%27.33% 0.59 1.73% 29.37% 3.13% 4.51%27.63% 0.84 2.62% 38.99% 128.38% 2.70%39.39% 1.73 0.62% 63.83% -56.25% 13.91%60.99% 1.52 9.83% 28.98% -26.12% 28.89%33.65% 1.64 0.86% 12.04% 62.55% 8.54%55.59% 2.02 1.65% 19.75% 50.08% 21.47%46.23% 1.59 15.07% 18.38% 33.14% 8.22%74.09% NA 37.82% 5.76% 105.60% 10.37%42.75% 1.42 5.18% 31.61% 33.50% 8.51%

NA 0.24 29.26% 33.26% -261.61% 0.58%NA 0.57 5.47% 14.95% 95.71% 2.85%NA 0.43 30.44% 14.40% -10.02% 2.48%

28.39% 1.09 6.29% 15.17% 9.51% 3.60%44.05% 1.45 17.92% 14.96% 58.57% 4.85%26.25% 0.33 6.69% 49.82% 35.97% 0.22%31.87% 1.22 16.12% 51.22% -259.27% 2.28%34.21% 1.20 38.29% 20.21% 73.58% 3.69%22.75% 0.38 15.51% 10.83% -33.78% 4.38%15.84% 0.10 19.26% 38.74% -72.99% 1.23%37.48% 1.79 9.67% 17.11% 200.41% 3.80%64.01% 2.11 14.63% 10.49% 29.68% 26.01%38.90% 1.67 1.32% 0.00% 7.73% 12.99%92.76% 2.94 15.04% 4.19% 1.39% 33.69%30.43% 0.86 16.27% 17.28% 43.70% 3.45%68.83% 1.85 57.13% 11.68% -31.59% 4.19%33.31% 1.20 43.88% 48.06% 101.19% 1.77%25.92% 0.69 16.41% NA -341.70% -5.66%31.35% 1.32 9.25% 21.85% 39.85% 1.69%31.38% 0.59 30.85% 77.08% 26.09% 6.46%45.84% 1.66 4.44% 25.56% 47.27% 9.06%41.08% 1.32 32.42% 13.41% 17.12% 4.95%28.53% 1.53 12.74% 0.00% 241.88% 1.05%30.87% 0.58 21.94% 28.46% 159.64% 15.67%52.99% 1.43 17.34% 31.99% 66.90% 1.21%

NA 1.09 34.74% 23.35% -11.01% 13.46%31.72% 1.74 32.99% 15.89% 17.07% 12.44%54.46% 2.07 32.93% NA -1070.26% -1.81%38.63% 1.35 31.11% 24.62% -56.24% 10.31%10.67% 0.31 60.17% 0.00% -8782.59% 0.19%13.78% 0.17 11.82% 20.88% -43.20% 3.97%24.48% 0.70 6.64% 25.72% 28.21% 4.23%

Page 234: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

50.60% 0.62 5.76% 17.10% 47.57% 2.09%33.67% 1.03 15.55% 16.41% 169.05% 4.67%42.25% 1.57 34.72% NA 216.69% -0.85%99.45% 1.47 34.20% NA NA -30.49%44.11% 0.80 48.93% 42.28% 34.69% 5.46%71.06% 1.63 0.00% NA NA NA73.66% 1.73 12.32% 18.58% -7.44% 11.15%43.46% 1.75 56.98% 31.88% 8.94% 10.45%25.86% 0.74 39.95% 40.12% 130.39% 0.92%41.72% 1.84 10.08% 14.31% 10.80% 2.94%49.15% 0.99 14.68% 8.35% 59.02% 6.84%31.02% 1.42 21.67% 0.00% -39.56% 0.89%98.56% 2.54 54.19% NA NA -44.68%40.01% 0.23 25.49% 28.81% 47.33% 20.50%48.82% 1.76 1.65% 0.00% 417.00% 8.04%58.54% 1.29 5.32% NA NA -100.00%42.15% 0.76 22.48% 30.99% 13.26% 11.92%89.79% NA 2.28% 6.39% 867.32% 6.10%40.29% 0.36 24.58% 12.32% -8.40% 8.31%42.33% 1.10 39.65% NA NA -6.65%49.46% NA 18.20% 21.99% 1.48% 1.63%23.17% 0.70 10.43% 32.78% -1.96% 1.33%28.00% 1.24 33.91% 44.62% 139.04% 1.77%58.71% 1.93 9.19% 21.61% NA 1.33%21.81% 1.02 32.56% 24.67% -31.39% 1.96%35.04% 2.11 24.70% 31.29% 85.39% 3.48%46.67% 1.36 16.39% 5.82% 98.52% 5.12%62.46% 1.87 28.77% 2.76% 330.91% 20.60%83.61% 4.31 43.54% 0.00% 205.53% 9.54%22.00% 0.83 13.15% 0.00% -54.23% 1.21%40.57% 1.31 10.60% 17.15% 105.09% 2.54%26.70% 0.81 2.61% 66.13% 11.40% 2.17%41.50% 0.91 2.02% 25.63% 79.83% 2.29%37.73% 1.42 58.99% NA -68.78% -1.69%62.87% 2.07 37.50% 4.72% 354.51% 61.72%35.54% 0.98 12.53% 21.17% 55.19% 4.88%26.67% 1.35 20.89% 25.18% -7.93% 6.90%27.73% 1.27 22.07% 19.89% 16.03% 5.71%32.25% 1.23 42.10% 28.63% NA 2.98%32.31% 1.36 14.14% 17.17% 0.14% 5.13%31.38% 0.86 14.51% 17.90% 460.50% 0.79%36.54% 1.51 0.11% 11.27% 442.20% 32.49%50.43% 1.78 13.69% 50.59% 42.16% 2.46%33.56% 1.56 10.20% 32.89% 45.57% 5.96%28.72% 1.10 20.14% 21.95% 38.46% 9.02%28.58% 1.41 26.77% 55.79% 202.70% 1.41%22.38% 0.26 11.12% 38.87% 63.29% 2.48%14.43% 0.54 4.02% NA NA -0.42%37.46% 0.89 9.86% 24.13% 68.90% 2.68%44.53% 0.23 95.86% 37.64% 127.95% 2.49%23.71% 0.81 9.06% 29.19% -57.45% 2.66%67.83% 2.19 7.14% 5.38% 1255.90% 33.72%48.04% 0.88 44.23% 26.74% -182.29% 3.28%

Page 235: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

42.37% 1.29 24.23% 66.44% 40.37% 8.69%44.03% 1.03 28.54% 22.37% -22.63% 5.39%

NA 0.71 17.66% 17.06% 147.26% 2.49%NA 0.65 16.45% 17.06% 647.09% 2.99%

25.95% 0.77 21.87% 27.37% -33.91% 2.60%NA 0.01 21.89% 117.65% 812.04% 1.29%

23.12% 1.14 30.23% 21.78% 18.40% 12.01%29.31% 0.99 4.26% 17.30% 39.51% 6.92%49.51% 0.42 24.50% 34.32% 133.86% 0.83%35.42% 0.88 28.68% 20.35% 60.63% 3.89%49.44% 1.31 8.83% 22.92% -20.58% 9.68%62.42% 1.61 10.58% 4.11% 140.35% 8.01%56.11% 1.93 6.23% 12.85% 317.47% 14.78%27.48% 0.92 13.78% 49.43% -65.29% 1.44%18.96% 0.44 4.86% 0.00% -136.59% 0.12%36.32% 1.53 12.88% 16.96% 73.75% 4.83%22.61% 1.29 26.94% 21.50% -38.87% 1.72%37.23% 1.28 10.40% 26.70% 15.12% 5.96%26.49% 0.91 25.41% 45.82% -40.97% 2.05%38.40% 1.00 51.40% 286.31% -398.39% 0.02%30.89% 1.24 18.97% 129.12% 810.14% 0.70%

NA NA 21.38% 15.09% 72.26% 1.99%17.20% 0.59 33.78% 32.56% -75.14% 1.39%

NA 0.08 37.04% 11.32% -102.07% 1.45%88.51% 2.06 19.03% NA -4719.77% 0.00%31.59% 0.36 12.79% 6.28% -52.42% 19.21%9.05% 0.34 14.29% 120.69% -20.06% 1.16%

14.88% 0.65 4.89% 28.69% -27.39% 2.45%NA 0.11 20.38% 18.01% -13.90% 7.60%

18.53% 0.75 2.98% 74.44% -60.47% 2.11%NA NA 5.85% 61.63% 29.92% 0.38%

37.21% 1.17 14.46% 17.09% 51.13% 11.17%18.54% 0.68 39.02% 18.98% 56.13% 6.68%34.81% 0.81 17.35% 15.33% 13.44% 5.32%50.76% 1.67 16.62% 12.76% 61.19% 5.14%52.67% 2.15 15.77% NA NA -1.29%39.17% 1.13 10.19% 16.12% 23.63% 5.45%38.77% 1.99 4.90% 18.81% -43.76% 3.47%26.91% 1.02 6.75% 22.75% 62.34% 2.54%21.72% 0.70 19.57% 510.31% 1789.85% 0.42%34.50% 0.28 75.53% 13.35% -8.92% 3.57%32.04% 0.55 16.98% 48.29% 205.42% 0.69%71.24% 2.16 6.14% 0.00% 128.84% 6.82%42.53% 1.21 35.59% 17.59% -0.35% 8.17%62.02% 2.12 54.78% 7.82% -48.57% 13.15%74.72% NA 8.44% 0.00% 759.86% 11.42%15.80% 0.40 13.16% 107.06% 12.64% 1.24%25.91% 0.94 18.15% 10.00% 37.99% 3.66%31.98% 1.40 52.22% 33.28% -789.12% 0.41%

NA 0.61 2.86% 6.12% 977.27% 2.27%35.50% 1.31 22.26% 10.06% 1140.54% 13.30%

NA NA 4.55% 0.00% -65.77% 1.71%38.66% 1.00 6.65% 53.07% 102.29% 1.06%

Page 236: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

NA NA 8.84% 0.00% 585.63% 4.95%51.30% 1.19 36.71% 23.15% 11.05% 3.26%20.81% 0.79 13.22% 94.47% 18.25% 2.59%57.21% 1.25 2.85% NA NA -6.68%43.73% 1.52 31.60% 13.14% -25.81% 5.01%51.69% 2.38 7.02% 36.84% 107.97% 6.62%58.34% 1.93 8.33% 27.51% 165.99% 3.68%45.46% 1.46 25.58% NA NA -2.66%33.57% 0.48 65.00% 9.04% 66.88% 6.24%35.45% 1.93 14.89% 25.16% -53.65% 0.88%

NA NA 40.56% 28.53% 33.27% 2.85%51.30% 1.91 24.01% 13.46% -78.18% 4.56%39.75% 0.89 30.64% 31.51% -17.30% 17.99%

NA 0.36 11.65% 41.76% -6.45% 3.83%NA 0.12 43.53% 20.42% 44.23% 4.71%

41.85% 1.27 17.97% 179.46% -126.96% 0.69%43.37% 1.27 16.27% 485.13% -240.87% 0.09%33.85% 1.52 11.39% 0.00% 30.09% 2.60%32.67% 1.41 12.44% 32.30% 233.72% 1.82%70.96% 1.66 44.30% 13.72% -1180.04% 1.68%

NA NA 34.14% 32.39% -156.43% 1.68%36.96% 1.58 13.40% 31.04% 22.40% 4.29%42.96% 1.13 66.45% 26.81% 110.59% 7.68%45.23% 0.33 10.11% 10.72% 105.04% 2.88%34.12% 1.31 6.90% 27.46% 233.23% 1.40%

100.89% 0.79 49.58% NA NA -17.11%26.80% 0.94 14.06% 42.84% -6.55% 13.08%34.43% 1.19 9.00% 34.14% 28.46% 3.34%23.27% 1.01 61.33% 54.24% 198.88% 2.49%30.77% 1.55 12.59% 21.60% 85.77% 4.63%13.57% 0.04 9.50% 40.64% 247.37% 2.04%43.55% 1.23 17.25% NA -18.28% -2.05%15.70% 0.32 7.42% 27.46% -38.42% 2.12%

NA 0.60 67.35% 41.73% 1276.18% 1.76%47.74% 0.97 30.85% 23.02% 380.19% 4.59%37.98% 1.52 31.57% 33.63% 139.02% 1.59%52.84% 1.55 13.92% 26.78% 5.85% 4.38%43.52% 2.12 2.79% 22.15% 79.12% 6.09%42.80% 1.54 33.26% 12.63% 1123.64% 19.79%44.63% 0.81 1.54% 78.31% -64.72% 0.54%39.46% 1.17 9.82% 20.98% 243.22% 5.88%54.20% 2.29 24.19% 0.00% -340.84% 4.88%34.61% 1.67 53.55% 0.00% -820.72% 0.75%34.62% 1.39 18.87% 40.69% 87.32% 2.90%

NA NA 12.14% NA NA -0.10%84.31% 0.67 30.78% 30.93% 71.51% 14.29%6.77% 0.03 8.48% 0.00% 67.38% 2.50%

30.29% 1.53 19.43% 37.00% 100.82% 1.73%21.77% 0.66 8.88% 25.02% -77.83% 1.82%42.09% 1.79 16.90% 19.61% -65.95% 1.31%37.10% 2.52 21.38% NA NA -10.72%41.00% 1.34 27.49% 16.51% -119.48% 1.85%53.43% 0.54 8.82% 39.27% 565.15% 6.58%

Page 237: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

45.37% 1.38 36.25% 76.48% -183.47% 1.38%33.86% 0.38 31.66% 14.99% 91.06% 3.76%57.06% 2.26 3.99% 36.28% -10.75% 23.89%51.33% 2.51 20.83% 30.11% 160.28% 32.12%77.94% 2.97 26.01% 0.00% -116.81% 11.71%84.18% 1.29 12.40% 2.06% 241.24% 2.86%52.71% 1.27 8.29% 15.13% 115.70% 14.16%29.26% 0.79 17.23% 23.15% 44.24% 9.50%31.22% 0.35 30.12% 39.52% 25.18% 6.75%29.59% 0.55 24.98% 23.76% 34.87% 5.85%85.32% 2.67 3.99% 5.92% -0.86% 32.03%38.45% 1.28 33.22% 34.73% 0.02% 8.23%38.26% 2.08 13.83% 91.72% 438.16% 0.75%30.71% 0.43 0.00% NA NA NA23.47% 1.03 32.24% 35.35% 28.89% 1.65%25.45% 0.47 71.05% 5.42% -15.24% 14.86%24.01% 0.76 16.49% 30.81% 41.57% 3.01%39.57% 1.83 37.12% 18.06% -40.08% 1.59%29.37% 0.85 8.47% 45.02% 71.32% 14.51%50.78% 1.92 5.22% 0.00% -712.33% 1.07%37.53% 1.31 34.23% NA NA -0.50%39.40% 1.93 11.37% 17.57% 103.31% 4.74%18.48% 0.82 4.07% 83.97% 371.73% 1.55%33.96% 0.43 93.83% 132.95% NA 2.91%31.86% 1.01 31.29% 24.44% 106.02% 1.96%44.71% 1.49 4.92% 17.28% 219.40% 4.02%

NA NA 0.23% 5.52% 440.83% 3.48%71.26% 1.79 16.50% NA -159.28% -5.81%

NA NA 28.31% 17.31% 274.16% 2.93%39.91% 1.19 5.33% 24.91% 93.76% 2.76%40.72% 1.57 26.53% 21.95% 77.68% 3.93%28.62% 1.08 19.86% 22.45% 51.27% 4.75%27.37% 1.19 14.42% 39.78% -41.09% 1.97%41.71% 1.36 20.95% 13.67% 320.95% 2.71%26.14% 1.18 13.84% 38.38% 131.92% 1.28%24.34% 0.70 8.51% 23.83% 460.04% 19.75%38.36% 1.17 31.82% 9.37% 51.61% 4.33%45.57% 1.69 10.28% 25.34% 84.67% 2.45%85.47% 1.97 15.95% 16.43% 31.37% 2.05%65.38% 0.77 46.75% 12.90% -90.42% 2.47%35.25% 1.12 27.34% 5.41% 32.66% 9.49%27.11% 1.28 15.29% 36.64% 157.51% 2.76%70.29% 1.80 5.11% 238.63% -3.67% 2.91%

NA NA 9.11% 197.34% -23.45% 1.42%33.45% 1.37 15.84% 25.74% 85.48% 3.25%34.79% 1.23 12.20% 8.32% 10.74% 8.82%43.72% 1.16 19.97% NA NA -1.40%41.95% 1.04 12.32% 16.39% 78.30% 4.99%30.33% 0.93 27.77% 18.72% 169.11% 2.77%18.81% 0.87 12.86% 32.72% 247.22% 8.54%56.12% 1.96 2.68% NA NA -2.92%29.41% 0.91 19.28% 34.64% -141.01% 0.87%30.64% 1.92 18.86% 17.95% 838.40% 10.79%

Page 238: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

43.69% 1.42 8.06% 42.30% -80.14% 1.35%34.12% 1.38 55.94% 20.06% -550.78% 9.87%33.60% 1.44 18.29% 14.68% 44.49% 6.79%15.08% 0.48 23.20% 77.21% 183.48% 1.24%23.11% 0.74 0.41% 43.18% -89.83% 4.88%49.58% 1.19 7.98% 44.11% 10.71% 6.61%29.05% 1.10 10.04% 10.23% 109.97% 5.88%37.03% 1.83 8.41% 15.46% 69.19% 5.10%39.22% 1.14 7.16% 19.02% 54.74% 4.81%37.14% 1.18 10.09% 24.51% 10.33% 8.09%35.03% 1.18 100.00% 18.76% 734.74% 9.00%49.01% 1.58 24.25% 21.51% 19.84% 1.55%27.04% 0.84 21.05% 44.71% 42.53% 3.96%44.61% 1.37 16.94% 97.12% 826.55% 0.49%49.37% 1.44 10.06% 18.78% 820.67% 3.15%35.59% 1.48 10.43% 11.88% 42.37% 11.80%40.84% 1.38 45.07% 11.96% -3.35% 7.55%25.98% 0.73 9.23% 21.31% 38.68% 6.38%34.52% 1.02 3.89% 17.96% 109.30% 3.46%42.10% 1.21 26.68% 14.83% 234.72% 3.08%40.64% 2.18 12.94% 18.08% 36.20% 2.28%48.81% 2.11 19.17% 22.94% 100.87% 2.59%26.65% 0.53 26.74% 31.58% 140.73% 12.77%37.96% 1.34 70.82% 27.46% 53.06% 8.65%

NA 0.01 25.16% 11.65% -14.16% 3.23%129.82% 1.28 19.77% NA NA -82.45%46.99% 2.02 7.38% 8.66% 151.87% 9.34%32.66% 2.00 11.24% 14.22% 112.16% 6.14%47.49% 1.43 10.48% 8.96% -18.77% 4.74%38.33% 2.33 3.36% 42.16% -49.41% 14.49%61.90% 1.62 42.12% 13.59% 79.90% 2.22%35.45% 2.09 10.67% 27.18% -83.87% 2.74%35.19% 1.25 19.30% 26.02% 312.44% 2.66%37.26% 1.52 48.86% 15.66% 312.60% 3.08%50.24% 1.52 11.57% NA -3344.47% -16.19%39.89% 1.93 7.25% 12.16% -64.82% 0.57%58.18% 1.33 26.06% 56.31% -18.76% 11.52%23.40% 0.82 16.12% 25.67% 39.95% 5.60%64.67% 1.58 4.57% 14.58% 28.71% 8.39%

NA 1.08 7.68% 8.15% 30.18% 4.78%37.94% 1.35 8.54% 54.27% 38.54% 0.71%24.01% 0.65 12.98% 21.73% 198.85% 3.10%29.47% 0.76 12.49% 32.92% 34.39% 9.31%36.43% 1.00 12.93% 13.83% 119.71% 1.21%24.38% 0.88 6.87% 50.58% -26.39% 3.64%26.45% 0.87 15.87% 26.91% 72.08% 4.30%33.08% 1.36 13.60% 20.12% 23.93% 16.87%34.75% 0.92 9.22% 12.20% -13.52% 5.60%

NA NA 0.00% NA NA NA30.04% 0.98 47.11% 100.33% 140.46% 1.87%17.16% 0.84 10.55% 0.00% 71.49% 1.17%27.98% 0.83 12.76% 22.67% 6.76% 12.00%52.94% 2.14 6.16% 27.01% 270.88% 23.00%

Page 239: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

33.88% 0.59 8.12% 108.87% 776.71% 0.31%29.80% 0.39 24.30% 33.03% 61.82% 5.64%30.88% 1.65 31.89% 50.28% -56.91% 0.57%

NA NA 10.05% 186.24% 218.45% 0.71%31.21% 1.01 60.95% 30.23% 1192.39% 10.20%53.21% 1.16 8.40% 0.00% 398.49% 2.08%45.10% 1.49 37.01% 16.71% 53.79% 3.47%36.53% 1.53 6.02% 11.89% 103.09% 3.15%35.45% 1.23 22.94% 23.74% 111.92% 5.68%24.10% 0.83 3.68% 102.37% 220.94% 0.59%29.77% 0.79 2.11% 26.84% 31.91% 1.58%20.96% 0.53 38.28% 56.19% -61.60% 1.75%47.02% 0.97 29.03% 25.57% 22.05% 11.42%47.47% 1.76 11.89% 24.45% 216.76% 0.60%58.21% 1.62 25.54% NA NA -46.15%68.79% 2.13 5.66% 6.99% 821.39% 14.00%49.51% 1.91 9.74% 7.67% -37.84% 13.48%34.90% 1.14 44.30% 73.06% -52.23% 0.51%64.93% 1.32 12.47% 13.73% 16.97% 5.44%40.83% 1.68 18.47% 11.09% 57.37% 6.12%50.68% 1.65 13.92% 17.95% 171.60% 3.84%

NA 0.30 44.89% 12.30% 45.26% 8.68%64.64% 1.99 12.94% 386.83% NA 0.29%31.72% NA 0.00% NA NA NA59.35% 1.56 7.90% NA NA -12.45%38.84% 1.79 19.20% 12.52% 41.35% 18.57%36.58% 1.43 10.16% 23.21% 143.84% 4.67%27.67% 0.96 4.00% 0.00% 11.61% 2.66%

NA NA 16.78% 46.04% -99.99% 1.17%32.21% 1.24 30.02% 15.92% -12.72% 9.46%70.90% 2.17 22.12% 0.00% -18.96% 4.59%63.46% 2.15 4.58% 0.00% 24.49% 28.09%

NA 0.35 19.85% 10.75% 8.92% 6.64%37.27% 0.98 17.80% 26.04% 150.12% 0.88%48.71% 1.74 34.43% 23.16% 105.15% 5.25%49.43% 1.95 11.67% 21.48% 359.14% 3.95%22.50% 0.68 35.35% 35.32% 19.06% 4.43%47.29% 2.00 6.50% 9.16% 220.19% 1.13%25.85% 1.49 43.12% 20.71% -92.26% 2.70%38.07% 1.14 12.39% 5.51% -17.26% 2.02%52.51% 1.35 33.78% 21.99% 126.74% 16.10%53.76% 1.68 41.25% 0.00% -131.70% 3.20%34.23% 0.65 8.21% 16.49% 105.67% 1.57%27.43% 0.99 42.36% 22.78% 37.50% 2.73%44.83% 1.55 7.71% 18.70% 548.19% 3.03%74.38% 2.79 18.88% 62.62% -2592.35% 3.06%50.77% 2.26 26.16% 0.00% 147.53% 1.13%38.83% 1.17 8.79% 13.03% 134.49% 6.69%58.97% 1.08 24.02% 16.45% 39.83% 5.60%

NA 0.22 14.85% NA NA -0.05%71.23% 2.09 15.63% NA NA -39.41%17.23% NA 7.86% 11.95% -106.29% 4.69%25.89% 1.11 11.66% 31.80% 24.37% 2.89%

Page 240: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

27.99% 0.90 21.77% 19.20% -22.45% 2.75%46.73% 1.89 19.10% 20.64% -6.51% 3.43%

NA 0.52 10.02% 42.34% 206.52% 4.03%38.08% 1.62 11.03% 19.83% 434.58% 1.52%55.49% 1.02 44.09% 42.24% 122.60% 1.99%59.49% 2.25 48.14% NA NA -100.00%32.49% 1.30 8.17% 15.32% 157.59% 6.90%16.98% 0.49 15.52% 60.34% -144.57% 0.27%15.93% 0.45 6.80% 154.51% 42.57% 9.75%16.02% 0.78 55.85% 17.51% -37.68% 7.78%77.23% NA 1.79% 0.00% -2.07% 4.72%21.78% 0.61 18.09% 28.48% 55.70% 4.57%84.08% 3.24 12.57% 52.00% -45.21% 13.49%26.82% 0.68 38.28% 24.60% -39.13% 2.76%32.12% 0.69 24.62% 28.52% -54.38% 7.16%29.51% NA 29.11% 8.58% -61.18% 5.48%70.19% 1.36 10.50% 13.86% -131.91% 5.67%34.74% NA 8.68% 30.75% 26.66% 5.82%31.49% 0.93 24.15% NA -86.39% -1.74%23.37% 0.78 21.99% 34.76% 11.98% 3.86%36.57% 1.34 11.00% 15.53% 37.89% 7.76%78.83% NA 20.90% 0.00% 764.19% 3.15%39.55% 1.97 16.29% 19.83% -8.48% 11.19%9.97% 0.74 5.20% 8.49% 38.30% 3.18%

41.20% 1.10 41.51% 15.99% -97.40% 2.36%21.17% 0.99 8.31% 56.55% 737.68% 0.39%32.44% 1.72 2.18% 21.05% 152.01% 8.24%21.78% 0.30 17.73% 27.26% 7.51% 12.16%47.55% NA 6.61% 0.00% -24.13% 0.94%29.34% 0.91 9.13% 26.08% 198.86% 6.35%19.11% 0.65 26.66% 42.43% 220.79% 3.30%38.92% 1.33 15.60% 11.85% 21.45% 1.84%29.14% 1.09 24.15% 28.23% 41.53% 4.34%

NA 0.83 8.43% 91.09% 90.12% 2.78%69.61% 2.26 4.61% 7.48% 65.28% 22.56%80.67% 2.36 2.43% 5.10% 143.29% 10.51%29.82% 1.28 11.56% 49.04% 111.76% 3.44%37.15% 1.98 8.41% 12.37% 107.46% 0.80%43.34% 1.83 20.49% 16.76% 76.19% 3.55%42.31% 1.22 3.82% 32.21% -6.77% 3.19%34.22% 1.37 27.86% 36.84% -11.94% 4.67%36.92% 1.35 4.68% 19.37% 96.89% 5.24%45.81% 2.06 10.02% 0.00% 86.84% 1.52%41.15% 1.76 7.91% 17.15% 169.95% 6.86%47.10% 1.09 31.13% 7.60% -50.80% 1.02%27.86% 1.28 7.26% 13.97% 107.89% 3.19%39.48% 1.23 28.05% 19.20% 173.44% 1.31%44.08% 1.95 7.37% 9.66% -0.41% 6.22%40.58% 1.90 8.14% 15.19% -154.63% 2.08%46.90% 1.94 0.40% 16.94% 51.74% 14.15%53.00% 2.11 3.50% 11.33% 77.98% 13.04%46.59% 1.86 64.49% 0.00% 30.11% 1.32%53.44% 1.98 19.72% 10.86% 1718.16% 15.33%

Page 241: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

41.42% 1.54 6.71% 45.30% 38.64% 3.02%41.83% 1.81 0.05% 13.94% -117.73% 2.87%32.98% 1.45 16.34% 28.86% -39.04% 2.93%48.85% 1.79 26.01% 19.49% -217.52% 15.63%47.38% 2.39 4.89% 10.39% 397.76% 7.43%34.23% 1.62 3.97% 21.88% 151.66% 5.16%30.43% 1.36 4.21% 20.38% 122.13% 5.58%45.51% 1.92 18.52% 23.36% 1713.08% 16.64%32.04% 1.53 8.73% 36.86% 205.08% 4.28%45.05% 1.32 23.82% 28.82% 287.18% 2.05%63.38% 2.46 14.87% 1.99% 361.04% 13.77%

NA 0.54 11.09% 35.76% 210.25% 2.42%38.65% 1.02 34.74% 15.06% -94.13% 0.78%21.10% 0.30 78.82% 51.75% 222.20% 5.46%39.06% 1.62 15.76% 16.00% 232.78% 1.53%26.49% 0.89 15.08% 32.70% 140.65% 4.98%63.18% 1.97 60.87% 14.97% 660.28% 4.72%

NA 0.46 3.96% 129.11% 2013.57% 0.08%NA 0.31 7.65% NA 191.31% -5.40%

35.11% 0.96 6.01% 16.86% 25.20% 3.79%59.64% 2.02 6.92% NA NA -5.12%27.28% 1.48 13.40% 17.92% -42.97% 8.38%41.94% 1.68 32.10% 12.78% -168.40% 20.30%15.41% 1.13 27.26% 27.30% 88.65% 7.24%63.75% 2.05 16.88% 10.57% 546.86% 9.50%20.07% 0.52 29.07% 28.35% 55.68% 2.65%30.99% 1.16 43.54% 20.50% -420.65% 1.22%40.60% 0.79 10.78% 12.74% 396.51% 5.00%35.36% 1.68 19.38% 16.39% 106.26% 2.12%30.31% 1.12 17.15% 7.06% 51.16% 2.37%29.44% 1.23 7.52% 40.55% 275.42% 0.38%58.26% 2.40 26.28% 0.00% -779.16% 2.26%25.35% 1.07 5.08% 17.80% 53.35% 8.92%42.19% 1.59 10.53% 45.96% 39.78% 10.71%23.90% 0.93 14.33% 34.80% -31.14% 8.28%35.27% 1.35 7.05% 39.36% 473.84% 1.54%36.00% 1.66 7.20% 0.00% 227.46% 13.91%40.04% 1.64 28.54% 34.12% -8.51% 1.87%16.74% 0.32 19.10% 11.32% 113.18% 6.51%63.13% 1.22 9.67% 12.54% 48.33% 4.56%73.14% 1.67 11.19% 0.00% 67.25% 2.05%47.32% 0.40 21.76% 24.83% -52.74% 3.62%36.63% 1.44 30.60% NA NA -0.23%30.28% 1.08 47.73% 17.90% -88.15% 1.48%23.97% 0.66 7.74% 24.12% -18.30% 27.28%27.31% 0.44 44.10% 35.45% 3.63% 1.27%32.36% 1.25 9.11% 26.04% 337.10% 4.35%42.92% 1.92 15.45% 15.42% 79.79% 5.33%50.57% 1.63 25.19% 32.61% -52.61% 3.24%55.12% 1.84 5.39% 6.32% 94.74% 3.81%50.62% 1.75 8.22% 17.24% 68.21% 2.59%81.02% 1.97 4.66% 0.00% 1096.52% 1.81%30.54% 1.22 19.00% 19.02% 123.02% 2.46%

Page 242: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

45.53% 1.69 37.18% 123.64% 319.47% 0.46%21.55% 0.50 100.00% 22.97% -125.33% 9.15%37.98% 1.74 19.03% 24.35% 79.40% 1.40%17.36% 0.93 16.57% 55.79% 45.43% 5.04%28.38% 1.53 22.15% 50.00% -55.29% 0.42%24.35% 0.71 19.04% 59.81% -55.97% 6.37%

NA 0.64 14.48% 11.45% 141.13% 1.67%48.87% 1.11 31.26% NA NA -12.24%34.55% 1.04 14.08% 28.00% 19.08% 13.24%22.72% 0.56 11.79% 38.54% -52.34% 2.64%27.28% 1.46 2.73% 22.04% 53.11% 4.38%44.01% 1.61 19.37% 9.21% 133.84% 5.85%22.04% 1.11 19.00% 22.00% 115.41% 2.73%26.79% 1.11 19.39% 29.52% 229.94% 2.89%55.40% 1.27 25.14% 0.00% -103.06% 3.01%36.63% 2.00 21.37% 66.84% 19.28% 16.81%39.46% NA 20.25% 5.64% 617.92% 1.84%45.50% 0.87 66.89% 64.18% 393.32% 1.18%35.43% 0.90 33.46% 17.16% 53.98% 7.31%41.60% 1.25 27.08% 31.48% 228.86% 3.73%33.23% 1.63 26.59% 28.91% 513.20% 2.19%52.04% 1.02 6.52% 0.00% NA 1.53%21.47% 0.83 13.15% 46.32% -63.41% 2.12%36.80% 1.40 15.83% 11.21% 704.35% 5.44%23.63% 0.81 24.77% 41.47% -23.22% 6.46%27.28% 1.20 26.46% 64.06% -57.45% 1.88%37.99% 1.13 7.91% 16.46% -10.82% 4.29%54.54% 1.67 18.64% 22.28% -34.48% 1.17%38.94% 1.20 30.11% 53.80% 223.31% 1.52%38.75% 1.97 22.78% 21.72% 21.02% 0.92%27.84% 1.54 -1.03% 11.28% 112.97% 2.51%43.35% NA 19.34% 3.49% 36.69% 4.69%87.96% 1.54 22.37% 9.76% 270.49% 7.90%24.77% 0.84 24.09% 17.17% 54.22% 1.66%33.00% 0.89 6.61% 29.41% 14.54% 25.73%

NA 0.10 32.97% 55.66% -20.59% 0.52%86.85% NA 6.60% 3.17% 126.40% 4.12%70.53% 1.14 6.88% NA NA -100.00%59.59% 1.81 9.05% 2.55% 194.90% 8.12%

NA 0.44 9.20% 24.11% 12.72% 3.39%NA 0.09 100.00% NA NA -5.69%

36.61% 0.81 48.70% 7.55% 33.47% 6.99%33.82% 1.28 21.33% 34.19% 177.91% 2.20%33.66% 2.03 14.96% 18.18% 43.32% 7.39%33.95% 1.40 57.33% NA NA -12.87%97.84% 1.64 19.67% 24.59% -146.97% 7.00%59.07% 1.59 17.15% 24.46% 25.98% 6.33%35.04% 1.73 24.83% 28.77% -49.11% 1.85%8.17% 0.28 55.74% 50.04% 343.84% 6.73%

55.01% 1.41 18.06% 23.02% 79.27% 2.13%29.64% 1.33 5.48% 23.80% 122.53% 3.84%49.67% 0.50 19.56% 8.13% 79.50% 3.06%27.89% 0.89 36.68% 10.89% -184.96% 2.41%

Page 243: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

23.49% 1.17 11.57% NA -640.79% -6.72%34.88% 1.63 2.67% 20.22% 300.56% 3.54%24.75% 1.33 7.57% 23.32% 266.63% 3.53%48.32% 1.67 6.30% 13.70% 46.47% 3.97%42.11% 1.78 17.36% 20.91% -103.50% 1.60%28.36% 1.03 0.00% NA NA NA35.96% 1.10 29.75% 18.87% -7.61% 8.13%47.22% 1.85 31.46% 0.00% -376.91% 1.96%20.94% 0.68 8.27% 12.78% 99.49% 2.73%93.61% 3.46 37.88% 0.00% 298.43% 6.00%32.69% 0.99 54.49% 17.08% 52.23% 12.73%26.16% 0.28 50.65% 26.63% 103.30% 1.86%46.25% 1.57 43.30% 60.65% -128.98% 7.00%30.29% 1.19 3.84% 23.11% 19.54% 3.38%62.18% 1.28 8.53% 16.73% 114.40% 6.79%40.24% 1.62 3.92% 15.85% 211.33% 5.26%34.29% 0.92 27.53% 21.78% 51.73% 5.64%22.80% 1.15 49.03% 65.92% 183.70% 4.54%37.97% 1.09 24.99% NA NA -4.50%57.47% 1.29 0.41% 31.91% 86.65% 1.16%

103.61% 2.94 23.33% NA 166.47% -3.55%39.37% 0.93 31.82% 24.95% -3.53% 2.57%18.65% 0.53 24.62% NA NA -8.02%40.57% 0.56 33.84% NA 385.81% -4.66%27.39% 0.98 74.16% 56.16% 179.42% 4.11%21.97% 0.07 1.68% 15.49% 179.79% 0.40%

NA NA 9.48% 30.67% 47.60% 14.27%28.16% 0.54 28.00% 22.46% 8.38% 5.28%

NA NA 14.43% 4.17% 146.35% 5.50%32.14% 0.64 3.48% 14.18% 13.96% 13.47%53.04% 0.91 29.97% 13.83% 51.91% 12.36%35.77% 1.21 12.56% 19.39% 275.43% 0.88%30.41% 1.36 25.66% 19.96% 645.68% 13.85%41.68% 0.98 31.78% 10.04% 114.97% 4.26%46.06% 2.04 32.44% 17.65% -51.12% 12.04%22.97% 0.27 30.39% 173.20% -93.10% 0.33%42.48% 0.75 48.14% 23.04% 101.73% 2.72%60.42% 0.99 20.19% NA NA -0.39%25.37% 0.96 53.18% 34.87% -24.48% 6.31%33.94% 0.62 53.22% 22.94% 121.60% 8.89%

NA NA 5.03% 14.20% 227.98% 1.43%50.12% 1.75 24.83% 2459.26% -4905.79% 0.01%23.85% 1.12 35.85% 31.80% 70.16% 6.88%25.92% 1.38 0.43% 39.31% 318.61% 3.01%41.59% 1.58 31.70% NA -1392.86% -3.33%65.65% 1.39 25.88% 14.05% 63.25% 8.93%34.27% 1.80 7.69% 0.00% 27.12% 1.71%30.50% 1.37 11.11% 29.03% 42.25% 4.47%39.90% 1.83 9.68% 17.94% 89.79% 6.24%14.59% 0.63 50.00% 35.37% 25.04% 4.62%69.85% 1.19 87.96% NA NA -1.26%20.51% 1.09 2.69% 10.24% 3.71% 6.42%28.12% 0.89 10.46% 20.05% -2.09% 2.19%

Page 244: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

29.45% 1.28 3.65% 33.25% 114.90% 13.32%59.37% 2.08 12.01% 23.50% 63.78% 15.31%31.89% 1.28 99.77% 10.86% 1063.76% 11.80%31.41% 1.23 21.67% 0.00% 298.97% 0.85%23.70% 1.01 21.14% 33.60% -36.44% 3.36%29.85% 1.54 28.44% 47.71% 221.10% 1.52%37.41% 1.24 24.81% 15.25% 12.47% 18.22%28.19% 1.37 19.27% 0.00% 32.00% 4.31%34.29% 1.63 34.19% 35.07% 155.15% 1.34%39.16% 0.76 4.84% 15.18% 32.93% 3.63%33.36% 1.55 100.00% 20.76% 2136.71% 11.13%27.43% 0.46 6.47% 164.53% 175.97% 0.15%30.96% 1.10 4.58% 47.97% 104.05% 3.87%24.73% 0.72 1.92% 28.41% 34.20% 3.42%39.44% 0.47 29.95% 11.94% -241.67% 0.93%39.99% 1.48 10.97% 35.30% 87.29% 5.75%51.68% 2.25 1.12% 14.60% 69.98% 16.36%43.26% 2.38 11.33% 6.24% 75.83% 7.89%25.19% 1.09 100.00% 49.76% -784.20% 5.14%24.25% 0.62 3.80% 56.28% -98.06% 3.08%90.88% 1.36 20.52% NA 247.68% -2.61%

NA 0.81 14.35% 9.41% -2.01% 8.61%40.33% 0.52 38.38% 32.59% 123.57% 2.54%42.13% 1.68 28.31% 10.75% 193.12% 0.65%

NA 0.78 20.15% 13.65% 102.49% 2.14%49.88% 1.98 4.23% 14.80% 82.20% 8.04%34.37% 1.53 7.01% 15.95% 58.95% 2.22%39.73% 0.36 39.08% 5.28% -27.87% 3.23%97.72% 1.52 13.98% 0.00% 880.36% 31.48%41.35% 1.48 4.31% 14.21% 69.58% 4.43%44.76% 1.02 13.17% 11.20% 54.73% 4.96%37.38% 2.34 7.89% 83.25% 4.00% 16.73%

NA NA 5.69% 15.15% 8.63% 0.58%NA 0.26 29.52% 25.16% 276.64% 0.97%

65.47% 1.80 53.61% 19.29% 22.96% 4.26%60.46% 1.43 13.52% 7.16% 44.55% 7.58%94.43% 0.89 11.68% NA NA -66.39%25.89% 1.05 65.04% 10.79% 44.75% 4.39%45.73% 1.76 30.01% NA NA -10.46%33.57% 1.91 34.30% 27.81% 203.71% 7.51%27.87% NA 0.00% NA NA NA44.64% 2.05 8.88% 8.92% 28.27% 6.31%

NA 0.55 77.88% 51.35% -25.88% 1.34%32.01% 0.92 9.62% 24.30% -122.71% 4.17%43.64% 1.39 16.22% 15.00% 26.41% 5.84%36.43% 0.37 11.18% 19.95% 57.87% 2.58%43.65% 0.99 6.01% NA -178.25% -89.57%25.36% 0.77 1.25% 27.14% -78.36% 5.64%18.39% 0.88 4.73% 29.41% 37.29% 1.88%38.71% 1.41 11.63% 14.07% 93.71% 10.71%43.46% 1.19 18.80% 37.60% 131.90% 3.30%25.25% 0.86 2.25% 18.65% -4.76% 7.31%35.61% 1.59 13.21% 24.55% 4.58% 8.27%

Page 245: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

37.44% 0.70 6.48% 40.99% 27.16% 1.75%35.79% 1.95 48.52% 333.49% NA 0.66%

NA 0.50 60.29% 15.83% -58.52% 6.55%19.10% 1.18 7.23% 14.98% 34.91% 10.93%49.02% 1.90 7.57% NA NA -10.06%33.52% 0.57 6.43% 32.29% 115.31% 4.75%34.77% 1.38 31.90% 25.21% 54.34% 6.53%33.46% 0.68 15.68% 60.32% -640.99% 0.45%38.14% 0.72 5.37% 3.98% 77.19% 8.54%22.71% 0.81 7.24% 36.67% -49.26% 12.04%30.79% 1.94 2.09% 22.13% 68.36% 2.53%24.52% 1.20 46.26% 36.65% 238.38% 0.35%56.86% 1.95 13.78% 20.64% 54.90% 8.71%

NA 0.44 19.02% 62.26% 108.91% 1.59%47.82% 1.23 24.79% 21.42% 214.27% 21.38%40.43% 1.77 72.26% 14.33% 64.40% 10.36%26.55% 1.03 50.03% 31.48% -17.97% 9.17%49.48% 2.38 1.21% 20.07% 344.39% 7.43%57.65% NA 8.81% 3.23% 1225.63% 8.99%60.85% 1.94 12.69% 8.07% 10.61% 6.95%28.35% 1.85 9.25% 21.51% 119.63% 3.02%42.23% 1.82 50.56% 32.55% 16.12% 14.14%42.57% 1.03 25.15% 0.00% 4575.02% 0.57%29.32% 1.69 6.73% 55.97% -149.00% 9.67%31.23% 1.72 33.50% 12.61% 23.95% 3.06%45.84% 1.79 19.15% 25.93% 10.85% 1.35%30.96% 1.44 1.66% 11.10% 145.60% 4.25%47.73% 2.37 5.06% 8.47% 143.60% 5.47%61.92% 2.32 20.30% 19.40% 389.77% 8.97%8.88% 0.15 3.18% 31.79% 286.56% 2.08%

23.56% 0.63 2.91% 15.77% 3.58% 1.50%30.94% 1.37 15.31% 27.61% -75.37% 1.60%25.62% 1.12 32.68% NA NA -7.46%23.34% 0.94 3.16% 9.77% 137.78% 1.14%29.19% 0.71 8.82% 18.78% 106.56% 2.07%41.54% 1.45 31.93% 28.42% -145.66% 2.78%42.17% 1.18 11.34% 22.06% 185.11% 2.67%45.05% 1.43 9.32% 59.20% 1212.09% 0.65%26.86% 1.17 14.81% 80.32% 692.67% 0.47%33.19% 0.73 21.29% 40.29% 195.96% 0.97%24.35% 0.67 24.62% 28.87% -13.47% 1.45%17.24% 0.67 0.10% 54.20% 17.48% 1.29%77.84% 1.46 15.89% 72.80% NA 0.21%55.91% 1.40 9.43% 21.62% 23.10% 7.74%26.43% 0.99 26.74% 28.82% 58.21% 4.42%29.37% 0.78 14.12% 51.82% 127.03% 1.67%43.83% 1.20 19.87% 17.20% 35.51% 4.01%39.42% 1.41 12.59% 18.29% -15.17% 2.75%27.86% 1.23 4.27% 21.49% 145.06% 3.79%65.97% 1.36 20.56% NA NA -4.05%52.02% 0.12 6.31% 15.12% 121.78% 4.65%21.45% 0.57 38.71% 26.27% 86.51% 5.28%16.74% 0.80 16.36% 24.27% 26.81% 7.65%

Page 246: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

52.22% 1.47 5.09% 48.72% 1480.19% 1.74%42.74% 1.79 5.25% NA NA -10.03%42.96% 1.35 19.09% 48.77% 56.69% 6.98%63.02% 1.93 10.54% 5.59% 465.36% 11.06%33.66% 1.61 8.41% 22.14% -41.54% 1.93%41.11% 1.89 20.97% 21.29% 51.71% 6.59%40.84% 1.95 34.78% 23.29% -159.61% 3.05%32.67% 1.47 36.58% 25.87% -36.29% 2.11%49.81% 0.91 28.91% 18.21% 15.75% 5.21%56.55% 0.48 5.97% 12.90% 382.29% 8.75%25.31% 1.09 8.06% 56.64% 48.71% 1.44%44.07% 1.74 4.38% 12.59% 206.56% 3.65%

NA 1.06 13.53% 12.17% 265.17% 1.51%29.50% 1.03 11.64% 14.74% 53.70% 2.97%43.06% 1.38 9.84% 32.01% -3.65% 2.64%27.81% 0.91 45.35% 47.88% 1830.44% 4.80%46.07% 1.35 7.27% 48.19% 416.65% 2.16%17.08% 0.64 5.38% 35.50% -13.06% 8.80%27.78% 0.62 11.70% 33.77% 31.84% 4.22%64.67% 1.23 100.00% NA NA -65.02%46.01% 0.80 9.07% 0.00% -28.84% 4.13%37.14% 0.45 1.47% 16.51% 74.57% 8.89%63.85% 2.44 31.90% 12.98% 91.39% 8.26%

NA NA 47.59% 63.91% 1.93% 3.72%47.95% 2.55 2.77% NA NA -52.38%69.65% 2.61 37.43% 0.00% -697.91% 0.23%26.87% 0.98 5.14% 66.13% 74.42% 6.94%39.97% 1.80 15.71% NA -63.77% -0.41%57.11% 2.34 31.02% 9.92% -883.24% 2.36%28.07% 0.65 7.00% 36.88% 389.40% 3.14%25.75% 1.13 13.41% 34.47% -7.48% 3.22%38.64% 2.30 15.02% 9.73% 122.16% 6.23%45.35% 1.42 15.05% 48.55% -256.19% 0.80%24.97% 1.31 11.06% 39.66% 86.52% 2.95%35.00% 1.22 26.33% 21.44% -54.10% 3.85%43.47% 2.18 21.15% 52.21% -11.97% 14.45%32.38% 0.84 25.91% 41.90% -17.00% 0.68%32.82% 1.77 8.74% 29.03% -17.58% 3.50%59.81% 1.40 3.47% 0.00% 63.30% 6.31%30.85% 0.07 15.79% 46.53% -4.97% 1.92%48.35% 1.61 9.41% 3.00% 110.28% 14.15%

NA 0.48 29.11% 53.62% -19.75% 2.15%64.14% 1.70 9.49% 31.34% 536.00% 1.88%29.65% 1.38 4.25% 112.54% 50.32% 1.12%32.78% 1.32 4.16% 25.92% -6.07% 3.16%38.56% 1.21 9.00% 17.76% 46.80% 2.69%24.18% 1.21 1.69% 28.58% 61.25% 0.93%39.77% 1.48 7.95% 11.18% 36.14% 2.78%28.20% 1.41 5.84% 22.28% 125.31% 3.17%29.67% 1.31 5.84% 20.63% 3.80% 6.86%37.36% 1.54 6.94% 8.29% 46.72% 1.24%16.24% 0.37 1.43% NA -347.73% -0.62%64.41% 2.85 100.00% 50.75% -83.79% 3.46%

Page 247: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

32.53% 0.65 5.21% 18.46% 206.42% 2.33%63.58% 1.91 31.86% 21.22% 197.50% 5.21%41.44% 1.25 14.69% 43.50% -36.68% 20.13%87.45% 2.61 5.46% NA NA -62.56%32.13% 1.33 58.41% 12.07% -26.31% 5.50%52.77% 1.86 36.99% 0.00% 546.89% 5.74%30.08% 1.31 27.02% 26.40% 142.20% 3.44%54.55% NA 6.59% 6.25% 80.94% 2.33%36.42% 1.32 8.88% 19.75% 115.19% 5.48%29.25% 1.80 44.57% 21.97% -276.63% 1.25%56.45% 1.67 27.55% 50.00% 670.31% 0.41%46.36% 1.99 14.01% 19.64% 3.68% 9.43%27.22% 0.55 12.58% 53.66% -163.70% 0.68%33.46% 1.29 20.45% 67.66% 334.10% 1.27%33.36% 1.25 10.18% 8.02% 32.50% 14.41%39.14% 1.18 9.05% 21.28% 22.25% 2.91%36.92% 1.05 8.56% 25.09% 71.70% 6.27%

NA 0.39 63.40% 5.97% 388.40% 3.62%41.51% 1.58 71.96% 15.42% -3.21% 11.12%22.77% 0.62 75.12% 11.92% -138.32% 1.11%23.08% 0.49 19.23% 68.71% -32.56% 2.20%

121.83% 2.88 4.78% NA NA -22.78%29.36% 0.91 9.43% 13.66% -47.59% 4.10%26.37% 0.73 10.18% 29.84% -59.21% 1.97%

100.34% 2.95 2.69% 42.13% -85.19% 4.27%34.58% 1.84 15.07% 31.67% 288.44% 1.47%51.30% 0.75 11.13% 58.83% 295.12% 1.11%31.07% 0.55 17.38% NA NA -0.15%41.84% 1.93 24.18% NA 431.53% -0.85%37.82% 1.36 3.10% 13.74% 24.21% 3.36%30.76% 0.90 5.21% 38.49% 174.33% 3.53%83.10% 1.99 32.37% 28.50% 17.59% 4.21%30.72% 1.23 37.52% 17.83% -33.89% 1.52%52.27% 0.93 12.57% 5.19% -90.63% 10.19%21.43% 0.63 66.38% 17.90% -134.48% 1.01%51.15% 2.33 10.30% 6.79% 83.13% 4.19%

NA 0.58 8.45% 9.19% -0.12% 3.26%48.34% 1.29 4.02% 21.64% 401.00% 3.07%60.47% 2.13 64.11% NA NA -8.45%13.74% 0.17 11.23% 16.73% 87.15% 2.35%14.57% 0.33 12.52% NA NA -2.96%22.74% 0.64 13.08% 16.34% 78.32% 4.99%35.71% 0.80 12.15% 20.47% -13.59% 5.96%29.21% 0.85 38.35% NA NA -1.67%36.93% 1.82 10.85% NA -275.91% -3.82%17.30% 1.07 24.58% 30.25% 118.96% 1.85%20.87% 0.80 36.14% 29.43% -8.37% 5.37%38.08% 1.80 5.46% 17.39% 113.05% 19.49%40.29% 1.25 2.90% 15.58% 314.12% 2.10%75.79% 1.79 6.93% 12.28% 76.94% 5.76%62.71% NA 1.40% 14.06% 652.60% 4.12%33.34% 1.47 6.24% 36.65% -80.97% 1.16%28.84% 0.55 5.70% 15.62% 158.98% 1.71%

Page 248: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

19.46% NA 27.93% 5.80% 26.81% 2.56%39.02% 1.28 18.76% 36.54% 149.21% 0.88%17.25% 0.17 7.07% 48.42% 62.95% 3.45%16.78% 0.18 40.13% 22.78% -4.84% 9.31%51.08% 2.44 9.94% 11.17% 259.86% 16.64%26.81% 1.15 43.73% 16.62% 152.24% 1.19%57.37% 1.18 13.81% 16.46% -70.48% 1.02%34.38% 1.42 8.75% 16.72% 24.63% 10.93%42.10% NA 8.35% 0.00% -79.63% 5.26%24.50% 0.87 9.56% 21.85% 54.99% 22.29%59.38% 1.80 17.34% 5.72% 16.68% 4.81%

102.83% 1.85 7.75% 41.18% 167.81% 3.27%66.42% 1.23 17.33% 10.38% 95.09% 2.60%32.29% 1.46 6.41% 18.70% 210.06% 1.41%

108.53% NA 41.55% 0.00% -14.91% 10.27%NA NA 11.02% 0.00% 21.66% 2.58%

59.66% NA 5.72% 11.68% 30.81% 18.51%72.93% 1.76 15.29% NA 215.78% -1.80%65.43% 1.99 29.47% 0.00% 57.33% 4.16%51.11% 1.17 19.14% 5.40% 15.89% 9.42%74.41% 2.19 13.16% 0.00% -101.00% 10.63%43.56% 0.00 25.72% 19.73% -149.87% 3.12%

NA 0.52 3.42% 0.00% 250.67% 0.65%40.00% 1.47 5.79% 21.82% 23.44% 12.12%62.32% 1.31 35.12% NA NA -1.06%55.44% 0.83 8.15% 3.72% 133.23% 6.09%29.67% 0.84 94.07% 45.19% -769.67% 0.41%29.79% 0.85 12.72% 33.55% 601.55% 0.66%88.36% NA 36.39% 15.02% -6.18% 6.56%26.18% 0.93 4.93% 31.88% 21.20% 5.43%50.29% 1.63 13.07% 14.34% 17.16% 9.91%25.27% 0.97 10.26% 12.09% 158.73% 4.43%48.54% 0.72 13.32% 22.14% 53.14% 11.37%44.51% 1.89 14.98% NA NA -12.68%33.63% 0.94 14.95% 34.83% 63.53% 4.62%31.59% 0.51 43.37% 39.22% 203.41% 4.12%20.10% 0.55 17.53% 25.27% 81.28% 0.82%67.81% 1.10 11.88% 9.49% -27.51% 4.33%28.01% 1.08 33.31% 27.10% 74.07% 2.68%18.60% 0.87 7.71% 25.74% 109.87% 1.63%47.82% 0.97 14.56% 7.23% 116.92% 2.44%37.51% 0.86 16.62% 2746.97% -1062.61% 0.04%41.56% 0.64 14.29% 13.24% -35.72% 1.85%79.47% 1.82 66.58% 15.42% -179.07% 0.60%29.75% 0.66 3.54% 21.13% 64.78% 4.50%19.04% 0.88 23.55% 16.34% 97.24% 2.45%42.31% 0.62 8.54% 7.39% 63.31% 1.43%36.46% 1.14 4.82% 11.73% 37.91% 5.42%

NA 0.81 20.79% 17.05% -41.47% 8.37%53.57% 1.17 12.90% 0.00% -33.70% 10.05%51.61% 1.07 49.59% 8.56% 37.48% 1.20%46.73% 1.32 20.32% 21.39% -8.84% 3.05%46.09% 1.07 21.77% 18.84% 224.78% 5.51%

Page 249: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

53.29% 1.07 38.63% 15.11% 4.35% 9.38%43.83% NA 100.00% 9.24% 50.40% 20.03%33.75% 0.48 12.23% 11.14% 24.57% 1.53%20.08% 0.20 13.13% 11.58% -95.96% 1.18%33.28% 1.41 29.08% 22.06% 347.69% 2.48%49.33% 1.61 2.53% 8.13% 5.66% 27.27%28.26% 0.82 14.22% 55.10% 15.09% 2.60%30.09% 1.36 15.96% 18.84% 92.91% 5.42%38.62% 1.63 3.36% 5.40% 76.00% 3.01%

NA 0.04 27.47% 14.49% -68.30% 0.57%30.40% 1.29 25.26% 19.79% 1187.34% 13.04%42.02% NA 36.18% NA NA -17.98%27.67% 0.98 9.14% 14.81% 16.56% 5.06%34.89% 1.74 8.84% 12.77% 77.68% 4.88%47.59% 1.50 33.74% 66.03% 165.69% 1.11%

NA 0.27 14.86% NA -15.32% -3.94%34.83% 1.56 40.30% 11.94% 1081.45% 14.01%74.61% NA 14.51% 0.00% 26.33% 6.35%77.22% 1.51 52.75% 0.00% NA 4.23%40.55% 1.88 10.80% 37.99% 98.73% 4.54%36.50% 1.75 6.76% 18.69% 4.20% 1.81%41.55% 0.97 24.74% 80.63% 1243.17% 0.66%22.69% 0.83 15.85% 27.73% -5.15% 2.91%29.48% 0.39 22.66% 25.44% -7.30% 6.72%52.59% 1.77 23.22% 8.44% 20.39% 24.11%34.67% 0.46 18.92% 31.21% 205.92% 0.69%32.19% 0.69 13.71% 58.16% 91.84% 0.61%21.47% 0.40 28.48% 16.56% 3.49% 1.71%44.07% 1.79 47.41% 9.37% 37.52% 1.99%27.72% 0.37 9.13% 15.80% 45.49% 2.13%37.32% 2.02 3.39% 11.03% 53.53% 5.14%24.62% 0.67 5.53% 85.79% -113.37% 1.51%43.67% 1.07 5.06% 22.87% 92.40% 5.81%29.07% 0.36 19.53% 18.68% 320.09% 6.01%34.77% 1.45 16.47% 16.97% 468.97% 3.18%55.62% 1.11 18.61% 6.96% -241.32% 1.97%25.63% 0.90 7.10% 198.94% 14773.68% 0.25%38.49% 1.84 12.69% 37.09% 77.48% 3.31%35.66% 1.86 36.89% 41.87% 333.71% 7.34%36.18% 1.09 41.92% NA NA -0.48%46.78% 1.31 10.54% 26.18% 102.89% 2.90%13.85% 0.52 3.09% 46.45% 318.67% 1.54%33.82% 1.36 4.02% 20.51% 112.80% 3.29%49.60% 1.57 15.79% 26.39% 83.50% 4.23%23.36% 0.57 22.15% 27.21% -24.37% 14.01%33.80% 1.86 16.22% 32.75% -90.29% 8.59%29.42% 1.23 23.11% 36.41% -311.48% 1.53%20.03% 0.79 32.14% 49.66% 23.34% 0.72%30.96% 0.30 46.93% 64.73% 130.68% 1.53%31.50% 0.64 100.00% 32.56% 65.30% 1.30%34.14% 1.59 5.81% 5.86% 32.49% 2.54%22.00% 0.96 22.54% 17.77% 3.12% 7.12%23.41% 0.56 20.65% 47.66% 35.54% 1.55%

Page 250: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

28.89% 0.71 25.71% 23.62% 27.27% 9.87%21.29% 1.35 13.75% 50.27% 8.70% 2.00%29.61% 0.63 11.92% 39.71% 101.61% 0.63%35.66% 1.86 31.78% 0.00% -126.14% 0.77%14.38% 0.32 1.70% NA -74.79% -12.51%40.11% 2.18 22.95% 17.72% 75.19% 5.55%25.79% 1.13 5.77% 89.20% 385.68% 1.76%24.06% 0.52 2.20% 290.38% -189.05% 0.41%80.38% NA 21.63% 0.00% 2.73% 19.04%26.02% 1.19 5.91% 9.47% 412.35% 5.75%32.23% 1.26 29.35% 27.76% -33.33% 1.59%43.79% 1.13 18.67% 10.96% -22.48% 3.68%30.96% 1.09 26.05% 22.67% 53.19% 8.77%22.03% 0.97 15.54% 59.60% -50.88% 7.16%23.12% 0.37 23.35% 6.28% 1.03% 11.41%32.38% 0.91 9.19% 7.52% 128.05% 2.76%20.64% 0.92 20.51% 52.13% 74.83% 8.62%64.76% 2.18 8.96% 18.73% 19.01% 9.58%85.78% 1.80 9.23% 8.97% 996.48% 2.82%36.08% 1.16 58.50% 88.21% 14003.53% 0.24%54.92% 1.85 3.53% 33.32% -2.61% 6.61%27.43% 1.06 11.46% 16.53% 166.19% 3.02%

109.36% 2.64 15.08% 0.00% 379.58% 5.09%46.15% 1.75 3.08% 13.92% 61.51% 6.06%63.61% 2.37 25.16% 15.28% 206.18% 4.97%21.82% 0.72 3.24% 32.69% 192.95% 3.92%61.37% 1.67 26.83% 20.91% -26.79% 1.22%22.31% 0.45 1.47% NA -475.69% -50.04%32.57% 0.30 28.92% 35.03% 90.14% 1.69%22.17% 0.69 73.69% 64.84% 132.68% 4.09%27.84% 1.24 16.01% 26.93% -22.97% 7.53%

Page 251: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

After-tax Margin PE PBV PS EV/EBITDA EV/EBIT Firm Value/BV EV/Sales ROE ROIC10.84% 25.10 0.69 2.43 5.90 13.25 0.75 2.44 2.74% 3.06%23.05% 12.52 1.08 3.18 4.92 5.83 1.08 2.24 8.62% 11.50%3.50% 11.77 0.79 0.13 7.77 10.40 0.93 0.45 6.70% 7.22%6.66% 11.27 1.35 0.76 8.47 11.91 1.19 1.15 12.01% 7.04%

11.88% 20.36 5.56 2.63 11.53 12.32 3.82 2.59 27.32% 27.54%-12.41% NA 0.34 0.52 NA NA 0.59 0.94 -8.28% -6.39%1.67% 34.68 1.30 0.58 3.93 5.51 1.30 0.24 3.74% 15.60%-1.25% NA 0.38 1.14 7.26 NA 0.38 0.51 -0.42% -0.53%2.80% 19.46 1.18 0.53 4.40 8.36 1.16 0.40 6.07% 8.66%

-31.40% 1.03 0.41 2.97 NA NA 0.41 -4.55 39.61% NA-60.70% NA 3.69 7.27 NA NA 3.67 6.74 -30.86% -42.16%16.68% 11.52 2.59 1.76 11.62 15.07 1.65 2.58 22.49% 11.07%20.19% 7.13 0.63 1.30 2.46 2.78 0.72 0.59 8.83% 14.88%1.33% 17.83 0.64 0.26 5.37 12.56 0.70 0.31 3.58% 2.90%

-24.94% NA 0.84 0.96 36.35 NA 0.95 3.34 -21.87% -7.09%9.82% 95.03 11.83 11.20 48.17 59.10 11.83 10.79 12.45% 18.49%5.87% 11.79 0.95 0.63 5.14 7.17 0.95 0.68 8.02% 8.14%8.49% 11.87 0.99 0.98 5.39 7.19 0.99 0.80 8.38% 10.51%3.88% 35.10 0.88 0.60 3.38 12.22 0.93 0.76 2.49% 4.57%

11.81% 11.84 1.20 1.47 7.75 8.81 1.14 1.79 10.11% 7.63%-40.59% NA 1.39 1.93 NA NA 1.35 1.55 -29.44% -40.40%14.07% 15.97 1.93 2.42 5.71 6.54 1.93 1.58 12.06% 33.60%2.61% 21.14 1.34 0.28 5.96 9.82 1.16 0.43 6.32% 7.29%

15.05% 12.31 1.63 1.47 9.57 18.78 1.14 4.56 13.24% 3.77%2.72% 28.17 4.41 0.76 11.10 13.44 4.41 0.67 15.64% 31.28%5.89% NA 2.84 0.84 3.72 7.28 2.84 0.78 19.78% 25.54%1.68% NA 5.34 0.08 13.78 25.78 1.14 0.43 62.22% 4.53%0.16% ### 2.04 0.20 12.45 94.96 1.32 0.39 1.12% 0.55%

20.86% 40.37 8.24 7.90 18.62 25.95 4.10 9.12 20.40% 9.57%10.85% 4.72 0.97 2.97 9.68 12.78 0.97 2.10 20.46% 4.91%3.06% 18.20 1.53 0.53 6.06 7.60 1.52 0.46 8.41% 10.98%1.52% 12.99 0.81 0.21 6.57 10.15 0.87 0.30 6.25% 4.38%4.01% 5.13 0.87 0.31 3.00 5.78 0.89 0.37 16.88% 9.49%0.00% 38.58 1.77 5.06 NA NA 1.77 4.28 4.59% 0.00%6.53% 10.74 1.09 0.69 4.26 5.14 1.09 0.55 10.12% 13.24%

13.02% 12.59 0.53 1.84 5.69 8.77 0.63 1.97 4.25% 3.65%10.13% 11.32 2.09 1.17 6.00 6.70 2.09 1.15 18.41% 18.80%3.04% 6.69 0.44 0.21 3.02 4.40 0.64 0.21 6.59% 6.28%2.71% 30.56 0.36 0.18 1.74 4.73 0.40 0.21 1.17% 5.18%2.63% 20.77 0.84 0.43 4.93 10.50 0.88 0.47 4.03% 4.73%1.16% 21.69 0.77 0.40 11.30 24.59 0.83 0.51 3.56% 1.86%5.28% 14.34 0.68 0.70 4.81 6.58 0.68 0.55 4.76% 6.04%

-53.93% NA 1.09 0.55 12.38 NA 1.01 3.38 -100.00% -16.15%4.16% 13.37 0.58 0.54 2.80 3.50 0.58 0.27 4.35% 6.36%1.45% 19.67 1.86 0.24 8.48 11.79 1.32 0.42 9.43% 4.74%1.74% 24.53 0.64 0.40 8.47 11.98 0.64 0.33 2.61% 3.15%6.86% 12.44 0.85 0.84 4.63 5.30 0.85 0.57 6.83% 9.58%3.23% 16.76 1.82 0.49 7.44 11.91 1.44 0.68 10.85% 7.05%

12.01% 13.39 0.86 1.43 4.90 9.89 0.90 2.09 6.41% 5.17%5.22% 10.92 0.71 0.64 2.12 2.31 0.73 0.20 6.46% 11.11%2.77% 20.31 1.01 0.38 4.02 8.34 1.01 0.38 4.96% 7.31%3.67% 18.46 1.63 0.52 5.15 10.86 1.46 0.60 8.81% 9.22%

Page 252: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

12.65% 14.50 0.63 1.89 17.64 19.92 0.82 4.25 4.32% 2.35%3.31% 29.25 1.57 0.76 8.39 14.94 1.45 0.82 5.37% 6.06%6.75% 15.13 3.36 1.06 6.51 7.55 3.33 0.90 22.20% 43.38%2.20% 39.80 1.67 0.79 11.15 20.26 1.42 0.95 4.20% 3.49%4.96% 10.18 1.42 0.39 4.41 7.36 1.23 0.59 13.99% 10.48%2.40% 18.60 1.32 0.34 2.94 4.07 1.31 0.19 7.09% 21.52%

11.60% 19.39 0.68 2.13 5.64 7.32 0.72 1.66 3.50% 4.34%0.22% 30.35 0.50 0.10 6.19 21.66 0.69 0.18 1.65% 0.81%0.83% 13.97 2.89 0.09 8.00 8.42 1.63 0.12 20.71% 13.06%0.71% 24.07 1.82 0.18 6.68 8.50 1.82 0.12 7.57% 19.77%2.57% 8.23 0.65 0.23 3.84 7.07 0.77 0.35 7.86% 5.34%

10.86% 21.29 2.28 2.61 12.06 15.35 2.28 1.67 10.69% 53.21%4.08% 24.36 2.00 0.53 7.59 14.88 1.35 0.92 8.20% 6.24%3.10% NA NA 0.16 5.03 5.03 NA 0.16 NA NA-6.42% NA 0.79 0.12 NA NA 0.92 0.32 -44.17% -18.36%4.14% 21.95 1.24 0.92 9.19 11.38 1.21 0.82 5.67% 6.46%2.57% 11.27 0.74 0.36 5.78 8.84 0.78 0.34 6.58% 5.50%2.34% 13.89 0.87 0.38 5.39 9.89 0.90 0.40 6.28% 5.15%7.26% 15.20 1.09 1.17 5.70 6.34 1.08 0.80 7.14% 10.32%2.20% 20.74 1.00 0.45 4.19 8.06 1.00 0.31 4.81% 7.13%1.54% 46.89 1.13 0.33 4.13 11.49 1.09 0.36 2.42% 4.81%5.45% 5.94 0.68 0.29 2.67 3.40 0.77 0.30 11.48% 12.45%3.63% 33.73 1.90 0.64 6.68 7.71 1.79 0.57 5.62% 13.81%9.27% 13.28 0.88 1.40 6.21 7.62 0.88 1.14 6.64% 6.99%7.08% 17.13 1.23 1.19 5.20 6.86 1.23 0.81 7.18% 12.05%5.87% 20.96 2.00 1.26 6.72 8.83 2.00 0.92 9.53% 20.22%5.18% 16.88 1.66 1.18 11.80 16.17 1.37 1.50 9.86% 5.04%0.66% 90.48 1.62 0.67 21.92 26.17 1.58 0.59 1.79% 1.94%2.43% 7.35 1.26 0.13 10.17 11.70 1.04 0.57 17.16% 4.48%1.37% 6.94 0.45 0.05 5.72 6.31 0.78 0.15 6.43% 6.37%6.75% 9.50 1.21 0.73 4.59 5.32 1.20 0.58 12.78% 14.97%

-52.31% NA 9.60 20.00 NA NA 9.60 20.00 -22.54% -54.73%2.03% 34.81 2.35 0.57 14.65 30.87 1.38 1.01 6.74% 2.95%2.83% 38.64 0.86 0.53 8.18 13.72 0.93 0.88 2.23% 2.95%2.30% 5.92 0.79 0.14 7.38 8.70 0.89 0.28 13.37% 7.31%2.73% 21.74 1.49 0.54 8.94 12.91 1.43 0.58 6.86% 6.75%0.73% 61.82 0.89 0.58 13.88 22.29 0.93 0.87 1.43% 0.77%7.01% 7.75 0.59 0.52 3.09 3.10 0.63 0.39 7.59% 9.28%5.17% 18.09 1.04 0.83 6.57 8.90 1.03 0.86 5.74% 6.20%1.77% 10.00 1.06 0.17 2.00 2.66 1.06 0.09 10.60% 23.55%9.23% 14.98 0.80 1.20 3.40 7.64 0.88 1.16 5.32% 6.29%6.11% 15.41 0.80 0.83 6.25 8.07 0.83 0.87 5.18% 5.68%

41.50% 6.28 0.84 2.67 40.92 34.10 0.97 14.15 13.31% 2.83%2.68% 22.55 2.56 0.47 10.54 12.41 1.27 1.17 11.34% 3.05%

-22.02% NA 0.86 2.74 11.17 NA 0.86 1.82 -6.93% -9.70%-13.44% NA NA 0.18 11.10 NA NA 3.56 NA -9.94%0.49% NA 0.52 0.11 36.43 52.47 0.75 0.26 0.12% 1.35%6.43% 53.81 5.40 3.57 24.73 29.11 5.40 3.19 10.03% 22.45%2.79% 13.02 0.60 0.35 5.84 10.13 0.69 0.47 4.62% 4.02%-0.08% ### 0.51 0.05 167.23 NA 0.80 0.16 0.39% -0.37%3.90% 8.01 0.63 0.26 3.82 4.39 0.71 0.29 7.91% 8.86%1.97% ### 0.97 0.29 6.36 11.22 0.98 0.45 0.51% 4.24%1.95% 14.14 1.05 0.24 7.05 9.15 1.04 0.29 7.42% 6.94%

Page 253: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

9.06% 14.40 6.07 1.20 8.70 8.84 2.94 1.41 42.14% 22.00%10.90% 13.31 2.03 1.29 8.43 8.81 1.55 1.65 15.28% 11.04%4.47% 13.75 0.99 0.49 2.18 2.41 0.99 0.18 7.21% 23.63%

14.52% 20.21 1.46 2.80 7.95 9.39 1.44 2.29 7.20% 10.28%4.18% 18.30 0.94 0.95 6.70 12.88 0.94 0.83 5.13% 4.70%5.89% 3.57 0.81 0.20 4.28 4.30 0.91 0.43 22.60% 12.38%5.19% 10.89 0.62 0.53 2.81 4.37 0.62 0.40 5.70% 7.18%3.50% NA 0.28 0.07 4.05 10.03 0.75 0.35 9.65% 6.73%4.25% 9.66 1.54 0.40 7.55 9.27 1.25 0.70 15.98% 7.60%5.54% NA 0.58 0.98 8.87 13.50 0.59 0.75 3.32% 3.84%

13.55% 25.37 1.67 3.13 6.66 8.16 1.67 1.81 6.60% 24.63%7.22% 7.64 0.89 0.56 2.28 2.78 0.91 0.37 11.68% 16.34%-6.07% 35.21 2.85 9.15 159.06 NA 2.50 9.32 8.09% -1.79%6.93% 15.76 1.59 1.07 6.24 6.91 1.55 0.83 10.10% 16.14%4.08% 27.42 2.91 1.38 24.54 26.77 2.35 1.09 10.63% 22.25%4.06% 7.08 0.74 0.19 7.92 12.73 0.94 0.91 10.50% 4.15%4.60% 20.79 2.93 0.98 8.23 9.89 2.86 0.90 14.09% 18.40%3.46% 19.33 1.82 0.60 8.29 12.85 1.51 0.79 9.39% 6.67%2.88% 32.50 1.39 0.98 11.45 18.78 1.35 0.94 4.27% 4.30%0.25% 95.67 0.96 0.54 23.42 132.74 0.97 0.41 1.01% 0.57%7.75% 19.62 1.17 1.44 7.12 9.93 1.16 1.36 5.94% 6.72%7.08% 37.19 1.84 1.03 8.01 15.87 1.51 1.34 4.94% 8.17%5.75% 4.16 0.64 0.22 1.80 2.22 0.69 0.22 15.35% 16.74%9.92% 28.73 2.57 2.86 12.60 16.84 2.12 3.04 8.93% 7.67%6.62% 14.21 1.36 0.95 5.83 5.96 1.34 0.68 9.61% 15.45%4.73% 14.11 1.50 0.60 5.43 8.48 1.37 0.67 10.62% 10.10%1.05% 12.44 0.58 0.13 3.41 3.81 0.69 0.09 4.70% 5.81%

14.07% 12.83 1.38 1.74 2.08 2.33 1.38 0.56 10.77% 100.00%5.13% 11.11 0.64 0.70 5.20 7.38 0.64 0.64 5.79% 5.00%6.00% 19.90 3.56 1.17 10.28 11.97 3.39 1.17 17.89% 17.88%4.42% 11.27 0.89 0.53 5.25 7.71 0.91 0.62 7.91% 6.50%2.36% 27.26 3.47 0.47 8.57 12.30 2.67 0.53 12.74% 11.94%1.36% NA 0.56 0.22 12.50 44.81 0.86 1.01 -0.35% 1.15%3.82% 14.69 0.51 0.47 3.07 6.13 0.57 0.40 3.50% 4.49%0.53% 69.54 0.49 0.34 4.24 23.77 0.51 0.28 0.70% 0.83%2.79% NA 0.72 0.43 12.39 18.58 0.83 0.52 3.81% 4.06%0.30% NA 0.38 0.05 16.64 33.38 0.76 0.10 0.53% 1.65%0.81% 27.34 0.99 0.33 15.48 18.40 0.99 0.28 3.61% 2.84%

30.17% 12.34 1.31 3.65 16.78 17.20 1.10 9.29 10.60% 3.58%2.17% 23.56 0.57 0.27 3.08 5.67 0.58 0.22 2.42% 5.20%0.39% 78.65 1.22 0.40 9.83 26.35 1.22 0.35 1.55% 1.37%

22.21% 29.47 NA 7.44 24.09 25.92 NA 6.72 NA NA6.35% 21.64 3.35 1.54 13.82 15.00 3.03 1.56 15.47% 13.29%3.14% 13.50 0.76 0.66 7.24 8.80 0.77 0.47 5.62% 4.61%

11.65% 24.44 1.07 1.60 17.64 23.50 1.04 2.74 4.39% 4.43%3.31% 29.85 0.91 0.96 8.48 12.44 0.93 0.83 3.06% 3.60%2.54% 27.83 4.43 0.69 10.09 12.54 4.43 0.59 15.92% 42.34%

13.33% 5.06 0.76 0.86 8.53 9.12 0.89 1.84 15.02% 6.32%36.31% 7.32 1.30 2.26 9.57 9.76 1.09 5.59 17.79% 7.16%13.01% 18.58 2.22 2.65 9.88 11.64 2.22 2.41 11.95% 13.66%2.90% 54.00 3.39 1.64 16.40 29.58 3.11 1.58 6.29% 6.80%2.03% 13.87 0.78 0.35 8.07 8.91 0.79 0.20 5.66% 6.75%1.55% 15.16 0.65 0.18 4.22 11.89 0.78 0.32 4.25% 3.69%

Page 254: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2.56% 20.74 0.76 0.41 2.98 8.79 0.79 0.31 3.66% 5.76%4.25% ### 6.55 0.63 10.36 17.62 2.60 0.75 4.69% 19.71%8.43% 12.29 2.18 0.83 11.91 12.17 1.29 1.86 17.72% 5.99%7.99% 11.09 0.62 1.10 6.12 10.11 0.62 0.85 5.57% 5.22%9.35% 6.82 1.37 1.14 4.51 7.80 1.36 0.94 20.01% 14.70%7.89% 24.54 6.20 1.91 11.59 11.70 6.20 1.61 25.25% 100.00%2.74% 9.27 0.51 0.35 3.61 5.52 0.55 0.28 5.46% 4.43%9.75% 9.73 0.90 0.82 3.22 3.59 0.90 0.57 9.21% 14.68%3.48% 20.72 1.91 0.62 9.47 11.06 1.42 0.95 9.20% 5.36%-0.12% NA 1.02 0.32 12.62 NA 1.02 0.20 -0.41% -0.63%15.91% 16.18 0.85 2.40 4.68 9.14 0.89 2.54 5.28% 5.40%30.13% 15.94 4.26 4.81 8.31 8.55 4.26 4.24 26.71% 54.10%4.02% 9.71 1.00 0.27 13.76 17.09 1.00 0.73 10.29% 5.49%3.07% 8.11 0.79 0.24 5.43 8.90 0.90 0.49 9.73% 5.57%3.55% 12.07 0.80 0.47 3.52 4.27 0.81 0.29 6.65% 8.84%9.16% 18.37 3.15 1.65 6.59 9.16 3.15 1.46 17.14% 27.78%3.12% 16.06 2.09 0.56 9.47 14.30 1.52 0.78 13.03% 6.42%3.84% 20.84 1.31 0.85 7.89 9.47 1.31 0.66 6.28% 8.44%8.99% 13.44 2.58 1.16 5.51 6.13 2.58 0.92 19.22% 42.29%4.77% 10.48 1.00 0.44 4.09 6.57 1.00 0.55 9.55% 8.62%0.61% 67.52 0.33 0.52 0.17 0.90 0.46 0.08 0.49% 0.54%

15.37% 16.85 0.65 2.30 2.75 4.76 0.74 1.22 3.85% 6.24%7.38% 18.47 0.96 1.26 28.84 36.33 0.99 4.77 5.19% 1.53%

NA NA NA NA NA NA NA NA NA NA17.31% 21.89 0.93 3.71 11.56 15.78 0.95 4.37 4.24% 3.72%16.22% 12.35 0.82 2.02 2.96 5.05 0.84 1.69 6.61% 7.57%13.04% 12.17 0.71 1.40 4.40 5.47 0.78 1.11 5.87% 7.80%27.59% 15.17 1.40 4.04 6.48 7.05 1.32 3.21 9.25% 13.45%15.86% 8.61 0.81 1.28 3.58 3.54 0.85 0.99 9.46% 12.38%2.36% 11.03 0.85 0.24 5.24 7.32 0.89 0.31 7.69% 6.71%2.36% 10.10 1.45 0.23 3.21 3.47 1.45 0.15 14.35% 28.88%5.28% 5.79 0.64 0.32 4.91 5.30 0.80 0.49 11.06% 7.85%6.79% 39.52 5.23 2.65 16.19 19.41 5.22 2.41 13.24% 25.01%5.04% 26.41 2.45 1.36 10.75 14.16 2.43 1.25 9.26% 11.24%8.33% 8.24 2.56 0.64 4.38 5.91 1.52 0.95 31.07% 14.98%0.23% 44.34 0.77 0.18 23.29 63.45 0.88 0.36 1.75% 0.55%1.58% 15.91 2.58 0.24 10.02 11.08 1.65 0.33 16.20% 8.72%

11.96% 37.86 2.25 4.70 15.34 19.12 2.25 3.94 5.94% 9.03%9.98% 31.32 2.60 2.56 11.90 18.40 1.71 3.32 8.32% 5.74%

19.30% 3.86 5.53 0.73 NA -1.57 1.61 -0.38 100.00% NA3.83% 7.15 0.77 0.27 3.01 3.53 0.77 0.26 10.83% 11.45%2.26% 18.46 1.04 0.54 4.27 10.11 1.04 0.43 5.64% 5.59%4.19% 6.34 1.15 0.26 3.74 4.86 1.08 0.35 18.20% 13.11%6.18% 10.52 1.42 0.66 5.01 6.99 1.40 0.67 13.50% 12.97%1.31% 14.69 0.67 0.17 2.42 6.34 0.71 0.12 4.55% 6.26%2.27% 13.37 1.68 0.57 11.01 16.45 1.68 0.54 12.55% 7.38%4.05% 17.29 1.25 0.49 5.93 10.44 1.16 0.67 7.22% 7.12%5.19% 4.00 0.98 0.68 4.26 6.68 0.98 0.59 24.50% 8.60%6.78% 10.39 2.10 0.61 4.99 7.05 1.67 0.71 20.19% 17.37%5.75% 13.11 1.80 0.67 4.90 6.70 1.68 0.61 13.72% 18.46%2.25% 28.37 0.86 0.92 9.18 19.85 0.87 0.85 3.03% 2.25%1.61% 15.89 0.70 0.26 4.09 5.49 0.71 0.19 4.41% 5.32%3.40% 22.04 0.70 0.72 7.33 9.82 0.72 0.53 3.16% 4.04%

Page 255: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

3.44% 10.81 1.11 0.43 1.82 1.90 1.11 0.12 10.29% 45.58%8.90% 11.67 1.89 0.92 4.86 5.69 1.82 0.84 16.22% 22.12%2.17% 8.17 0.43 0.19 1.79 2.89 0.50 0.11 5.32% 5.91%2.82% 12.62 0.85 0.41 4.31 4.95 0.86 0.26 6.77% 8.61%0.66% ### 0.82 0.20 3.94 11.90 0.84 0.21 0.09% 2.60%

NA NA NA NA NA NA NA NA NA NA8.37% 14.44 2.11 1.31 7.44 8.01 2.11 1.04 14.61% 24.09%8.55% 10.47 2.19 0.90 4.13 5.26 2.19 0.73 20.94% 36.03%4.32% 8.72 0.89 0.33 1.53 2.17 0.89 0.14 10.22% 23.71%

11.14% 14.32 2.18 1.57 5.57 7.63 2.17 1.30 15.25% 24.86%8.74% 20.92 3.20 1.55 9.47 10.72 3.08 1.53 15.32% 18.71%2.28% 15.21 1.10 0.33 4.14 5.45 1.10 0.21 7.22% 12.42%3.76% 19.81 1.92 0.73 6.74 7.42 1.92 0.48 9.71% 28.06%1.20% 5.26 0.63 0.06 8.03 8.58 0.81 0.17 12.01% 5.78%7.55% 29.58 3.84 2.33 13.24 17.07 2.80 2.20 12.97% 15.64%

16.93% 17.41 4.52 2.81 12.21 12.90 4.52 2.21 25.96% 100.00%14.81% 11.90 3.95 1.72 7.64 8.39 3.95 1.40 33.22% 100.00%4.94% 13.68 1.54 0.55 4.70 7.80 1.39 0.60 11.23% 12.03%

-11.31% NA 0.90 0.37 9.84 NA 0.93 0.48 -27.77% -21.81%2.92% 6.68 0.72 0.18 7.44 8.44 0.87 0.37 10.80% 6.71%

NA NA 0.88 NA NA NA 0.92 NA 0.00% 0.00%0.96% 11.48 0.80 0.23 17.30 33.97 0.89 0.44 6.93% 1.90%3.42% 11.21 0.73 0.43 2.80 3.17 0.73 0.21 6.55% 9.49%8.52% 17.26 0.62 0.29 11.72 33.01 0.96 4.48 3.59% 1.83%4.89% 7.62 0.64 0.44 4.51 7.86 0.74 0.63 8.46% 5.63%

16.05% 15.86 2.75 1.46 9.24 14.17 1.32 3.83 17.37% 5.54%2.57% 15.78 0.90 0.42 3.59 6.61 0.92 0.29 5.73% 7.73%3.25% 9.47 0.97 0.28 6.26 8.38 0.99 0.54 10.24% 5.87%1.77% 20.11 0.61 0.44 3.16 4.53 0.63 0.16 3.02% 4.01%

32.04% 6.40 0.89 2.33 3.17 63.81 0.99 20.00 13.84% 0.97%20.66% 13.05 3.38 2.99 6.23 6.47 3.38 2.26 25.92% 100.00%2.93% NA 1.54 0.33 3.86 4.37 1.54 0.22 13.71% 26.94%-0.01% NA 0.74 0.09 13.75 NA 0.85 0.15 -0.85% -0.03%21.44% 15.19 1.36 3.12 9.71 11.19 1.21 3.92 8.96% 6.93%18.22% 7.10 1.68 1.25 1.74 2.70 1.46 0.58 23.61% 100.00%6.66% 35.22 0.73 1.82 0.11 0.52 0.77 0.06 2.08% 9.21%4.43% 13.02 3.12 0.55 3.39 4.85 2.84 0.39 23.95% 100.00%4.79% 15.92 0.88 0.64 4.91 6.86 0.89 0.52 5.53% 7.90%

12.79% 6.77 1.41 0.97 2.12 2.40 1.36 0.55 20.83% 48.28%4.87% 9.83 0.76 0.48 4.92 7.09 0.80 0.58 7.76% 6.71%1.50% ### 0.98 0.40 3.27 3.77 0.98 0.18 0.84% 7.90%3.68% 9.75 2.98 0.47 5.38 5.66 2.75 0.34 30.55% 100.00%7.34% 9.91 1.02 0.60 3.00 3.81 1.02 0.42 10.28% 18.18%2.69% 10.86 0.52 0.20 6.24 9.85 0.76 0.53 4.82% 3.79%

NA NA NA NA NA NA NA NA NA NA2.13% 6.47 1.84 0.10 3.12 3.33 1.74 0.08 28.38% 65.33%3.71% 13.11 2.52 0.46 3.96 4.60 2.34 0.31 19.23% 100.00%6.38% 13.17 1.22 0.95 8.29 20.40 1.08 2.27 9.23% 3.03%2.47% 12.02 0.84 0.41 7.33 29.23 0.94 1.19 6.97% 1.95%1.33% 19.18 0.93 0.26 8.05 18.45 0.96 0.44 4.86% 2.91%

11.33% 4.71 0.67 0.53 2.46 2.85 0.68 0.54 14.21% 14.16%0.02% 55.15 0.59 0.17 16.67 165.68 0.59 0.06 1.07% 0.11%6.05% 11.23 0.59 0.69 2.41 4.00 0.59 0.44 5.26% 6.62%

Page 256: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-0.20% ### 0.64 0.95 141.90 NA 0.64 0.88 0.25% -0.14%1.57% NA 0.47 0.21 8.18 48.36 0.76 0.76 2.00% 1.57%5.28% 11.51 0.27 0.58 6.05 6.56 0.28 0.35 2.39% 2.80%

11.39% 24.12 2.38 2.84 11.90 14.72 2.38 2.63 9.86% 11.55%5.57% 14.01 1.51 0.64 6.64 7.20 1.43 0.65 10.79% 12.73%

15.93% 19.04 0.86 2.75 8.91 15.08 0.91 3.95 4.54% 3.63%5.60% 20.72 1.09 0.72 9.77 26.00 1.03 2.14 5.26% 2.70%6.11% 12.84 1.62 0.71 10.06 11.76 1.34 0.97 12.58% 8.74%

17.25% 10.24 0.66 1.86 4.17 4.59 0.72 1.02 6.45% 8.75%3.19% 49.44 1.05 0.60 26.22 36.16 1.01 2.46 2.13% 1.32%4.43% 24.02 2.26 0.96 10.54 13.89 1.85 1.04 9.42% 8.88%0.25% 10.64 0.55 0.07 10.38 16.35 0.62 0.07 5.21% 1.99%0.35% ### 0.43 0.13 6.91 26.98 0.68 0.27 0.42% 0.80%1.91% 0.00 0.00 0.00 NA -0.24 0.06 -0.01 4.62% 3.10%

25.34% 7.35 1.37 1.93 11.86 16.05 1.08 6.15 18.69% 4.50%0.91% 18.48 0.47 0.25 3.89 13.69 0.50 0.20 2.55% 1.86%4.51% 23.47 0.80 1.12 7.63 12.62 0.81 0.98 3.40% 3.57%0.89% 11.82 0.42 0.11 7.17 25.49 0.73 0.36 3.55% 1.74%4.12% 17.72 1.52 0.78 9.15 9.15 1.43 0.71 8.56% 9.21%6.62% 12.81 1.09 0.67 2.59 3.47 1.09 0.41 8.54% 18.67%3.12% 55.04 1.56 1.17 8.28 15.42 1.50 1.01 2.83% 5.32%7.33% 6.63 1.11 0.48 3.28 3.96 1.10 0.48 16.77% 16.83%0.00% NA 2.19 0.41 12.25 34.30 1.54 0.58 0.00% 0.00%1.85% 18.57 0.57 0.28 2.96 5.52 0.60 0.19 3.08% 4.67%5.59% 0.00 0.00 0.00 1.27 2.77 0.50 0.28 11.21% 8.02%6.17% 19.79 2.33 1.10 8.18 9.72 2.09 0.97 11.77% 17.87%3.20% 10.47 0.61 0.38 4.95 10.04 0.69 0.47 5.84% 4.49%4.26% 3.67 0.73 0.11 11.00 11.56 0.96 0.95 19.81% 4.31%1.15% 48.94 0.99 0.31 14.01 30.20 0.99 0.75 2.01% 1.53%2.15% 34.28 1.04 0.79 7.76 20.09 1.04 0.75 3.02% 2.95%1.31% 38.24 0.82 0.37 4.13 15.59 0.82 0.35 2.15% 3.06%5.21% 12.78 2.51 0.95 10.22 14.27 2.09 1.06 19.62% 10.60%0.84% ### 2.17 0.27 12.06 36.07 1.22 0.73 1.58% 1.44%2.40% 31.16 NA 0.60 13.67 15.59 NA 0.41 NA NA3.94% 14.58 0.84 0.57 4.62 6.31 0.84 0.43 5.75% 7.32%4.21% 9.63 0.75 0.47 4.52 6.46 0.80 0.37 7.73% 7.99%3.21% 17.02 1.81 0.37 8.40 9.16 1.27 0.68 10.65% 6.27%3.14% 6.99 0.59 0.23 1.90 2.27 0.59 0.12 8.40% 11.02%1.59% 77.34 8.72 1.00 20.27 39.03 2.59 1.35 11.27% 3.39%2.81% 10.10 0.70 0.32 3.84 4.85 0.71 0.25 6.96% 7.31%2.72% 15.90 1.08 0.51 3.77 4.69 1.07 0.28 6.81% 11.18%3.64% 10.12 0.86 0.37 3.47 4.19 0.86 0.24 8.49% 12.13%3.02% 19.01 2.14 0.47 7.08 8.39 1.83 0.46 11.27% 14.34%2.71% 13.49 1.38 0.37 6.14 7.83 1.26 0.42 10.25% 8.61%3.02% 15.61 0.67 0.51 4.90 6.95 0.67 0.36 4.26% 4.88%

16.58% 13.79 1.86 2.38 7.22 8.00 1.86 2.27 13.47% 14.19%1.04% 12.75 1.00 0.11 8.74 12.41 1.00 0.28 7.81% 3.68%7.21% 30.91 1.20 1.92 52.83 71.58 1.06 5.32 3.88% 1.44%8.34% 2.12 0.71 0.16 7.37 7.68 0.92 0.64 33.66% 11.86%1.59% 13.03 1.92 0.24 6.60 8.09 1.63 0.24 14.73% 12.47%

11.94% 13.45 1.56 1.56 6.51 7.49 1.56 1.53 11.63% 12.34%10.56% 10.28 0.97 1.10 4.53 5.49 0.97 0.94 9.40% 10.77%

NA NA NA NA NA NA NA NA NA NA

Page 257: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

3.22% 15.96 3.14 0.52 6.38 7.23 3.11 0.43 19.68% 42.43%13.46% 35.78 1.42 1.57 9.96 24.70 1.08 5.78 3.97% 2.53%14.87% 7.78 1.64 0.90 10.01 10.29 1.13 2.77 21.07% 6.15%2.23% ### 0.78 0.51 5.55 8.02 0.79 0.37 0.70% 4.37%0.17% 9.90 0.40 0.12 8.46 30.49 0.47 0.13 4.02% 0.56%3.98% 30.46 1.44 1.07 8.39 9.66 1.25 1.17 4.71% 4.69%2.34% 13.92 0.54 0.34 2.90 3.63 0.54 0.16 3.86% 5.17%4.26% 13.71 3.19 0.47 6.00 7.92 2.23 0.54 23.28% 19.58%1.16% ### 4.53 0.72 18.43 22.80 4.48 0.67 3.94% 10.17%2.73% 27.69 2.19 0.73 5.62 7.14 2.16 0.52 7.90% 23.15%7.77% 12.27 1.84 0.98 5.65 6.53 1.84 0.87 14.97% 18.20%3.34% NA 1.22 0.72 8.16 19.76 1.17 0.66 4.58% 6.27%1.09% ### 6.10 1.95 13.18 34.02 4.30 2.00 2.17% 2.97%3.03% 13.27 1.31 0.39 6.79 9.60 1.19 0.55 9.85% 6.54%2.16% 37.41 4.05 0.87 20.22 23.40 3.79 0.80 10.83% 15.46%3.49% 20.47 1.05 0.72 5.04 10.36 1.04 0.64 5.12% 5.75%1.91% 14.46 0.99 0.25 8.10 12.28 0.99 0.40 6.85% 4.73%0.10% 37.97 0.44 0.13 10.62 20.79 0.54 0.06 1.15% 0.47%1.26% 21.67 0.67 0.22 9.46 23.07 0.83 0.50 3.08% 2.07%6.00% 13.01 1.39 0.70 4.06 6.41 1.22 0.79 10.66% 10.10%2.62% 8.94 0.69 0.23 2.89 5.88 0.74 0.28 7.77% 6.84%

24.03% 21.95 1.04 4.65 14.02 20.41 1.03 7.84 4.76% 3.14%6.09% 13.41 1.08 0.61 6.39 10.56 1.05 1.01 8.07% 6.34%3.15% 9.12 0.61 0.22 5.73 10.27 0.81 0.54 6.68% 4.61%0.00% NA 0.81 0.39 6.56 19.15 0.89 0.62 0.00% 0.00%3.94% 17.71 1.84 0.66 10.20 15.53 1.46 0.94 10.41% 6.17%1.97% 11.68 1.19 1.40 15.33 50.90 1.13 1.68 10.18% 1.35%4.49% 2.66 0.72 0.10 8.53 12.96 0.95 0.60 26.98% 7.02%5.16% 14.99 2.21 0.73 8.44 9.79 1.84 0.79 14.74% 13.19%4.91% 17.68 2.73 0.55 7.68 10.36 1.58 0.82 15.44% 10.53%2.22% 11.82 1.28 0.25 4.18 9.89 1.19 0.33 10.85% 8.11%5.42% 12.64 1.82 0.81 7.70 9.88 1.58 0.93 14.40% 9.66%0.27% 8.68 0.30 0.06 6.02 7.96 0.61 0.09 3.50% 1.24%6.74% 18.52 3.58 1.18 8.53 12.46 2.24 1.41 19.34% 11.90%

10.05% 6.69 0.78 0.67 NA -3.81 0.79 -0.64 11.62% NA2.17% 9.34 1.05 0.20 4.22 4.65 1.04 0.18 11.25% 13.15%5.14% 8.94 0.63 0.46 2.82 3.33 0.63 0.30 7.05% 9.00%5.79% 18.87 1.49 1.14 7.35 13.62 1.41 1.24 7.92% 6.70%4.06% 4.48 0.85 0.15 9.09 12.92 0.98 1.03 19.07% 3.86%9.11% 32.28 2.00 2.73 12.86 16.97 1.99 2.49 6.19% 8.09%5.58% 18.46 1.31 0.71 3.18 6.95 1.20 0.73 7.07% 9.81%3.01% NA 0.85 0.20 5.42 8.91 0.91 0.27 11.82% 9.94%2.47% 5.06 0.61 0.09 5.50 6.68 0.83 0.27 11.99% 7.49%1.94% NA 0.56 0.26 5.35 6.96 0.61 0.14 3.96% 5.68%5.17% 36.37 4.14 1.82 17.60 25.11 2.47 2.23 11.38% 6.09%5.87% 13.98 0.41 0.72 20.57 29.56 0.76 3.08 2.93% 1.42%0.71% 65.79 0.62 0.32 1.07 1.98 0.70 0.18 0.94% 1.88%2.45% 7.92 1.19 0.19 3.02 3.94 1.12 0.18 14.99% 16.18%8.67% 4.37 1.60 0.29 6.64 6.83 1.16 0.63 36.59% 16.43%3.51% 7.00 0.79 0.25 2.26 2.40 0.82 0.16 11.23% 15.61%9.51% 6.32 0.57 0.72 3.13 4.43 0.57 0.44 8.96% 9.61%2.91% 9.03 0.91 0.24 7.14 9.50 0.96 0.50 10.09% 5.57%2.95% 18.60 1.96 0.41 9.10 15.93 1.33 0.81 10.54% 4.89%

Page 258: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

6.23% 7.76 1.08 0.48 4.41 5.14 1.06 0.52 13.87% 12.79%10.29% 14.79 1.10 1.28 4.92 6.21 1.09 1.08 7.41% 10.58%5.57% 10.78 1.02 0.28 9.41 18.26 1.00 1.12 9.42% 4.98%4.66% 8.74 0.97 0.47 2.80 4.86 0.97 0.39 11.10% 11.55%7.98% 18.50 0.81 1.43 1.84 4.70 0.87 0.65 4.37% 8.07%

12.46% 43.57 5.16 5.20 18.55 22.94 4.76 4.85 11.85% 19.13%6.11% 63.05 13.62 3.63 30.81 39.09 5.27 4.06 21.60% 8.84%

10.38% 17.83 0.66 1.47 5.10 9.25 0.78 1.58 3.71% 4.46%7.35% 11.97 0.73 0.60 4.82 8.78 0.81 0.82 6.10% 7.04%5.91% 7.00 5.31 0.52 7.12 7.43 1.94 0.76 75.86% 17.29%3.11% 18.86 1.11 0.51 7.19 11.86 1.08 0.59 5.87% 5.75%-1.76% NA 1.39 0.07 NA NA 1.08 0.16 -47.36% -12.79%0.44% NA 0.61 0.03 13.20 15.74 0.81 0.07 8.07% 4.99%1.92% 22.07 0.98 0.36 5.36 10.86 0.99 0.44 4.44% 4.25%

24.33% 3.34 0.47 0.82 NA -9.35 0.55 -2.77 14.16% NA3.95% 18.37 0.49 0.49 5.38 12.25 0.61 0.52 2.68% 3.85%2.36% 6.72 0.81 0.18 2.01 2.37 0.84 0.09 12.08% 17.27%0.27% 12.75 0.46 0.03 19.61 23.28 0.74 0.10 3.61% 1.96%7.38% 17.94 2.73 1.33 7.42 7.78 2.73 1.00 15.23% 46.58%0.00% NA 0.31 0.07 8.53 25.33 0.64 0.16 0.00% 0.00%3.22% 18.71 1.32 0.54 7.16 9.62 1.29 0.51 7.04% 8.46%

17.21% 5.49 1.42 0.94 3.08 4.08 1.38 0.90 25.80% 27.72%1.42% 23.26 2.66 0.27 15.88 26.70 1.29 0.64 11.43% 3.02%

13.37% 14.18 1.41 1.49 60.92 68.49 1.03 14.62 9.97% 0.94%4.94% 10.63 2.70 0.42 8.56 11.95 1.45 0.74 25.36% 10.26%1.12% 50.88 1.71 0.71 22.50 49.54 1.35 1.05 3.37% 1.49%0.61% 14.02 0.68 0.07 5.11 6.38 0.72 0.07 4.84% 5.79%3.32% 6.79 1.09 0.29 7.73 8.67 1.04 0.50 16.01% 7.01%-5.72% 19.63 0.32 0.53 33.98 NA 0.57 0.57 1.61% -3.34%3.01% 7.60 0.43 0.23 5.40 9.75 0.63 0.44 5.65% 4.02%1.99% 41.71 0.85 0.58 17.09 27.01 0.89 0.80 2.03% 2.21%

18.70% ### 20.00 20.00 54.55 59.62 20.00 18.94 18.80% NA6.10% 29.63 1.76 1.63 9.13 19.90 1.54 1.95 5.93% 4.90%5.62% 14.58 1.44 0.70 7.11 10.57 1.28 0.96 9.90% 7.54%6.51% 10.10 1.12 0.65 2.97 3.34 1.12 0.36 11.06% 22.49%0.40% 18.22 0.45 0.30 19.01 29.97 0.48 0.22 2.45% 0.67%0.00% NA 2.09 0.68 7.74 45.16 1.71 0.76 0.00% 0.00%5.77% 18.14 1.71 1.03 7.13 12.30 1.63 1.03 9.44% 9.55%1.65% 24.84 1.37 0.36 9.96 12.93 1.31 0.39 5.53% 5.69%5.19% 8.38 0.73 0.60 5.05 5.51 0.74 0.48 8.69% 7.39%3.62% 16.70 1.10 0.55 5.80 7.93 1.09 0.34 6.57% 12.25%

13.34% 93.74 10.19 11.83 29.47 45.89 9.60 11.44 10.87% 17.28%4.10% 62.45 5.04 2.12 13.61 22.05 2.67 2.05 8.07% 11.63%7.20% 10.46 0.87 0.61 7.65 12.14 0.91 0.87 8.28% 7.44%2.97% 29.92 1.56 0.67 5.16 7.68 1.44 0.57 5.23% 8.91%

14.05% 16.63 2.23 2.11 6.93 7.99 2.22 1.81 13.44% 21.83%3.15% 10.73 0.96 0.45 6.52 8.64 0.97 0.48 8.94% 6.34%2.73% 24.72 0.71 0.55 6.77 9.50 0.72 0.51 2.85% 3.70%1.11% 37.99 2.32 0.28 15.19 24.82 1.39 0.50 6.11% 3.24%-1.18% NA 20.00 0.42 57.41 NA 1.99 0.79 -100.00% -3.16%2.56% 14.41 1.86 0.51 10.06 14.05 1.45 0.63 12.93% 6.43%3.74% 10.66 1.12 0.43 4.56 4.82 1.11 0.30 10.47% 14.54%8.14% 48.17 2.42 5.59 56.35 64.77 2.42 5.30 5.02% 4.02%

Page 259: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

6.28% 8.70 1.67 0.50 5.72 6.96 1.37 0.74 19.25% 11.68%7.80% 32.95 5.63 2.55 13.77 15.86 4.94 2.40 17.10% 25.87%3.86% ### 1.08 7.49 42.24 43.34 1.08 6.77 0.75% 0.62%5.06% 17.28 1.58 0.85 6.51 8.26 1.52 0.76 9.13% 11.42%4.04% 14.52 0.88 0.63 5.29 7.55 0.89 0.55 6.07% 6.40%1.65% NA 3.15 2.77 45.46 156.21 3.09 2.58 1.85% 2.39%1.47% 33.37 0.97 0.43 9.34 11.90 0.97 0.32 2.91% 4.35%1.61% 24.11 1.56 0.18 5.88 9.82 1.22 0.35 6.46% 5.59%1.94% 9.50 0.33 0.15 5.48 5.72 0.68 0.49 3.51% 2.46%1.55% NA 0.67 0.39 10.29 25.27 0.69 0.39 2.48% 2.65%2.74% 8.52 0.67 0.19 6.35 9.44 0.84 0.44 7.89% 5.15%

15.16% 21.95 3.35 3.21 14.06 14.53 3.35 2.40 15.25% 100.00%-31.44% NA 1.94 2.54 NA NA 1.94 2.00 -24.35% -40.71%1.86% ### 3.05 1.69 12.53 124.70 1.54 2.33 2.92% 1.57%4.67% 14.32 1.54 0.67 6.45 10.12 1.32 0.86 10.76% 7.45%3.25% 21.11 1.49 0.61 7.12 8.76 1.49 0.51 7.07% 10.64%9.36% 21.13 2.50 1.40 7.59 13.23 1.63 2.13 11.81% 7.24%1.11% 20.34 0.44 0.13 5.05 5.47 0.44 0.10 2.16% 4.21%0.98% 28.10 1.01 0.28 11.51 22.67 1.00 0.56 3.60% 1.76%1.57% 26.34 1.01 0.43 6.35 10.46 1.01 0.33 3.83% 4.87%-0.50% NA 1.35 0.37 97.18 NA 1.25 0.39 -2.18% -1.68%6.24% 6.98 1.22 0.66 4.32 5.32 1.19 0.56 17.43% 13.97%1.07% 11.03 0.82 0.11 6.69 7.46 0.86 0.11 7.46% 8.35%0.13% 24.64 1.29 0.06 12.38 65.43 1.08 0.18 5.22% 0.78%

15.53% 25.68 3.08 3.97 5.84 6.94 3.08 1.78 11.99% NA0.49% 17.47 0.97 0.17 11.53 29.63 0.98 0.28 5.54% 1.73%

12.79% 13.38 0.87 1.58 4.43 6.75 0.91 1.50 6.49% 7.36%1.33% 10.78 0.29 0.15 0.99 2.35 0.30 0.03 2.68% 3.24%8.06% 11.08 0.48 1.05 4.29 9.50 0.70 1.74 4.31% 2.80%

15.14% 20.66 4.22 3.14 8.68 8.89 4.22 2.36 20.44% NA4.39% 20.14 1.24 0.88 6.62 9.25 1.24 0.68 6.14% 8.57%1.93% 24.59 0.79 0.18 7.49 12.45 0.93 0.52 3.21% 3.42%

10.07% 18.40 2.35 1.93 9.16 11.49 2.35 1.79 12.77% 14.65%7.73% 7.47 1.02 0.60 3.57 4.02 1.02 0.49 13.69% 16.21%

NA NA NA NA NA NA NA NA NA NA2.90% 11.18 1.29 0.22 3.73 4.46 1.18 0.26 11.54% 13.86%8.57% 18.57 1.42 1.14 10.19 26.44 1.10 3.56 7.63% 2.66%1.84% 35.33 1.62 0.18 6.96 20.88 1.13 0.49 4.58% 4.42%

12.67% 8.18 1.14 0.88 3.33 7.11 1.09 0.99 13.97% 14.36%8.55% 8.04 1.11 0.70 3.94 4.54 1.10 0.69 13.82% 13.70%1.26% 11.83 1.36 0.17 11.67 13.27 1.17 0.28 11.48% 5.33%

18.40% 20.92 6.76 3.84 9.66 10.49 6.76 3.47 32.32% 90.59%1.44% 13.44 0.76 0.12 13.36 17.24 0.93 0.48 5.68% 2.78%1.75% 16.67 0.78 0.55 5.79 18.29 0.84 0.64 4.69% 2.21%0.00% NA 0.49 0.56 NA NA 0.49 -0.01 0.00% 0.00%5.42% 9.05 0.69 0.37 3.10 6.09 0.76 0.43 7.67% 9.19%4.23% 17.04 1.90 0.81 11.91 12.98 1.45 0.97 11.17% 7.23%0.62% ### 0.56 0.78 1.01 2.33 0.56 0.16 0.04% 0.80%2.40% 7.78 0.69 0.18 5.79 10.75 0.84 0.42 8.84% 4.80%3.15% 23.63 0.67 0.37 8.40 12.83 0.83 0.84 2.84% 3.08%0.55% 5.59 0.91 0.27 24.91 120.50 0.98 0.96 16.36% 0.56%9.55% 25.92 4.12 2.00 9.91 10.48 3.91 1.74 15.88% 42.11%7.80% 9.35 1.76 0.87 4.91 7.87 1.55 0.93 18.78% 14.02%

Page 260: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

7.65% 6.48 1.02 0.36 9.72 9.80 1.00 1.34 15.79% 5.73%5.88% 7.54 0.61 0.45 3.23 4.03 0.62 0.37 8.05% 8.89%6.21% 42.13 5.33 2.17 11.82 16.08 5.33 1.73 12.65% NA1.65% 4.42 0.52 0.07 3.98 4.06 0.68 0.12 11.67% 9.10%0.64% 13.88 0.64 0.48 2.53 5.95 0.64 0.09 4.61% 1.82%6.40% 15.37 1.74 0.97 5.85 9.16 1.69 0.92 11.32% 12.70%1.57% 37.67 1.23 0.58 8.46 19.15 1.22 0.55 3.27% 3.58%3.18% 8.95 1.76 0.18 4.25 8.27 1.24 0.38 19.69% 10.71%

10.89% 19.20 3.64 2.11 9.76 10.07 3.59 1.84 18.95% 35.15%1.06% 57.68 0.57 0.44 9.25 11.94 0.62 0.52 0.99% 1.25%2.40% NA 1.03 0.36 2.59 17.80 1.02 0.43 5.71% 5.78%1.97% 12.04 0.73 0.24 4.82 9.30 0.84 0.38 6.03% 4.18%1.27% 0.00 0.00 0.00 2.28 6.33 0.46 0.12 7.45% 4.81%5.85% 21.54 1.97 1.08 6.15 8.56 1.97 0.85 9.14% 18.39%4.18% 37.36 1.33 0.94 7.32 9.66 1.33 0.80 3.56% 7.38%

23.98% 21.63 2.91 5.50 10.45 11.13 2.91 4.32 13.45% 33.79%6.30% 26.04 3.45 1.58 10.39 12.12 3.22 1.50 13.23% 16.54%7.18% 11.36 1.28 0.75 3.46 5.19 1.27 0.59 11.24% 16.96%1.31% 22.11 2.59 0.25 11.81 18.53 1.60 0.39 11.69% 5.44%0.24% ### NA 0.12 7.99 29.84 NA 0.30 NA 1.57%3.04% 9.92 0.85 0.35 1.40 1.74 0.85 0.10 8.57% 18.66%5.52% 12.66 1.19 0.66 7.30 13.34 1.12 0.94 9.43% 6.64%

23.08% 29.01 2.34 6.64 29.83 31.33 1.33 12.38 8.07% 2.69%4.83% 12.72 1.15 0.55 3.36 3.83 1.13 0.40 9.02% 14.63%1.96% 11.70 0.84 0.25 4.45 15.10 0.92 0.51 7.17% 3.51%

30.09% 11.19 0.79 1.69 8.31 8.47 0.93 4.52 7.07% 6.06%4.38% 4.68 0.70 0.20 2.90 2.95 0.82 0.22 14.87% 14.10%8.76% 4.36 0.73 0.38 2.00 2.02 0.81 0.33 16.86% 18.88%8.49% NA 0.81 0.08 0.48 0.62 0.86 0.05 77.60% 100.00%6.79% 6.33 2.72 0.50 5.77 6.46 2.35 0.44 43.02% 54.57%3.77% 21.62 2.39 0.81 9.47 13.44 2.13 0.84 11.07% 10.09%3.60% 16.67 1.48 0.61 8.47 13.13 1.29 0.81 8.88% 5.91%2.92% 17.78 0.85 0.54 5.79 8.82 0.87 0.48 4.79% 5.10%4.98% 62.20 8.28 3.31 38.70 61.52 7.04 3.09 13.31% 28.10%5.11% 58.89 3.39 1.71 19.14 23.81 2.24 2.07 5.76% 5.93%1.63% 20.91 0.88 0.27 2.29 4.00 0.88 0.15 4.23% 8.67%0.64% NA 0.83 0.43 10.61 57.18 0.86 0.37 1.03% 1.42%-2.79% NA 0.89 0.37 9.45 NA 0.92 0.39 -7.28% -6.35%12.52% 42.37 3.76 5.48 19.03 22.36 3.76 4.45 8.87% 29.67%2.18% 36.12 2.31 0.67 12.78 23.17 1.38 1.27 6.40% 2.44%0.86% 28.53 1.08 0.19 11.78 24.41 1.04 0.39 3.79% 2.28%2.34% 14.76 0.98 0.26 7.65 8.18 0.99 0.66 6.62% 3.50%3.03% 11.74 0.99 0.30 8.04 11.09 0.99 0.56 8.42% 5.34%3.97% 8.47 0.88 0.38 4.17 4.28 0.89 0.30 10.34% 11.20%2.10% 17.61 0.81 0.39 8.24 9.77 0.81 0.30 4.58% 5.28%2.03% 5.46 0.40 0.10 3.36 5.70 0.62 0.20 7.28% 5.77%2.25% 11.46 0.74 0.24 5.08 13.72 0.85 0.44 6.46% 4.27%-0.11% 35.98 0.57 0.09 8.60 NA 0.83 0.29 1.59% -0.29%0.42% 17.12 4.87 0.10 10.49 17.64 2.58 0.08 28.45% 100.00%6.20% 26.00 2.74 0.92 11.03 19.39 1.38 1.97 10.54% 4.48%1.17% 15.88 0.64 0.17 6.52 12.29 0.77 0.29 4.06% 3.07%

11.37% 8.83 1.05 0.99 3.72 4.55 1.05 0.82 11.94% 14.74%3.72% 16.11 0.80 0.70 7.91 9.45 0.82 0.68 4.96% 4.35%

Page 261: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2.16% 22.73 0.84 0.40 7.34 17.63 0.90 0.68 3.68% 2.86%4.69% 7.25 0.46 0.38 1.97 3.20 0.47 0.27 6.28% 6.51%9.53% 25.66 2.19 2.31 10.29 13.16 2.19 2.09 8.52% 11.41%3.78% 17.25 1.28 0.69 6.28 10.33 1.25 0.74 7.45% 6.45%3.18% 12.68 0.62 0.49 4.30 8.27 0.66 0.43 4.91% 4.34%1.68% 82.94 0.78 0.36 5.42 10.41 0.87 0.58 0.94% 2.49%4.09% 16.94 0.91 0.72 7.01 10.22 0.92 0.74 5.37% 5.03%2.88% 34.19 1.42 0.32 6.75 9.02 1.15 0.64 4.15% 5.26%3.48% 22.09 0.77 0.81 5.99 10.01 0.79 0.61 3.50% 4.12%1.74% 65.59 1.14 0.81 6.84 19.89 1.12 0.81 1.74% 2.47%1.25% 6.80 0.43 0.10 2.92 3.41 0.57 0.08 6.37% 5.90%5.54% 9.98 1.37 0.53 4.04 4.80 1.35 0.44 13.70% 18.48%3.67% 9.12 0.81 0.30 4.53 8.07 0.86 0.43 8.83% 7.28%5.09% 7.82 0.72 0.42 4.19 6.25 0.78 0.49 9.26% 7.80%2.57% 20.25 0.71 0.49 4.12 4.65 0.71 0.22 3.49% 6.08%9.76% 10.72 1.03 1.15 4.16 5.58 1.03 0.88 9.60% 11.56%1.54% 13.54 0.53 0.20 4.16 11.28 0.67 0.31 3.90% 3.19%5.13% 9.88 1.99 0.37 4.45 5.91 1.31 0.56 20.11% 13.74%2.58% 28.56 2.12 0.70 11.89 18.70 1.66 0.79 7.43% 6.21%

10.81% 5.53 0.63 0.60 0.11 0.13 0.63 0.02 11.48% 29.14%1.23% 35.56 3.33 0.37 12.79 15.93 2.91 0.36 9.36% 12.73%2.75% 1.11 NA 0.02 NA -4.32 NA -0.12 NA NA2.30% 12.90 0.73 0.29 2.30 2.65 0.74 0.11 5.66% 10.66%3.06% 25.84 3.32 1.35 17.78 30.94 1.97 1.88 12.83% 3.28%2.63% 7.65 0.83 0.53 7.52 11.65 0.86 0.45 10.85% 4.71%3.60% 10.48 0.73 0.32 3.66 4.83 0.73 0.30 6.96% 8.53%1.36% 18.21 0.55 0.21 4.38 5.29 0.55 0.14 3.04% 4.39%4.57% 6.85 1.54 0.18 3.40 6.13 1.21 0.31 22.51% 18.39%2.89% 11.74 0.74 0.21 2.40 4.39 0.76 0.18 6.34% 11.59%0.95% 69.01 2.85 0.31 12.24 23.32 1.59 0.52 4.13% 2.96%1.97% 15.30 1.62 0.31 4.05 10.26 1.35 0.37 10.56% 7.90%

-10.42% NA 4.38 0.50 NA NA 2.10 0.70 -97.57% -33.26%3.28% 7.90 0.67 0.27 3.09 6.10 0.77 0.35 8.48% 6.83%0.99% 9.22 0.36 0.08 5.41 7.50 0.64 0.18 3.90% 3.02%3.43% 18.46 0.83 0.70 4.12 6.90 0.84 0.46 4.50% 5.64%

10.09% 21.34 0.82 1.85 7.52 17.93 0.89 2.54 3.85% 3.43%8.63% 13.58 1.42 1.22 5.66 7.18 1.41 0.96 10.44% 14.39%7.18% 20.63 0.57 1.41 3.95 6.59 0.57 0.83 2.75% 3.76%

NA NA NA NA NA NA NA NA NA NA11.48% 15.95 0.88 1.34 NA -1.41 0.91 -0.17 5.50% 100.00%1.63% 17.25 0.55 0.33 2.35 4.40 0.56 0.14 3.22% 3.97%2.50% 11.57 0.43 0.19 1.37 2.13 0.48 0.09 3.71% 7.15%0.00% NA 0.70 0.48 15.46 35.74 0.80 0.77 0.00% 0.00%9.29% 88.76 20.00 8.24 46.52 49.77 20.00 8.13 42.29% 87.64%1.92% NA 1.66 0.16 6.87 10.41 1.26 0.20 18.21% 14.00%6.09% 10.62 1.41 0.45 7.36 9.21 1.24 0.63 13.27% 12.29%

13.77% 15.50 1.34 2.07 7.90 8.32 1.31 2.04 8.66% 9.08%0.00% NA 0.82 0.38 2.86 3.98 0.83 0.21 0.00% 0.00%7.82% 22.29 4.22 1.46 11.31 11.55 2.26 1.62 18.91% 15.37%

54.65% 2.60 1.05 1.06 0.54 0.55 1.03 0.50 40.44% 100.00%-0.28% NA 2.73 0.21 20.22 NA 1.33 0.52 -8.06% -0.72%8.42% 4.59 1.43 0.40 7.91 9.14 1.17 0.77 31.21% 12.98%2.90% 10.15 1.22 0.27 7.08 12.08 1.09 0.59 12.05% 5.39%

Page 262: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

4.19% 7.29 0.90 0.26 5.59 8.33 0.95 0.57 12.32% 6.95%3.71% 19.02 1.34 0.61 7.79 10.20 1.27 0.59 7.05% 8.46%3.18% 5.49 0.63 0.19 2.44 2.61 0.64 0.15 11.47% 12.24%4.22% 32.89 4.48 1.35 20.13 22.68 2.88 1.57 13.62% 8.12%6.45% 14.66 1.39 0.76 6.74 10.89 1.19 1.26 9.51% 6.20%1.40% NA 0.89 0.61 14.03 63.38 0.93 0.89 1.12% 1.45%2.98% 26.66 0.50 0.96 3.01 7.89 0.51 0.35 1.87% 2.27%3.63% 15.00 1.05 0.49 5.14 12.15 1.03 0.68 7.00% 5.48%

10.06% 17.85 4.20 1.78 7.70 8.53 4.14 1.54 23.54% 55.97%31.95% 6.84 1.12 2.30 3.66 49.95 1.01 20.00 16.42% 1.27%5.04% NA 1.59 0.45 7.96 11.44 1.27 0.76 16.67% 8.53%1.32% 8.59 0.83 0.11 5.15 8.40 0.92 0.21 9.64% 5.65%0.00% NA 1.00 1.45 2.23 2.49 1.00 0.37 0.00% 0.00%-3.30% NA 0.54 0.83 50.87 NA 0.54 0.78 -2.16% -2.24%-0.20% 33.61 0.60 0.33 92.60 NA 0.64 0.23 1.80% -0.45%13.63% 8.39 1.04 1.42 1.33 1.41 1.04 0.33 12.40% 50.43%19.86% 13.57 4.39 2.64 5.60 5.71 4.39 2.00 32.32% NA

NA NA NA NA NA NA NA NA NA NA23.83% 60.69 9.49 19.17 33.46 34.40 9.49 17.15 15.64% NA2.36% 8.48 0.67 0.19 6.12 7.60 0.80 0.34 7.95% 5.46%0.89% 15.29 0.38 0.24 11.25 31.38 0.73 0.72 2.50% 0.80%6.60% 9.63 2.81 0.60 3.55 3.98 2.51 0.48 29.20% 74.13%4.12% 7.38 2.02 0.40 7.35 10.32 1.56 0.43 27.31% 18.16%8.01% 13.69 0.94 0.87 3.75 3.93 0.94 0.60 6.87% 12.21%2.49% 19.10 2.95 0.47 13.67 19.43 1.83 0.59 15.44% 8.97%-1.75% NA 0.64 0.67 7.16 NA 0.67 0.38 -1.80% -2.30%20.96% 3.75 0.72 0.84 NA -0.03 0.91 -0.01 19.20% 65.94%4.41% 16.52 0.64 0.74 5.68 9.26 0.71 0.80 3.90% 3.64%2.80% 15.13 0.65 0.47 4.90 7.60 0.72 0.52 4.32% 3.63%5.31% 27.45 1.18 1.08 6.71 9.99 1.17 0.79 4.30% 8.55%3.96% 6.10 0.38 0.14 2.07 3.78 0.61 0.24 6.30% 8.37%

13.72% 9.42 2.39 1.39 3.59 4.21 2.27 0.99 25.32% 74.85%8.40% NA 2.94 0.66 11.39 19.80 1.23 1.66 35.21% 6.83%

19.28% 28.52 4.17 5.53 8.45 9.64 4.17 3.18 14.62% NA7.66% 4.71 0.57 0.37 4.64 5.82 0.69 0.59 12.12% 8.79%1.14% 93.03 1.18 0.85 11.85 45.14 1.08 1.53 1.27% 0.81%1.49% 15.29 0.69 0.16 6.02 14.74 0.85 0.37 4.50% 3.39%

13.75% 9.27 1.50 1.20 7.49 7.59 1.20 1.85 16.18% 9.49%-1.74% 12.82 0.52 0.24 NA NA 0.74 0.53 4.08% -2.34%6.39% 9.55 0.55 0.82 1.97 2.81 0.55 0.27 5.74% 6.75%4.71% NA 1.26 1.37 37.82 68.07 1.08 3.21 2.41% 1.61%1.95% NA 2.67 0.05 9.24 17.00 1.08 0.33 71.22% 6.49%3.06% 14.40 0.85 0.42 7.53 10.68 0.90 0.57 5.91% 4.75%4.62% ### 8.84 4.87 30.94 43.63 8.84 4.62 8.72% 15.64%2.19% 17.18 2.11 0.54 11.83 16.94 1.47 0.71 12.30% 5.17%8.43% 8.45 0.97 0.60 11.49 11.61 0.99 0.99 11.49% 8.40%2.60% 20.47 1.04 0.32 11.61 24.78 1.02 0.65 5.08% 4.11%-0.34% NA 0.60 0.05 NA NA 0.89 0.20 -8.45% -1.47%3.60% 10.24 3.55 0.37 5.68 6.88 2.46 0.42 34.67% 23.27%1.88% ### 0.45 0.82 8.12 27.37 0.53 0.96 0.45% 0.96%5.06% NA 3.35 2.64 43.61 59.90 2.24 3.03 4.48% 4.30%

16.08% 18.92 0.94 2.73 4.53 8.16 0.95 2.62 4.95% 5.72%3.53% 12.53 0.77 0.62 7.68 13.66 0.81 0.78 6.12% 3.65%

Page 263: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1.07% 14.96 1.41 0.19 3.57 4.29 1.41 0.08 9.42% 50.63%3.38% 5.57 0.67 0.17 3.39 9.88 0.85 0.45 11.98% 6.35%2.09% 21.24 1.20 0.43 6.88 10.27 1.17 0.38 5.66% 6.73%6.19% 15.34 2.23 0.85 6.89 8.68 1.62 0.91 14.54% 13.86%0.10% ### 1.79 1.02 10.78 17.39 1.67 0.99 0.05% 0.18%

15.02% 16.87 0.78 2.40 2.84 7.52 0.81 1.84 4.60% 5.94%4.03% 7.04 0.72 0.25 4.04 6.04 0.83 0.44 10.25% 7.57%2.15% 5.82 0.60 0.12 4.84 4.97 0.73 0.19 10.32% 8.02%-0.64% NA 0.93 0.26 52.25 NA 0.94 0.29 -2.55% -2.11%4.33% 11.68 1.79 0.53 4.67 6.06 1.72 0.46 15.29% 19.38%1.30% 18.66 1.06 0.21 5.22 6.59 1.06 0.15 5.67% 9.54%2.27% 11.18 0.81 0.28 7.26 8.17 0.86 0.34 7.29% 5.59%1.78% 16.52 1.50 0.23 8.45 16.05 1.18 0.46 9.08% 4.62%1.96% 12.61 1.58 0.24 6.23 8.43 1.36 0.31 12.53% 9.00%7.56% 7.92 1.88 0.43 3.55 3.85 1.45 0.57 23.75% 20.57%5.10% 0.00 0.00 0.00 NA -0.49 0.20 -0.04 5.45% 5.07%1.47% 18.53 1.37 0.23 12.87 24.06 1.10 0.67 7.38% 2.41%

12.63% 23.98 2.55 3.00 9.27 13.02 2.39 2.69 10.65% 14.66%6.83% 15.97 1.14 0.79 13.16 20.14 1.04 2.36 7.13% 3.02%6.38% 13.34 1.64 0.75 6.90 7.89 1.45 0.89 12.29% 10.70%0.95% 8.13 0.95 0.07 11.17 12.24 0.98 0.19 11.72% 4.82%0.85% 11.82 0.93 0.12 5.12 5.97 0.93 0.08 7.84% 9.56%3.92% 6.82 0.62 0.25 4.42 6.49 0.79 0.42 9.12% 6.80%3.91% 9.95 1.33 0.37 12.92 14.31 1.08 0.93 13.38% 4.67%1.60% 14.95 0.90 0.17 4.31 6.42 0.94 0.23 6.03% 6.32%8.84% 8.21 0.67 0.66 2.08 2.29 0.67 0.32 8.19% 13.79%3.37% 7.11 0.50 0.37 6.17 10.80 0.61 0.52 6.99% 3.75%

14.75% 16.48 2.84 2.47 8.35 9.35 2.79 2.24 17.25% 22.92%2.42% 11.09 0.30 0.19 2.21 3.36 0.44 0.20 2.74% 3.76%8.21% 7.06 9.72 0.33 5.29 5.56 2.01 0.50 100.00% 40.83%0.66% 9.13 1.02 0.09 9.68 10.68 1.01 0.13 11.16% 5.04%0.30% NA 1.39 0.15 27.23 151.00 1.09 0.45 -4.20% 0.73%0.67% 10.45 0.30 0.04 1.22 1.45 0.61 0.03 2.91% 5.30%6.48% 14.00 0.83 0.93 2.33 3.55 0.83 0.41 5.95% 10.82%2.27% 36.16 0.66 1.78 17.44 28.58 0.66 1.28 1.82% 1.03%

17.65% 21.17 1.43 3.01 14.62 21.35 1.16 6.45 6.77% 3.19%1.80% 18.05 1.09 0.28 8.22 13.75 1.05 0.48 6.05% 3.95%8.61% 52.61 8.51 3.93 19.98 21.68 7.17 3.56 16.18% 89.46%2.78% 14.58 0.77 0.45 5.12 8.57 0.77 0.34 5.25% 5.82%2.76% 14.07 1.13 0.38 4.88 9.29 1.08 0.47 8.00% 6.50%0.84% 22.86 0.58 0.46 22.91 25.95 0.59 0.36 2.54% 1.21%5.21% 17.44 1.86 0.79 6.58 8.81 1.64 0.82 10.69% 11.42%

18.16% 8.20 0.73 1.48 NA -1.09 0.76 -0.32 8.91% 78.70%12.18% 18.51 0.69 2.25 4.28 7.52 0.70 1.46 3.75% 4.99%9.64% 8.18 0.27 0.80 2.39 3.21 0.27 0.56 3.29% 3.53%6.53% 12.01 1.79 1.05 10.78 11.78 1.69 1.03 14.89% 11.46%4.50% 14.93 1.29 0.67 3.04 3.14 1.29 0.26 8.63% 41.54%1.01% 14.64 0.65 0.15 9.12 13.06 0.82 0.32 4.41% 2.52%-7.03% NA 1.18 0.80 NA NA 1.11 -2.01 -10.40% NA13.99% 9.90 0.80 1.47 2.03 2.12 0.80 0.51 8.12% 16.17%1.74% 18.68 1.29 0.29 6.84 15.08 1.17 0.43 6.93% 4.79%

12.87% 11.85 1.67 1.50 5.39 6.48 1.67 1.28 14.08% 18.88%4.67% 12.73 0.81 0.60 4.79 6.93 0.81 0.49 6.33% 7.38%

Page 264: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

10.96% 6.49 1.49 0.72 2.36 2.44 1.47 0.45 23.01% 50.67%4.74% 9.58 0.92 0.37 7.01 8.13 0.96 0.63 9.62% 7.21%

20.52% 19.30 1.95 4.04 7.42 9.00 1.95 2.96 10.08% 20.56%14.19% 17.33 1.19 2.37 12.33 18.34 1.08 4.36 6.86% 3.56%7.18% NA 0.69 0.48 9.41 16.04 0.86 1.15 8.19% 5.26%1.17% 14.73 0.45 0.21 6.90 35.15 0.76 0.75 3.08% 1.18%8.72% 23.93 1.46 2.34 13.17 15.79 1.46 2.34 6.10% 5.44%

14.57% 21.44 3.29 3.09 10.02 12.03 3.19 2.86 15.35% 20.52%0.00% NA 0.87 0.66 5.14 12.49 0.87 0.63 0.00% 0.00%2.41% 26.90 1.22 0.43 6.36 11.61 1.18 0.49 4.55% 5.86%

13.11% 11.04 0.69 1.41 3.39 77.18 0.96 17.00 6.21% 0.74%5.42% 15.76 2.12 0.82 6.18 9.28 1.96 0.82 13.44% 13.93%6.28% 18.86 3.58 0.91 7.93 10.38 2.38 1.07 18.96% 14.98%2.94% 11.98 1.45 0.33 5.33 6.27 1.45 0.30 12.07% 15.04%2.80% 18.56 1.22 0.52 5.97 10.05 1.22 0.49 6.59% 7.12%8.64% 15.06 1.71 1.29 8.31 10.15 1.67 1.27 11.36% 11.68%4.54% 15.84 1.30 0.69 4.49 5.73 1.28 0.46 8.23% 15.22%0.35% NA 1.08 0.26 5.86 25.83 1.04 0.46 1.16% 0.79%1.25% 41.83 0.62 0.60 6.86 15.32 0.64 0.60 1.48% 1.29%2.60% NA 0.52 0.29 4.21 8.59 0.52 0.22 4.62% 5.30%4.91% 24.36 2.71 0.83 8.98 12.99 1.81 1.10 11.12% 8.53%4.47% 8.44 0.98 0.32 4.62 5.02 0.99 0.42 11.64% 10.48%0.86% 28.22 0.76 0.23 8.88 14.62 0.80 0.26 2.70% 2.57%1.58% 29.19 0.86 0.54 5.44 20.31 0.87 0.52 2.94% 2.59%3.51% 14.75 2.08 0.51 7.16 8.22 2.08 0.50 14.08% 14.55%2.80% 41.63 1.35 0.92 8.61 17.40 1.31 1.00 3.24% 3.65%

14.39% 10.13 1.55 1.32 4.04 5.29 1.55 1.26 15.35% 18.31%2.28% 19.07 0.97 0.43 7.32 12.03 0.98 0.46 5.10% 4.78%1.38% 97.78 1.86 0.34 10.64 17.52 1.28 0.59 1.90% 3.17%5.12% 8.61 1.17 0.43 2.28 2.69 1.17 0.23 13.64% 30.82%2.35% 13.87 1.53 0.32 6.13 7.24 1.44 0.32 11.02% 11.30%4.75% 5.11 0.59 0.58 7.32 11.16 0.72 0.86 11.50% 3.75%

13.18% 20.26 1.53 2.69 7.82 11.58 1.48 2.57 7.54% 8.02%0.27% 73.54 1.68 0.30 86.36 99.10 1.68 0.29 2.28% 1.55%2.01% 8.30 0.53 0.19 2.71 3.34 0.53 0.12 6.42% 7.06%0.93% 39.02 0.40 0.28 1.99 6.33 0.40 0.15 1.02% 1.62%0.13% ### 0.68 0.33 4.67 28.42 0.68 0.27 0.25% 0.30%8.07% 14.43 1.08 0.89 8.14 16.44 1.03 2.15 7.51% 3.87%1.82% 35.25 0.69 0.29 6.23 23.83 0.88 1.01 1.95% 1.59%1.02% 24.52 0.55 0.15 6.43 22.51 0.82 0.54 2.23% 1.53%0.56% NA 0.64 0.24 12.04 51.66 0.78 0.44 0.81% 0.97%5.00% 54.54 0.80 2.61 6.32 36.71 0.85 2.85 1.46% 1.42%

12.68% 11.54 0.79 1.34 2.32 4.31 0.86 0.88 6.81% 10.14%3.57% 14.16 1.33 0.44 4.67 5.39 1.27 0.38 9.41% 13.43%3.48% 25.23 0.78 0.70 9.07 19.66 0.86 1.12 3.08% 2.64%

17.76% 10.96 1.40 2.01 4.95 8.04 1.18 2.54 12.78% 9.02%0.60% 17.29 0.44 0.21 3.22 6.15 0.44 0.07 2.53% 1.75%4.26% 9.83 1.26 0.32 4.20 6.42 1.14 0.41 12.83% 12.29%7.13% 28.53 1.33 1.01 7.70 23.48 1.10 2.68 4.67% 2.94%2.35% 13.03 0.40 0.36 2.78 13.42 0.50 0.50 3.04% 2.25%4.32% 20.08 2.14 0.60 10.26 16.32 1.65 0.73 10.68% 10.52%8.44% 15.70 1.65 1.45 7.79 10.50 1.51 1.51 10.50% 8.97%0.49% 18.98 0.47 0.10 0.19 0.27 0.47 0.00 2.47% 4.11%

Page 265: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

5.25% 10.53 1.39 0.56 7.55 10.85 1.21 0.83 13.21% 7.78%8.91% 12.70 3.06 1.13 6.10 7.12 2.90 1.12 24.09% 24.99%6.97% 5.87 0.58 0.30 2.58 4.41 0.72 0.52 9.84% 9.45%8.78% 3.54 0.84 0.30 4.89 4.95 0.94 0.74 23.85% 11.07%6.25% 23.61 2.12 1.32 10.37 13.25 1.92 1.34 9.00% 9.83%6.37% 13.15 0.91 0.88 4.78 5.17 0.91 0.59 6.90% 9.41%-0.17% ### 0.59 0.74 21.92 NA 0.59 0.49 0.53% -0.17%8.32% 9.69 1.02 0.82 2.70 3.30 1.02 0.47 10.53% 18.20%1.31% 37.18 1.38 0.36 8.16 12.72 1.29 0.37 3.72% 4.91%3.18% 9.26 0.23 0.17 17.54 18.54 0.69 1.09 2.53% 1.91%7.12% 9.16 1.26 0.65 5.15 6.34 1.23 0.56 13.80% 16.89%2.29% 42.80 1.11 0.89 10.44 20.71 1.11 0.74 2.59% 3.54%3.77% 12.85 1.35 0.48 5.12 5.29 1.32 0.36 10.49% 16.17%

-61.16% NA NA 0.81 NA NA NA -3.79 NA NA4.36% 7.93 0.52 0.28 5.93 8.39 0.66 0.40 6.60% 6.66%

21.44% 17.68 4.04 3.78 9.43 12.63 4.04 3.47 22.83% 34.19%11.40% 12.52 5.91 1.90 14.91 15.91 5.91 1.81 47.18% 48.15%1.61% 5.85 0.88 0.09 NA -2.13 0.91 -0.06 15.11% NA5.57% 4.68 1.18 0.17 10.87 11.58 1.02 1.11 25.30% 5.14%3.95% 12.86 0.62 0.55 5.36 7.72 0.68 0.57 4.79% 4.30%2.95% 7.27 0.60 0.23 4.97 7.11 0.73 0.36 8.29% 5.71%

13.90% 16.03 0.60 2.06 3.57 6.20 0.67 1.43 3.72% 4.92%20.77% 11.70 0.67 2.07 5.17 5.25 0.77 1.82 5.69% 7.27%-68.26% NA 2.91 5.93 NA NA 1.87 8.10 -42.58% -16.25%1.81% 9.18 0.66 0.16 4.10 6.12 0.71 0.17 7.15% 7.11%3.01% 6.42 0.38 0.16 2.10 4.82 0.57 0.30 5.93% 5.32%4.03% 10.10 1.46 0.41 5.38 9.39 1.31 0.47 14.50% 11.80%0.00% NA 0.46 0.15 7.25 NA 0.48 0.06 0.00% 0.00%-9.48% NA 0.53 0.56 NA NA 0.69 0.74 -9.33% -7.71%11.73% 20.73 3.67 2.51 9.73 14.24 3.50 2.46 17.71% 18.48%25.31% 6.96 1.16 1.83 3.20 66.15 1.01 20.00 16.73% 0.98%4.65% 26.29 2.10 0.94 7.92 10.03 1.86 0.94 8.00% 10.49%6.33% 16.15 0.54 0.80 4.75 7.70 0.59 0.86 3.35% 4.11%2.29% 6.05 1.37 0.14 2.36 2.55 1.23 0.06 22.69% 95.52%2.72% NA 0.82 0.20 4.53 10.46 0.90 0.28 10.07% 8.30%

11.17% 10.21 1.06 0.85 3.34 28.14 1.01 4.74 10.39% 2.38%-85.23% NA 0.89 5.87 NA NA 0.89 3.66 -12.94% -19.36%14.81% 11.66 1.14 1.73 6.93 7.57 1.10 1.99 9.80% 8.37%9.31% 11.98 0.87 1.23 2.52 3.17 0.87 0.47 7.24% 14.22%8.21% 18.24 1.58 1.42 7.81 9.27 1.57 1.20 8.64% 12.01%1.37% 10.40 0.81 0.13 7.12 11.27 0.93 0.34 7.81% 3.69%6.83% 12.17 0.87 0.52 7.18 8.45 0.94 0.86 7.15% 7.24%4.50% 12.16 0.38 0.51 3.26 5.36 0.42 0.38 3.13% 3.72%

12.95% 8.82 2.56 1.15 4.42 4.83 2.22 1.05 29.05% 36.72%0.61% 19.93 1.36 0.26 10.61 24.84 1.13 0.50 6.80% 1.44%4.48% 4.14 0.62 0.17 6.17 6.50 0.87 0.50 15.07% 7.48%9.92% 27.83 2.07 1.34 9.16 14.35 1.39 2.37 7.45% 5.93%3.66% 26.80 5.16 0.97 9.34 11.01 5.01 0.85 19.25% 55.55%-0.70% NA 1.24 0.35 27.90 NA 1.18 0.29 -3.14% -3.16%36.02% 32.70 6.35 11.83 16.74 16.90 6.35 10.34 19.43% 97.42%-3.05% NA 0.76 0.28 NA NA 0.81 0.36 -8.68% -6.86%11.80% 11.57 1.46 1.72 4.09 4.24 1.46 0.94 12.66% 29.81%2.62% 14.87 1.31 0.39 6.13 10.88 1.21 0.48 8.82% 6.80%

Page 266: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

8.01% 14.23 0.88 1.19 3.15 4.77 0.88 0.66 6.19% 9.80%0.00% 74.83 0.77 0.36 3.51 25.98 0.77 0.13 1.03% 0.00%7.36% 22.22 1.66 1.65 6.09 6.47 1.66 0.82 7.48% 44.86%2.26% ### 3.52 2.60 21.05 34.09 3.52 2.52 3.14% 3.45%1.89% 16.50 0.39 0.33 3.61 5.36 0.46 0.25 2.37% 2.47%0.71% 37.52 0.54 0.27 5.70 19.00 0.66 0.35 1.44% 1.23%-1.58% 67.98 1.07 0.39 35.85 NA 1.05 0.48 1.57% -3.45%3.11% 17.88 1.63 0.57 8.00 8.81 1.63 0.48 9.13% 11.81%4.56% 17.82 0.84 0.86 3.81 5.01 0.84 0.41 4.70% 7.86%1.02% 7.60 0.42 0.07 8.27 13.00 0.69 0.21 5.52% 3.24%0.86% 27.92 1.10 0.22 6.58 11.90 1.08 0.21 3.93% 4.63%0.23% NA 0.98 0.45 23.92 200.00 0.99 0.70 -0.60% 0.32%0.67% ### 0.55 0.64 3.35 15.35 0.55 0.43 0.32% 0.69%2.10% 20.46 1.00 0.43 5.41 8.67 1.00 0.39 4.89% 5.41%1.70% 4.31 0.55 0.21 1.78 3.56 0.56 0.13 12.77% 5.61%

16.00% 31.76 5.11 4.81 11.94 15.53 5.11 4.16 16.09% 55.49%3.28% 15.28 0.95 0.37 7.74 9.31 0.97 0.52 6.23% 6.04%1.25% 23.14 2.02 0.43 25.52 31.00 1.75 0.42 8.72% 6.19%

17.01% 16.71 2.68 2.85 4.72 5.03 2.35 2.90 16.05% 15.23%5.43% 13.11 2.43 0.69 6.01 7.61 2.00 0.72 18.51% 17.11%5.07% 15.23 1.81 0.65 8.97 13.76 1.33 1.14 11.90% 5.97%4.16% 8.92 2.00 0.28 15.52 15.94 1.13 1.16 22.41% 4.07%3.75% 39.73 7.18 1.84 23.86 29.19 3.46 2.02 18.06% 8.58%6.12% NA 1.57 1.09 12.48 16.10 1.57 0.98 8.83% 10.40%6.13% 15.53 4.18 1.47 9.94 21.95 3.42 1.35 26.90% 27.14%

13.58% 20.98 4.14 2.68 9.19 13.27 2.85 2.94 19.73% 14.95%9.62% 21.90 1.56 1.77 9.09 13.25 1.34 2.29 7.11% 5.81%-1.25% NA 3.01 0.23 NA NA 1.34 0.48 -22.76% -3.76%3.03% 34.36 5.07 0.97 14.34 14.77 5.07 0.82 14.75% 79.80%

10.50% 13.13 1.45 1.29 4.19 6.01 1.41 1.00 11.02% 17.59%9.20% 17.82 1.27 1.29 5.85 8.19 1.27 1.22 7.13% 9.77%0.10% ### 0.59 0.21 14.28 37.89 0.80 0.55 0.03% 0.14%2.61% 17.31 1.59 0.40 7.93 10.65 1.45 0.44 9.20% 9.03%3.75% 10.27 0.69 0.41 3.29 4.12 0.70 0.28 6.76% 8.17%7.46% 9.61 0.86 0.73 4.03 4.56 0.86 0.55 8.94% 11.09%6.83% NA 1.83 0.78 6.22 8.89 1.32 1.06 14.34% 9.60%7.33% 11.13 1.34 0.81 4.52 5.62 1.25 0.67 12.05% 15.71%4.40% 10.92 0.92 0.76 7.13 9.54 0.94 0.76 8.41% 5.29%0.87% 25.17 0.74 0.26 7.63 15.63 0.77 0.28 2.93% 2.37%2.57% 11.02 0.39 0.14 6.23 20.34 0.72 0.55 3.51% 3.36%5.97% 7.92 2.14 0.44 6.62 8.36 1.61 0.54 27.01% 19.63%1.33% NA 2.14 0.16 5.72 6.25 2.14 0.14 18.05% 22.21%2.09% 7.81 0.49 0.16 7.39 9.05 0.69 0.34 6.30% 4.15%

NA NA NA NA NA NA NA NA NA NA9.18% 27.26 4.92 2.50 12.10 13.80 4.92 2.19 18.07% 47.69%4.09% 15.40 2.20 0.61 6.71 7.33 2.20 0.54 14.27% 19.79%6.82% 9.47 1.87 0.63 10.77 13.07 1.24 1.31 19.76% 6.75%0.60% 13.31 0.81 0.07 5.32 9.53 0.88 0.09 6.11% 5.84%5.11% 17.08 1.71 0.81 7.10 7.76 1.71 0.67 10.04% 15.39%0.42% 15.93 0.73 0.07 1.88 2.29 0.73 0.02 4.61% 9.45%0.00% NA 0.87 0.20 12.80 41.71 0.91 0.24 0.00% 0.00%2.47% 9.72 0.69 0.28 3.43 5.04 0.72 0.21 7.07% 7.35%0.84% NA 1.52 0.12 12.02 37.59 1.11 0.32 4.83% 3.04%

Page 267: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1.88% 74.17 2.32 1.57 14.25 26.04 2.00 1.54 3.12% 2.92%4.85% 11.35 0.52 0.55 2.13 2.85 0.55 0.25 4.59% 6.43%

19.13% 13.83 1.01 2.62 25.47 26.71 1.00 8.89 7.29% 2.16%1.11% 37.05 0.58 0.25 3.27 5.48 0.68 0.21 1.57% 2.90%1.06% 13.79 1.27 0.11 8.30 17.60 1.07 0.35 9.22% 3.29%1.56% 15.87 1.49 0.25 17.23 26.12 1.14 0.62 9.41% 2.89%-0.69% NA 0.61 0.29 5.86 NA 0.65 0.25 -1.56% -1.55%1.23% 34.84 0.70 0.57 12.45 32.48 0.76 0.73 2.00% 1.26%

16.89% 20.68 0.86 3.28 6.08 11.75 0.89 3.23 4.18% 4.51%3.81% 15.42 2.04 0.48 9.57 14.02 1.42 0.79 13.21% 6.91%1.05% 19.32 0.41 0.12 8.96 17.42 0.69 0.36 2.11% 1.96%2.10% NA 1.39 0.11 11.24 20.79 1.06 0.45 14.20% 4.94%

NA NA NA NA NA NA NA NA NA NANA NA NA NA NA NA NA NA NA NA

2.35% 13.05 0.92 0.36 8.06 15.81 0.95 0.58 7.02% 3.81%30.68% 35.21 9.17 13.59 23.29 24.03 8.30 12.93 26.04% 37.27%4.68% 61.82 2.57 2.26 16.59 24.52 2.57 2.04 4.16% 7.08%1.94% 13.32 0.36 0.25 14.63 139.07 0.93 5.63 2.73% 0.32%

39.17% 18.16 1.18 7.52 11.39 11.58 1.15 7.61 6.48% 6.04%1.58% 14.84 1.61 0.21 6.13 7.56 1.42 0.22 10.84% 11.53%2.91% 25.55 1.53 0.53 9.86 14.51 1.29 0.77 6.01% 4.97%1.16% 40.23 0.86 0.38 10.54 16.84 0.92 0.69 2.13% 1.55%2.30% 76.15 1.63 1.43 9.78 30.03 1.46 1.60 2.14% 2.19%0.00% NA 2.20 0.30 10.72 65.70 1.28 0.65 0.00% 0.00%

49.79% 15.98 1.40 4.45 7.29 7.42 1.26 5.03 8.79% 13.30%2.64% 44.58 1.52 1.20 5.94 39.74 1.26 1.94 3.42% 1.73%5.79% 19.03 2.37 1.01 6.18 10.59 2.26 0.90 12.44% 18.22%6.20% 21.87 2.64 1.20 8.64 10.10 2.11 0.98 12.06% 26.93%4.91% 6.99 0.85 0.34 5.55 8.27 0.92 0.65 12.13% 6.95%6.42% 13.76 0.85 0.77 3.53 4.30 0.85 0.47 6.17% 10.64%

-15.54% NA 5.70 3.53 NA NA 4.19 3.58 -25.57% -23.04%11.94% 12.39 0.73 1.52 5.96 7.30 0.75 1.40 5.89% 6.08%-63.50% NA 3.42 6.43 NA NA 2.66 6.05 -35.36% -42.43%10.95% 6.10 0.87 0.66 1.80 2.21 0.87 0.39 14.23% 22.50%1.30% NA 0.77 0.24 21.95 64.64 0.92 0.84 1.48% 1.42%1.58% 11.13 1.17 0.20 4.45 11.65 1.10 0.30 10.49% 5.79%1.19% 24.02 0.32 0.43 6.36 12.17 0.32 0.24 1.34% 1.03%5.71% 13.32 1.12 0.60 12.72 14.93 1.03 1.56 8.39% 3.81%5.30% 16.20 1.63 0.80 7.54 9.18 1.44 0.89 10.04% 9.20%1.64% 15.00 0.54 0.42 7.71 9.38 0.60 0.36 3.61% 2.29%5.97% 17.90 1.35 1.11 8.17 8.95 1.27 0.88 7.55% 10.03%0.56% 24.28 0.42 0.22 2.66 24.14 0.50 0.29 1.75% 0.96%

11.47% 20.89 1.07 2.58 9.39 14.43 1.06 2.52 5.11% 4.86%2.72% 10.75 1.47 0.28 5.18 7.16 1.29 0.31 13.68% 12.55%0.68% 17.26 0.82 0.12 13.57 20.45 0.91 0.25 4.76% 2.44%

12.81% 20.31 4.23 2.61 10.38 10.77 4.23 2.30 20.83% 42.44%3.13% 10.97 1.12 0.38 10.10 14.00 1.08 0.48 10.23% 7.18%

13.06% 21.19 0.72 2.31 200.00 200.00 0.99 20.00 3.38% 0.09%-1.74% NA 4.58 1.02 50.28 NA 3.04 1.11 -12.06% -5.55%6.72% 49.06 8.14 2.96 20.80 25.05 6.01 2.98 16.60% 17.48%4.45% 30.46 3.28 1.35 13.09 18.32 3.05 1.28 10.75% 13.08%3.39% 12.39 0.93 0.39 6.52 10.39 0.96 0.58 7.48% 5.56%4.26% 10.42 0.86 0.54 5.75 8.90 0.88 0.60 8.25% 6.24%

Page 268: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

4.67% ### 4.20 3.89 40.41 82.83 1.57 7.92 3.41% 0.94%3.80% 16.76 0.90 0.85 7.95 12.22 0.92 0.91 5.40% 3.81%5.39% 17.69 0.95 1.02 7.17 8.09 0.95 0.90 5.35% 5.62%1.55% 12.60 1.30 0.19 3.98 4.70 1.30 0.15 10.30% 14.50%-1.64% NA 0.54 0.30 5.81 NA 0.65 0.30 -3.16% -2.95%-1.91% NA 0.96 1.93 49.24 NA 0.97 2.43 -1.35% -0.76%3.62% 15.32 0.77 0.49 4.41 5.50 0.77 0.35 5.04% 7.34%2.71% 9.33 0.57 0.24 1.90 3.95 0.57 0.21 6.16% 7.07%3.01% 13.14 1.14 0.36 6.00 9.01 1.08 0.47 8.67% 7.08%9.17% 11.26 2.25 1.03 6.62 8.95 1.70 1.38 19.96% 11.34%0.88% 8.65 1.51 0.07 6.08 6.74 1.26 0.10 17.46% 11.62%1.81% 28.76 1.12 0.26 5.50 8.95 1.08 0.34 3.88% 5.83%2.76% 24.22 2.59 0.80 10.74 13.26 2.43 0.58 10.68% 33.23%5.33% 7.72 0.67 0.73 4.56 5.13 0.67 0.51 8.63% 6.12%3.36% 8.40 1.17 0.27 4.45 6.83 1.11 0.37 13.91% 10.29%4.53% NA 0.97 0.47 1.68 1.76 0.97 0.14 9.43% 29.04%0.25% 19.30 0.76 0.05 8.83 12.72 0.92 0.15 3.94% 1.48%0.54% ### 0.46 0.24 5.04 12.78 0.63 0.42 0.42% 0.76%1.75% 26.95 1.29 0.34 10.89 13.70 1.11 0.63 4.79% 3.14%1.89% NA 0.80 0.25 17.42 36.89 0.94 0.86 1.95% 2.06%8.29% 6.87 1.20 0.53 9.14 9.32 1.06 1.33 17.48% 6.68%0.78% 12.25 0.64 0.11 4.20 8.78 0.78 0.12 5.25% 4.37%1.04% 18.81 1.36 0.16 11.35 15.01 1.17 0.28 7.24% 4.42%0.63% ### 2.62 0.51 8.02 13.68 1.79 0.66 0.87% 1.81%

15.11% 18.93 0.96 2.71 11.50 13.78 0.98 4.13 5.08% 3.57%11.90% 17.90 3.29 2.08 7.09 9.62 3.29 1.89 18.39% 27.29%3.11% 15.61 0.93 0.49 7.04 10.96 0.95 0.56 5.96% 5.24%2.97% 16.69 0.92 0.41 6.41 13.53 0.95 0.58 5.48% 4.78%9.73% 21.37 3.06 1.97 9.84 13.06 2.91 1.97 14.31% 14.97%3.70% 24.89 0.65 0.71 6.23 12.68 0.72 0.72 2.62% 3.37%4.69% 13.02 1.69 0.57 6.46 10.90 1.44 0.69 12.96% 10.32%5.41% 11.60 2.29 0.54 6.32 8.07 1.61 0.75 19.71% 12.27%

12.73% 25.21 2.23 2.78 9.69 26.27 1.67 3.74 8.83% 5.77%15.58% 15.24 0.78 2.14 2.44 4.95 0.84 1.28 5.13% 8.28%-16.87% NA 0.90 1.10 NA NA 0.92 0.95 -14.02% -15.63%5.19% 60.82 0.97 1.83 61.44 73.31 0.99 3.96 1.59% 1.29%0.83% 19.86 2.00 0.33 19.68 31.05 1.56 0.44 10.08% 3.00%

30.80% 19.23 3.12 5.68 22.85 23.85 1.35 12.43 16.21% 3.59%7.30% ### 6.04 20.00 119.83 164.72 5.47 20.00 2.16% 2.01%2.18% 20.91 0.94 0.54 5.18 8.50 0.95 0.42 4.50% 4.80%3.80% 19.72 1.04 0.81 6.26 9.45 1.04 0.63 5.29% 6.42%1.49% 10.05 0.83 0.16 4.71 5.57 0.85 0.14 8.21% 8.37%

16.09% 11.41 0.54 1.52 2.42 4.15 0.60 1.11 4.72% 6.68%2.56% 39.18 1.77 0.86 10.84 17.09 1.68 0.88 4.52% 5.09%

14.89% 16.22 0.64 2.18 4.15 8.99 0.71 2.15 3.96% 4.42%1.69% 9.41 1.14 0.21 9.73 12.52 1.06 0.37 12.13% 4.93%

15.42% 84.26 20.00 14.76 42.20 53.84 20.00 14.32 24.86% 58.69%6.28% 19.37 1.48 1.17 8.68 10.80 1.41 1.15 7.62% 8.15%1.89% 27.25 1.51 0.42 5.35 7.24 1.42 0.35 5.54% 9.11%2.58% 19.77 1.49 0.53 6.54 11.25 1.43 0.50 7.55% 7.84%0.48% 11.17 0.32 0.03 5.63 10.68 0.66 0.11 2.84% 2.62%5.99% 16.21 0.94 1.02 6.48 9.42 0.94 0.96 5.78% 5.81%1.36% 9.90 0.65 0.13 2.62 2.81 0.65 0.07 6.59% 9.67%

Page 269: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2.43% 14.64 1.33 0.25 8.38 16.46 1.08 0.76 9.06% 3.49%3.29% 6.77 0.51 0.30 3.63 7.94 0.70 0.49 7.59% 4.25%0.70% 29.37 0.70 0.28 11.23 26.43 0.72 0.25 2.39% 1.87%6.70% 11.54 0.70 0.79 3.41 5.24 0.71 0.57 6.10% 7.43%4.51% 17.14 1.19 0.67 5.66 9.46 1.16 0.73 6.93% 7.18%1.35% 13.32 0.79 0.17 6.55 7.82 0.83 0.19 5.91% 5.68%0.96% 8.78 2.00 0.05 10.63 12.47 1.11 0.21 22.78% 5.17%4.09% 11.10 0.89 0.44 2.46 2.87 0.89 0.20 8.04% 16.11%2.45% 14.91 1.48 0.38 5.07 6.96 1.48 0.30 9.92% 13.85%0.45% 70.09 0.38 0.48 7.59 14.05 0.38 0.12 0.54% 0.49%0.60% 98.08 0.54 0.78 4.64 12.88 0.54 0.25 0.55% 0.66%3.15% 29.87 3.78 0.83 10.81 21.18 1.86 1.24 12.64% 5.01%2.87% 16.16 1.07 0.43 4.96 8.48 1.07 0.44 6.62% 7.03%6.71% 16.20 1.28 0.92 7.85 20.14 1.10 2.11 7.90% 3.52%6.12% 15.12 1.22 0.87 6.19 7.76 1.21 0.74 8.08% 10.48%1.09% 19.21 0.91 0.22 8.11 11.96 0.94 0.25 4.72% 3.99%

13.01% 15.81 1.73 1.95 5.66 10.02 1.29 2.71 10.91% 6.90%1.30% 12.02 0.96 0.13 3.08 7.55 0.97 0.16 8.02% 8.11%8.89% 11.74 2.21 0.91 5.27 8.29 1.53 1.35 18.79% 10.40%5.28% 15.75 0.75 0.87 5.70 9.59 0.76 0.81 4.73% 4.75%

16.82% 5.99 0.78 1.03 NA -10.47 0.84 -1.76 13.06% NA6.03% 26.18 3.27 1.50 10.10 17.81 2.39 1.75 12.49% 8.53%2.81% 33.07 2.01 0.87 16.36 34.35 1.54 0.97 6.08% 5.33%2.88% 19.09 0.68 0.38 12.54 30.34 0.91 1.70 3.56% 1.53%1.26% 5.69 0.55 0.09 4.18 11.73 0.80 0.28 9.66% 3.51%1.32% 25.73 1.03 0.21 4.90 8.30 1.02 0.24 4.02% 5.62%0.76% 25.48 0.51 0.26 10.27 29.24 0.65 0.42 1.99% 1.13%3.66% 46.27 1.65 1.38 9.27 14.92 1.53 1.10 3.57% 6.64%0.39% 14.87 0.71 0.08 2.91 4.86 0.72 0.03 4.79% 6.15%3.60% 12.09 0.79 0.45 6.62 7.37 0.86 0.48 6.55% 6.08%2.53% NA 1.34 0.33 11.60 17.81 1.18 0.52 8.81% 5.82%7.31% 8.64 0.75 0.67 2.41 2.82 0.75 0.35 8.70% 12.68%-0.04% ### 0.39 0.09 37.40 NA 0.74 0.35 0.16% -0.08%4.14% 10.80 0.92 0.42 4.67 5.67 0.93 0.38 8.52% 9.95%7.38% NA 0.57 0.22 4.24 5.46 0.77 0.40 17.80% 12.96%3.36% 4.32 1.01 0.20 4.22 5.78 1.01 0.24 23.42% 14.03%0.07% ### 3.09 0.15 12.99 21.03 1.89 0.17 1.60% 1.02%0.76% 4.72 0.40 0.28 4.96 21.24 0.49 0.27 8.40% 1.08%3.18% 16.71 1.71 0.35 7.67 11.02 1.35 0.53 10.25% 8.25%2.40% 23.79 0.57 0.42 7.60 14.93 0.57 0.40 2.39% 3.34%3.50% 9.48 0.85 0.32 5.00 9.95 0.93 0.76 8.92% 4.29%3.93% 12.76 1.91 0.61 10.01 14.97 1.47 0.85 14.95% 7.03%1.76% 22.66 1.63 0.37 7.69 11.29 1.54 0.41 7.18% 6.69%0.04% ### 0.73 0.12 14.01 54.72 0.87 0.28 0.34% 0.13%2.25% 15.81 0.59 0.54 4.06 16.07 0.63 0.36 3.76% 3.08%2.25% 18.81 1.58 0.37 6.48 12.31 1.32 0.50 8.39% 6.11%6.20% 10.37 0.57 0.65 2.17 2.49 0.57 0.25 5.49% 8.35%6.37% 18.76 2.31 1.05 5.87 11.46 1.93 1.18 12.32% 10.83%4.20% 30.39 1.73 0.89 12.35 21.65 1.26 1.72 5.71% 3.13%

22.90% 8.93 0.57 1.89 8.44 11.64 0.76 4.49 6.35% 3.86%1.99% 18.21 0.83 0.25 10.61 19.88 0.94 0.75 4.55% 2.47%4.65% 10.38 1.08 0.40 2.90 4.78 1.08 0.32 10.40% 16.05%6.26% 28.95 2.24 1.12 12.25 21.89 1.31 2.42 7.72% 3.46%

Page 270: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

5.77% 19.25 1.68 0.96 8.44 14.24 1.36 1.40 8.73% 5.71%6.20% 17.36 1.44 0.85 12.73 22.61 1.13 2.20 8.30% 3.19%

21.19% 13.13 1.09 2.70 3.42 3.80 1.09 1.35 8.28% 18.75%1.73% 10.35 1.03 0.18 16.01 22.73 1.01 0.40 9.96% 4.41%3.85% 11.26 0.77 0.43 4.61 13.13 0.87 0.79 6.88% 4.20%

45.32% 12.51 3.03 5.13 11.05 11.05 1.53 8.41 24.23% 9.11%3.59% 4.12 0.88 0.14 3.39 4.44 0.94 0.23 21.27% 14.29%1.71% 32.83 1.66 0.49 6.86 11.12 1.66 0.40 5.06% 8.59%2.09% 29.89 1.21 0.28 4.29 9.65 1.13 0.32 4.06% 7.73%1.52% 34.01 0.88 0.62 8.56 17.87 0.88 0.54 2.59% 2.41%

30.59% 21.86 3.07 7.02 13.26 13.57 3.07 6.91 14.07% 14.08%7.95% 15.00 1.65 1.04 6.44 9.89 1.44 1.33 11.02% 8.64%3.29% 29.60 1.81 0.81 9.46 16.58 1.59 0.91 6.12% 5.97%5.33% 6.89 0.84 0.29 3.59 8.07 0.92 0.65 12.13% 7.51%2.95% 12.19 0.75 0.35 3.94 5.01 0.80 0.27 6.16% 7.64%1.74% 19.72 7.05 0.22 10.03 24.86 1.38 0.64 35.77% 3.91%5.24% 15.46 1.28 0.88 6.07 8.69 1.25 0.74 8.31% 9.59%0.97% ### 4.51 0.95 43.78 55.77 2.85 1.09 4.05% 2.80%2.06% 12.54 0.52 0.30 3.32 7.71 0.58 0.29 4.17% 3.70%4.60% 77.07 5.82 2.52 17.29 37.56 3.26 2.94 7.55% 5.42%1.67% 24.75 0.72 0.47 9.07 11.25 0.73 0.39 2.91% 2.90%2.49% 17.44 0.53 0.45 2.94 4.19 0.54 0.21 3.05% 4.13%3.38% 21.90 1.11 0.76 5.87 9.52 1.11 0.55 5.07% 7.09%1.14% 39.10 0.86 0.56 6.18 13.71 0.86 0.25 2.20% 3.33%1.42% 11.79 1.22 0.13 8.64 9.26 1.11 0.19 10.33% 8.34%4.49% 25.42 3.56 0.64 16.62 26.05 1.30 1.95 14.00% 3.02%0.80% 14.06 2.79 0.17 9.46 16.29 1.63 0.26 19.85% 5.41%2.68% 17.30 2.29 0.45 7.86 10.33 1.96 0.44 13.23% 14.24%0.13% NA 0.90 0.13 9.00 200.00 0.97 0.44 -3.94% 0.28%3.03% 10.74 0.50 0.22 3.73 6.36 0.63 0.32 4.70% 5.68%

-23.26% NA 0.74 0.60 NA NA 0.84 -1.19 -28.48% NA3.80% 29.75 1.60 0.96 9.04 14.98 1.48 1.05 5.38% 5.53%0.91% 12.46 0.84 0.10 10.28 16.20 0.95 0.29 6.75% 2.94%-4.61% NA 0.41 0.22 NA NA 0.63 0.50 -9.10% -5.67%3.50% 33.60 1.68 1.13 10.23 14.36 1.65 0.93 5.00% 7.35%2.09% 82.54 1.05 2.02 18.88 41.92 1.05 1.73 1.28% 1.28%

11.95% 10.85 0.52 1.21 NA -0.19 0.54 -0.04 4.76% 10.98%14.78% 8.50 0.81 1.38 2.75 3.33 0.81 0.70 9.54% 14.38%2.12% 15.09 0.79 0.37 6.01 11.36 0.86 0.43 5.26% 3.99%1.16% 8.01 0.69 0.08 3.79 6.44 0.87 0.14 8.60% 6.63%1.17% 18.57 0.71 0.23 11.98 18.61 0.78 0.29 3.81% 3.01%0.59% 81.82 0.75 0.43 10.15 17.88 0.81 0.38 0.92% 1.14%8.77% 10.28 1.97 0.90 4.41 5.43 1.84 0.76 19.22% 28.26%7.46% 6.76 1.30 0.45 7.25 9.16 1.17 0.69 19.29% 12.65%

12.22% 15.28 1.08 1.72 5.61 8.46 1.06 1.48 7.05% 9.01%25.43% 16.08 7.01 1.08 17.91 17.93 1.18 5.81 43.58% 5.21%0.87% 13.96 0.70 0.22 NA -12.45 0.70 -0.21 5.00% NA8.21% 6.87 0.70 0.62 2.31 3.17 0.71 0.35 10.20% 13.33%3.42% 13.11 1.15 0.48 5.93 7.61 1.13 0.47 8.81% 8.49%2.11% 12.87 0.82 0.31 10.33 11.02 0.88 0.41 6.37% 4.38%3.58% 21.01 2.34 0.68 7.46 8.86 2.28 0.62 11.15% 15.39%-8.62% NA 0.30 0.58 NA NA 0.31 -0.89 -4.39% -17.61%0.99% 14.96 1.14 0.15 1.84 2.14 1.14 0.03 7.65% 64.89%

Page 271: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-2.96% NA 2.36 1.06 45.24 NA 1.80 1.19 -7.14% -5.16%6.34% ### 3.13 1.29 23.68 60.23 1.24 4.43 2.15% 1.78%7.10% 10.14 1.88 0.58 5.94 8.41 1.39 0.92 18.52% 10.98%0.00% NA 0.99 0.20 12.76 45.07 1.00 0.32 0.00% 0.00%3.67% 13.28 0.74 0.37 4.12 7.29 0.79 0.46 5.59% 6.22%

12.96% 26.64 2.36 5.65 22.65 24.94 2.36 5.48 8.87% 5.84%2.75% 20.69 2.46 0.69 13.75 13.90 2.46 0.65 11.89% 11.37%3.06% 30.62 0.71 0.60 5.18 9.04 0.72 0.50 2.30% 4.10%0.17% ### 1.01 0.18 13.62 25.15 1.00 0.51 0.69% 0.34%2.31% 10.01 1.22 0.28 4.56 5.27 1.20 0.20 12.16% 15.39%4.62% 19.78 1.83 0.73 9.82 11.56 1.54 0.84 9.23% 9.09%-0.41% NA 0.43 0.29 12.47 NA 0.47 0.25 -0.67% -0.65%2.88% 16.70 1.49 0.49 6.11 12.52 1.36 0.59 8.94% 6.76%-0.63% 10.84 0.33 0.04 NA NA 0.72 0.18 3.04% -2.40%5.82% 17.78 0.85 0.80 7.92 13.02 0.92 1.39 4.75% 3.78%

15.00% 11.83 3.08 1.80 6.86 7.08 2.63 1.78 25.99% 26.55%1.36% 21.75 0.65 0.36 7.99 12.95 0.71 0.43 2.98% 2.17%0.38% NA 0.20 0.15 8.01 35.86 0.32 0.14 0.26% 0.49%8.62% 16.86 3.57 1.47 9.56 12.40 2.78 1.60 21.20% 15.78%1.55% 21.34 0.69 0.53 5.28 11.90 0.70 0.36 3.25% 2.63%4.21% 16.97 0.66 0.58 3.42 4.23 0.66 0.32 3.90% 6.80%2.35% 13.27 0.93 0.30 9.61 11.98 0.96 0.48 6.98% 4.66%3.69% 16.28 1.61 0.60 8.82 12.86 1.37 0.80 9.88% 6.48%6.02% 16.80 1.01 1.09 7.28 8.43 1.01 0.89 6.00% 6.83%1.95% NA 0.64 0.54 9.53 24.89 0.66 0.49 2.24% 2.47%6.08% 29.67 2.75 1.72 11.80 16.73 2.38 1.68 9.28% 10.36%3.66% 7.43 0.69 0.28 2.89 3.30 0.69 0.22 9.24% 10.72%7.02% 13.61 2.69 0.96 6.93 10.87 2.04 1.10 19.74% 14.11%1.39% 11.66 0.60 0.17 3.05 4.32 0.65 0.11 5.16% 6.23%4.76% 4.25 0.93 0.33 7.88 13.21 0.98 0.94 21.81% 4.93%4.16% 24.69 1.73 0.97 8.20 11.27 1.69 0.88 7.02% 8.86%

15.32% 52.01 0.63 7.64 34.37 56.25 0.67 8.77 1.21% 1.16%2.98% 12.62 1.45 0.36 5.91 8.28 1.22 0.52 11.46% 7.32%0.67% ### 2.25 0.59 12.34 20.49 1.63 0.71 1.31% 1.73%2.62% 6.92 0.39 0.52 6.29 13.25 0.48 0.57 5.69% 1.92%-0.55% NA 2.03 0.36 50.30 NA 1.78 0.37 -3.81% -2.99%3.81% 12.51 2.87 0.29 5.00 6.39 1.73 0.41 22.94% 17.59%4.13% 6.12 0.80 0.26 3.43 5.28 0.85 0.34 13.09% 10.23%1.00% 11.13 0.49 0.09 3.91 7.17 0.64 0.14 4.39% 4.40%4.70% 9.67 0.98 0.47 2.42 2.67 0.98 0.25 10.15% 18.06%2.65% 7.87 0.54 0.23 2.40 2.85 0.54 0.13 6.86% 8.09%7.30% 11.64 1.35 0.79 7.35 8.88 1.23 1.03 11.59% 8.88%-8.77% NA 4.22 1.46 88.63 NA 2.03 1.94 -27.62% -10.65%1.24% 4.09 0.87 0.06 1.30 1.54 0.96 0.02 21.36% 39.23%1.47% 33.64 0.41 0.40 3.33 6.51 0.41 0.13 1.22% 2.11%3.26% 16.63 2.31 0.54 6.35 8.70 2.27 0.50 13.86% 16.47%2.52% 19.00 0.62 0.37 6.43 13.00 0.70 0.45 3.29% 3.78%6.61% 22.00 1.38 1.28 7.58 12.39 1.36 1.29 6.29% 7.05%5.14% 19.08 1.05 0.76 6.66 11.78 1.04 0.95 5.49% 5.60%0.10% 54.36 0.36 0.20 15.87 59.48 0.61 0.42 0.66% 0.13%7.27% 30.66 2.78 2.21 12.96 16.41 2.77 2.02 9.06% 12.00%2.18% 15.43 1.22 0.29 5.23 6.59 1.20 0.23 7.88% 12.34%4.93% 6.17 0.67 0.35 3.63 4.82 0.77 0.38 10.80% 8.92%

Page 272: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2.07% 9.79 1.29 0.20 4.53 5.92 1.19 0.22 13.18% 11.96%1.23% 22.40 0.42 0.21 12.71 20.81 0.70 0.62 1.89% 1.35%7.24% 16.27 1.14 1.35 6.81 10.95 1.14 1.15 7.03% 7.37%0.86% 10.73 0.79 0.04 2.75 5.59 0.92 0.08 7.38% 9.46%0.73% 10.78 0.45 0.23 5.13 19.95 0.58 0.28 4.15% 1.30%1.23% 15.42 0.92 0.11 8.72 11.71 0.97 0.26 6.00% 4.52%1.24% 9.52 0.66 0.12 4.94 6.00 0.78 0.14 6.93% 6.19%9.05% 5.40 0.86 0.53 3.27 3.98 0.87 0.54 15.90% 14.49%7.81% 20.07 1.24 1.02 9.70 24.50 1.06 3.18 6.18% 2.62%0.75% 7.88 0.44 0.08 5.53 6.49 0.46 0.06 5.55% 4.51%2.74% 20.14 0.54 0.53 5.33 7.51 0.54 0.45 2.66% 3.02%

31.45% 9.03 0.94 2.73 10.98 11.22 0.97 4.47 10.37% 6.75%1.00% 9.78 1.05 0.12 11.87 16.82 1.02 0.30 10.73% 3.42%6.39% 19.63 0.97 1.23 6.35 9.96 0.97 1.09 4.93% 5.66%2.10% 10.22 0.86 0.21 5.78 6.47 0.88 0.23 8.40% 7.90%2.83% 13.10 1.17 0.48 11.71 18.28 1.06 1.03 8.95% 2.94%4.72% 9.25 1.58 0.38 4.56 6.39 1.27 0.51 17.05% 12.60%2.38% 12.74 0.66 0.34 8.79 11.36 0.77 0.51 5.16% 3.44%1.21% 3.90 0.67 0.05 4.94 6.00 0.85 0.09 17.21% 10.32%7.99% 25.89 4.68 0.60 14.88 27.26 1.25 2.27 18.10% 4.45%8.66% 11.57 1.45 1.02 5.24 5.52 1.40 0.83 12.54% 16.71%5.18% 11.04 0.96 0.56 5.33 6.66 0.97 0.55 8.71% 9.06%3.81% 8.63 1.13 0.31 4.23 4.62 1.11 0.31 13.05% 13.78%4.66% 36.07 1.89 1.29 10.86 14.40 1.85 1.25 5.25% 7.31%1.58% 44.63 0.55 0.36 4.04 9.68 0.55 0.34 1.23% 2.49%

10.64% 7.14 1.15 0.77 2.36 2.86 1.15 0.51 16.18% 25.99%0.00% NA 0.52 0.17 6.12 25.45 0.68 0.30 0.00% 0.00%6.52% 19.34 1.18 0.91 8.23 20.97 1.06 2.31 6.10% 3.00%

43.29% 3.38 1.17 1.22 6.85 34.22 1.01 14.88 34.65% 2.94%7.58% 9.40 1.70 0.59 7.83 8.14 1.18 1.22 18.03% 7.72%

27.61% 6.33 1.12 1.40 7.63 7.73 1.04 3.76 17.72% 7.66%7.36% 10.73 2.57 0.66 8.94 9.11 1.48 1.17 23.93% 9.60%-4.94% NA 0.25 0.07 NA NA 0.41 0.12 -20.13% -15.47%14.98% 8.73 1.59 1.31 3.96 4.08 1.42 1.00 18.21% 29.02%9.16% 18.94 2.04 1.40 4.94 7.31 2.04 1.15 10.75% 21.03%7.45% 15.30 1.32 1.19 0.84 1.08 1.32 0.14 8.64% NA8.52% 8.40 0.73 0.69 1.59 1.93 0.75 0.28 8.64% 15.77%6.64% 12.34 2.74 0.73 5.45 5.78 2.32 0.70 22.22% 28.68%4.80% 13.68 1.49 0.69 7.50 8.28 1.47 0.69 10.92% 10.36%1.14% 46.35 2.16 0.19 9.80 15.40 1.39 0.34 4.66% 4.81%0.78% NA 2.40 0.51 24.37 98.68 1.52 0.77 1.16% 1.65%5.54% 12.99 1.18 0.69 5.33 8.12 1.18 0.62 9.09% 10.70%0.05% 28.45 1.55 0.48 15.22 200.00 1.45 0.46 5.44% 0.16%0.58% 35.61 0.87 0.15 10.98 24.15 0.95 0.34 2.43% 1.60%

-79.03% NA 0.10 0.35 71.38 NA 0.62 3.73 -23.51% -11.71%-72.98% NA 1.83 5.11 NA NA 1.83 3.51 -26.18% -61.19%7.09% 28.46 1.38 3.00 14.59 21.90 1.38 2.33 4.84% 4.70%3.82% 7.54 0.80 0.24 NA -0.03 0.80 0.00 10.61% 64.51%2.56% 11.37 0.73 0.25 4.48 5.04 0.76 0.21 6.45% 8.40%

17.41% 17.04 3.89 2.82 6.84 7.81 3.89 2.41 22.82% 55.17%0.00% NA 0.35 0.14 17.37 70.16 0.58 0.30 0.00% 0.00%2.34% 19.88 0.72 0.47 4.94 8.27 0.72 0.37 3.63% 4.21%1.08% 15.93 1.03 0.16 6.17 17.03 1.01 0.32 6.46% 3.45%

Page 273: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-3.24% NA 0.26 0.18 NA NA 0.26 -0.06 -4.76% -7.28%4.50% 18.74 0.56 0.96 4.17 8.76 0.56 0.70 2.98% 3.09%5.98% 18.61 1.04 1.14 5.68 7.48 1.04 0.81 5.59% 7.76%7.62% 8.51 0.91 0.62 4.37 5.11 0.93 0.62 10.68% 11.09%

12.90% 14.15 1.89 2.04 9.92 11.14 1.88 1.92 13.35% 13.50%0.60% 34.08 0.86 0.15 10.07 19.45 0.93 0.28 2.52% 1.98%7.86% 0.90 1.94 0.54 4.72 5.45 1.63 0.43 100.00% 45.83%0.77% 53.99 0.87 0.17 4.33 6.74 0.89 0.14 1.61% 4.69%5.93% 28.37 1.72 1.38 9.39 12.84 1.72 1.30 6.06% 8.17%

24.57% 19.61 3.06 5.05 10.32 11.59 3.06 4.72 15.61% 18.58%2.28% 22.00 0.94 0.37 3.70 6.30 0.95 0.32 4.27% 6.59%

10.62% 16.37 1.35 1.42 4.92 5.50 1.34 1.02 8.22% 16.18%11.66% 8.80 0.80 0.99 2.96 3.31 0.81 0.66 9.13% 12.93%3.32% 7.86 0.74 0.28 15.95 18.27 0.89 0.77 9.43% 3.81%2.91% 10.70 1.71 0.35 12.70 20.48 1.16 0.92 16.01% 3.74%0.64% 8.89 0.89 0.06 4.67 6.48 0.92 0.08 9.95% 7.62%1.46% 6.60 0.64 0.08 8.75 10.34 0.85 0.24 9.71% 5.01%0.63% 24.86 0.50 0.16 7.52 24.21 0.60 0.22 2.02% 1.68%3.26% NA 0.83 0.23 13.47 22.31 0.94 0.73 6.22% 4.21%1.68% 27.88 2.34 0.31 15.24 21.92 1.69 0.40 8.39% 7.47%1.58% 17.70 0.36 0.24 8.65 10.91 0.48 0.36 2.05% 2.01%0.52% 41.52 1.62 0.09 15.75 25.26 1.09 0.42 3.90% 1.35%4.66% 77.91 0.82 0.78 8.56 12.03 0.89 1.24 1.06% 3.29%0.40% 14.69 0.84 0.08 8.88 15.26 0.87 0.08 5.73% 4.38%

10.33% 18.34 1.18 2.09 8.46 9.47 1.18 1.63 6.44% 7.91%2.92% 11.99 1.11 0.20 3.75 12.41 1.03 0.55 9.24% 5.47%3.02% 4.98 0.67 0.15 0.08 0.09 0.71 0.00 13.47% 38.10%4.78% 10.54 1.18 0.45 6.16 9.07 1.12 0.47 11.15% 11.91%1.02% 11.43 0.26 0.11 2.11 3.55 0.43 0.09 2.31% 2.68%3.64% 28.67 3.82 0.42 10.50 13.43 1.78 0.68 13.33% 9.95%2.15% 10.05 0.92 0.17 9.20 11.15 0.97 0.46 9.13% 4.55%

18.37% 18.16 1.34 3.35 14.33 17.70 1.22 4.36 7.38% 5.23%6.37% 13.10 0.63 0.83 3.02 5.75 0.63 0.53 4.78% 6.24%1.79% 7.66 0.44 0.13 5.38 9.05 0.69 0.30 5.71% 3.84%0.98% 77.78 1.00 0.40 12.49 25.42 1.00 0.60 1.29% 1.63%0.84% 2.61 19.27 0.13 18.39 28.47 1.64 0.24 100.00% 7.11%4.11% 5.90 0.64 0.26 3.30 4.38 0.74 0.32 10.90% 8.73%2.18% 11.61 0.60 0.36 6.95 13.33 0.73 0.55 5.16% 2.77%1.40% 30.67 0.59 0.53 6.79 12.73 0.59 0.33 1.94% 2.01%2.64% 15.69 2.86 0.46 9.50 10.57 2.59 0.47 18.24% 15.37%0.79% 16.12 0.57 0.15 3.99 4.49 0.59 0.08 3.52% 4.01%

31.23% 15.90 2.84 4.85 26.20 27.40 1.27 14.37 17.86% 2.78%4.93% 16.41 0.71 1.13 3.48 4.35 0.72 0.36 4.34% 6.04%3.03% 20.26 1.28 0.52 5.67 9.20 1.25 0.45 6.32% 8.91%2.85% 24.40 1.35 0.58 5.81 9.82 1.32 0.50 5.55% 8.28%7.41% 11.93 2.69 0.89 6.14 6.90 2.69 0.86 22.53% 24.61%0.72% NA 6.29 1.07 31.21 50.89 3.18 1.28 3.61% 1.89%2.97% NA 0.90 0.42 6.98 18.80 0.94 0.56 5.60% 4.92%6.11% 14.79 1.03 1.02 6.81 9.01 1.03 0.95 6.97% 6.65%0.83% 42.97 1.98 0.26 8.47 15.73 1.61 0.33 4.62% 4.26%0.60% 77.59 1.98 0.22 10.55 20.20 1.56 0.28 2.55% 3.43%2.11% 12.27 1.37 0.21 3.78 5.10 1.34 0.19 11.13% 15.26%0.55% 44.25 2.05 0.13 7.47 12.94 1.46 0.20 4.63% 4.05%

Page 274: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2.56% 10.76 0.86 0.27 2.41 3.35 0.86 0.15 7.99% 13.25%3.11% 9.54 1.49 0.22 4.53 5.87 1.24 0.29 15.58% 14.42%0.95% ### 1.84 0.67 14.14 31.31 1.82 0.65 1.19% 2.77%1.14% 19.87 1.77 0.40 17.18 18.73 1.46 0.40 8.90% 5.20%9.81% 30.38 3.07 2.97 12.58 13.93 3.07 2.38 10.11% 26.32%

15.10% 22.30 3.37 3.37 11.37 13.08 3.22 2.98 15.12% 24.77%2.30% 54.17 0.99 1.27 11.80 30.76 0.99 1.39 1.82% 1.63%4.23% NA 0.47 0.36 12.35 22.94 0.74 0.97 1.76% 3.08%0.71% 20.42 1.49 0.18 7.13 10.28 1.43 0.13 7.32% 9.87%

13.86% 11.89 0.88 1.86 4.28 5.03 0.88 1.21 7.42% 9.51%-47.17% 77.30 1.90 4.82 NA NA 1.89 4.20 2.45% -24.52%3.48% 26.86 2.07 0.91 13.57 14.40 1.82 0.94 7.71% 7.41%3.92% 17.63 2.81 0.53 8.41 12.73 1.61 0.88 15.93% 7.26%3.07% 8.56 0.67 0.22 5.02 6.82 0.82 0.42 7.81% 5.81%1.54% 28.44 1.06 0.34 11.28 19.20 1.03 0.62 3.74% 2.59%6.88% 5.14 0.84 0.23 12.20 12.40 0.97 1.51 16.38% 4.43%2.15% 13.08 1.25 0.26 5.82 10.67 1.15 0.36 9.54% 6.99%2.53% 6.32 0.83 0.17 3.92 4.19 0.85 0.18 13.06% 11.60%1.71% 32.64 1.12 0.45 8.90 19.63 1.08 0.63 3.44% 2.97%

10.92% 43.62 2.43 1.02 10.46 29.27 1.13 4.76 5.56% 2.62%1.28% 21.90 0.81 0.23 12.14 15.85 0.89 0.38 3.69% 2.97%5.78% 22.22 2.18 1.09 8.88 16.67 1.64 1.37 9.81% 7.38%

14.30% 13.69 2.61 1.96 6.32 6.47 2.34 1.64 19.04% 33.42%4.99% 11.28 0.78 0.68 4.81 6.55 0.79 0.55 6.91% 6.75%1.10% ### 5.95 1.36 43.43 79.95 3.32 1.61 1.25% 2.28%8.73% 4.66 0.90 0.38 5.05 5.42 0.94 0.52 19.39% 15.66%0.68% ### 3.01 1.41 7.79 8.61 3.01 1.21 0.77% 2.52%3.00% 19.92 1.22 2.26 26.54 41.50 1.21 2.27 6.13% 1.61%0.81% 22.55 0.78 0.17 6.38 15.35 0.86 0.25 3.47% 2.72%1.04% 5.67 0.98 0.08 10.46 10.72 0.99 0.15 17.23% 6.80%6.25% 6.11 0.67 0.33 5.98 6.26 0.89 0.67 10.95% 7.49%2.16% 13.42 1.36 0.27 5.01 5.56 1.36 0.21 10.12% 15.30%0.83% 14.66 0.56 0.27 8.64 25.35 0.66 0.37 3.83% 1.43%3.77% 6.89 1.07 0.23 2.81 3.01 1.07 0.20 15.56% 20.29%8.77% 20.17 4.12 1.86 9.79 10.50 4.12 1.65 20.45% 36.10%

32.96% 8.90 1.75 2.76 5.20 5.37 1.75 2.08 19.65% 36.61%11.25% 14.01 0.63 1.13 5.01 8.15 0.71 0.92 4.51% 7.11%9.60% 12.64 1.26 1.31 6.30 7.40 1.24 1.21 9.99% 10.23%

10.64% 22.69 2.95 1.98 9.42 11.77 2.62 1.93 12.99% 17.19%17.26% 13.19 0.76 1.93 4.70 6.75 0.81 1.96 5.78% 6.74%5.93% 17.28 0.72 1.36 7.11 9.62 0.72 1.01 4.17% 3.86%2.02% 24.79 0.98 0.47 4.54 11.34 0.98 0.41 3.95% 4.80%2.01% 8.91 0.50 0.13 6.39 12.72 0.76 0.40 5.57% 3.79%

12.80% 14.81 2.31 1.84 7.00 8.60 2.24 1.85 15.56% 15.81%4.20% 34.66 0.95 1.16 13.94 15.39 0.95 0.98 2.74% 4.03%3.16% 26.57 3.51 0.88 11.25 19.09 2.18 0.95 13.19% 9.87%5.01% 24.15 1.33 1.15 2.73 11.98 1.32 1.06 5.49% 6.43%7.29% 24.15 0.85 1.45 0.65 1.59 0.86 0.17 3.51% 17.06%

11.14% 13.43 0.94 1.40 3.28 7.68 0.96 1.41 7.01% 7.42%5.06% 19.96 1.80 0.78 7.41 14.67 1.39 1.16 9.04% 6.19%2.94% 21.19 1.13 0.47 4.12 7.11 1.12 0.41 5.32% 8.22%6.23% 19.53 2.01 1.20 6.40 10.39 1.93 1.10 10.28% 12.55%8.82% 12.23 0.84 0.99 2.70 3.63 0.85 0.53 6.87% 12.23%

Page 275: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

21.51% 11.41 2.96 2.45 5.47 6.33 2.61 2.25 25.97% 34.33%3.03% 7.91 0.71 0.37 6.24 11.89 0.80 0.54 9.03% 4.44%1.02% 45.05 1.13 0.51 13.66 28.19 1.08 0.68 2.52% 1.66%0.00% ### 0.96 0.05 2.44 3.39 0.99 0.11 0.88% 0.00%0.35% NA 0.56 0.16 11.74 87.11 0.83 0.55 0.48% 0.52%-1.31% NA 12.85 4.10 200.00 NA 4.80 4.66 -6.24% -1.50%0.81% 17.84 0.77 0.15 12.54 21.61 0.92 0.42 4.30% 1.73%7.82% 18.20 2.69 1.46 8.65 9.62 2.64 1.27 14.78% 21.76%1.68% 5.74 0.72 0.10 1.40 1.94 0.78 0.06 12.50% 17.51%0.90% 15.70 0.43 0.16 7.86 14.01 0.59 0.25 2.76% 1.96%4.44% 7.93 0.93 0.34 3.04 4.14 0.94 0.32 11.77% 13.02%

14.76% 17.45 0.84 1.92 11.16 12.29 0.91 3.32 4.80% 4.00%0.41% 74.58 1.05 0.33 21.68 78.37 1.02 0.74 1.41% 0.57%3.66% 19.57 2.27 0.62 7.23 11.62 1.79 0.70 11.62% 10.39%

10.23% 32.98 2.63 3.40 18.24 24.29 1.89 4.26 7.97% 4.75%6.87% 12.17 1.72 1.01 8.65 14.56 1.46 1.27 14.12% 8.06%2.01% 30.81 1.05 0.49 11.76 23.27 1.03 0.83 3.42% 2.51%4.24% 19.95 1.31 0.57 6.54 7.70 1.22 0.59 6.55% 9.40%5.02% 14.34 0.95 1.09 8.30 14.30 0.96 1.18 6.62% 4.04%3.95% 7.92 1.37 0.39 9.34 15.19 1.14 0.82 17.36% 5.50%0.85% ### NA 0.46 10.08 28.95 NA 0.53 NA NA1.92% 10.28 1.04 0.31 11.39 31.29 1.01 0.93 10.08% 2.09%5.32% 15.44 1.11 0.86 6.39 8.68 1.11 0.73 7.20% 8.20%8.66% 8.88 1.31 0.67 4.24 5.57 1.24 0.80 14.72% 13.53%3.43% 8.09 0.84 0.23 5.75 9.41 0.92 0.51 10.35% 6.17%5.52% 10.52 1.46 0.52 5.52 7.82 1.27 0.72 13.88% 9.91%0.35% NA 0.44 0.13 5.14 24.65 0.72 0.35 0.85% 0.67%3.72% 12.35 1.74 0.47 8.91 14.85 1.36 0.73 14.08% 7.05%5.03% 11.89 1.68 0.97 14.64 19.45 1.29 1.58 14.09% 4.25%

10.46% 33.42 2.90 3.80 17.09 20.89 2.90 3.58 8.69% 9.57%17.20% 12.62 1.36 1.87 20.13 22.73 1.07 6.02 10.77% 3.11%37.49% 12.41 1.87 4.73 7.37 64.04 1.06 20.00 15.06% 1.01%0.00% NA 7.03 1.00 11.86 94.14 1.20 4.94 0.00% 0.00%3.64% 10.67 0.85 0.56 4.13 8.13 0.87 0.54 7.96% 5.67%4.25% 13.99 2.00 0.86 18.27 23.75 1.35 1.50 14.29% 3.96%3.67% 10.37 1.08 0.32 6.21 10.97 1.04 0.60 10.37% 6.40%2.15% 16.39 2.24 0.51 14.17 20.60 1.54 0.68 13.69% 5.36%8.74% 25.78 2.05 1.58 15.42 19.24 1.45 2.53 7.97% 5.07%4.70% 14.49 0.75 0.75 3.28 7.85 0.75 0.52 5.18% 6.14%1.28% 10.47 0.73 0.12 2.42 4.82 0.74 0.09 7.02% 9.26%3.08% 20.30 1.59 0.63 6.21 7.96 1.59 0.42 7.85% 16.30%1.33% 32.61 2.01 0.44 15.18 18.95 1.32 0.71 6.16% 2.74%4.62% 7.89 1.33 0.42 5.53 9.61 1.19 0.63 16.91% 8.78%2.79% 11.92 18.35 0.40 13.97 27.93 1.89 0.78 100.00% 7.00%6.90% 13.44 2.95 1.04 9.01 12.69 1.97 1.36 21.94% 10.23%3.27% 18.52 1.29 0.72 10.36 17.20 1.23 0.83 6.96% 4.90%3.28% 25.98 0.73 0.80 12.60 15.15 0.74 0.71 2.80% 3.27%3.76% 25.31 1.44 0.82 10.51 19.14 1.23 1.22 5.68% 3.87%1.51% 18.83 1.50 0.30 15.90 31.53 1.24 0.49 7.96% 3.83%5.00% 24.11 2.28 0.97 6.14 9.69 2.11 0.92 9.45% 13.37%2.32% 23.80 0.66 0.50 6.46 21.04 0.78 0.85 2.78% 2.10%1.30% 20.62 0.78 0.36 4.35 8.99 0.82 0.25 3.78% 3.65%7.61% 17.20 1.43 1.44 7.93 9.58 1.43 1.25 8.32% 9.29%

Page 276: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

-0.84% ### 0.65 0.35 27.91 NA 0.80 0.62 0.05% -1.04%22.46% ### 20.00 20.00 92.91 99.35 20.00 20.00 12.26% 40.94%8.90% 10.19 1.31 0.90 4.59 5.44 1.30 0.76 12.81% 16.35%

-14.60% NA 0.65 0.24 NA NA 0.81 0.29 -41.40% -34.92%5.73% 13.91 1.98 0.85 7.25 7.43 1.94 0.73 14.21% 18.35%1.86% 42.86 2.22 0.63 45.74 57.93 1.39 1.21 5.19% 2.16%

10.85% 6.76 1.67 0.70 3.50 3.82 1.49 0.67 24.77% 27.78%12.42% 14.13 0.65 1.59 7.67 13.23 0.81 2.67 4.63% 3.54%7.71% 21.89 0.80 1.55 2.06 4.53 0.80 0.81 3.64% 6.39%0.22% 70.09 0.53 0.26 14.01 167.22 0.74 0.58 0.76% 0.28%2.60% 14.99 0.47 0.65 11.32 20.40 0.48 0.53 3.11% 2.04%

16.49% 9.45 1.49 1.61 52.17 60.09 1.04 13.64 15.80% 1.26%16.46% 15.58 1.67 2.57 45.30 52.15 1.08 12.96 10.70% 1.38%24.70% 14.54 3.90 3.56 19.42 26.59 1.41 8.08 26.85% 4.55%1.43% 33.06 1.12 0.58 11.36 15.96 1.09 0.68 3.39% 2.32%

23.62% 6.76 1.39 1.08 3.24 3.26 1.22 1.32 20.61% 23.32%5.08% 9.15 0.80 0.36 8.35 11.82 0.89 0.66 8.76% 6.74%8.06% 21.85 1.75 1.78 8.85 11.47 1.72 1.61 8.01% 9.51%2.68% 34.85 2.82 1.16 31.97 39.02 1.82 1.38 8.09% 4.29%2.41% 10.99 0.57 0.28 1.84 3.08 0.59 0.14 5.20% 6.94%

29.23% 17.12 3.44 4.88 17.43 17.68 1.48 8.87 20.08% 5.40%27.34% 44.70 16.84 11.88 34.67 35.38 14.66 11.49 37.68% 87.60%5.04% 12.47 2.17 0.62 7.86 8.89 2.17 0.45 17.39% 43.59%

12.21% 11.89 1.48 1.12 5.47 6.71 1.46 0.98 12.41% 19.85%2.19% 18.68 1.03 0.36 6.40 11.37 1.03 0.43 5.53% 5.27%0.99% 14.82 0.79 0.14 6.51 16.64 0.90 0.31 5.34% 2.90%-4.19% 2.29 0.84 0.74 NA NA 0.86 -0.23 36.79% NA2.72% 17.98 0.81 0.58 8.87 12.63 0.85 0.64 4.50% 3.52%0.93% NA 0.79 0.37 11.65 47.48 0.85 0.44 1.16% 1.73%2.64% 18.14 0.64 0.40 5.46 6.89 0.64 0.30 3.51% 4.96%

21.20% 23.19 2.62 9.58 21.42 22.92 2.62 6.07 11.31% 100.00%2.44% 40.63 0.99 0.44 9.58 20.59 0.99 0.50 2.44% 4.81%5.86% 5.83 0.65 0.31 3.75 4.27 0.74 0.45 11.16% 9.61%0.32% ### 1.30 0.75 11.78 29.96 1.28 0.69 0.58% 0.62%7.18% 21.74 4.03 1.57 11.55 12.09 4.03 1.48 18.54% 24.20%0.50% 89.41 0.67 0.21 13.08 37.36 0.81 0.43 0.75% 0.95%4.20% 21.58 4.11 1.23 13.58 19.06 4.03 1.16 19.06% 18.50%1.60% 13.80 0.49 0.17 2.09 5.51 0.56 0.16 3.56% 4.75%

12.09% 18.04 1.56 2.27 7.78 11.21 1.55 2.24 8.67% 8.49%1.62% 19.00 0.71 0.34 3.95 5.41 0.75 0.15 3.73% 5.61%4.76% 17.38 1.85 0.60 4.36 10.03 1.46 0.81 10.63% 8.84%

15.09% 14.39 1.04 2.09 3.90 5.31 1.03 1.27 7.21% 12.60%4.21% 7.63 0.70 0.30 3.38 6.08 0.78 0.35 9.11% 8.77%3.98% 21.69 1.26 0.81 7.64 9.52 1.25 0.65 5.83% 8.28%-0.16% 27.49 0.60 0.23 90.02 NA 0.72 0.31 2.17% -0.33%6.39% 20.19 2.70 1.22 9.28 12.05 2.25 1.23 13.39% 14.04%3.09% 6.75 0.97 0.20 1.86 2.10 0.97 0.13 14.38% 21.99%4.77% 12.83 1.76 0.50 5.80 9.05 1.36 0.75 13.73% 8.87%2.31% 5.88 0.63 0.15 2.41 3.24 0.68 0.13 10.74% 10.75%3.51% 8.72 0.68 0.31 3.98 5.04 0.73 0.32 7.76% 7.52%1.70% 9.85 0.36 0.29 13.08 17.79 0.55 0.58 3.66% 1.55%

15.69% 15.80 1.28 2.56 4.91 5.24 1.28 1.39 8.10% 18.83%4.35% 24.05 0.57 1.12 3.98 13.56 0.68 1.06 2.36% 2.27%

Page 277: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

3.52% 7.87 3.37 0.16 11.31 14.30 1.24 0.52 42.76% 8.69%3.39% 12.82 0.92 0.56 9.24 17.05 0.95 0.87 7.22% 3.72%1.92% 10.89 0.72 0.21 5.67 6.75 0.75 0.21 6.61% 6.61%7.73% 12.88 2.56 0.86 4.49 5.98 1.75 0.87 19.87% 22.16%1.48% 35.82 1.40 0.55 11.91 19.58 1.29 0.60 3.90% 3.34%7.42% 8.17 0.54 0.60 1.53 2.96 0.56 0.39 6.64% 8.26%2.61% 22.27 1.42 0.41 12.79 26.74 1.10 1.35 6.37% 2.13%-0.38% 38.69 0.44 0.18 NA NA 0.44 -0.03 1.13% -1.92%2.06% 22.42 2.00 0.37 5.65 10.40 1.46 0.41 8.92% 9.15%2.88% 5.46 2.23 0.28 9.32 10.30 1.93 0.30 40.84% 20.12%0.34% 50.39 0.55 0.27 12.20 40.22 0.73 0.51 1.10% 0.47%5.79% 15.17 1.25 0.89 7.13 7.75 1.22 0.78 8.22% 9.56%2.97% 21.30 1.20 0.63 9.94 13.55 1.15 0.73 5.62% 4.72%

21.30% 21.22 3.73 4.87 11.83 12.62 3.68 4.46 17.57% 23.76%1.24% 10.90 1.23 0.10 5.51 6.96 1.09 0.11 11.32% 14.35%1.83% 19.31 0.68 0.32 NA -3.07 0.69 -0.10 3.53% 37.87%2.86% 11.78 3.03 0.29 6.40 8.56 1.53 0.47 25.69% 10.27%1.66% 21.93 0.41 0.14 7.25 14.93 0.71 0.48 1.87% 2.41%1.42% 11.53 0.82 0.29 8.88 10.38 0.83 0.26 7.10% 4.36%5.50% 17.59 1.55 0.93 4.97 7.73 1.53 0.71 8.83% 14.49%3.07% 18.48 1.93 0.61 2.05 2.92 1.70 0.16 10.43% NA3.78% 6.72 0.66 0.24 2.19 3.28 0.71 0.20 9.84% 11.64%

13.77% 25.38 1.40 0.82 14.42 24.61 1.07 3.39 5.52% 4.37%2.59% 12.44 0.41 0.46 4.82 8.92 0.42 0.38 3.26% 2.44%1.29% 21.57 1.40 0.21 22.12 25.94 1.15 0.42 6.50% 3.57%6.10% 22.96 0.72 1.35 7.20 19.36 0.86 2.08 3.15% 2.35%1.01% 24.32 0.70 0.25 3.05 5.82 0.70 0.09 2.86% 5.20%5.89% 10.50 0.63 0.53 1.61 2.20 0.63 0.24 6.01% 10.76%2.27% 17.56 0.94 0.40 8.09 11.47 0.95 0.44 5.33% 4.81%9.37% 9.30 0.64 0.86 1.92 2.49 0.64 0.38 6.86% 10.70%6.69% 10.16 1.44 0.68 4.56 5.63 1.44 0.62 14.20% 16.34%0.05% ### 0.90 0.20 4.92 18.86 0.94 0.28 0.88% 0.17%-4.13% NA 1.11 0.42 4.48 NA 1.07 0.35 -11.04% -13.24%2.13% 14.79 1.03 0.31 4.63 5.82 1.03 0.23 6.97% 9.81%

18.76% 8.19 0.56 1.49 2.92 93.70 0.96 20.00 6.87% 0.62%2.46% 7.25 0.88 0.18 1.89 2.12 0.88 0.09 12.12% 21.27%1.49% 18.97 1.07 0.26 6.22 8.01 1.07 0.25 5.66% 6.51%3.51% NA 1.80 0.34 7.20 19.50 1.26 0.68 14.33% 6.56%2.90% 21.95 0.99 0.58 5.37 8.33 0.99 0.42 4.53% 6.87%-2.47% NA 3.72 1.16 NA NA 3.72 0.99 -7.92% -17.81%7.08% 15.89 1.10 1.37 6.89 9.99 1.10 1.28 6.93% 6.14%5.59% 16.64 0.93 0.95 4.54 5.79 0.93 0.53 5.57% 9.27%0.98% 18.56 0.47 0.22 11.75 37.31 0.63 0.38 2.53% 1.55%1.90% 9.60 0.64 0.27 3.22 10.04 0.73 0.30 6.62% 4.14%

16.06% 80.72 2.88 15.96 50.28 62.74 2.88 13.97 3.57% 4.53%9.63% 59.89 5.14 5.49 23.26 27.33 5.14 4.57 8.58% 64.11%

-22.00% NA 1.62 1.10 NA NA 1.34 0.68 -33.46% -83.61%1.65% NA 0.90 0.50 21.31 29.76 0.92 0.49 0.52% 3.01%

24.60% 18.89 2.08 4.48 8.15 8.58 2.02 4.00 11.03% 14.79%9.67% 30.79 3.18 2.83 12.09 17.62 2.67 2.86 10.32% 10.46%9.77% 12.67 1.50 1.25 5.68 7.72 1.45 1.17 11.86% 12.94%1.35% 12.82 1.12 0.16 5.01 5.68 1.08 0.13 8.73% 11.42%3.61% 15.75 1.82 0.59 6.66 11.43 1.53 0.67 11.58% 8.89%

Page 278: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1.97% 28.09 0.71 0.18 3.54 4.65 0.75 0.15 2.54% 9.03%3.06% 11.78 0.70 0.24 6.31 10.10 0.85 0.47 5.96% 5.32%1.03% 14.00 0.69 0.13 11.15 13.50 0.85 0.24 4.90% 3.46%8.85% 32.88 10.25 2.71 20.95 24.30 4.21 3.06 31.19% 14.24%3.04% 15.77 0.45 0.75 9.45 18.82 0.54 0.96 2.83% 1.60%4.98% 6.86 1.03 0.32 3.91 5.11 1.02 0.45 15.02% 11.32%2.04% 15.54 0.61 0.33 4.50 9.41 0.69 0.33 3.93% 3.81%2.95% 19.11 0.64 0.68 4.07 9.76 0.64 0.55 3.36% 3.16%3.38% 12.00 0.87 0.45 4.62 4.92 0.87 0.29 7.25% 9.59%3.65% 10.50 0.59 0.34 5.42 10.95 0.78 0.69 5.62% 3.96%0.47% 64.60 0.96 0.25 10.22 18.87 0.97 0.25 1.49% 1.84%6.55% 4.06 0.92 0.16 10.90 11.30 0.98 0.75 22.58% 8.59%0.16% 33.27 0.35 0.06 45.12 123.04 0.74 0.28 1.04% 0.41%2.26% 12.73 1.24 0.30 7.55 11.43 1.15 0.45 9.77% 5.73%1.56% 27.85 0.43 0.26 2.31 5.14 0.44 0.14 1.54% 3.24%2.33% 5.81 0.48 0.13 2.73 4.99 0.61 0.15 8.19% 7.76%1.45% 30.70 0.42 0.15 6.64 9.91 0.58 0.27 1.36% 3.01%4.43% 19.21 1.90 0.98 9.10 14.26 1.81 0.99 9.91% 8.49%8.45% 15.94 1.75 1.36 7.19 9.79 1.69 1.27 11.01% 12.32%7.46% 27.41 3.59 1.74 11.91 17.49 2.89 1.78 13.09% 14.23%8.38% 15.75 2.19 1.44 9.63 15.01 2.09 1.26 13.90% 17.59%5.49% 12.61 0.84 0.64 4.89 8.92 0.85 0.69 6.67% 6.79%

12.60% 12.61 2.05 1.53 6.39 6.97 2.05 1.40 16.25% 20.51%36.50% 10.25 1.17 4.76 15.50 15.67 1.09 5.77 11.42% 7.18%6.78% 14.11 1.80 1.01 5.84 8.70 1.72 0.91 12.77% 14.83%1.46% 14.01 0.58 0.17 1.45 3.19 0.58 0.10 4.16% 6.67%

NA NA NA NA NA NA NA NA NA NA0.57% 43.47 1.12 0.22 7.06 11.45 1.07 0.33 2.59% 1.85%8.85% 21.43 2.06 1.38 6.39 11.45 1.73 1.47 9.59% 11.58%2.52% 13.05 0.74 0.35 4.28 4.91 0.74 0.25 5.69% 6.78%1.18% 8.20 0.91 0.10 8.71 9.38 0.96 0.21 11.10% 5.50%8.81% 7.24 0.93 0.61 3.31 3.37 0.96 0.51 12.92% 16.03%1.55% 9.35 0.89 0.10 4.15 4.49 0.96 0.14 9.55% 10.03%3.26% 9.72 0.68 0.22 6.11 9.94 0.84 0.50 6.95% 5.39%7.99% 3.71 0.33 0.22 3.44 4.57 0.65 0.69 8.92% 7.04%8.56% 9.87 1.00 0.81 4.60 5.44 1.00 0.76 10.17% 11.24%6.43% 12.79 0.75 0.93 2.48 3.82 0.75 0.40 5.84% 8.98%5.07% 23.87 2.49 1.25 11.51 14.07 2.41 1.16 10.42% 12.23%

21.86% 59.57 10.56 12.87 29.32 29.66 10.00 11.49 17.73% NA0.06% 2.42 0.38 0.15 10.41 200.00 0.72 0.55 15.68% 0.08%5.76% 27.98 1.48 1.16 8.16 11.97 1.44 1.11 5.29% 7.89%8.11% 14.92 1.64 1.07 6.39 7.97 1.52 1.04 10.97% 13.03%2.50% 7.00 0.70 0.15 3.13 7.71 0.81 0.23 10.02% 8.43%0.94% 15.24 0.54 0.15 7.65 22.47 0.79 0.41 3.56% 1.77%6.59% 11.79 1.61 0.67 6.53 7.70 1.56 0.62 13.67% 18.23%1.24% 12.51 0.64 0.33 5.78 26.66 0.75 0.46 5.12% 1.95%7.67% 14.05 1.17 1.17 4.45 4.88 1.17 0.71 8.29% 14.10%1.16% 43.22 1.72 0.48 10.08 32.24 1.38 0.66 3.98% 2.55%2.59% 13.60 0.46 0.34 3.95 9.50 0.57 0.42 3.38% 3.15%0.95% 33.57 0.92 0.31 24.16 64.09 0.99 2.09 2.74% 0.45%

10.04% 9.05 1.00 0.79 3.08 3.72 1.00 0.64 11.00% 15.59%-1.27% NA 1.31 0.54 12.09 NA 1.22 0.65 -3.35% -2.45%5.67% 14.47 1.49 0.89 9.60 12.87 1.31 1.13 10.33% 6.78%

Page 279: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

0.43% 28.72 0.36 0.36 8.94 23.60 0.40 0.26 1.26% 0.48%-1.21% NA 0.59 0.27 70.73 NA 0.66 0.18 -2.79% -3.26%15.65% 20.98 1.95 3.35 74.27 84.71 1.10 17.07 9.30% 1.01%7.74% 25.83 4.07 1.72 11.54 14.10 3.35 1.75 15.74% 17.23%0.57% NA 0.85 0.07 2.15 5.35 0.91 0.04 6.49% 10.65%

14.07% 48.77 7.71 8.79 32.50 33.35 7.71 7.80 15.82% 96.88%7.37% 7.67 1.71 0.53 5.29 6.10 1.37 0.74 22.29% 14.31%1.31% 15.85 0.56 0.21 3.94 5.93 0.56 0.14 3.52% 4.22%2.50% 4.17 0.60 0.14 2.23 4.67 0.68 0.13 14.29% 11.02%2.91% 11.48 0.48 0.34 2.22 3.41 0.48 0.16 4.16% 5.53%4.75% 6.94 1.02 0.23 6.99 10.12 1.01 0.51 14.68% 9.31%2.88% 21.42 0.56 0.60 6.66 12.93 0.64 0.68 2.63% 2.52%5.18% 6.76 1.16 0.24 6.17 9.76 1.05 0.68 17.15% 8.04%

10.98% 18.69 2.25 1.64 8.39 11.46 1.79 1.90 12.05% 11.07%14.44% 8.26 1.40 1.21 2.35 3.97 1.40 1.03 16.98% 21.32%10.36% 26.17 0.93 1.98 4.21 5.90 0.93 0.93 3.54% 9.53%3.28% 15.32 0.66 0.49 5.24 13.97 0.77 0.80 4.32% 3.13%4.55% 13.49 0.92 0.56 5.33 10.34 0.95 0.72 6.80% 5.90%0.37% 59.99 3.24 1.05 14.27 16.86 2.23 1.12 5.41% 0.94%6.35% 5.68 0.98 0.33 4.66 5.38 0.99 0.58 17.23% 10.87%3.30% 9.39 0.44 0.28 7.27 14.68 0.64 0.53 4.68% 3.69%1.58% 74.91 2.48 1.23 20.93 38.43 1.96 1.45 3.31% 2.23%2.48% 12.38 0.63 0.32 4.46 5.61 0.64 0.24 5.09% 5.83%1.45% 14.66 0.60 0.27 7.20 14.62 0.71 0.37 4.10% 2.65%

15.90% 20.67 3.07 2.48 7.05 10.23 2.45 2.57 14.84% 17.67%1.55% 18.04 1.18 0.32 5.68 14.70 1.11 0.40 6.54% 4.45%9.23% 9.55 0.86 0.98 5.77 7.57 0.89 1.17 8.96% 6.92%6.90% 5.77 0.68 0.38 2.74 4.02 0.76 0.47 11.82% 10.68%6.36% 16.10 0.94 0.99 6.71 8.80 0.94 0.92 5.85% 6.51%1.45% 17.22 0.71 0.30 8.93 17.32 0.81 0.46 4.14% 2.50%0.88% 14.87 0.79 0.11 10.01 17.20 0.93 0.38 5.31% 2.15%

NA NA NA NA NA NA NA NA NA NA3.22% 20.33 1.37 0.39 7.20 17.25 1.12 0.92 6.73% 3.94%3.16% 8.48 0.49 0.33 5.41 7.87 0.55 0.35 5.74% 4.48%4.38% 14.78 1.66 0.64 4.00 4.19 1.66 0.35 11.23% 48.10%3.67% 17.28 0.68 0.76 6.83 7.41 0.68 0.45 3.94% 4.54%4.06% 22.01 2.39 0.95 10.11 10.63 2.39 0.78 10.87% 17.81%2.88% 17.66 1.77 0.38 8.94 15.82 1.33 0.64 10.03% 6.04%5.44% 19.63 1.10 0.88 5.86 9.65 1.09 0.88 5.62% 6.81%4.39% 9.55 1.04 0.30 6.80 8.87 1.02 0.60 10.90% 7.43%5.04% 11.67 0.85 0.65 4.68 9.74 0.89 0.82 7.27% 5.37%1.95% 16.28 0.54 0.36 8.23 13.33 0.64 0.46 3.33% 2.56%4.86% 14.63 0.95 0.72 6.70 9.47 0.96 0.78 6.53% 6.00%2.73% 21.92 1.41 0.62 10.60 20.38 1.32 0.74 6.45% 4.91%3.45% 9.94 1.14 0.33 4.42 4.90 1.12 0.30 11.47% 13.09%2.69% 8.12 0.75 0.17 5.90 9.28 0.90 0.46 9.25% 5.23%1.60% 22.07 0.84 0.26 9.20 21.01 0.90 0.40 3.82% 3.60%5.52% 7.07 1.57 0.35 4.35 5.63 1.29 0.53 22.16% 13.78%2.13% 6.02 1.03 0.17 7.10 9.71 1.01 0.34 17.09% 6.39%1.16% 17.08 0.99 0.18 7.46 13.62 0.99 0.33 5.79% 3.51%2.90% 18.97 1.09 0.63 10.24 16.19 1.07 0.76 5.77% 4.08%2.36% 15.41 0.79 0.30 9.47 24.09 0.92 0.92 5.12% 2.37%7.34% 32.34 10.63 3.06 24.05 26.22 3.81 3.55 32.86% 9.40%

Page 280: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

8.90% 7.04 0.65 0.66 2.30 2.90 0.66 0.47 9.29% 10.89%2.29% 18.82 0.57 0.29 6.40 19.24 0.79 0.81 3.02% 2.22%4.13% 10.87 0.85 0.36 4.59 5.76 0.89 0.42 7.78% 8.51%0.00% NA 0.27 0.10 1.65 5.28 0.44 0.08 0.00% 0.00%6.83% 11.86 1.75 0.73 5.17 6.85 1.70 0.70 14.75% 17.65%4.19% 6.44 0.93 0.21 5.46 6.54 0.97 0.47 14.48% 8.66%6.05% 8.95 0.96 0.53 3.33 4.44 0.97 0.47 10.75% 12.40%0.90% 28.46 0.48 0.31 15.58 33.17 0.68 0.56 1.69% 1.00%1.38% 28.84 1.03 0.51 8.97 31.44 1.01 1.10 3.59% 1.28%5.09% 24.55 0.94 1.26 7.87 12.02 0.94 1.11 3.81% 4.24%4.63% 14.22 1.14 0.75 7.32 12.33 1.10 0.90 7.99% 5.72%2.94% 15.95 0.93 0.44 4.69 5.68 0.94 0.42 5.84% 6.53%3.94% 18.56 0.97 0.44 7.47 13.01 0.98 0.80 5.21% 4.83%0.77% 5.17 1.75 0.03 7.13 7.76 1.14 0.10 33.86% 9.07%8.09% 12.99 2.41 1.06 7.12 9.47 1.86 1.28 18.55% 12.32%1.85% 16.27 1.35 0.27 10.41 19.26 1.14 0.58 8.31% 3.66%3.07% 22.47 1.12 0.54 7.46 14.40 1.07 0.87 5.01% 3.81%-3.93% NA 0.69 0.22 NA NA 0.81 0.37 -13.42% -8.43%6.07% 17.16 1.14 0.76 3.80 11.06 1.08 1.14 6.65% 5.81%

11.75% 8.63 0.93 1.08 3.69 4.61 0.94 0.90 10.75% 11.94%5.59% 9.71 0.69 0.53 4.94 7.99 0.79 0.75 7.14% 5.69%5.38% 20.06 0.91 1.07 7.17 10.57 0.91 0.93 4.54% 5.17%8.35% 11.27 1.36 0.68 6.17 7.88 1.29 0.72 12.10% 15.35%9.11% 5.74 1.61 0.45 4.90 5.66 1.26 0.78 28.04% 14.96%2.80% 16.02 1.59 0.48 9.81 17.34 1.25 0.84 9.90% 4.23%3.72% 8.11 1.34 0.28 3.83 6.22 1.22 0.35 16.56% 13.37%1.94% 51.83 1.07 0.83 19.70 24.41 1.07 0.69 2.07% 3.05%3.63% 16.13 1.10 0.75 8.75 17.20 1.05 1.22 6.81% 3.15%3.63% 26.00 0.74 1.15 11.38 14.20 0.74 0.85 2.83% 2.88%1.10% ### 0.36 0.39 22.38 26.75 0.85 3.53 0.01% 0.26%2.39% 7.50 0.47 0.21 1.22 1.75 0.47 0.07 6.31% 7.95%

17.90% 8.59 0.75 1.23 5.73 5.57 0.89 1.70 8.73% 8.49%3.12% 16.07 1.24 0.40 7.03 13.58 1.10 0.77 7.72% 4.52%3.03% 15.00 0.73 0.51 4.54 10.67 0.78 0.50 4.88% 4.39%1.12% NA 0.45 0.18 14.69 20.46 0.65 0.23 2.13% 2.50%6.22% 12.91 2.51 0.81 5.43 5.76 2.51 0.62 19.44% 46.48%7.75% 7.05 0.93 0.55 3.13 7.35 0.95 0.67 13.13% 10.87%1.31% 34.80 1.12 0.39 13.09 20.91 1.08 0.52 3.22% 2.73%7.83% 18.88 2.69 1.52 9.35 13.70 2.27 1.64 14.26% 11.43%5.16% 10.75 1.40 0.47 6.30 12.36 1.16 0.92 12.99% 6.60%2.22% 10.49 1.15 0.22 3.88 5.91 1.15 0.22 11.01% 11.48%1.76% 34.96 0.59 0.57 14.47 19.49 0.59 0.49 1.70% 2.01%7.04% 9.48 0.99 0.54 4.57 5.77 0.99 0.68 10.44% 10.30%2.53% 9.42 0.61 0.24 6.75 13.05 0.75 0.36 6.46% 4.92%8.97% 21.32 0.90 2.41 9.83 16.50 0.90 2.39 4.21% 3.36%1.42% 18.34 0.31 0.24 2.53 4.42 0.36 0.13 1.71% 2.21%0.68% 55.66 1.28 0.28 6.17 7.87 1.24 0.24 2.30% 3.91%9.55% 19.00 2.45 2.03 9.32 11.29 2.23 1.94 12.88% 12.89%5.60% 6.99 0.73 0.39 2.77 2.96 0.73 0.31 10.51% 12.51%6.66% 4.36 0.44 0.29 0.36 0.38 0.62 0.04 10.05% 16.25%2.09% 11.46 0.66 0.29 6.41 11.46 0.72 0.37 5.75% 3.99%2.80% 22.71 1.03 0.67 7.64 12.64 1.03 0.58 4.54% 5.00%6.24% 10.16 1.01 0.59 5.67 8.47 1.00 0.84 9.91% 7.50%

Page 281: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2.69% 16.78 0.97 0.81 10.26 24.17 0.98 0.89 5.78% 2.93%3.58% 5.57 0.50 0.31 2.61 4.11 0.52 0.15 9.04% 7.91%1.61% 7.52 0.73 0.13 5.41 7.77 0.84 0.21 9.72% 6.10%4.36% 16.16 1.01 0.50 6.28 8.97 1.01 0.55 6.26% 7.97%5.34% 23.86 1.61 1.26 9.89 11.70 1.60 1.10 6.73% 8.54%3.67% 13.70 1.53 0.48 4.43 5.14 1.53 0.36 11.15% 18.81%8.27% 13.62 2.10 0.90 4.92 6.96 2.09 0.77 15.40% 27.86%

31.06% 6.18 1.93 1.63 8.91 11.79 1.14 5.95 31.25% 6.01%0.23% 22.34 0.39 0.08 10.87 18.45 0.44 0.08 1.77% 1.11%3.81% 2.47 0.43 0.25 4.32 5.31 0.49 0.23 17.21% 6.68%4.93% 18.27 0.68 1.11 8.57 11.96 0.68 0.97 3.72% 3.29%6.74% 9.65 1.19 0.63 5.95 7.86 1.10 0.90 12.30% 8.39%6.90% 22.88 3.64 1.63 12.80 15.09 2.84 1.78 15.91% 11.49%4.54% 12.40 1.28 1.07 11.12 17.68 1.27 1.02 10.29% 5.76%7.68% 7.23 0.65 0.47 2.47 4.06 0.67 0.45 8.96% 10.79%7.74% 10.17 0.63 0.49 4.03 5.34 0.75 0.69 6.25% 7.97%4.88% 13.09 0.86 0.44 4.42 6.50 0.91 0.53 6.58% 8.09%6.50% 23.11 2.61 1.40 8.36 13.22 2.46 1.34 11.27% 13.56%5.19% 14.58 0.44 0.89 4.76 6.24 0.44 0.57 2.99% 3.04%1.66% 15.28 0.74 0.32 8.87 16.72 0.80 0.44 4.84% 2.99%8.57% 10.27 0.90 0.86 4.12 5.39 0.90 0.80 8.79% 9.63%

11.19% 14.99 1.21 1.53 4.56 5.24 1.21 1.01 8.05% 14.87%7.19% 11.50 1.92 0.73 5.76 6.55 1.64 0.78 16.71% 16.49%0.58% 47.13 1.09 0.24 8.48 28.10 1.06 0.29 2.31% 2.12%5.74% 17.86 1.09 1.04 9.17 12.19 1.08 0.99 6.09% 6.35%-0.73% NA NA 0.10 35.06 NA NA 0.58 NA -1.77%3.15% 4.68 0.94 0.10 11.14 11.35 0.99 0.64 20.11% 4.91%3.37% 20.73 0.95 0.70 3.73 6.28 0.96 0.41 4.57% 7.50%4.53% 11.92 0.88 0.57 6.10 9.15 0.90 0.71 7.37% 5.76%2.57% 22.95 1.02 0.60 7.52 9.30 1.02 0.44 4.45% 5.95%0.24% 9.70 0.45 0.05 6.45 16.62 0.73 0.09 4.65% 1.54%5.43% 15.01 1.45 0.78 5.31 9.03 1.37 0.78 9.62% 9.95%2.23% 6.97 1.13 0.37 5.90 6.56 1.13 0.26 16.21% 10.27%8.58% 19.25 1.55 1.65 95.11 110.02 1.03 17.28 8.05% 0.51%4.31% 11.53 2.19 0.45 6.05 6.60 1.71 0.46 19.03% 20.04%8.18% 13.94 1.72 1.00 12.44 13.48 1.25 2.00 12.33% 5.18%7.87% 30.15 3.77 2.53 13.24 19.22 3.25 2.62 12.50% 10.34%4.44% 11.37 0.83 0.51 5.24 7.19 0.86 0.53 7.31% 7.05%2.53% 39.11 0.78 1.28 6.79 12.55 0.78 0.65 1.99% 2.49%1.63% 23.58 0.78 0.39 4.73 8.98 0.78 0.29 3.31% 4.13%1.30% 22.44 1.63 0.29 10.16 18.21 1.37 0.42 7.26% 4.30%9.16% 11.55 3.21 1.08 4.98 6.50 2.34 1.10 27.83% 25.73%7.33% 63.12 15.26 4.51 32.45 33.77 15.26 4.24 24.17% 100.00%5.33% 19.58 2.40 1.02 8.64 9.74 2.40 0.88 12.27% 18.57%

11.61% 9.58 1.36 1.13 3.30 4.30 1.36 0.87 14.22% 20.54%11.59% 14.40 1.86 1.71 7.03 7.65 1.86 1.40 12.94% 19.22%5.62% 16.58 2.20 0.81 7.77 12.26 1.61 1.07 13.28% 8.96%5.82% 15.60 2.01 0.87 7.46 12.68 1.52 1.23 12.91% 7.39%5.21% 25.43 2.41 1.23 6.34 15.75 1.96 1.36 9.47% 8.14%4.21% 83.41 16.30 3.56 25.71 45.98 16.30 3.44 19.55% 42.62%9.58% 18.36 2.02 1.75 5.70 11.19 1.89 1.81 10.99% 10.38%

11.66% 44.83 4.66 4.54 17.93 34.83 2.09 6.82 10.39% 3.59%5.41% 15.17 2.42 0.75 9.31 10.45 1.58 1.09 15.97% 8.38%

Page 282: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

5.24% ### 1.49 1.52 19.71 63.14 1.17 3.31 1.35% 1.87%9.99% 21.18 3.35 1.97 9.74 10.79 2.72 1.83 15.81% 22.01%-8.54% NA 1.04 0.40 NA NA 1.02 0.59 -23.86% -15.00%7.92% 10.99 1.67 0.86 6.07 7.30 1.52 0.90 15.20% 14.43%2.04% 10.63 0.80 0.28 8.30 10.11 0.85 0.31 7.49% 5.41%0.64% 15.54 0.32 0.08 3.26 6.29 0.49 0.09 2.04% 2.44%

22.37% 23.50 1.83 7.36 14.53 14.95 1.83 5.67 7.80% 9.64%17.68% 18.92 1.81 4.22 12.36 12.80 1.81 3.59 9.59% 10.40%0.20% 31.92 1.09 0.07 19.55 30.12 1.04 0.14 3.43% 1.56%4.45% 29.19 2.49 0.80 10.60 22.63 1.37 1.75 8.54% 3.51%1.44% 17.73 0.40 0.30 1.40 2.66 0.40 0.08 2.26% 2.76%1.77% 17.97 0.91 0.22 5.78 10.97 0.95 0.36 5.06% 4.60%8.19% 23.08 0.93 1.63 5.86 15.53 0.96 2.07 4.03% 3.74%1.45% 7.42 0.31 0.12 4.49 10.10 0.61 0.24 4.23% 2.90%

16.39% 8.31 0.91 1.41 3.68 4.49 0.91 1.12 10.95% 12.97%3.97% 10.79 1.02 0.47 2.84 3.80 1.02 0.27 9.48% 15.31%0.10% 35.98 1.06 0.06 18.79 39.83 1.03 0.09 2.95% 1.17%0.74% 20.08 0.41 0.18 8.68 11.97 0.41 0.13 2.04% 1.91%6.38% 13.41 1.57 0.71 6.57 8.81 1.31 1.00 11.67% 8.58%0.78% 16.28 0.63 0.11 2.27 2.84 0.63 0.04 3.89% 7.44%7.41% 15.61 1.19 1.05 5.90 7.86 1.19 0.90 7.61% 10.03%

15.09% 12.94 0.63 1.76 4.29 7.68 0.74 2.03 4.85% 4.90%3.63% 12.80 0.60 0.49 4.35 5.78 0.69 0.34 4.72% 5.51%2.37% 31.71 1.05 0.43 9.13 20.98 1.02 1.05 3.30% 2.31%3.47% 18.07 0.78 0.40 5.45 7.24 0.86 0.50 4.33% 5.66%2.72% 16.67 0.84 0.52 7.32 12.88 0.86 0.50 5.04% 4.52%9.05% 3.91 1.11 0.34 3.67 4.26 1.05 0.61 28.49% 15.74%2.87% 16.17 1.22 0.46 6.85 10.03 1.16 0.51 7.54% 6.69%7.40% 13.84 2.03 1.01 5.68 6.41 1.83 0.89 14.66% 19.70%9.01% 26.19 1.15 1.73 36.25 39.66 1.03 8.21 4.39% 1.13%1.28% 6.93 0.56 0.08 9.97 12.45 0.80 0.23 8.05% 4.33%6.97% 12.85 1.94 0.94 7.44 9.53 1.74 1.03 15.11% 12.14%3.35% 15.84 0.62 0.52 3.35 5.93 0.63 0.34 3.94% 5.15%-0.75% NA 1.04 0.16 11.37 NA 1.01 0.47 -11.18% -1.63%1.58% 14.60 0.51 0.24 3.59 4.38 0.52 0.15 3.51% 4.16%

14.69% 9.08 2.15 1.34 4.32 5.38 2.15 1.25 23.72% 27.41%5.74% 13.49 0.85 0.54 7.67 20.00 0.95 1.94 6.30% 2.81%8.73% 4.96 0.74 0.41 2.38 2.60 0.79 0.39 14.88% 16.37%8.84% 10.77 1.68 0.89 5.15 6.04 1.51 0.87 15.56% 17.28%0.35% 30.79 0.70 0.56 44.32 66.52 0.72 0.41 2.27% 0.54%1.19% 19.22 0.36 0.14 3.71 10.32 0.55 0.24 1.87% 2.41%1.68% 16.25 0.90 0.27 6.34 11.08 0.93 0.33 5.55% 4.65%6.50% 14.47 1.00 0.89 4.54 5.57 1.00 0.64 6.94% 10.17%0.15% NA 0.51 0.13 24.68 200.00 0.79 0.45 -0.49% 0.25%6.00% 24.12 3.45 1.09 8.81 12.22 2.03 1.14 14.30% 16.44%

17.03% 5.38 0.99 0.48 5.77 13.38 1.00 2.68 18.43% 6.35%5.16% 16.27 1.63 0.85 6.14 9.40 1.59 0.82 10.00% 10.50%4.76% 4.75 0.54 0.21 2.48 3.08 0.68 0.21 11.46% 12.39%

-100.00% NA 2.99 20.00 NA NA 2.99 20.00 -15.77% -31.31%9.72% 16.09 2.77 1.54 7.83 10.90 2.07 1.79 17.19% 12.12%

21.54% 18.02 1.43 4.49 11.01 11.75 1.43 4.38 7.94% 7.11%7.88% 12.62 1.20 0.98 4.64 5.53 1.20 0.74 9.51% 13.53%2.15% 9.62 0.59 0.18 4.80 5.12 0.63 0.19 6.16% 6.94%

Page 283: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

4.17% 16.60 0.93 0.60 4.76 6.27 0.94 0.50 5.61% 7.66%2.39% 18.13 3.12 0.38 6.33 9.39 2.02 0.43 17.20% 13.63%0.90% ### 4.21 1.38 31.11 40.50 3.77 1.16 3.22% 8.25%

11.26% 10.96 1.47 1.23 3.94 4.66 1.47 0.86 13.43% 24.43%21.48% 27.55 7.49 6.05 16.03 16.20 7.49 5.91 27.17% 32.04%5.74% 12.59 1.50 0.72 7.27 8.36 1.37 0.80 11.89% 10.19%

-49.33% NA NA 0.28 NA NA NA 3.53 NA -29.10%-2.04% NA 0.34 0.12 NA NA 0.34 0.04 -5.97% -7.74%5.60% 38.61 1.64 1.83 10.67 24.17 1.40 2.40 4.24% 3.33%2.35% 9.72 0.72 0.30 3.42 6.32 0.76 0.24 7.42% 6.62%7.28% 10.59 1.07 0.55 4.96 6.42 1.06 0.52 10.11% 15.09%

24.80% 7.99 1.61 2.49 14.22 22.65 1.10 10.13 20.13% 2.70%4.90% 18.08 1.43 0.81 7.73 14.66 1.26 1.17 7.91% 5.30%3.92% 17.28 0.62 0.47 3.67 6.76 0.65 0.52 3.58% 4.86%

13.67% 10.91 0.32 1.52 200.00 200.00 0.96 20.00 2.97% 0.16%29.57% 31.85 4.17 9.20 14.28 19.58 4.17 8.30 13.10% 22.73%8.78% 6.60 0.60 0.56 3.07 3.79 0.60 0.56 9.08% 9.38%

21.91% 30.79 8.59 6.61 14.53 18.17 7.14 6.68 27.89% 26.11%7.22% 7.32 0.86 0.60 5.90 7.23 0.90 0.75 11.72% 8.51%

10.73% 9.31 1.59 0.97 3.12 3.22 1.59 0.60 17.10% 44.45%10.15% 13.28 1.65 1.13 5.93 8.86 1.42 1.44 12.46% 10.18%0.35% 45.89 1.76 0.27 11.63 24.78 1.76 0.19 3.84% 4.78%2.51% 10.37 0.97 0.30 6.01 6.32 0.97 0.28 9.38% 8.69%2.45% 13.98 0.74 0.35 3.29 6.99 0.77 0.28 5.33% 6.20%3.59% 18.04 3.87 0.65 8.53 10.49 3.50 0.63 21.44% 23.85%4.43% 10.20 0.88 0.49 5.16 5.43 0.88 0.41 8.59% 9.31%0.26% 20.16 0.86 0.04 12.58 16.72 0.95 0.12 4.26% 2.11%3.03% 18.97 0.60 0.43 5.61 7.43 0.64 0.42 3.17% 4.27%2.42% 28.24 0.75 1.04 10.17 14.94 0.75 0.65 2.65% 2.43%4.36% 14.00 1.80 0.61 6.29 7.07 1.79 0.52 12.84% 17.57%1.15% 29.60 1.18 0.36 14.02 18.49 1.13 0.38 3.99% 3.52%3.40% 8.20 0.60 0.31 4.19 10.91 0.73 0.51 7.28% 4.68%

26.81% 7.87 2.90 2.05 3.86 4.04 2.77 1.79 36.91% 59.62%17.53% 14.71 3.05 1.91 15.10 19.20 1.55 3.58 20.74% 7.62%36.18% 7.77 2.16 2.62 8.56 8.92 1.27 5.61 27.84% 8.61%3.66% 9.90 1.27 0.34 3.88 4.49 1.26 0.29 12.82% 16.57%5.16% 12.22 1.75 0.51 2.63 2.99 1.51 0.28 14.30% 89.89%2.16% 23.68 1.04 0.42 6.15 8.66 1.03 0.24 4.37% 9.41%2.06% NA 0.67 1.22 13.80 43.70 0.67 1.02 1.13% 1.27%2.55% 24.73 1.58 0.42 9.72 13.60 1.39 0.50 6.38% 7.40%5.94% 19.71 1.53 1.27 7.09 8.38 1.53 0.88 7.76% 13.51%9.80% 20.37 4.04 1.85 9.56 11.96 2.96 2.01 19.82% 15.88%5.04% 4.37 0.49 0.22 2.53 3.19 0.62 0.25 11.11% 10.53%1.36% 33.05 1.34 0.35 21.55 64.40 1.08 1.09 4.05% 1.35%

14.49% 14.30 1.22 2.24 10.01 12.09 1.22 1.75 8.55% 10.77%0.97% 18.06 1.29 0.22 6.22 10.06 1.25 0.20 7.12% 6.46%

13.09% 9.52 0.79 1.28 3.31 3.46 0.79 0.84 8.32% 11.16%12.92% 6.74 0.95 0.84 3.98 4.45 0.96 0.74 14.04% 16.37%0.71% NA 0.68 0.12 11.38 21.60 0.89 0.31 1.54% 1.92%

10.44% 9.52 1.05 0.98 2.87 4.00 1.04 0.71 11.00% 15.72%0.04% 87.96 3.98 0.17 9.87 50.21 2.34 0.09 4.53% NA4.81% 14.80 2.01 0.59 7.50 10.26 1.42 0.88 13.55% 8.16%3.65% 19.86 1.70 0.84 8.25 13.68 1.63 0.83 8.54% 7.49%

Page 284: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

4.16% 31.41 1.76 0.66 8.71 12.26 1.39 0.95 5.61% 6.22%3.66% 14.50 0.69 0.68 4.85 10.45 0.69 0.58 4.77% 4.17%1.57% NA 0.70 0.24 3.57 15.33 0.79 0.24 3.68% 4.61%

-19.90% NA 1.70 0.92 NA NA 1.70 0.61 -36.78% -87.91%5.87% 9.71 1.15 0.53 2.20 2.52 1.15 0.27 11.82% 29.00%

NA NA NA NA NA NA NA NA NA NA11.53% 19.99 7.03 2.23 9.54 9.85 6.86 1.96 35.18% 100.00%11.71% 5.42 0.65 0.57 1.21 1.41 0.67 0.27 11.92% 20.30%1.47% 12.38 0.59 0.11 1.70 3.14 0.60 0.07 4.76% 9.73%3.60% 9.71 1.26 0.29 4.37 6.11 1.17 0.36 12.95% 12.10%7.20% 13.54 3.24 0.93 5.73 6.36 3.08 0.81 23.92% 42.68%1.20% 8.59 1.03 0.08 5.16 8.80 1.01 0.15 11.99% 8.16%

-46.59% NA 0.23 1.49 NA NA 0.38 1.40 -7.20% -7.31%16.93% 18.49 3.16 3.79 8.77 9.53 3.16 2.82 17.07% 72.05%7.99% 51.66 9.13 4.15 29.73 34.73 6.11 4.35 17.68% 12.27%

-55.11% NA 1.10 1.14 32.50 NA 1.03 3.39 -53.27% -16.74%11.55% 13.65 1.57 1.63 6.14 6.41 1.57 1.27 11.50% 17.08%8.91% 7.81 2.38 0.48 10.91 11.09 1.17 1.85 30.46% 5.66%7.96% 17.79 2.88 1.48 7.05 7.93 2.88 1.12 16.19% 52.95%-2.03% NA 0.57 0.07 NA NA 0.77 0.11 -16.62% -12.01%1.78% 17.51 3.41 0.28 7.13 9.98 1.78 0.38 19.48% 10.14%1.68% 27.91 1.23 0.37 7.23 13.46 1.18 0.42 4.42% 4.83%1.55% 13.02 0.44 0.23 5.24 10.66 0.47 0.17 3.34% 3.27%0.00% ### 3.47 3.22 27.90 37.44 1.63 5.37 1.43% 0.00%1.95% 6.69 0.82 0.13 3.21 3.41 0.86 0.12 12.26% 13.41%4.51% 13.97 0.85 0.49 5.03 9.86 0.93 0.82 6.09% 4.98%6.06% 11.08 2.04 0.57 4.93 6.52 1.48 0.75 18.38% 13.20%

13.25% 5.45 0.99 1.12 7.55 7.61 1.00 1.97 18.16% 6.69%10.15% 28.44 3.84 2.71 16.20 16.44 1.44 3.70 13.50% 6.00%2.42% 14.66 0.81 0.18 10.43 13.67 0.90 0.33 5.51% 6.48%2.63% 14.42 2.36 0.37 6.41 7.35 2.16 0.35 16.37% 18.77%2.48% 14.90 1.29 0.32 5.88 11.59 1.16 0.52 8.68% 5.49%2.67% 20.20 1.31 0.46 8.97 19.32 1.14 0.89 6.48% 3.42%1.54% NA 0.66 0.20 4.37 8.14 0.75 0.13 3.76% 6.79%

40.35% 3.19 NA 1.97 5.47 6.17 NA 2.49 NA 100.00%5.45% 15.04 2.80 0.73 7.32 9.32 2.38 0.71 18.61% 22.66%7.60% 16.22 1.92 1.12 6.03 8.21 1.57 1.17 11.85% 12.05%6.96% 8.31 0.60 0.47 3.95 5.02 0.68 0.51 7.27% 8.53%-0.04% 19.46 0.51 0.58 7.75 NA 0.51 0.34 2.60% -0.05%5.35% 13.20 1.31 0.68 5.91 8.95 1.22 0.75 9.92% 9.00%1.28% 34.72 0.95 0.28 6.82 10.86 0.95 0.24 2.73% 5.12%

32.60% 8.13 0.85 2.64 3.04 40.81 0.98 20.00 10.51% 1.41%3.00% 12.15 0.90 0.30 2.99 4.87 0.91 0.27 7.43% 10.00%5.11% 9.78 1.17 0.58 4.99 8.38 1.13 0.69 12.01% 8.42%8.25% 9.88 0.91 0.89 5.08 5.92 0.92 0.81 9.19% 9.13%1.61% 17.39 0.47 0.24 3.28 7.89 0.52 0.22 2.69% 3.26%2.42% 37.06 1.24 0.92 9.84 21.22 1.21 0.91 3.36% 3.31%0.00% NA 2.99 0.87 22.96 185.37 1.96 1.13 0.00% 0.00%2.84% 30.20 1.40 0.81 9.23 14.70 1.35 0.80 4.63% 5.00%2.60% 14.28 0.63 0.36 0.22 0.28 0.63 0.01 4.43% 11.72%3.83% 13.58 0.69 0.36 5.49 8.76 0.81 0.63 5.11% 4.86%

36.01% 20.13 3.16 6.79 18.98 19.66 1.55 12.16 15.68% 4.78%3.44% 15.74 0.66 0.52 4.53 6.93 0.73 0.41 4.18% 5.07%

Page 285: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

7.79% 9.66 3.26 0.84 4.76 5.56 2.36 0.76 33.82% 42.64%5.75% 14.12 0.88 0.76 3.41 7.31 0.90 0.68 6.25% 7.34%2.44% 9.73 1.28 0.24 6.04 6.81 1.17 0.30 13.18% 10.08%2.84% 10.71 0.33 0.32 3.39 7.99 0.47 0.47 3.09% 2.53%2.87% 18.40 1.11 0.48 4.88 8.14 1.10 0.41 6.03% 7.85%0.85% 42.57 0.45 0.55 8.27 27.90 0.45 0.43 1.06% 0.78%

10.72% 23.44 1.36 2.81 5.94 11.16 1.36 1.96 5.80% 8.80%7.34% 22.78 2.16 1.58 10.71 14.03 1.94 1.67 9.47% 8.91%1.03% 23.00 0.76 0.19 5.95 9.18 0.80 0.18 3.29% 4.19%6.50% 20.59 1.33 0.80 4.46 5.66 1.32 0.59 6.45% 16.76%

10.69% 26.08 4.08 2.52 11.54 13.33 4.08 2.30 15.64% 27.02%8.56% 6.87 0.96 0.55 6.00 7.48 0.98 0.96 13.94% 8.73%

15.97% 13.26 2.09 1.96 9.31 11.67 1.43 3.18 15.74% 7.41%1.60% 27.33 0.88 0.39 7.22 12.89 0.91 0.47 3.23% 3.07%1.74% ### 0.88 0.53 14.75 32.34 0.95 1.35 0.20% 1.22%4.87% 9.48 1.25 0.46 4.68 7.03 1.17 0.56 13.20% 10.36%1.66% 8.82 0.73 0.15 3.70 4.02 0.73 0.11 8.22% 9.75%6.24% 19.02 2.90 1.13 8.24 9.58 2.89 1.02 15.23% 22.72%1.94% 14.71 0.78 0.30 6.65 7.29 0.79 0.24 5.29% 6.02%0.14% ### 1.22 0.06 4.26 7.66 1.22 0.03 0.43% 7.48%0.69% 50.49 0.66 0.35 19.84 21.90 0.66 0.29 1.31% 1.48%2.16% 13.77 1.32 0.27 7.56 12.72 1.12 0.48 9.59% 5.19%1.78% 18.28 0.98 0.25 3.48 5.10 0.98 0.18 5.38% 9.85%1.61% 9.88 0.39 0.14 3.16 8.09 0.51 0.14 3.93% 4.36%0.14% NA 1.01 1.21 15.01 200.00 1.01 1.05 -0.15% 0.14%9.34% 4.41 1.56 0.85 8.39 10.16 1.38 0.95 35.30% 14.45%1.39% 95.23 1.81 1.10 23.67 46.47 1.69 1.03 1.90% 2.58%3.74% 22.56 3.27 0.55 11.83 19.66 1.31 1.54 14.50% 3.24%8.14% 11.16 0.86 0.85 3.40 4.80 0.86 0.68 7.69% 9.94%2.45% 28.12 1.39 0.59 10.04 36.08 1.12 1.50 4.93% 1.83%1.07% 33.76 1.15 0.13 13.65 30.89 1.03 0.50 3.41% 2.19%

11.70% 15.17 2.43 1.69 6.34 7.03 2.43 1.45 15.99% 25.82%6.66% 9.81 1.38 0.66 2.78 3.44 1.38 0.40 14.12% 30.63%5.16% 15.65 1.30 0.83 5.79 7.67 1.30 0.69 8.30% 10.39%5.82% 10.85 0.76 0.56 4.31 5.86 0.80 0.56 7.04% 7.93%0.00% NA 0.49 0.42 12.03 21.48 0.61 0.58 0.00% 0.00%5.55% 12.94 1.41 0.71 4.93 5.91 1.37 0.68 10.90% 11.74%3.02% 9.42 0.88 0.33 8.80 15.45 0.93 0.57 9.33% 4.90%2.21% 10.45 0.76 0.27 7.19 11.05 0.84 0.41 7.26% 4.49%0.10% ### 0.76 1.44 21.45 200.00 0.77 1.20 0.22% 0.06%2.13% 7.75 0.50 0.28 1.32 1.84 0.50 0.07 6.46% 6.18%0.72% 16.47 0.61 0.11 7.63 18.79 0.82 0.29 3.68% 1.99%6.96% 21.07 2.60 1.44 7.45 9.34 2.60 1.35 12.32% 14.96%8.15% 17.90 1.16 1.46 6.81 7.43 1.14 1.05 6.48% 9.64%

13.01% 4.54 0.69 0.60 0.91 1.14 0.69 0.27 15.14% 24.02%16.20% 7.18 2.16 0.82 10.56 11.66 1.12 3.68 30.14% 5.00%1.60% 54.88 0.63 0.68 8.12 15.84 0.72 0.90 1.15% 1.23%3.64% 11.50 1.18 0.42 4.39 5.71 1.16 0.38 10.25% 11.51%0.44% 8.76 0.54 0.04 2.77 4.90 0.74 0.04 6.11% 5.86%2.48% 5.53 0.55 0.13 8.77 11.69 0.83 0.49 9.99% 4.22%5.07% 12.12 0.57 1.61 5.53 24.50 0.69 2.14 4.70% 1.51%2.71% 12.57 1.47 0.22 11.56 18.86 1.07 0.95 11.72% 3.06%1.47% 28.93 0.93 0.31 8.42 22.46 0.97 0.63 3.21% 2.27%

Page 286: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

6.10% 6.79 1.47 0.34 8.37 8.70 1.11 0.98 21.70% 6.99%3.70% 8.76 0.97 0.29 2.22 3.08 0.98 0.21 11.08% 16.82%3.36% 31.35 0.84 0.81 10.02 12.00 0.84 0.71 2.69% 3.91%-5.43% NA 0.75 0.45 NA NA 0.83 0.70 -10.05% -6.34%4.78% 9.24 0.79 0.46 3.23 4.42 0.81 0.37 8.54% 9.77%9.01% 34.15 1.27 2.26 15.29 22.59 1.13 3.90 3.73% 2.64%4.54% 9.22 0.84 0.34 3.97 7.77 0.90 0.57 9.06% 7.11%-2.77% NA 0.61 0.22 NA NA 0.66 0.20 -7.88% -8.07%6.13% 5.92 0.79 0.37 1.07 1.17 0.80 0.14 13.42% 26.43%0.99% 20.30 0.69 0.18 7.67 10.09 0.73 0.19 3.39% 3.66%2.73% 26.38 0.77 0.75 6.81 10.48 0.77 0.45 2.93% 4.10%3.96% 5.96 1.07 0.27 7.32 7.65 1.02 0.59 17.89% 6.93%

17.00% 14.40 1.46 2.59 6.03 6.47 1.46 1.80 10.13% 17.32%4.32% 11.36 0.47 0.44 3.29 9.09 0.63 0.72 4.17% 3.58%4.89% 11.64 0.78 0.55 3.07 3.87 0.78 0.31 6.67% 10.38%0.43% 54.74 0.49 0.38 11.10 18.94 0.65 0.61 0.90% 0.43%0.22% ### 0.58 0.12 9.38 34.99 0.82 0.33 0.44% 0.52%2.73% 17.32 2.37 0.45 8.67 11.03 1.70 0.56 13.70% 9.09%1.94% 17.24 0.83 0.31 4.10 8.82 0.85 0.34 4.79% 4.75%1.46% 17.95 1.64 0.30 5.73 13.53 1.26 0.32 9.13% 7.18%1.53% 12.78 0.57 0.21 5.24 8.69 0.67 0.22 4.45% 3.97%4.48% 21.71 3.44 0.93 14.31 17.45 2.04 1.12 15.87% 9.69%6.65% 11.84 0.54 0.91 2.51 2.80 0.54 0.31 4.57% 6.17%3.14% 14.64 1.17 0.42 5.75 8.52 1.13 0.50 8.02% 7.20%1.36% 11.66 0.73 0.16 9.41 9.93 0.80 0.22 6.26% 4.79%

-49.09% NA 1.00 20.00 NA NA 1.00 14.05 -2.00% -3.47%12.69% 18.14 1.85 2.37 8.33 10.27 1.82 2.09 10.22% 12.78%3.33% 12.79 0.95 0.43 7.92 10.39 0.97 0.57 7.43% 5.58%3.13% 23.22 0.80 0.58 2.26 5.14 0.83 0.28 3.45% 7.46%4.51% 10.80 0.89 0.50 5.25 7.55 0.91 0.53 8.25% 7.57%3.38% 32.63 1.50 0.67 8.98 14.91 1.19 1.26 4.61% 3.26%2.24% NA 20.00 0.14 4.93 14.36 1.50 0.32 100.00% 11.69%2.14% 15.16 1.27 0.32 6.86 10.11 1.20 0.38 8.37% 6.77%0.66% 19.91 0.35 0.35 5.95 9.60 0.37 0.12 1.75% 0.85%4.45% 7.38 1.09 0.34 5.79 6.13 1.04 0.47 14.75% 10.10%1.28% 11.84 0.51 0.19 4.80 6.96 0.56 0.16 4.33% 3.83%4.08% 13.16 1.28 0.58 6.67 8.01 1.24 0.56 9.69% 9.36%6.93% 13.89 1.35 0.85 6.03 8.00 1.26 1.02 9.70% 8.61%

20.10% 11.98 0.95 2.37 3.43 5.01 0.96 1.90 7.97% 9.99%1.16% ### 3.01 0.79 18.62 66.03 1.65 1.31 2.06% 1.48%4.21% 21.21 0.79 1.25 13.65 17.74 0.79 1.12 3.74% 2.90%4.01% 27.99 3.73 1.37 16.94 27.33 3.24 1.10 13.32% 41.83%1.00% 23.33 1.54 0.17 7.54 9.83 1.36 0.11 6.61% 21.48%3.56% 20.62 1.31 0.60 5.44 7.81 1.27 0.54 6.37% 8.96%0.00% NA 0.83 0.15 11.13 46.42 0.94 0.39 0.00% 0.00%

13.20% 16.98 1.26 2.43 6.02 7.65 1.26 1.68 7.40% 11.15%2.36% 25.82 1.70 0.64 13.69 29.26 1.36 0.92 6.57% 3.62%1.51% 6.34 0.61 0.11 4.90 5.74 0.73 0.15 9.66% 6.83%1.60% 10.45 0.58 0.19 6.14 7.14 0.61 0.19 5.59% 4.86%1.42% 6.28 0.59 0.08 5.05 5.47 0.75 0.14 9.46% 7.11%

-13.35% NA 1.21 1.93 NA NA 1.08 3.37 -8.34% -4.40%1.65% 10.35 0.97 0.19 3.58 5.81 0.97 0.15 9.40% 10.52%8.07% 30.02 1.79 1.98 11.44 16.22 1.56 2.22 5.98% 6.00%

Page 287: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1.99% 14.86 0.41 0.21 2.83 7.46 0.56 0.24 2.76% 3.71%3.50% 13.71 0.81 0.51 4.35 5.17 0.82 0.38 5.91% 7.04%

26.05% 24.15 2.57 5.77 26.33 28.25 1.39 12.17 10.64% 3.01%12.16% 7.52 1.41 2.42 15.30 20.24 1.21 3.23 18.80% 4.82%12.32% 24.35 3.54 2.85 8.91 10.04 3.54 2.11 14.52% 100.00%2.62% 3.75 1.01 0.11 6.12 9.48 1.00 0.40 26.94% 6.65%

14.24% 11.92 1.40 1.69 5.36 6.53 1.39 1.55 11.72% 13.26%9.80% 22.77 2.46 2.16 8.75 12.59 2.12 2.01 10.79% 13.53%

10.09% 23.71 1.35 1.60 4.83 7.33 1.35 1.13 5.70% 14.22%5.60% 10.76 1.64 0.63 4.84 4.97 1.64 0.47 15.21% 24.65%

31.25% 9.34 2.84 2.99 6.31 6.35 2.19 3.42 30.39% 21.09%8.40% 8.92 1.14 0.73 2.69 3.85 1.12 0.56 12.84% 18.04%0.94% 56.11 1.48 0.42 8.67 18.53 1.41 0.41 2.63% 3.50%

NA NA NA NA NA NA NA NA NA NA1.51% 10.76 0.44 0.18 3.80 7.07 0.55 0.19 4.06% 3.64%3.75% 3.00 0.53 0.45 1.89 2.15 0.56 0.15 17.76% 6.98%2.61% 14.58 1.19 0.44 6.02 7.92 1.19 0.38 8.19% 8.46%1.40% 8.14 0.81 0.13 3.95 4.68 0.86 0.11 9.97% 9.69%

13.30% 19.16 1.28 2.78 9.14 11.13 1.28 2.55 6.69% 6.88%0.78% 12.92 NA 0.14 16.11 35.92 NA 0.31 NA 5.01%0.00% NA 0.98 0.33 4.10 11.33 0.99 0.40 0.00% 0.00%2.37% 5.60 0.87 0.27 12.41 20.46 0.95 0.70 15.57% 3.20%1.48% 26.03 0.52 0.40 5.53 15.09 0.55 0.44 1.99% 1.81%-0.55% 68.51 0.58 2.00 1.23 NA 0.58 0.12 0.85% -0.36%1.48% 16.81 0.52 0.33 3.94 9.87 0.53 0.24 3.07% 2.71%3.60% 11.74 1.17 0.47 6.30 10.55 1.12 0.62 9.96% 6.56%0.85% 52.48 5.41 1.83 77.55 114.29 4.82 1.88 10.31% 2.20%0.34% NA NA 0.13 19.11 114.28 NA 0.38 NA 1.49%1.90% 17.75 0.65 0.52 6.01 10.87 0.65 0.37 3.63% 2.89%3.28% 14.81 0.94 0.41 6.51 10.26 0.95 0.50 6.32% 6.22%3.93% 13.48 1.06 0.53 5.13 5.70 1.06 0.40 7.85% 10.66%5.19% 13.63 0.89 0.65 4.93 6.74 0.90 0.57 6.56% 8.02%1.84% 17.45 0.69 0.34 5.45 11.83 0.75 0.40 3.94% 3.33%2.86% 9.68 0.87 0.26 5.15 6.82 0.90 0.29 8.97% 8.70%1.46% 12.30 0.65 0.16 8.06 12.01 0.82 0.33 5.29% 3.49%

20.03% 10.71 1.18 2.11 17.61 28.15 1.05 5.97 11.06% 3.55%4.14% 5.26 0.73 0.23 2.29 2.40 0.75 0.17 13.93% 16.13%2.91% 14.55 0.95 0.36 7.67 10.37 0.95 0.32 6.52% 8.53%1.93% 36.11 4.24 0.74 15.52 17.31 4.00 0.63 11.75% 28.27%2.49% 5.15 0.94 0.13 2.10 2.65 0.97 0.13 18.31% 17.88%7.37% 5.90 1.10 0.56 6.85 9.61 1.05 0.71 18.57% 11.17%3.47% 22.34 1.56 0.62 7.60 11.12 1.40 0.66 7.00% 7.95%

12.34% 79.69 0.72 2.32 19.14 19.65 0.91 8.58 0.90% 1.30%2.97% 51.01 3.07 0.72 9.49 14.18 1.51 1.32 6.02% 3.58%3.86% 20.74 1.78 0.67 5.70 12.08 1.53 0.72 8.60% 9.10%8.64% 13.72 1.97 1.21 6.61 8.89 1.75 1.22 14.37% 13.83%-1.35% NA 1.28 0.42 NA NA 1.19 0.46 -4.36% -3.65%3.41% 18.29 1.47 0.91 13.26 25.94 1.26 1.24 8.01% 3.60%2.98% 15.11 0.71 0.42 5.35 8.01 0.76 0.40 4.67% 5.17%9.53% 9.80 0.93 0.84 3.06 6.36 0.95 1.03 9.52% 8.78%0.00% NA 2.78 1.65 18.14 50.03 1.66 2.58 0.00% 0.00%1.37% 17.97 0.90 0.16 6.10 8.87 0.97 0.40 5.03% 3.28%

12.63% 21.83 0.74 2.36 8.06 12.59 0.80 2.64 3.38% 3.63%

Page 288: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

3.50% 19.51 0.53 0.26 9.15 16.28 0.79 0.80 2.69% 3.38%11.72% 16.14 0.72 1.59 3.92 5.60 0.80 1.05 4.48% 7.06%7.87% 9.22 0.83 0.63 4.32 5.43 0.87 0.70 9.00% 9.49%1.31% 45.42 0.70 0.56 5.18 17.06 0.70 0.43 1.55% 1.95%6.82% 25.33 1.84 1.24 9.43 23.97 1.29 2.49 7.27% 3.54%9.05% 55.56 1.94 3.67 18.12 22.76 1.78 3.73 3.49% 4.64%4.62% 19.61 1.02 1.15 10.49 13.03 1.02 1.04 5.18% 4.53%5.77% 21.91 2.07 1.12 9.89 11.91 1.85 1.15 9.45% 10.13%4.88% 17.70 2.37 0.85 8.73 9.85 2.19 0.84 13.41% 14.04%8.65% 27.88 2.46 2.25 12.12 16.56 2.45 2.03 8.82% 12.45%

11.18% 14.89 0.67 1.34 NA -1.75 0.72 -0.33 4.47% 32.49%1.63% 16.22 1.08 0.25 8.66 10.14 1.05 0.31 6.65% 5.57%3.92% 13.75 0.99 0.54 5.75 6.44 0.99 0.43 7.18% 8.97%0.32% 25.28 0.43 0.12 10.65 14.30 0.52 0.15 1.71% 1.03%3.62% ### 4.62 3.31 25.84 55.78 2.79 3.63 4.39% 3.47%

11.90% 18.18 2.12 2.15 6.72 10.57 2.08 1.95 11.66% 14.52%7.69% 7.33 0.91 0.55 2.12 2.98 0.91 0.33 12.34% 19.96%7.61% 14.34 0.86 0.91 6.68 13.35 0.92 1.65 5.96% 4.21%3.91% 9.44 1.08 0.33 3.83 5.90 1.06 0.45 11.48% 9.25%4.75% 9.03 1.05 0.28 7.69 7.76 1.01 0.69 11.63% 6.98%3.90% 10.66 0.58 0.24 6.48 9.96 0.80 0.61 5.44% 4.94%3.60% 10.13 0.59 0.26 3.91 7.35 0.74 0.44 5.78% 5.80%7.33% 13.89 0.57 1.77 7.49 10.09 0.57 1.30 4.13% 2.80%8.62% 11.04 0.65 0.95 1.74 2.12 0.65 0.28 5.87% 10.80%2.14% 14.72 0.79 0.48 5.56 11.13 0.82 0.44 5.37% 3.78%

-43.34% NA 0.76 0.43 8.45 NA 0.94 1.84 -76.89% -21.90%10.15% 14.41 2.05 1.35 4.76 7.33 2.03 1.26 14.23% 17.85%2.39% 7.52 1.55 0.46 11.37 17.26 1.25 0.73 20.65% 4.23%4.87% 16.09 5.26 0.76 7.90 8.19 4.29 0.72 32.67% 47.11%

12.44% 15.94 1.23 2.31 88.76 122.02 1.02 20.00 7.70% 0.55%2.43% 7.35 0.72 0.16 2.70 2.77 0.74 0.10 9.84% 14.59%4.07% 17.31 0.75 0.47 7.46 11.15 0.85 0.85 4.31% 4.03%2.34% 12.07 0.57 0.32 4.85 7.97 0.60 0.29 4.76% 4.41%3.59% 8.04 0.76 0.25 5.35 5.54 0.89 0.34 9.42% 8.47%4.21% NA 1.59 1.80 14.53 146.06 1.07 9.10 3.71% 0.50%0.80% 7.72 1.59 0.04 7.01 7.62 1.17 0.10 20.53% 9.28%

11.48% 27.48 3.47 3.17 11.05 11.60 3.47 2.34 12.64% 100.00%5.55% 11.30 1.95 0.63 5.23 5.74 1.95 0.53 17.26% 24.97%8.95% 11.19 2.71 0.94 6.10 8.07 1.97 1.15 24.22% 16.06%4.63% 7.82 1.40 0.37 3.91 6.07 1.25 0.50 17.95% 11.70%0.96% 21.05 1.33 0.15 14.00 22.18 1.10 0.37 6.33% 2.87%1.79% 7.11 1.13 0.22 14.85 26.58 1.05 0.48 15.94% 3.98%8.49% 37.41 2.01 3.48 16.16 21.09 2.01 3.05 5.38% 6.56%1.50% 17.61 1.08 0.21 4.90 13.60 1.04 0.32 6.12% 4.85%4.31% 42.39 2.76 1.54 14.21 22.35 2.32 1.61 6.51% 6.90%5.31% 16.01 1.29 0.69 5.73 7.59 1.23 0.70 8.07% 9.74%

17.96% 22.43 1.10 3.78 13.36 17.40 1.06 5.65 4.92% 3.39%6.55% 9.07 0.89 0.51 4.31 10.08 0.95 1.02 9.85% 6.05%

NA NA NA NA NA NA NA NA NA NA1.94% 43.21 0.40 0.81 4.41 8.06 0.43 0.48 0.93% 1.15%1.24% 89.65 1.57 1.05 27.92 67.53 1.28 1.58 1.76% 1.04%

13.04% 13.91 3.54 1.67 5.83 6.72 3.54 1.46 25.43% 50.33%20.26% 10.08 0.89 2.32 15.40 20.92 0.96 6.51 8.78% 2.98%

Page 289: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

0.37% 47.40 0.52 0.15 8.01 19.09 0.70 0.29 1.09% 0.86%5.87% 30.47 1.32 1.72 11.00 14.00 1.30 1.35 4.32% 6.25%0.76% 16.75 0.96 0.10 6.18 6.98 0.98 0.10 5.76% 7.65%1.17% ### 2.56 0.81 25.79 38.82 1.64 1.14 2.24% 1.82%

11.69% 13.26 0.69 1.35 2.39 3.56 0.74 0.70 5.17% 8.85%4.22% 76.82 1.50 1.59 14.55 32.25 1.27 2.28 1.95% 2.41%5.19% 7.69 0.72 0.27 1.87 2.62 0.73 0.18 9.30% 18.31%4.80% 16.88 2.07 0.53 8.00 12.58 1.38 0.95 12.25% 7.16%5.99% 6.37 0.95 0.36 4.48 6.35 0.97 0.45 14.83% 12.72%0.83% 41.87 0.87 0.25 9.41 23.13 0.93 0.52 2.07% 1.47%1.56% 9.38 1.40 0.15 6.01 8.23 1.25 0.21 14.95% 9.36%1.62% 17.55 0.60 0.31 3.58 7.66 0.63 0.21 3.45% 3.95%9.11% 6.97 0.59 0.80 3.20 4.10 0.62 0.64 8.44% 7.63%0.79% 34.32 1.81 0.20 6.95 11.10 1.44 0.27 5.28% 4.53%

-30.11% NA 1.20 3.20 NA NA 1.17 2.67 -13.91% -14.04%18.67% 24.71 4.02 3.46 21.66 21.72 1.51 7.30 16.28% 3.98%13.52% 25.59 6.47 3.45 12.89 13.40 5.61 3.21 25.29% 47.04%0.49% 27.43 0.75 0.14 4.27 9.03 0.79 0.10 2.75% 3.41%6.14% 14.65 2.09 0.80 8.87 10.55 1.59 0.98 14.27% 10.95%5.66% 10.16 0.92 0.62 5.23 6.26 0.93 0.55 9.09% 9.35%3.93% 20.15 2.80 0.77 9.30 12.33 2.05 0.84 13.90% 11.64%6.98% 8.85 0.96 0.77 3.54 3.82 0.97 0.44 10.89% 14.79%0.00% ### 0.52 0.32 2.97 61.81 0.69 0.59 0.47% 0.00%

NA NA NA NA NA NA NA NA NA NA-13.03% NA 2.11 0.37 NA NA 2.04 0.35 -75.01% -83.22%17.29% 14.33 1.69 2.66 7.38 8.35 1.67 2.19 11.80% 15.73%3.88% 18.46 1.97 0.86 8.56 14.64 1.66 0.96 10.69% 7.30%2.92% 13.62 2.01 0.36 11.22 17.30 1.44 0.57 14.72% 7.47%0.94% 25.27 0.56 0.30 8.52 22.85 0.62 0.32 2.21% 1.69%7.51% 11.39 0.87 1.08 6.30 8.94 0.89 0.88 7.67% 7.22%5.17% 40.74 2.91 1.87 16.35 20.98 2.91 1.46 7.14% 22.51%

27.17% 68.90 18.39 19.35 37.76 39.52 18.39 18.47 26.69% 100.00%6.42% 7.99 1.04 0.53 3.81 5.21 1.03 0.53 12.97% 12.53%0.82% 11.79 0.62 0.10 8.06 8.78 0.71 0.13 5.28% 4.29%4.94% 8.01 0.73 0.42 5.46 7.74 0.85 0.57 9.15% 6.85%3.42% 13.92 3.34 0.55 10.76 13.63 1.77 0.78 24.00% 8.65%4.47% 17.41 0.42 0.77 3.71 6.49 0.42 0.50 2.39% 2.82%3.38% 80.81 8.14 0.92 8.60 16.29 1.76 1.74 10.07% 3.62%2.34% 11.34 1.22 0.31 3.80 4.49 1.22 0.17 10.80% 19.88%2.31% 54.57 6.51 1.10 19.39 24.91 4.84 1.03 11.92% 23.62%

15.86% 7.18 1.32 1.16 2.70 2.84 1.32 0.77 18.37% 32.64%7.31% 60.27 1.65 1.93 10.71 16.77 1.57 1.23 2.74% 15.69%1.51% 22.12 2.14 0.35 8.61 14.73 1.69 0.41 9.68% 6.59%2.99% 23.28 1.31 0.64 5.19 8.55 1.21 0.49 5.61% 8.68%3.40% 5.57 0.87 0.17 10.50 10.77 0.97 0.66 15.66% 4.97%0.85% ### 2.95 7.45 76.44 200.00 2.95 6.04 1.21% 0.76%1.09% 8.19 1.03 0.09 12.55 17.04 1.01 0.25 12.59% 4.33%7.86% 15.85 1.93 1.06 6.31 8.85 1.85 1.01 12.17% 15.62%7.30% 18.17 1.59 1.02 9.42 12.77 1.45 0.93 8.77% 13.18%0.00% NA 0.43 0.23 16.76 NA 0.45 0.20 0.00% 0.00%-5.14% NA 1.32 0.28 NA NA 1.32 0.23 -24.39% -30.70%5.52% 9.17 1.81 0.43 6.53 7.30 1.60 0.47 19.76% 19.63%3.35% 28.76 2.44 0.83 10.45 11.43 2.11 0.82 8.47% 10.05%

Page 290: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2.35% 7.38 0.44 0.20 5.03 7.24 0.52 0.23 5.91% 4.80%4.03% 15.75 0.67 0.54 6.44 7.13 0.67 0.44 4.26% 5.74%3.89% 16.44 0.60 0.66 5.94 10.56 0.60 0.60 3.65% 3.74%0.61% 48.71 1.83 0.74 13.67 89.90 1.62 0.78 3.75% 1.37%2.53% 12.64 0.87 0.25 3.25 3.68 0.90 0.18 6.92% 11.70%

-100.00% NA 0.84 20.00 NA NA 0.84 13.04 -28.79% -48.41%6.63% 9.30 0.67 0.64 3.69 5.65 0.68 0.61 7.20% 7.18%0.50% 52.54 1.08 0.14 12.70 27.00 1.03 0.28 2.06% 1.83%6.94% 20.25 0.84 1.97 12.12 17.62 0.84 1.84 4.16% 3.14%6.89% 10.77 1.00 0.84 3.05 3.12 1.00 0.37 9.30% 18.67%5.96% 29.48 6.60 1.39 11.97 26.74 3.59 1.61 22.40% 14.01%5.34% 11.96 1.10 0.55 4.94 5.15 1.10 0.47 9.21% 12.71%

17.57% 25.82 1.98 3.48 7.95 9.91 1.69 3.70 7.66% 8.88%2.55% 7.63 0.73 0.21 2.73 2.92 0.73 0.13 9.57% 12.27%

10.11% 30.61 2.75 2.19 7.60 11.80 2.26 1.88 8.97% 20.63%4.39% 12.78 2.22 0.70 6.43 7.10 1.98 0.55 17.35% 26.48%7.77% 11.53 2.01 0.65 5.01 9.17 1.28 1.36 17.44% 7.51%6.64% 11.66 1.31 0.68 4.17 5.46 1.30 0.64 11.26% 14.00%4.93% NA 1.07 1.31 11.61 23.88 1.06 1.18 3.54% 4.54%4.39% 21.18 1.53 0.82 6.90 8.63 1.53 0.64 7.24% 12.41%8.22% 18.76 2.52 1.46 7.36 11.20 2.39 1.34 13.44% 17.64%8.56% 28.12 2.99 0.89 8.73 9.34 1.52 1.36 10.63% 11.10%

10.95% 18.12 2.09 2.03 7.96 10.18 2.09 1.70 11.52% 17.08%3.41% 30.44 3.10 0.97 9.99 15.08 2.83 0.96 10.20% 11.13%3.46% 6.99 1.06 0.16 4.39 5.32 1.01 0.39 15.19% 9.14%0.43% 23.49 0.92 0.09 14.39 27.20 0.97 0.24 3.91% 1.75%9.43% 15.95 2.01 1.31 7.62 12.43 1.54 1.84 12.64% 7.98%

11.81% 8.20 0.78 1.00 3.92 4.54 0.80 0.92 9.52% 9.81%0.91% 28.98 7.45 0.27 15.43 16.74 6.01 0.26 25.72% 31.98%6.04% 12.12 2.20 0.77 5.04 7.42 2.09 0.73 18.19% 19.32%2.40% 15.72 0.67 0.52 7.78 13.11 0.67 0.39 4.25% 3.72%2.35% 48.29 3.63 0.89 14.47 18.08 3.40 0.77 7.51% 18.70%3.67% 8.76 0.71 0.38 4.09 4.46 0.71 0.29 8.12% 8.29%2.29% 48.51 1.69 1.35 23.43 38.02 1.52 1.47 3.49% 2.50%

26.18% 9.64 2.38 2.17 6.06 9.33 1.95 2.46 24.65% 21.72%12.53% 11.05 2.49 1.16 5.53 9.52 1.73 1.60 22.56% 13.82%3.61% 12.94 1.08 0.44 6.56 11.77 1.04 0.77 8.34% 4.87%0.90% 6.57 1.44 0.05 6.13 6.71 1.15 0.11 21.92% 9.21%2.64% 6.33 0.59 0.22 8.72 12.93 0.73 0.34 9.32% 5.30%3.51% 21.19 1.02 0.68 8.12 10.42 1.02 0.65 4.81% 5.51%4.79% 13.65 0.93 0.64 4.62 7.99 0.94 0.56 6.83% 7.96%4.96% 16.88 2.00 0.89 8.37 15.19 1.55 1.18 11.84% 6.68%1.54% 40.92 NA 0.62 32.82 45.77 NA 0.82 NA 31.55%5.10% 8.91 1.28 0.61 14.41 21.22 1.08 1.65 14.32% 3.35%1.75% 12.44 0.71 0.13 6.51 7.54 0.85 0.20 5.73% 7.04%3.33% 17.65 1.51 0.56 7.24 12.96 1.34 0.70 8.56% 6.55%1.31% 11.98 0.76 0.16 4.43 5.96 0.79 0.13 6.37% 7.20%6.45% 15.02 2.74 0.93 8.03 9.36 2.22 1.00 18.25% 15.82%3.46% 7.61 1.10 0.16 8.54 11.89 1.02 0.69 14.46% 5.16%

12.73% 11.21 2.89 1.59 8.61 10.69 2.04 2.03 25.74% 12.86%11.15% 8.61 2.19 1.12 6.54 7.57 1.86 1.27 25.42% 16.81%1.97% 4.90 NA 0.06 1.36 1.50 NA 0.03 NA NA

17.23% 14.75 1.83 2.26 13.24 20.54 1.17 5.71 12.39% 3.68%

Page 291: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

4.34% 14.18 0.59 0.43 5.99 11.46 0.77 0.91 4.17% 3.59%2.76% 12.92 0.75 0.37 4.36 6.40 0.77 0.41 5.84% 5.17%3.18% 12.45 0.62 0.36 6.95 10.57 0.77 0.62 4.95% 3.75%

17.55% 11.96 2.37 1.87 5.06 5.28 2.04 1.57 19.84% 36.02%11.79% 23.47 2.89 1.74 16.52 18.40 1.41 3.73 12.29% 4.55%4.67% 8.63 1.18 0.45 6.88 11.94 1.09 0.82 13.66% 6.18%7.41% 10.20 1.07 0.57 4.14 5.65 1.06 0.64 10.54% 12.43%

17.78% 12.21 1.02 2.03 15.46 20.36 1.01 5.57 8.39% 3.22%3.50% 21.40 0.77 0.92 12.03 20.71 0.83 1.25 3.60% 2.29%1.89% 9.97 0.41 0.20 4.51 10.33 0.60 0.33 4.11% 3.04%

14.47% 10.31 2.20 1.42 6.75 7.35 1.57 1.81 21.35% 13.92%1.89% 19.89 0.62 0.48 6.34 15.98 0.68 0.54 3.12% 2.26%1.28% 8.55 0.19 0.07 3.81 7.80 0.45 0.15 2.20% 2.92%3.62% 11.40 1.72 0.62 1.06 2.20 1.72 0.13 15.05% NA1.44% 6.43 0.82 0.10 4.71 4.98 0.87 0.12 12.74% 9.87%4.75% 9.80 0.72 0.49 2.77 5.09 0.73 0.43 7.33% 7.60%5.45% 7.07 0.71 0.33 3.63 3.67 0.87 0.35 10.04% 11.29%0.17% ### 0.92 0.22 27.37 170.84 0.95 0.37 0.34% 0.44%1.74% NA 5.97 0.39 19.69 43.22 1.65 0.75 17.42% 4.05%3.78% 25.86 3.97 0.98 12.37 14.28 3.97 0.92 15.33% 20.09%-2.02% NA 3.34 0.78 NA NA 1.15 3.80 -23.75% -0.62%8.03% 11.25 1.20 0.94 4.88 6.36 1.20 0.82 10.66% 12.18%

20.50% 15.08 1.73 3.06 5.16 6.32 1.69 2.15 11.50% 23.87%6.70% 8.77 0.66 0.64 3.28 4.39 0.66 0.46 7.52% 8.48%

10.97% 8.59 1.31 0.82 10.46 10.55 1.09 1.97 15.22% 6.17%2.02% 10.77 0.87 0.29 6.38 6.69 0.89 0.24 8.09% 7.26%0.73% 20.96 1.38 0.26 8.71 11.42 1.38 0.14 6.60% 9.94%4.99% 9.21 0.66 0.46 4.17 8.10 0.76 0.68 7.20% 5.49%3.06% 9.87 0.90 0.21 4.35 6.27 0.95 0.37 9.08% 7.85%2.86% 22.21 2.25 0.53 6.07 12.92 1.81 0.54 10.12% 11.41%1.14% 53.41 0.86 0.21 14.44 24.96 0.94 0.48 1.61% 2.21%0.98% 5.61 1.10 0.13 12.80 27.62 1.03 0.27 19.55% 3.78%8.27% 27.93 3.53 2.49 14.28 18.79 3.52 2.36 12.63% 14.24%

11.87% 21.33 3.68 2.28 10.65 11.17 2.96 2.25 17.27% 20.38%8.41% 16.89 1.19 1.40 6.32 9.22 1.19 1.20 7.03% 8.60%0.93% 33.82 1.49 0.52 11.12 44.25 1.33 0.64 4.40% 1.97%

13.13% 9.24 1.88 1.28 16.54 17.17 1.24 2.90 20.35% 5.70%2.82% 36.91 1.32 0.69 8.56 10.16 1.30 0.51 3.56% 8.28%6.65% 7.26 0.83 0.47 4.07 5.42 0.87 0.51 11.43% 10.98%4.77% 26.46 4.72 1.21 12.46 13.90 3.57 1.19 17.83% 19.68%2.87% 15.98 3.08 0.33 10.07 15.42 1.80 0.44 19.29% 12.96%3.25% 11.29 2.29 0.41 4.40 5.64 2.26 0.32 20.28% 35.19%0.00% NA 0.66 0.14 6.69 NA 0.69 0.12 0.00% 0.00%1.51% 8.06 0.55 0.12 2.56 2.80 0.59 0.07 6.78% 8.74%

26.61% 51.26 2.29 13.98 19.93 22.93 2.29 12.90 4.47% 5.31%1.39% 25.84 0.53 0.33 3.59 5.46 0.53 0.19 2.04% 2.89%4.38% 4.52 0.75 0.20 5.11 5.16 0.87 0.39 16.62% 9.72%4.93% 16.72 1.63 0.89 9.34 10.16 1.48 0.90 9.72% 8.87%3.06% 20.80 0.85 0.67 7.56 9.16 0.85 0.51 4.09% 4.87%4.49% 6.90 1.71 0.26 5.43 6.55 1.34 0.41 24.85% 15.02%4.38% 9.38 0.78 0.24 6.61 10.04 0.93 0.82 8.33% 4.94%5.75% 67.92 4.05 1.23 10.49 32.89 1.34 3.46 5.96% 2.26%2.49% 16.99 0.97 0.42 4.96 13.94 0.98 0.55 5.73% 4.46%

Page 292: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

0.53% 45.61 0.61 0.21 8.59 11.04 0.65 0.16 1.33% 1.80%9.62% 13.94 0.50 1.28 NA -4.29 0.52 -0.69 3.59% 16.55%1.80% 12.71 0.86 0.18 9.54 11.48 0.94 0.35 6.74% 4.69%4.84% 19.52 1.46 0.98 6.65 9.65 1.46 0.82 7.48% 9.48%0.26% 24.64 0.31 0.10 5.20 15.28 0.38 0.11 1.24% 0.76%4.84% 44.68 1.26 2.85 15.67 24.96 1.26 2.30 2.83% 2.83%1.75% 15.10 0.63 0.25 8.01 11.74 0.74 0.37 4.14% 3.38%

-11.37% NA 1.98 0.78 NA NA 1.48 0.81 -30.32% -26.44%13.69% 15.53 2.36 2.06 7.67 9.30 2.36 1.77 15.17% 23.47%3.03% 17.40 0.57 0.46 6.52 10.81 0.63 0.51 3.29% 3.58%4.71% 20.60 2.06 0.90 9.28 14.68 1.63 1.17 9.98% 6.68%6.30% 14.91 1.14 0.87 4.50 8.25 1.12 0.82 7.64% 8.81%2.55% 9.00 1.04 0.25 4.97 5.29 1.04 0.20 11.57% 13.35%2.58% 14.95 0.95 0.43 7.42 7.86 0.95 0.35 6.35% 6.97%3.88% 4.59 1.18 0.14 5.05 6.00 1.07 0.25 25.68% 17.14%

16.64% 9.30 0.51 1.56 12.60 12.59 0.75 3.56 5.47% 3.28%1.35% 6.83 0.95 0.13 4.13 7.64 0.98 0.27 13.97% 4.95%1.87% 30.96 0.94 0.37 3.18 3.41 0.94 0.13 3.04% 12.47%7.25% 6.16 0.84 0.45 2.20 2.53 0.85 0.34 13.57% 17.04%4.33% 17.05 0.61 0.64 5.35 6.59 0.62 0.47 3.60% 4.96%2.16% 11.67 0.68 0.26 5.70 8.76 0.82 0.40 5.80% 4.12%-0.77% ### 2.04 3.75 53.14 NA 2.03 3.53 0.83% -0.48%2.18% 33.89 1.39 0.72 11.25 19.64 1.30 0.76 4.11% 3.93%6.15% 3.79 0.72 0.21 8.14 8.47 0.93 0.90 19.04% 6.27%5.64% 15.93 1.02 1.03 6.01 7.74 1.02 0.78 6.43% 7.47%1.99% 25.15 0.62 0.47 6.68 12.60 0.67 0.43 2.45% 2.74%4.11% 15.47 1.41 0.66 10.08 17.26 1.24 0.91 9.14% 5.73%2.37% 13.70 1.23 0.16 4.95 7.39 1.09 0.31 8.98% 8.43%1.46% 21.85 0.77 0.33 8.97 9.66 0.78 0.25 3.51% 4.13%1.17% 6.92 0.61 0.06 4.15 4.67 0.73 0.09 8.76% 9.09%1.99% 16.82 1.50 0.42 11.86 16.18 1.36 0.54 8.93% 4.95%4.51% 10.30 1.38 0.48 4.30 6.28 1.27 0.50 13.38% 12.40%7.71% 3.63 0.89 0.29 2.93 3.39 0.94 0.48 24.44% 14.83%1.73% 6.39 0.54 0.11 3.21 3.64 0.62 0.11 8.48% 8.64%

19.07% 17.35 2.41 4.46 11.17 11.87 2.40 4.17 13.87% 12.20%0.94% 30.59 0.51 0.16 3.95 6.51 0.66 0.19 1.68% 2.71%7.80% 26.54 4.17 1.09 10.07 16.96 1.60 2.07 15.70% 6.31%

-49.44% NA 0.86 1.19 NA NA 0.94 2.79 -35.70% -16.55%7.83% 9.12 2.07 0.74 5.60 6.06 1.81 0.78 22.69% 19.89%3.10% 14.48 0.81 0.49 5.93 10.27 0.83 0.51 5.61% 5.01%0.00% NA 0.31 1.08 NA NA 0.31 -0.01 0.00% 0.00%2.27% 3.53 0.63 0.25 3.18 3.42 0.63 0.13 17.73% 8.26%2.48% 14.62 0.55 0.32 3.75 7.37 0.60 0.31 3.76% 4.34%8.66% 5.32 1.26 0.39 2.55 2.88 1.20 0.41 23.61% 26.16%-6.84% NA 0.63 0.38 NA NA 0.68 0.19 -11.46% -16.53%7.46% 17.99 2.22 1.26 6.68 11.98 1.59 1.50 12.37% 9.30%7.47% 17.59 2.25 1.11 7.01 9.78 2.01 1.02 12.78% 18.70%2.73% 23.14 0.88 0.43 6.50 9.66 0.92 0.48 3.80% 5.02%6.40% 16.25 0.81 1.09 3.97 4.33 0.81 0.48 4.98% 8.64%3.31% 30.69 2.11 0.65 6.76 11.85 1.72 0.67 6.86% 10.05%2.93% 7.57 0.79 0.29 9.46 11.16 0.89 0.57 10.42% 4.52%3.61% 7.65 0.59 0.23 2.12 4.23 0.66 0.25 7.65% 8.60%1.28% 5.08 0.62 0.12 4.38 4.77 0.70 0.11 12.14% 6.77%

Page 293: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

4.20% NA 0.41 0.46 16.38 23.88 0.63 1.00 1.62% 2.53%3.46% 10.58 0.68 0.37 5.72 7.30 0.71 0.42 6.47% 5.86%3.45% 14.54 0.67 0.51 5.50 13.29 0.75 0.69 4.61% 3.66%4.55% 9.47 0.99 0.38 4.23 6.88 0.99 0.57 10.43% 7.96%2.03% 16.90 1.44 0.27 5.08 11.37 1.23 0.37 8.53% 7.03%

NA NA NA NA NA NA NA NA NA NA7.46% 13.80 1.27 1.12 4.71 8.58 1.27 0.79 9.19% 13.47%1.25% 14.97 8.79 0.29 10.27 17.01 2.49 0.30 58.74% 33.19%2.79% 9.44 0.77 0.26 4.64 5.29 0.78 0.25 8.17% 8.65%8.27% ### 2.25 14.17 63.72 70.94 2.25 8.80 0.95% 8.99%

12.88% 8.70 1.15 1.11 2.48 2.54 1.14 0.54 13.18% 32.38%1.49% 12.88 0.65 0.24 3.73 4.25 0.65 0.12 5.05% 6.02%6.11% 36.84 1.50 2.58 8.61 14.27 1.48 1.50 4.07% 9.50%4.79% 12.99 1.21 0.44 5.50 9.46 1.12 0.70 9.30% 7.63%6.58% 17.21 1.87 1.17 8.23 9.99 1.78 1.14 10.88% 11.07%6.54% 12.52 1.53 0.66 7.11 11.39 1.24 1.15 12.24% 7.11%5.65% 8.06 0.98 0.45 3.20 3.51 0.98 0.34 12.14% 16.09%4.11% 15.46 0.71 0.70 3.05 5.30 0.71 0.36 4.57% 6.27%-1.59% NA 0.53 0.10 NA NA 0.82 0.31 -10.58% -3.96%1.18% 9.13 2.33 0.11 5.31 5.82 2.01 0.12 25.53% 19.84%3.89% NA 1.23 1.06 11.07 20.17 1.22 0.83 4.47% 6.17%2.60% 11.95 1.84 0.31 3.87 4.34 1.84 0.21 15.41% 37.60%-0.98% NA 0.93 0.43 10.67 NA 0.95 0.41 -2.40% -2.21%0.90% NA 0.52 0.20 7.91 20.94 0.61 0.20 2.07% 2.31%3.09% 35.51 0.75 1.46 4.75 7.79 0.75 0.38 2.11% 3.58%1.48% 28.81 0.79 0.12 10.39 16.53 0.95 0.58 2.75% 2.44%9.93% 18.58 1.16 2.65 11.47 16.14 1.16 2.40 6.23% 4.87%3.75% 11.64 0.59 0.61 4.29 7.82 0.61 0.47 5.08% 4.18%4.15% 8.06 1.20 0.44 7.59 10.61 1.12 0.59 14.90% 7.99%

13.80% 34.38 4.43 4.63 16.71 21.15 4.42 4.47 12.88% 15.55%11.46% 7.99 0.48 0.99 4.19 4.73 0.48 0.69 6.01% 6.52%0.76% 12.71 0.86 0.11 8.51 13.71 0.93 0.21 6.78% 3.39%

14.18% 19.81 0.70 2.74 7.91 10.26 0.73 2.38 3.53% 3.99%3.98% 24.12 2.42 1.03 10.87 11.28 2.42 0.70 10.04% 40.67%

11.19% 13.15 1.48 1.58 4.91 6.01 1.46 1.10 11.24% 19.19%1.71% 58.80 0.94 0.19 3.28 6.70 0.96 0.20 1.60% 8.06%3.07% 12.98 0.56 0.35 2.08 4.14 0.59 0.20 4.31% 6.36%0.00% NA 1.05 0.40 9.27 NA 1.03 0.43 0.00% 0.00%6.43% 16.58 1.12 1.05 3.14 4.17 1.12 0.49 6.78% 17.11%

10.28% 9.05 0.85 0.80 3.01 3.67 0.85 0.38 9.37% 19.73%1.88% 17.58 1.05 0.25 17.35 27.28 1.01 0.72 5.95% 2.64%0.06% ### 0.45 0.11 18.85 48.17 0.78 0.37 0.06% 0.13%6.57% 12.60 1.12 0.87 4.44 5.40 1.11 0.56 8.86% 13.87%4.58% 17.62 0.82 0.53 8.85 22.60 0.94 1.70 4.67% 2.52%0.30% NA 0.63 0.07 13.09 72.12 0.88 0.22 -1.78% 1.16%9.84% 6.57 0.97 0.59 3.35 4.32 0.98 0.49 14.81% 19.43%4.30% 16.10 0.76 0.28 10.81 15.88 0.90 0.77 4.70% 4.99%4.71% 12.63 0.85 0.56 5.31 8.78 0.89 0.73 6.70% 5.66%5.78% 5.08 0.42 0.32 3.12 3.81 0.48 0.36 8.21% 7.16%4.67% 10.59 0.99 0.49 2.98 3.03 0.99 0.25 9.31% 18.15%0.00% NA NA 0.09 1.49 2.04 NA 0.03 NA NA5.34% 10.32 2.35 0.66 12.25 24.27 1.25 1.87 22.75% 3.58%2.70% 15.23 1.44 0.33 7.90 11.95 1.36 0.34 9.43% 11.29%

Page 294: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

14.82% 47.25 1.84 6.29 22.35 30.03 1.57 7.63 3.89% 3.12%15.57% 6.63 1.65 1.02 2.92 3.51 1.62 0.92 24.90% 29.71%12.79% 11.12 0.56 1.31 0.01 0.02 0.57 0.00 5.00% 12.16%0.80% 45.42 0.71 0.38 19.50 23.60 0.76 0.39 1.56% 1.46%3.51% 17.08 0.66 0.57 7.67 19.82 0.75 0.70 3.86% 3.53%1.28% 10.94 0.48 0.17 5.60 6.52 0.57 0.17 4.42% 3.71%

11.27% 9.04 1.19 1.65 6.88 7.54 1.19 1.24 13.14% 11.52%5.98% 20.47 1.22 0.88 9.59 12.04 1.13 1.16 5.97% 5.96%1.26% 19.77 0.78 0.27 4.87 7.91 0.81 0.21 3.96% 4.44%5.33% 10.20 1.16 0.37 3.44 5.24 1.12 0.46 11.35% 12.86%

12.33% 16.04 0.77 1.78 NA -6.21 0.79 -1.30 4.78% NA0.32% 74.45 0.99 0.11 12.69 21.06 1.00 0.26 1.33% 1.25%5.16% 60.38 2.08 2.34 14.07 20.30 1.96 2.36 3.44% 4.49%3.08% 22.13 1.27 0.76 8.25 23.02 1.16 1.15 5.76% 3.13%0.75% 17.56 1.78 0.16 8.05 10.64 1.65 0.13 10.16% 13.32%4.88% 24.22 1.31 1.39 10.25 15.96 1.30 1.27 5.40% 5.20%

17.03% 29.20 6.08 4.78 14.08 16.64 5.75 4.78 20.84% 21.67%9.05% 7.60 1.60 0.60 4.77 5.33 1.32 0.81 21.04% 15.42%6.28% 21.21 0.75 1.09 NA -3.53 0.78 -0.40 3.52% NA4.62% 23.03 1.24 0.71 7.12 21.92 1.09 1.70 5.41% 2.96%0.58% NA 1.11 0.25 31.93 78.46 1.04 0.46 -0.84% 1.35%7.92% 8.05 1.35 0.69 3.97 5.27 1.29 0.70 16.82% 15.38%3.19% 29.55 1.02 0.75 9.75 10.79 1.02 0.73 3.47% 4.50%0.58% 7.22 0.65 0.05 9.44 13.05 0.83 0.09 8.98% 5.14%1.99% 5.89 0.61 0.13 2.77 3.01 0.61 0.10 10.39% 11.06%8.76% 23.81 1.94 1.91 9.68 13.77 1.76 2.06 8.14% 7.75%4.69% 9.77 2.13 0.22 7.36 16.32 1.15 0.83 21.76% 6.52%3.89% 7.85 1.04 0.25 2.71 3.69 1.03 0.26 13.30% 15.79%

11.65% 36.58 1.29 11.52 55.44 84.68 1.29 9.97 3.53% 1.58%4.13% 17.12 2.11 0.76 7.31 12.01 2.07 0.74 12.32% 12.18%5.51% 13.14 1.34 0.65 4.40 7.50 1.30 0.62 10.20% 12.17%

16.28% 12.47 1.28 2.09 23.03 25.09 1.06 7.08 10.29% 2.46%0.48% 11.12 0.69 0.06 6.58 10.18 0.75 0.08 6.17% 4.20%0.90% 11.83 0.53 0.11 4.04 8.29 0.69 0.15 4.51% 3.54%4.02% 8.76 1.99 0.37 2.00 2.39 1.99 0.17 22.76% NA7.02% 7.63 1.43 0.58 8.32 10.44 1.26 0.73 18.76% 12.56%

-31.11% NA 15.10 2.39 NA NA 3.41 2.78 -100.00% -55.95%3.71% 4.47 0.43 0.20 0.94 1.32 0.49 0.09 9.65% 10.76%0.00% NA 0.53 0.29 5.20 77.37 0.66 0.35 0.00% 0.00%8.53% 20.37 0.61 1.53 4.29 7.42 0.66 1.24 2.98% 3.82%

NA NA NA NA NA NA NA NA NA NA7.59% 14.34 1.38 0.90 5.81 8.83 1.28 1.05 9.61% 9.49%1.14% 20.29 0.54 0.27 1.97 2.48 0.54 0.06 2.67% 3.94%4.67% 33.64 1.17 1.40 11.50 18.17 1.15 1.44 3.47% 3.76%5.55% 15.20 0.98 0.89 5.40 13.39 0.98 0.74 6.43% 7.26%2.80% 11.51 0.82 0.30 4.63 5.40 0.84 0.30 7.13% 7.58%

12.82% NA 2.51 1.12 13.81 22.80 1.25 3.22 18.33% 5.05%6.35% 12.57 1.24 0.71 7.91 19.50 1.07 2.03 9.83% 3.35%2.05% 10.56 0.99 0.20 6.03 6.52 0.99 0.23 9.36% 8.79%

10.74% 12.33 2.44 1.32 6.20 7.09 2.35 1.20 19.81% 25.69%3.07% 14.83 0.52 0.49 6.01 7.71 0.53 0.41 3.54% 3.58%7.36% 13.64 1.73 1.00 6.35 11.40 1.44 1.34 12.66% 7.97%8.18% 14.23 3.05 1.18 7.13 7.38 2.83 1.06 21.44% 30.26%

Page 295: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2.59% 95.74 2.25 1.68 19.63 33.00 2.20 1.60 2.35% 3.90%-5.78% 98.26 0.99 0.65 NA NA 0.99 0.50 1.01% -11.46%5.28% 9.65 0.71 0.63 2.03 3.66 0.75 0.31 7.31% 9.22%

11.49% 5.20 1.02 0.57 2.62 3.14 1.02 0.60 19.64% 19.46%0.00% NA 0.91 1.57 3.94 200.00 1.00 20.00 0.00% 0.00%5.07% 10.28 0.72 0.49 4.26 8.24 0.81 0.72 7.03% 5.56%6.69% 17.58 0.91 1.15 4.75 7.34 0.91 0.78 5.17% 7.44%0.46% 26.75 0.36 0.12 5.71 18.14 0.54 0.21 1.35% 1.08%5.07% 2.59 0.62 0.22 1.55 2.67 0.63 0.22 24.04% 14.34%

12.38% 17.74 0.99 2.14 6.27 9.75 0.99 1.98 5.58% 6.18%2.70% 18.56 0.72 0.47 7.37 13.17 0.81 0.74 3.90% 2.95%0.36% 14.14 0.57 0.05 3.71 4.48 0.61 0.03 4.02% 5.22%9.30% 11.15 1.80 0.97 6.20 7.47 1.55 1.05 16.10% 15.03%1.43% 18.03 0.46 0.29 5.45 5.99 0.46 0.23 2.58% 2.54%

21.39% 15.21 2.39 3.25 7.93 8.41 1.90 3.00 15.74% 19.33%10.10% 7.97 0.75 0.83 1.15 1.40 0.75 0.23 9.40% 20.00%4.07% 20.75 0.62 1.90 10.56 14.17 0.62 0.97 2.98% 1.89%8.03% 17.54 1.44 1.30 15.95 17.91 1.18 2.63 8.21% 3.59%9.70% 7.49 1.26 0.67 5.09 5.14 1.20 0.77 16.81% 15.39%7.83% 3.96 0.79 0.28 2.49 3.27 0.88 0.45 20.10% 14.94%3.08% 23.92 1.20 0.72 16.87 25.32 1.09 1.30 5.03% 2.60%

14.86% 13.42 1.25 1.90 5.01 7.68 1.13 1.69 9.35% 11.42%0.15% ### 1.45 1.20 48.27 200.00 1.31 1.17 0.69% 0.19%8.10% 45.48 1.43 4.40 12.71 30.90 1.37 4.51 3.14% 2.53%3.16% 11.39 1.53 0.35 3.76 4.52 1.47 0.25 13.42% 24.14%1.47% 10.56 1.43 0.14 5.67 5.94 1.30 0.15 13.53% 13.76%4.06% 15.54 2.78 0.66 14.03 23.59 1.44 1.37 17.88% 4.30%9.61% 14.78 2.67 0.81 10.22 12.01 1.53 1.38 18.06% 10.98%8.80% 9.51 3.07 0.85 4.51 4.82 2.63 0.74 32.25% 53.83%2.53% 37.32 0.86 0.78 9.11 17.28 0.88 0.84 2.31% 2.61%2.07% 7.54 0.86 0.11 7.72 11.91 0.94 0.27 11.45% 7.12%1.74% 7.97 0.48 0.13 5.04 9.18 0.63 0.20 5.97% 5.11%-6.82% NA 0.81 1.35 12.93 NA 0.90 1.86 -4.09% -3.13%1.21% 6.13 0.84 0.07 7.72 7.74 0.93 0.16 13.75% 7.02%1.86% 8.17 0.61 0.17 7.74 8.02 0.70 0.23 7.46% 5.56%2.48% 11.48 0.42 0.32 8.12 14.31 0.59 0.42 3.68% 2.89%2.75% 8.96 0.73 0.24 5.30 5.99 0.78 0.29 8.10% 7.27%1.64% 30.68 0.94 0.20 7.93 20.50 0.98 0.67 3.05% 2.38%0.65% 28.21 0.57 0.13 7.47 21.60 0.81 0.38 2.01% 1.35%0.93% 41.62 2.36 0.41 11.03 18.76 1.60 0.49 5.66% 3.67%0.97% 14.17 0.56 0.21 8.92 20.64 0.72 0.32 3.95% 2.02%1.21% 15.12 2.42 0.20 8.38 11.22 2.16 0.21 16.04% 12.22%-0.03% 23.37 0.54 0.05 4.96 NA 0.93 0.44 2.31% -0.05%8.44% 9.61 1.50 0.74 4.69 5.70 1.40 0.79 15.63% 15.61%4.24% 12.02 0.90 0.53 4.07 5.34 0.90 0.39 7.52% 9.47%1.90% 28.79 0.93 0.48 6.37 13.74 0.95 0.61 3.24% 2.94%4.20% 16.05 1.02 0.64 3.90 7.34 1.02 0.53 6.36% 8.16%2.93% 8.04 0.75 0.22 4.94 8.86 0.87 0.41 9.37% 6.09%5.03% 19.36 1.92 0.73 9.13 15.62 1.48 1.03 9.93% 7.37%-0.86% NA 0.88 0.39 42.58 NA 0.90 0.36 -2.64% -2.08%4.92% 33.23 8.57 1.55 12.60 18.73 4.30 1.67 25.79% 16.35%5.48% 16.30 0.83 0.86 5.27 6.84 0.85 0.63 5.07% 6.73%7.51% 17.18 0.77 1.31 6.86 8.15 0.77 1.10 4.48% 5.03%

Page 296: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1.22% 79.17 1.80 1.38 34.21 68.97 1.56 1.61 2.27% 1.22%-6.44% NA 4.06 1.23 NA NA 2.15 1.64 -25.67% -9.02%7.81% 19.67 1.41 1.37 6.63 7.72 1.41 1.11 7.17% 10.98%

12.32% 8.95 1.61 0.99 9.23 9.56 1.17 2.28 17.97% 6.47%1.86% 18.33 2.27 0.35 6.11 13.03 1.62 0.47 12.40% 6.77%7.15% 12.82 2.04 0.84 6.01 6.62 1.70 0.83 15.94% 18.11%2.98% 19.01 1.46 0.58 6.49 6.98 1.46 0.38 7.67% 15.20%2.87% 18.42 1.44 0.39 3.74 6.10 1.39 0.27 7.84% 18.94%4.42% 9.85 1.05 0.51 4.58 5.00 1.05 0.39 10.69% 12.17%

10.61% 13.51 3.11 1.18 9.40 13.97 1.40 2.63 23.00% 5.79%1.36% 22.44 0.65 0.32 4.60 10.02 0.68 0.35 2.89% 2.61%4.41% 9.71 1.49 0.35 6.31 10.01 1.17 0.77 15.39% 6.72%1.59% 7.15 0.57 0.11 9.02 9.55 0.79 0.27 7.94% 4.55%2.52% 8.00 0.74 0.24 4.48 5.68 0.77 0.25 9.24% 7.65%3.44% 25.25 1.50 0.67 7.71 14.21 1.38 0.73 5.92% 6.82%4.05% 26.67 0.70 1.28 14.95 18.91 0.82 1.36 2.61% 2.10%2.63% 9.81 0.64 0.21 12.59 13.31 0.85 0.65 6.52% 3.44%8.71% 13.95 1.24 1.23 6.31 8.02 1.24 1.16 8.90% 9.45%4.36% 12.83 1.67 0.54 6.41 6.65 1.56 0.53 13.00% 13.70%

-49.69% NA 0.96 0.75 NA NA 0.98 -0.50 -63.44% NA4.02% 24.12 1.68 1.00 14.99 29.00 1.35 1.41 6.95% 3.98%8.99% 30.60 2.39 2.72 13.78 17.90 2.36 2.70 7.81% 8.01%

11.12% 2.19 NA 0.18 6.33 6.49 NA 0.83 NA 18.99%4.57% 45.78 0.70 1.70 2.41 10.40 0.75 1.14 1.53% 2.44%

-34.64% NA 6.15 8.81 NA NA 4.01 9.56 -25.89% -15.88%1.18% 78.84 1.75 0.18 10.75 17.90 1.25 0.25 2.22% 7.06%5.99% 25.50 1.32 1.77 12.53 15.42 1.32 1.68 5.19% 4.80%5.27% NA 0.88 0.36 6.18 7.81 0.91 0.41 12.27% 11.47%2.33% 18.94 2.04 0.45 10.82 13.95 1.58 0.43 10.77% 11.59%4.24% 17.65 0.90 0.55 6.52 22.38 0.96 1.45 5.08% 2.79%2.91% 13.70 0.69 0.44 6.27 12.48 0.78 0.60 5.06% 3.64%4.14% 13.50 1.20 0.84 11.87 21.41 1.15 0.89 8.88% 5.54%2.86% 48.36 0.69 0.39 3.65 13.49 0.79 0.56 1.43% 3.91%2.98% 16.11 0.71 0.48 7.14 13.31 0.81 0.73 4.41% 3.21%3.88% 8.24 0.61 0.32 2.66 4.26 0.65 0.27 7.42% 8.14%

13.88% 12.90 0.95 1.86 12.32 14.54 0.98 3.48 7.37% 3.88%0.86% 84.97 0.69 0.58 4.71 18.68 0.70 0.46 0.81% 1.19%4.20% 7.92 1.74 0.28 8.29 11.70 1.25 0.53 21.99% 10.15%5.16% 6.56 1.70 0.41 11.78 13.80 1.24 0.85 25.93% 7.56%2.56% 35.91 1.62 0.69 6.94 10.12 1.56 0.62 4.51% 7.25%

13.29% 34.63 3.75 4.90 16.48 20.54 3.55 4.53 10.83% 14.13%2.09% 34.02 0.65 0.73 5.38 12.06 0.66 0.53 1.91% 2.26%1.47% 12.18 0.77 0.23 5.73 16.65 0.89 0.49 6.31% 2.65%0.71% 40.47 0.64 0.45 11.57 55.85 0.80 1.00 1.58% 0.56%4.97% 11.36 1.15 0.36 7.03 10.94 1.06 0.78 10.09% 6.77%3.18% 30.34 2.36 0.81 7.41 16.07 2.00 0.85 7.77% 8.27%0.82% 15.07 0.96 0.14 3.29 10.18 0.96 0.14 6.36% 5.71%3.15% 20.26 3.79 0.56 7.58 12.18 3.35 0.54 18.71% 24.30%2.95% 23.01 0.78 0.73 9.09 19.80 0.83 0.95 3.40% 2.56%6.11% 12.43 1.73 0.85 8.47 13.70 1.36 1.28 13.89% 6.63%1.33% 13.16 1.75 0.16 11.65 15.40 1.32 0.27 13.33% 6.56%0.67% NA 1.06 0.17 12.73 42.13 1.03 0.34 3.14% 2.03%5.25% 30.06 0.99 1.04 NA -8.38 1.00 -1.09 3.30% NA

Page 297: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2.48% 14.55 2.13 0.34 6.12 7.80 2.04 0.33 14.65% 16.12%2.84% 7.19 1.01 0.37 4.17 6.11 1.01 0.32 14.02% 8.91%

18.41% 30.10 5.69 6.06 14.49 16.35 5.69 5.17 18.90% 100.00%-14.91% NA 0.66 0.93 5.93 NA 0.69 1.00 -11.00% -10.00%4.06% 4.69 0.71 0.26 1.18 1.57 0.71 0.11 15.16% 19.15%6.05% 7.96 0.78 0.46 4.22 5.37 0.87 0.56 9.82% 8.76%3.60% 10.59 0.73 0.36 3.46 4.16 0.73 0.27 6.90% 9.00%2.91% 14.53 1.68 0.34 5.78 8.58 1.61 0.34 11.53% 14.53%5.27% 12.64 1.33 0.69 6.24 8.55 1.22 0.88 10.54% 7.46%1.15% 9.41 0.84 0.12 3.43 3.53 0.87 0.09 8.88% 10.59%1.34% ### 0.88 0.45 10.25 25.16 0.90 0.40 0.80% 2.91%9.90% 7.40 1.09 0.70 3.52 4.01 1.09 0.60 14.70% 18.21%0.50% 19.15 0.43 0.13 4.42 32.10 0.66 0.30 2.23% 1.03%2.49% 48.66 0.94 0.62 10.31 14.77 0.95 0.57 1.93% 4.05%

10.56% 12.16 2.34 1.75 9.61 11.33 1.88 1.92 19.21% 11.45%2.85% 19.59 1.92 0.57 8.66 10.34 1.92 0.52 9.81% 11.65%5.23% 11.63 0.72 0.73 8.09 9.17 0.75 0.80 6.16% 4.79%2.83% 8.62 0.73 0.31 3.03 3.93 0.85 0.23 8.48% 8.16%

11.02% 12.48 0.62 1.39 1.91 2.01 0.62 0.39 4.94% 8.78%1.20% 6.91 0.37 0.08 1.83 2.03 0.56 0.04 5.34% 6.95%2.28% 14.70 0.81 0.32 5.64 6.94 0.81 0.26 5.53% 6.79%

-17.12% NA 6.82 10.60 NA NA 6.71 10.12 -11.03% -15.91%3.97% 16.70 0.70 0.69 7.06 11.39 0.70 0.62 4.17% 4.32%1.92% 34.35 1.65 0.68 11.33 17.33 1.63 0.62 4.81% 5.42%4.64% 43.81 1.79 1.87 11.40 18.67 1.75 1.87 4.08% 4.44%1.53% 29.56 0.36 0.44 5.57 12.77 0.46 0.57 1.21% 1.13%1.05% 31.06 3.22 0.34 11.83 19.07 1.42 0.71 10.38% 2.20%0.00% NA 0.56 0.16 6.31 14.40 0.66 0.20 0.00% 0.00%2.01% NA 0.41 0.20 5.73 19.64 0.64 0.39 2.96% 2.93%4.65% 17.28 2.20 0.58 8.72 14.48 1.42 1.04 12.75% 6.47%3.60% 20.71 1.12 0.73 7.16 11.23 1.10 0.76 5.39% 5.22%4.18% 20.46 1.92 0.86 6.57 7.36 1.92 0.58 9.39% 24.69%1.24% 10.43 0.59 0.16 4.04 7.61 0.68 0.15 5.68% 4.83%

13.57% 6.35 0.91 0.65 8.38 14.26 0.98 3.26 14.25% 4.08%0.72% 9.75 0.32 0.10 1.87 2.33 0.32 0.03 3.25% 2.96%4.27% 4.28 1.19 0.18 3.23 3.40 1.11 0.26 27.70% 18.58%6.51% 26.16 2.48 0.85 13.82 22.65 1.46 1.47 9.47% 6.74%3.81% 28.84 2.34 0.88 11.54 17.08 1.69 1.19 8.12% 5.60%-9.17% NA 0.19 0.26 4.12 NA 0.47 0.34 -7.02% -6.47%3.08% 33.28 2.77 0.78 13.26 24.60 1.61 1.17 8.33% 4.63%-0.08% NA 1.08 0.48 32.92 NA 1.04 0.72 -0.98% -0.11%5.84% 32.66 3.05 1.63 10.09 14.54 2.95 1.44 9.34% 16.88%6.80% 40.65 7.73 2.42 17.30 18.29 7.73 2.13 19.03% 100.00%0.00% NA 0.53 0.60 24.71 59.12 0.85 1.80 0.00% 0.00%1.41% NA 0.60 0.50 11.53 46.86 0.69 0.66 1.49% 1.42%1.67% 11.08 0.60 0.21 7.20 7.38 0.67 0.21 5.37% 4.73%5.20% 12.32 1.02 0.66 3.20 4.75 1.02 0.45 8.26% 11.76%

18.88% 14.81 1.84 2.89 7.75 9.49 1.84 2.73 12.44% 13.40%2.84% 11.20 0.81 0.23 4.45 10.97 0.90 0.46 7.23% 5.49%6.80% 11.38 2.27 0.66 4.90 5.65 2.00 0.68 19.91% 21.63%4.18% ### 10.19 5.78 78.51 87.75 5.67 6.24 7.26% 4.07%3.64% 21.36 1.55 0.25 13.06 21.12 1.08 1.07 7.26% 3.71%1.34% 8.20 0.48 0.14 2.98 9.80 0.59 0.20 5.88% 3.78%

Page 298: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2.31% 5.54 0.76 0.14 3.67 5.43 0.83 0.16 13.67% 11.15%1.96% 17.89 0.68 0.16 5.09 8.22 0.86 0.36 3.81% 4.46%2.60% 19.97 1.25 0.69 10.41 13.58 1.25 0.64 6.24% 5.17%9.25% 11.17 0.82 1.04 3.47 4.09 0.82 0.62 7.34% 10.87%

20.75% 10.16 3.44 1.69 8.65 8.81 1.56 2.99 33.82% 11.57%1.21% 6.46 0.57 0.08 2.96 3.12 0.66 0.06 8.89% 10.10%2.46% 39.00 1.34 0.40 5.35 13.06 1.15 0.69 3.44% 4.19%8.66% 19.74 1.92 2.16 12.22 15.43 1.89 2.01 9.75% 8.89%

10.09% 39.92 3.52 2.10 9.35 26.91 2.03 2.72 8.82% 8.31%22.25% 15.00 2.06 3.34 6.48 8.06 2.00 3.10 13.71% 16.11%3.96% 5.58 1.24 0.27 4.18 5.66 1.13 0.36 22.20% 12.83%3.47% 29.50 2.15 0.96 12.38 13.90 1.77 1.10 7.30% 6.00%3.44% 13.82 2.66 0.36 6.27 10.44 1.31 0.78 19.26% 6.19%1.63% 17.24 1.35 0.24 7.45 12.61 1.16 0.42 7.80% 4.56%

10.15% 13.47 1.99 1.38 5.61 7.97 1.99 0.81 14.78% 84.60%2.58% 10.08 2.41 0.26 6.53 7.86 1.64 0.35 23.95% 13.24%

19.70% 34.91 5.53 6.46 17.55 18.33 5.53 6.09 15.84% 24.67%0.12% NA 2.90 2.76 90.37 200.00 2.90 2.34 0.12% 0.22%3.09% 32.87 2.08 1.37 11.04 28.18 2.08 0.97 6.32% 12.10%9.39% 18.71 4.42 1.76 8.35 8.63 4.42 1.43 23.63% 100.00%

10.46% 45.22 3.25 4.81 14.86 21.25 3.25 4.17 7.20% 12.39%3.33% 22.85 1.02 0.71 5.09 10.47 1.01 0.60 4.45% 5.63%0.93% 99.62 3.25 0.65 12.92 28.78 1.78 1.00 3.26% 1.71%

13.01% 6.05 1.84 0.73 4.48 8.26 1.41 1.07 30.38% 17.58%0.00% NA 0.60 0.11 7.31 NA 0.79 0.17 0.00% 0.00%6.03% 17.00 2.78 1.03 8.93 9.90 2.34 1.06 16.36% 15.02%0.33% 25.01 0.74 0.10 0.57 0.82 0.74 0.01 2.94% 7.67%1.04% 10.56 0.98 0.07 8.08 9.31 0.99 0.14 9.32% 7.16%6.60% 8.34 2.29 0.55 2.91 3.06 2.23 0.36 27.43% 100.00%4.54% 23.20 1.08 1.26 12.31 15.88 1.08 1.23 4.67% 4.00%9.55% 33.84 5.92 3.35 17.08 18.51 5.72 2.94 17.48% 64.18%5.82% 5.78 0.64 0.26 8.41 9.66 0.89 1.05 10.99% 4.88%

11.41% 8.74 1.44 0.99 5.24 5.92 1.30 1.12 16.41% 13.87%-0.85% NA 0.33 0.13 NA NA 0.68 0.46 -4.57% -1.18%4.34% 28.55 1.14 1.32 9.75 16.06 1.14 1.12 3.98% 4.51%3.85% 13.96 0.54 0.58 3.87 4.84 0.54 0.33 3.85% 4.70%1.24% 22.39 0.99 0.18 5.30 9.14 1.00 0.26 4.43% 4.74%4.48% 13.05 2.16 0.57 5.61 7.28 1.78 0.61 16.56% 14.61%3.90% 14.58 0.96 0.39 2.62 4.03 0.97 0.30 6.60% 12.23%1.88% 44.55 3.52 0.73 10.25 22.29 2.10 0.92 7.89% 4.73%2.63% 13.02 3.08 0.32 5.81 7.11 2.04 0.36 23.67% 18.11%0.14% ### 3.25 0.70 8.30 20.18 1.86 0.87 0.16% 0.36%1.99% 24.03 3.13 0.44 9.82 12.64 2.52 0.43 13.03% 15.53%0.87% 63.62 3.62 0.38 5.81 8.22 3.62 0.13 5.70% NA6.31% 19.19 1.79 0.86 6.32 11.59 1.42 1.24 9.35% 7.34%2.49% 9.72 1.31 0.24 4.15 4.49 1.29 0.20 13.50% 17.92%1.63% 9.82 1.02 0.14 5.10 8.13 1.01 0.23 10.43% 7.05%3.85% 6.13 0.71 0.33 10.69 25.21 0.89 1.08 11.62% 3.16%7.05% 12.51 1.65 1.05 6.08 6.86 1.61 0.86 13.19% 15.62%9.53% 35.62 4.39 3.58 16.55 20.22 4.39 3.12 12.33% 26.96%1.27% 15.43 1.89 0.19 3.24 3.75 1.72 0.11 12.27% 70.98%3.75% 15.64 2.28 0.48 4.89 8.63 2.11 0.40 14.58% 27.32%5.03% 16.50 1.53 0.91 7.55 9.25 1.53 0.71 9.27% 12.68%

Page 299: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

9.92% 5.66 1.18 0.53 2.22 2.32 1.15 0.38 20.94% 33.42%19.47% 6.92 0.77 1.39 NA -4.82 0.79 -1.37 11.12% NA2.05% 5.73 0.74 0.09 2.69 4.78 0.84 0.14 12.83% 11.82%1.03% 12.34 0.84 0.15 7.82 8.68 0.87 0.16 6.82% 5.42%1.99% 7.65 0.67 0.19 9.12 10.50 0.86 0.40 8.73% 4.04%

28.66% 50.09 15.22 13.66 24.94 27.28 11.40 13.64 30.39% 32.81%2.19% 32.34 0.92 0.84 9.44 16.75 0.93 0.80 2.85% 2.51%5.11% 31.90 2.00 1.73 12.33 16.99 1.96 1.49 6.27% 8.21%2.39% 26.57 3.89 0.80 17.83 21.29 3.34 0.82 14.65% 10.62%0.54% 13.82 0.81 0.08 6.33 11.64 0.89 0.11 5.88% 4.32%

13.23% 19.14 0.81 2.50 4.68 8.68 0.82 1.98 4.21% 5.13%-2.64% NA 0.85 2.78 9.89 NA 0.88 2.28 -0.80% -0.95%4.31% 17.42 1.40 0.88 9.64 16.77 1.37 0.84 8.04% 7.29%5.52% 9.09 1.49 0.44 4.78 6.62 1.35 0.52 16.41% 14.89%1.35% 18.83 0.30 0.21 2.44 8.05 0.44 0.25 1.60% 1.83%1.38% NA 1.45 0.22 14.01 26.39 1.19 0.36 7.30% 4.68%

14.86% 15.05 0.63 2.11 2.99 4.56 0.66 1.41 4.19% 5.62%7.57% 30.92 8.64 1.96 12.15 13.51 3.96 1.98 27.93% 30.33%-5.47% 22.00 0.74 0.93 NA NA 0.75 0.47 3.38% -6.94%4.49% 18.87 1.70 0.86 9.03 11.42 1.60 0.84 9.03% 9.17%1.20% 12.70 0.64 0.23 12.56 16.35 0.91 1.23 5.03% 0.88%0.22% 35.24 0.44 0.23 16.71 36.22 0.44 0.18 1.26% 0.47%2.97% 21.44 1.63 0.62 6.44 10.29 1.52 0.59 7.59% 8.39%6.76% 9.72 0.77 0.65 4.39 4.97 0.79 0.56 7.97% 8.95%6.06% 11.50 1.91 2.77 16.88 23.29 1.88 2.17 16.57% 7.14%0.63% 12.02 0.42 0.08 4.93 9.05 0.62 0.15 3.49% 2.35%0.96% 51.76 1.13 0.31 6.74 17.47 1.08 0.40 2.17% 2.64%1.82% 11.29 0.74 0.19 3.65 5.09 0.77 0.16 6.55% 7.89%1.91% 5.59 1.21 0.11 2.47 2.61 1.13 0.09 21.56% 28.81%2.23% 15.71 2.19 0.33 6.82 9.24 1.86 0.36 13.93% 12.71%6.01% 18.26 4.29 0.94 9.38 11.32 3.08 1.03 23.50% 19.44%1.96% 26.14 2.04 0.40 10.78 11.93 1.73 0.45 7.82% 7.79%6.28% 16.21 0.91 0.94 8.98 14.29 0.95 1.55 5.62% 3.82%5.29% 12.14 0.55 0.73 5.70 8.82 0.62 0.77 4.56% 3.89%2.72% 9.25 0.96 0.29 4.73 10.46 0.98 0.52 10.37% 5.14%3.31% 5.46 0.55 0.11 11.68 11.99 0.91 0.74 10.08% 3.98%0.07% 60.55 0.41 0.15 25.22 108.53 0.70 0.46 0.68% 0.10%4.16% 16.24 0.70 0.54 5.01 7.05 0.70 0.47 4.32% 5.92%7.61% 5.99 1.45 0.44 4.06 4.18 1.18 0.56 24.22% 17.79%-3.71% NA 0.45 0.35 NA NA 0.45 0.20 -4.81% -5.90%3.57% 24.57 1.32 0.71 7.20 11.25 1.25 0.76 5.36% 6.06%1.48% 22.56 0.78 0.35 7.65 13.80 0.80 0.37 3.47% 3.15%2.73% 12.39 1.12 0.41 8.22 16.87 1.06 0.71 9.00% 4.07%4.10% 10.71 0.76 0.45 3.58 5.58 0.76 0.39 7.06% 7.60%

10.20% 19.29 1.06 2.70 9.95 12.51 1.06 2.10 5.50% 5.23%8.56% 23.14 1.52 1.99 7.97 14.87 1.37 2.09 6.55% 6.07%1.38% 18.88 0.52 0.29 4.09 8.74 0.57 0.27 2.75% 2.59%1.20% 27.01 0.83 0.19 3.45 5.55 0.85 0.16 3.07% 6.13%1.35% 28.64 0.56 0.44 5.82 9.73 0.56 0.23 1.97% 2.37%0.95% 12.78 0.34 0.17 NA -3.34 0.34 -0.10 2.70% 4.44%2.75% 10.62 1.13 0.27 4.96 10.90 1.08 0.41 10.64% 7.33%7.91% 16.82 1.42 1.20 5.66 7.20 1.37 1.00 8.43% 12.17%1.45% 57.83 1.73 0.89 13.41 27.02 1.69 0.74 3.00% 4.05%

Page 300: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

7.52% 8.99 0.80 0.89 4.46 5.64 0.80 0.66 8.91% 8.53%1.86% 18.44 0.46 0.37 6.14 12.77 0.56 0.49 2.47% 1.99%0.64% 21.69 0.73 0.14 12.65 17.16 0.81 0.20 3.36% 2.62%1.18% 8.37 0.95 0.06 5.72 6.17 0.98 0.13 11.33% 8.98%

13.04% NA 4.15 1.27 9.56 10.61 3.17 1.38 41.65% 31.02%6.45% 9.71 1.09 0.54 4.80 5.77 1.06 0.58 11.20% 11.94%2.93% 35.43 0.57 0.62 7.00 21.22 0.70 1.04 1.60% 1.94%0.97% ### 1.98 0.52 15.56 51.70 1.22 1.40 1.58% 0.85%

17.66% 45.61 3.32 8.68 20.07 22.65 3.32 6.81 7.27% 23.89%8.35% 5.49 0.60 0.32 11.53 13.27 0.90 1.89 10.84% 3.97%1.44% 16.45 0.57 0.26 4.34 7.91 0.60 0.21 3.46% 3.55%3.53% 13.54 1.78 0.50 6.27 7.42 1.72 0.42 13.13% 17.13%8.51% 16.93 1.76 1.48 6.80 7.41 1.76 1.10 10.37% 18.57%6.52% 14.63 1.25 1.05 6.96 10.17 1.22 0.97 8.55% 8.56%6.06% 4.63 0.86 0.53 3.46 4.70 0.86 0.40 18.56% 12.34%2.89% 7.89 1.19 0.22 4.14 6.90 1.12 0.29 15.06% 11.53%8.48% 10.76 0.79 0.93 4.26 4.72 0.79 0.75 7.35% 8.52%9.69% 40.98 6.68 3.93 16.65 19.82 6.68 3.57 16.30% 41.11%5.01% 10.09 1.17 0.28 11.55 15.10 1.02 1.61 11.60% 3.19%0.01% 31.07 0.24 0.08 47.27 200.00 0.60 0.15 0.77% 0.03%6.29% 40.14 4.27 2.65 15.51 23.67 3.78 2.66 10.64% 9.93%3.45% 21.42 4.05 0.65 12.82 17.60 1.63 1.11 18.93% 5.50%4.61% 35.32 2.21 1.80 17.29 29.76 1.54 2.39 6.27% 3.29%6.71% 8.92 1.36 0.54 4.61 7.09 1.22 0.76 15.28% 10.90%5.86% 3.58 0.49 0.18 6.01 6.25 0.82 0.66 13.57% 6.94%3.75% 22.13 1.55 0.87 11.99 17.60 1.35 1.15 6.99% 4.46%0.80% 14.10 0.80 0.17 6.13 10.57 0.86 0.19 5.70% 3.51%1.74% NA NA 3.34 68.37 200.00 NA 3.83 NA 5.84%2.01% 27.08 0.70 0.46 8.13 11.96 0.73 0.38 2.59% 3.49%3.83% 19.23 0.54 0.79 2.08 2.66 0.54 0.21 2.80% 4.33%7.43% 20.41 1.13 1.54 8.07 10.35 1.13 1.29 5.54% 6.68%

Page 301: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

Market Debt to CapitalMarket Debt to EquityBook Debt to EquityInterest Coverage RatioExpected Earnings Growth - next 5 years (if available)26.17% 35.44% 24.34% NA NA0.00% 0.00% 0.00% NA NA

74.00% 284.58% 224.32% 3.89 0.0039.16% 64.36% 87.14% 9.45 NA10.02% 11.13% 61.90% 200.06 NA63.62% 174.90% 59.30% NA NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% NA NA8.02% 8.71% 10.29% 27.97 NA0.00% 0.00% 0.00% NA NA0.22% 0.22% 0.83% NA NA

35.74% 55.63% 144.09% 11.69 NA35.36% 54.71% 34.45% NA NA23.56% 30.83% 19.67% 20.20 NA73.12% 272.05% 229.16% NA NA0.00% 0.00% 0.00% NA NA

18.20% 22.24% 21.03% 37.53 NA1.71% 1.74% 1.73% 283.17 NA

43.36% 76.54% 67.02% 7.98 NA25.05% 33.43% 40.02% 35.21 18.00%7.53% 8.14% 11.32% NA NA0.00% 0.00% 0.00% 3549.50 8.00%

46.07% 85.44% 114.09% 17.57 NA68.87% 221.24% 360.65% NA 4.00%0.00% 0.00% 0.00% 47.93 NA0.00% 0.00% 0.00% 294.26 NA

84.63% 550.46% 2940.11% 2.14 NA52.44% 110.25% 225.45% 2.48 NA13.97% 16.24% 133.76% 17.46 NA11.76% 13.33% 12.86% 190.23 NA1.22% 1.23% 1.89% 625.23 NA

35.36% 54.71% 44.42% 21.93 NA23.34% 30.45% 26.36% 25.79 NA0.00% 0.00% 0.00% NA NA0.60% 0.60% 0.65% 328.25 NA

33.25% 49.82% 26.65% NA NA0.00% 0.00% 0.00% 1222.93 NA

55.39% 124.14% 54.73% 10.42 NA14.94% 17.56% 6.29% 773.33 NA30.43% 43.75% 36.65% 17.14 NA32.10% 47.28% 36.47% 8.03 NA0.00% 0.00% 0.00% 645.50 NA

84.79% 557.65% 607.92% NA NA0.00% 0.00% 0.00% NA NA

48.03% 92.42% 171.54% 14.50 NA0.02% 0.02% 0.01% 5441.60 NA0.00% 0.00% 0.00% 775.61 NA

31.78% 46.59% 84.77% 22.69 NA36.19% 56.72% 48.64% 12.96 NA11.00% 12.36% 8.72% 84.21 NA14.12% 16.44% 16.55% 17.16 NA18.84% 23.21% 37.76% 36.95 15.00%

Page 302: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

62.16% 164.28% 102.81% NA NA14.61% 17.10% 26.84% 12.74 13.00%0.42% 0.43% 1.43% 2148.27 NA

26.52% 36.08% 60.35% 6.75 NA36.15% 56.62% 80.63% 11.02 NA1.00% 1.02% 1.34% 566.04 NA

18.83% 23.20% 15.74% NA NA54.11% 117.91% 59.18% 7.07 NA41.15% 69.92% 202.35% 6.53 NA0.18% 0.18% 0.33% 549.68 11.00%

44.62% 80.56% 52.10% 15.25 NA0.00% 0.00% 0.00% NA NA

48.51% 94.20% 188.20% 5.21 NA0.00% 0.00% NA NA NA

67.22% 205.06% 161.16% NA NA11.03% 12.40% 15.42% 17.21 NA19.81% 24.71% 18.33% 21.90 NA23.67% 31.02% 27.06% 21.18 NA1.77% 1.80% 1.96% 509.40 NA0.15% 0.15% 0.15% 80.88 NA

31.36% 45.69% 51.78% 13.67 17.00%34.95% 53.72% 36.65% 42.35 NA6.60% 7.06% 13.40% 83.82 NA2.78% 2.86% 2.52% 49.60 NA1.09% 1.10% 1.35% 166.28 NA0.00% 0.00% 0.00% NA NA

32.87% 48.96% 81.46% 76.90 NA3.46% 3.58% 5.79% 21.23 NA

80.47% 411.94% 519.84% 4.66 NA77.05% 335.73% 149.83% 5.88 NA6.10% 6.50% 7.89% 54.71 NA0.00% 0.00% 0.00% NA NA

52.11% 108.81% 255.25% 0.90 NA49.95% 99.81% 86.07% 5.15 NA54.74% 120.97% 95.72% 4.44 NA8.95% 9.83% 14.67% 55.31 NA

38.44% 62.45% 55.34% 11.57 NA14.52% 16.99% 9.99% 80.21 NA19.68% 24.50% 25.44% 47.97 NA2.18% 2.23% 2.36% 289.85 NA

44.28% 79.47% 63.33% NA NA18.49% 22.68% 18.09% 197.66 NA82.01% 455.78% 380.71% NA NA65.09% 186.47% 476.97% 5.98 NA0.00% 0.00% 0.00% NA NA

96.82% 3046.69% NA NA NA64.42% 181.02% 93.38% 1.06 NA0.00% 0.00% 0.00% NA 75.00%

31.56% 46.10% 27.73% 21.63 NA73.48% 277.00% 140.66% NA NA29.24% 41.32% 26.19% 44.93 NA40.90% 69.19% 67.10% 39.51 NA23.09% 30.03% 31.52% 53.14 NA

Page 303: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

20.93% 26.47% 160.60% 16.76 NA30.02% 42.90% 87.26% 21.37 NA0.72% 0.73% 0.72% 1054.95 NA2.20% 2.25% 3.28% 317.43 NA0.47% 0.47% 0.44% 1704.11 NA

60.12% 150.73% 121.53% 26.49 NA1.00% 1.01% 0.63% 67.23 NA

86.71% 652.46% 184.58% 2.86 NA43.91% 78.30% 120.92% 21.42 NA3.15% 3.25% 1.90% NA NA0.04% 0.04% 0.06% 13817.00 NA

16.98% 20.45% 18.25% 37.88 NA7.59% 8.21% 23.41% NA NA4.77% 5.01% 7.97% 144.27 NA

12.56% 14.37% 41.87% 10.24 NA81.08% 428.59% 318.45% 4.04 NA1.16% 1.17% 3.43% 664.96 NA

25.10% 33.51% 60.86% 20.13 NA7.10% 7.64% 10.61% 79.42 NA

12.93% 14.84% 14.29% 1.93 NA0.63% 0.63% 0.74% 165.84 NA

25.57% 34.36% 63.14% 8.18 21.00%19.87% 24.80% 15.82% 67.15 NA13.59% 15.73% 40.35% 35.76 25.80%5.47% 5.79% 7.90% 142.74 NA

18.31% 22.41% 33.59% 31.03 33.00%36.34% 57.09% 33.37% 24.51 NA0.00% 0.00% 0.00% NA NA0.88% 0.89% 0.57% 238.87 NA1.98% 2.02% 7.18% 532.06 NA

17.88% 21.77% 19.41% 51.04 NA12.21% 13.90% 48.30% 61.78 NA79.06% 377.64% 210.46% 0.91 NA18.70% 23.00% 11.82% 68.27 NA8.60% 9.42% 4.61% 17.46 NA

47.31% 89.79% 64.65% 5.59 NA80.49% 412.58% 155.43% 1.30 NA0.72% 0.72% 0.71% 213.07 NA

62.83% 169.03% 220.98% NA NA2.03% 2.07% 1.18% 412.75 NA0.00% 0.00% 0.00% 9.00 NA0.00% 0.00% NA NA NA4.52% 4.74% 15.86% 42.72 NA5.52% 5.84% 4.43% 429.75 NA

46.82% 88.03% 94.37% 4.34 NA14.74% 17.29% 15.80% 19.65 NA0.00% 0.00% 0.00% NA NA

60.15% 150.97% 114.84% 13.97 NA65.83% 192.64% 250.80% NA NA0.07% 0.07% 0.15% 555.43 20.30%3.86% 4.02% 13.64% 58.84 NA5.09% 5.36% 4.21% 17.42 NA

47.78% 91.49% 59.03% 23.07 NA

Page 304: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

17.41% 21.07% 15.98% 26.10 NA27.36% 37.66% 246.55% 10.41 NA58.06% 138.44% 301.46% 9.18 NA0.00% 0.00% 0.00% 296.86 NA0.17% 0.17% 0.23% 112.22 NA0.00% 0.00% 0.00% NA NA

16.21% 19.34% 9.79% 67.14 NA0.00% 0.00% 0.00% NA NA

38.06% 61.45% 117.13% 15.80 NA2.96% 3.05% 3.10% NA NA

27.60% 38.13% 32.55% NA NA0.00% 0.00% 0.00% NA NA

66.91% 202.21% 202.06% 4.11 NA56.51% 129.94% 102.55% 9.24 NA3.29% 3.41% 2.74% 404.23 NA0.00% 0.00% 0.00% NA NA

34.87% 53.55% 112.07% 9.86 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% 1749.45 NA

30.94% 44.81% 44.88% 14.13 NA42.17% 72.93% 24.14% NA NA35.33% 54.62% 35.45% NA NA76.58% 327.06% 313.33% NA NA0.00% 0.00% NA NA NA

27.15% 37.27% 34.60% NA NA16.08% 19.16% 15.64% NA NA28.37% 39.60% 28.28% NA NA15.02% 17.68% 24.81% NA 16.50%21.44% 27.30% 22.21% NA NA30.41% 43.70% 37.06% 20.49 NA0.00% 0.00% 0.00% 785.52 NA

55.20% 123.23% 78.96% 38.00 NA0.06% 0.06% 0.33% NA NA0.43% 0.43% 1.06% 95.77 11.00%

44.10% 78.90% 202.05% 13.22 NA54.57% 120.11% 92.97% 1.82 NA35.39% 54.79% 141.21% 10.94 NA0.00% 0.00% 0.00% NA NA

32.72% 48.64% 126.70% 10.04 NA53.81% 116.52% 644.72% NA NA0.00% 0.00% 0.00% NA NA6.20% 6.61% 6.89% 63.44 10.50%

41.27% 70.27% 81.05% 25.70 NA2.86% 2.94% 4.18% 122.21 NA

16.76% 20.14% 13.46% 52.57 NA0.00% 0.00% 0.00% NA NA

32.38% 47.89% 59.78% 8.33 NA14.75% 17.30% 16.95% 176.43 NA23.44% 30.62% 64.22% 68.73 NA8.52% 9.31% 16.75% 41.74 6.00%4.95% 5.21% 4.48% 72.97 NA5.24% 5.53% 3.88% 65.94 NA

10.05% 11.17% 7.78% 73.79 NA

Page 305: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

2.02% 2.06% 2.29% 209.44 NA4.50% 4.71% 8.92% 101.01 NA

22.80% 29.53% 12.84% 54.51 NA1.80% 1.84% 1.57% 183.09 NA

12.02% 13.67% 11.22% 8.99 NA0.00% 0.00% NA NA NA0.00% 0.00% 0.00% 745.92 NA0.00% 0.00% 0.00% 9371.38 NA0.00% 0.00% 0.00% NA NA0.48% 0.48% 1.04% 322.85 10.00%1.88% 1.92% 6.15% 329.54 NA0.00% 0.00% 0.00% 1027.85 NA0.00% 0.00% 0.00% NA NA

61.13% 157.27% 99.26% 19.92 NA12.98% 14.91% 57.22% 133.36 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% NA NA

19.56% 24.31% 37.35% 29.92 NA34.56% 52.81% 47.39% NA NA62.19% 164.50% 118.70% 6.21 NA36.14% 56.60% 49.84% NA NA49.58% 98.32% 78.20% 1.91 NA0.00% 0.00% 0.00% NA NA

93.92% 1543.87% 957.02% NA NA36.44% 57.33% 36.96% 25.13 NA62.10% 163.82% 451.17% 13.94 9.57%15.97% 19.00% 17.19% 19.87 NA55.85% 126.51% 122.69% 9.85 NA11.09% 12.48% 7.58% 41.06 NA92.92% 1311.51% 1162.47% NA NA0.00% 0.00% 0.00% 804.86 NA0.00% 0.00% 0.00% NA NA

49.23% 96.96% 71.44% NA NA35.48% 54.98% 74.81% NA 7.00%22.03% 28.26% 47.36% NA NA19.72% 24.56% 17.98% NA NA4.64% 4.86% 15.18% 22.96 NA5.31% 5.61% 4.94% 296.75 NA9.49% 10.48% 14.78% 171.76 NA

20.91% 26.44% 20.16% 30.00 NA2.61% 2.68% 2.63% 296.97 NA4.24% 4.43% 13.19% 92.58 NA6.53% 6.98% 7.12% 109.19 NA

65.28% 188.00% 98.36% 7.67 NA0.00% 0.00% NA NA NA6.54% 7.00% 12.85% 4.60 NA4.95% 5.20% 13.12% 130.86 NA

58.82% 142.85% 173.68% 3.45 10.00%67.16% 204.49% 171.30% 4.25 NA41.11% 69.80% 64.98% 14.92 NA5.56% 5.89% 3.94% 175.34 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% 48.80 NA

Page 306: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1.86% 1.90% 1.21% NA NA72.77% 267.18% 125.28% 2.37 NA2.08% 2.12% 0.58% 220.98 NA0.05% 0.05% 0.12% 217.71 15.37%

10.95% 12.30% 18.60% 67.00 NA38.91% 63.69% 55.09% NA NA66.57% 199.12% 217.12% 3.05 4.00%33.36% 50.06% 80.86% 9.78 NA24.77% 32.92% 21.74% NA NA79.57% 389.48% 410.71% 6.87 NA17.72% 21.54% 48.74% 29.90 NA23.51% 30.74% 17.04% 13.55 NA63.85% 176.62% 76.55% 2.11 NA

100.00% NA 6.80% 41.11 NA73.64% 279.34% 383.87% NA 1.50%10.27% 11.44% 5.40% 11.87 NA8.94% 9.82% 7.82% 46.82 NA

72.89% 268.82% 112.91% 3.67 NA11.22% 12.63% 19.16% 63.06 NA0.00% 0.00% 0.00% 563.73 11.00%6.56% 7.02% 10.93% 48.71 NA8.91% 9.78% 10.87% 132.45 NA

35.72% 55.57% 121.91% 3.54 NA10.45% 11.66% 6.67% 89.09 NA

100.00% NA 98.21% 7.70 NA8.76% 9.60% 22.35% 50.38 NA

30.10% 43.05% 26.33% 10.43 NA90.30% 931.24% 676.40% 3.62 NA61.25% 158.03% 155.81% 2.84 NA1.63% 1.66% 1.72% 324.24 NA2.68% 2.76% 2.26% 317.00 NA

13.38% 15.45% 38.74% 50.96 NA66.10% 194.98% 423.79% 1.95 NA0.00% 0.00% NA 16.21 NA4.16% 4.35% 3.65% 107.75 NA

25.17% 33.63% 25.06% 16.74 NA52.34% 109.80% 199.07% 9.12 NA0.76% 0.77% 0.45% 1788.67 NA

30.64% 44.18% 385.15% 5.09 NA5.00% 5.26% 3.70% 262.74 NA

12.84% 14.73% 15.95% 71.03 NA0.32% 0.32% 0.27% 369.48 NA

15.03% 17.69% 37.90% 37.63 NA25.22% 33.72% 46.61% 27.49 NA0.00% 0.00% 0.00% 179.60 NA0.00% 0.00% 0.00% NA NA

64.33% 180.32% 179.54% 6.52 32.00%68.04% 212.93% 255.61% NA NA78.17% 358.00% 255.11% 8.20 NA19.48% 24.20% 46.43% 37.20 NA0.00% 0.00% 0.00% NA NA

10.89% 12.22% 11.80% 74.65 NA0.00% 0.00% NA NA NA

Page 307: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

0.41% 0.41% 1.30% 747.67 NA73.60% 278.74% 396.16% NA 14.10%69.83% 231.44% 379.42% 6.41 NA4.35% 4.55% 3.56% 217.64 NA

24.79% 32.97% 13.10% 10.23 NA33.15% 49.58% 71.15% 308.29 8.00%3.00% 3.09% 1.66% 436.00 NA

19.79% 24.68% 78.77% 39.66 NA0.32% 0.33% 1.48% 383.75 NA1.13% 1.14% 2.50% 785.86 75.00%0.00% 0.00% 0.00% NA NA

15.94% 18.97% 23.05% 5.30 NA8.22% 8.96% 54.66% 20.86 NA

32.94% 49.13% 64.21% 17.01 NA2.23% 2.28% 9.25% 319.96 NA5.81% 6.17% 6.46% 73.56 7.00%

42.44% 73.72% 73.01% 7.38 NA32.74% 48.68% 21.30% 2.36 NA59.43% 146.46% 97.65% 3.71 NA35.85% 55.88% 77.49% 15.16 NA19.34% 23.98% 16.65% 169.60 NA41.20% 70.06% 73.16% 6.69 NA41.18% 70.01% 75.84% 11.93 NA62.80% 168.78% 102.87% 5.72 NA49.56% 98.26% 79.45% 3.67 NA31.29% 45.55% 83.97% 16.78 10.00%26.62% 36.28% 43.14% 2.75 NA85.40% 584.70% 419.73% 4.00 NA16.52% 19.79% 43.72% 39.99 14.00%41.90% 72.12% 196.93% 8.73 NA27.83% 38.57% 49.46% 59.04 3.00%18.91% 23.32% 42.44% 29.04 NA71.62% 252.36% 76.71% 5.73 NA23.34% 30.45% 109.12% 13.20 NA8.79% 9.64% 7.50% NA NA

15.35% 18.13% 19.06% 44.08 NA0.00% 0.00% 0.00% 436.74 NA

12.52% 14.32% 21.39% 95.95 NA86.87% 661.58% 565.16% 5.96 NA0.40% 0.40% 0.80% 543.08 13.83%

28.58% 40.02% 52.24% 27.77 NA46.12% 85.60% 72.91% 11.23 NA69.52% 228.05% 138.26% 6.71 NA20.15% 25.23% 14.11% 22.96 NA21.56% 27.49% 113.75% 13.35 NA78.54% 366.09% 149.92% NA NA28.71% 40.28% 25.01% 46.15 NA30.46% 43.80% 52.01% 90.37 NA63.63% 174.93% 279.40% 13.52 NA19.42% 24.11% 18.95% 51.17 NA0.00% 0.00% 0.00% 1230.94 NA

58.13% 138.83% 126.45% 8.12 NA49.73% 98.94% 194.02% 7.02 NA

Page 308: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

25.20% 33.70% 36.27% 58.62 21.00%1.36% 1.38% 1.51% 421.80 1.40%

78.96% 375.28% 381.33% 3.13 NA8.36% 9.12% 8.85% 44.65 NA

35.30% 54.57% 44.16% NA NA2.05% 2.09% 10.82% 299.84 NA

12.55% 14.35% 195.39% 30.20 NA44.87% 81.40% 53.92% NA NA38.32% 62.13% 45.31% 6.85 NA40.41% 67.82% 359.87% 26.45 NA20.26% 25.40% 28.12% 42.98 NA73.93% 283.57% 393.65% NA NA63.98% 177.59% 107.91% 8.77 NA30.52% 43.93% 43.03% 18.59 NA27.43% 37.79% 17.89% NA NA37.99% 61.28% 30.14% 5.93 NA17.72% 21.54% 17.49% 37.00 NA70.71% 241.36% 110.99% 5.88 NA0.00% 0.00% 0.00% NA NA

74.15% 286.81% 90.24% 2.65 NA6.32% 6.75% 8.88% 48.96 4.00%5.85% 6.22% 8.81% 1356.07 NA

63.52% 174.09% 462.94% 1.99 NA90.10% 910.41% 1286.88% NA NA50.82% 103.33% 278.50% 5.19 NA37.41% 59.78% 102.50% 2.94 NA19.36% 24.01% 16.29% 39.14 NA50.96% 103.90% 112.96% 19.70 14.00%65.88% 193.04% 60.92% NA NA55.85% 126.49% 54.31% 9.04 NA34.46% 52.57% 44.56% 19.26 19.00%0.00% 0.00% 0.00% NA NA

18.41% 22.56% 39.61% 24.03 NA28.20% 39.28% 56.69% 23.00 NA1.09% 1.10% 1.23% 372.35 NA

11.93% 13.54% 6.04% 20.25 NA20.35% 25.55% 53.33% 5.85 NA7.15% 7.70% 13.19% 53.09 11.00%

13.24% 15.26% 20.96% 26.86 NA7.33% 7.90% 5.76% 83.81 NA1.66% 1.69% 1.85% 216.87 12.00%0.67% 0.67% 6.87% 124.44 NA

21.89% 28.03% 141.19% 11.57 NA39.76% 66.00% 57.14% 6.82 NA15.28% 18.03% 28.20% 74.42 NA0.62% 0.62% 1.39% 433.87 21.00%

24.25% 32.02% 30.72% 19.43 NA8.61% 9.42% 6.65% 190.67 NA

50.58% 102.36% 237.46% 4.01 NA49.52% 98.09% 7730.23% NA NA33.06% 49.38% 92.07% 29.15 20.00%8.32% 9.07% 10.13% 169.30 NA0.00% 0.00% 0.00% NA NA

Page 309: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

33.38% 50.10% 83.90% 29.46 NA3.02% 3.12% 17.57% 173.34 NA0.00% 0.00% 0.00% NA NA6.16% 6.57% 10.36% 138.20 NA

11.31% 12.75% 11.24% 45.26 NA0.95% 0.96% 3.01% 54.08 NA0.15% 0.15% 0.15% 531.75 NA

50.39% 101.56% 158.19% 16.03 NA76.25% 321.01% 107.06% 7.83 NA11.03% 12.40% 8.29% 15.49 NA61.07% 156.90% 105.52% 6.35 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% NA NA

47.79% 91.55% 279.66% 0.86 66.00%30.41% 43.69% 67.34% 12.24 NA0.18% 0.18% 0.27% 305.06 NA

35.39% 54.77% 136.72% 2.82 8.08%0.00% 0.00% 0.00% 263.83 NA

58.23% 139.42% 141.05% 3.54 32.00%0.89% 0.90% 0.91% 244.90 NA

21.29% 27.05% 36.39% NA NA10.43% 11.64% 14.15% 78.38 NA22.74% 29.43% 24.21% 19.82 NA68.31% 215.59% 277.28% 1.43 NA0.00% 0.00% 0.00% 8241.88 NA

45.20% 82.47% 79.85% 7.63 NA34.88% 53.56% 46.53% NA NA4.33% 4.53% 1.31% NA NA

60.53% 153.33% 73.19% NA NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% 1817.00 NA

69.47% 227.51% 179.79% 7.87 NA0.02% 0.02% 0.04% 1619.43 5.77%0.00% 0.00% 0.00% NA NA0.00% 0.00% NA NA NA

30.83% 44.58% 57.52% 89.97 NA68.52% 217.71% 308.24% 3.42 8.80%70.83% 242.77% 392.38% 1.85 NA33.69% 50.82% 58.10% 15.50 NA8.88% 9.75% 10.82% 600.13 NA

45.64% 83.95% 114.02% 17.75 NA0.00% 0.00% 0.00% NA NA

75.05% 300.77% 229.87% 4.98 NA30.26% 43.38% 33.95% 4.57 NA0.00% 0.00% 0.00% NA NA

26.77% 36.55% 25.38% 14.23 NA34.76% 53.27% 101.44% 8.94 NA0.00% 0.00% 0.00% NA NA

58.96% 143.67% 98.74% 7.00 NA57.74% 136.64% 91.57% 13.93 NA73.15% 272.49% 249.20% 0.92 NA1.70% 1.73% 7.11% 189.01 NA

17.98% 21.93% 38.50% 36.22 NA

Page 310: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

78.73% 370.07% 378.54% 3.91 NA4.55% 4.77% 2.89% 115.59 NA0.00% 0.00% 0.00% 292.72 NA

50.43% 101.73% 52.49% 24.41 NA0.00% 0.00% 0.00% NA 19.80%4.36% 4.56% 7.93% 75.77 13.00%4.53% 4.75% 5.84% 64.20 NA

55.40% 124.21% 219.01% 6.55 NA0.47% 0.48% 1.73% 1421.62 NA

18.24% 22.31% 12.72% 39.54 NA41.83% 71.91% 74.40% 5.54 NA50.44% 101.78% 73.88% 14.76 NA

100.00% NA 84.73% 5.88 NA0.19% 0.19% 0.38% 417.01 6.00%0.00% 0.00% 0.00% NA 13.00%0.00% 0.00% 0.00% NA 4.00%2.81% 2.89% 9.96% 36.60 31.00%1.19% 1.20% 1.54% 185.17 NA

38.76% 63.30% 163.63% 14.94 NA68.26% 215.09% NA 2.61 NA1.80% 1.83% 1.56% 130.06 NA

36.11% 56.51% 67.51% 5.57 NA56.72% 131.08% 306.85% NA NA9.37% 10.33% 11.86% 152.80 NA

54.33% 118.96% 99.78% 5.00 NA70.95% 244.29% 193.18% NA NA50.32% 101.28% 70.46% 35.00 NA34.86% 53.52% 39.33% 41.48 NA32.41% 47.94% 38.83% 18.58 NA9.12% 10.04% 27.33% 142.12 NA8.78% 9.63% 23.04% 22.72 NA

30.74% 44.38% 65.75% 26.76 15.00%13.08% 15.05% 12.81% 42.74 NA2.42% 2.48% 20.55% 22.27 NA

21.41% 27.24% 92.43% 7.39 NA0.00% 0.00% 0.00% NA NA

21.20% 26.90% 22.37% 5.68 NA27.28% 37.52% 33.44% NA NA0.00% 0.00% 0.00% NA NA

51.78% 107.39% 248.29% 4.06 NA54.66% 120.53% 130.32% 3.51 NA65.08% 186.33% 182.00% 12.17 NA48.89% 95.65% 94.55% 11.95 NA9.74% 10.79% 9.45% 92.29 NA0.00% 0.00% 0.00% 2970.25 NA

59.67% 147.95% 58.81% 15.87 NA48.47% 94.05% 69.61% 11.93 1.00%73.33% 274.91% 157.74% NA NA22.96% 29.80% 145.17% 3.95 NA56.44% 129.54% 355.02% 3.98 NA47.25% 89.56% 57.70% 20.43 NA13.07% 15.04% 15.85% 90.72 NA14.91% 17.52% 13.99% 51.92 NA

Page 311: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

43.04% 75.55% 63.19% 6.22 NA7.01% 7.54% 3.44% 269.10 NA0.00% 0.00% 0.00% 895.03 NA

10.68% 11.95% 15.35% 27.26 NA14.88% 17.49% 10.87% 45.73 NA47.08% 88.97% 69.57% 17.43 NA12.10% 13.77% 12.51% 45.96 NA54.86% 121.55% 172.35% 8.25 NA7.29% 7.87% 6.08% 86.38 NA

14.20% 16.55% 18.92% 17.80 31.00%42.08% 72.65% 31.50% 36.88 NA3.99% 4.15% 5.68% 409.08 NA

34.77% 53.31% 42.95% 11.86 NA25.11% 33.53% 24.26% 69.00 NA0.00% 0.00% 0.00% NA NA0.78% 0.78% 0.81% 556.76 NA

46.02% 85.25% 45.01% 16.18 NA51.91% 107.94% 214.36% 13.50 NA24.94% 33.22% 70.51% 31.92 NA0.00% 0.00% 0.00% NA NA6.15% 6.55% 21.81% 42.43 NA

27.71% 38.34% NA 63.13 NA5.80% 6.15% 4.49% 159.74 NA

29.42% 41.68% 138.18% 6.28 NA21.23% 26.96% 22.37% 8.29 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% NA NA

50.40% 101.61% 156.71% 17.12 NA9.96% 11.06% 8.23% 84.08 NA

42.97% 75.35% 214.67% 3.67 NA32.25% 47.60% 76.93% 9.88 17.00%32.22% 47.54% 208.24% NA NA41.00% 69.49% 46.53% 12.34 NA69.08% 223.44% 80.32% 7.29 NA5.48% 5.80% 4.82% 90.05 NA

44.55% 80.36% 66.02% NA NA1.08% 1.09% 1.55% 140.29 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% NA NA 13.63%

25.08% 33.47% 29.39% NA NA3.95% 4.12% 2.28% 82.23 NA

18.20% 22.25% 9.56% 123.42 NA43.88% 78.19% 54.58% 7.16 NA0.11% 0.11% 3.99% 289.58 NA

48.75% 95.13% 157.98% 10.00 NA33.53% 50.44% 71.10% 30.03 NA6.85% 7.35% 9.87% 84.75 NA8.18% 8.91% 7.28% 17.41 NA

26.98% 36.95% 155.76% 12.95 NA42.50% 73.91% 77.83% NA NA60.49% 153.09% 417.62% NA NA52.62% 111.06% 158.93% 6.82 NA56.53% 130.05% 158.96% 5.54 NA

Page 312: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

55.76% 126.06% 113.15% 12.11 17.00%16.84% 20.25% 27.15% 27.25 NA2.80% 2.89% 1.82% 383.26 NA

15.89% 18.89% 84.59% 17.80 NA44.11% 78.92% 110.08% 18.77 NA39.51% 65.33% 58.00% 2.20 NA3.62% 3.76% 1.87% 19.97 NA

32.50% 48.15% 50.54% 14.06 8.00%0.50% 0.50% 2.12% 719.12 21.70%

90.94% 1003.99% 1127.60% NA NA42.54% 74.03% 117.74% 18.62 NA56.27% 128.70% 106.58% 17.82 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% NA NA

12.88% 14.78% 8.94% NA NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% NA NA0.00% 0.00% NA NA NA0.00% 0.00% 0.00% NA NA

47.94% 92.09% 62.06% 16.99 NA77.11% 336.81% 128.80% 1.75 NA6.63% 7.10% 19.96% 257.33 25.00%

29.04% 40.92% 82.49% 35.21 NA0.00% 0.00% 0.00% 14231.58 NA

31.27% 45.51% 134.21% 10.64 NA13.33% 15.38% 9.78% NA NA75.97% 316.14% 227.89% NA NA26.43% 35.92% 23.15% 15.33 NA27.87% 38.65% 25.29% 28.41 NA6.31% 6.74% 7.96% 53.11 NA

59.30% 145.68% 56.01% 8.91 NA3.62% 3.76% 8.96% 4510.80 NA

71.61% 252.21% 741.76% 15.37 NA0.00% 0.00% 0.00% NA NA

41.12% 69.83% 39.83% 20.42 NA49.24% 96.99% 114.41% 2.13 NA60.68% 154.31% 106.09% 6.38 NA50.72% 102.91% 154.45% 15.37 NA62.44% 166.23% 86.92% NA NA0.00% 0.00% 0.00% NA NA

61.67% 160.92% 202.11% 2.25 NA88.82% 794.72% 2121.58% 3.17 NA37.82% 60.83% 51.76% 12.81 NA0.00% 0.00% 0.00% NA NA

39.09% 64.18% 135.69% 9.01 NA57.52% 135.39% 131.43% 7.73 NA51.58% 106.55% 110.77% 3.13 NA81.01% 426.67% 256.87% NA NA17.38% 21.03% 74.67% 171.12 NA26.61% 36.25% 16.43% 13.15 NA21.15% 26.82% 89.81% 3.32 NA16.66% 19.99% 18.73% NA NA22.81% 29.54% 22.64% 24.84 NA

Page 313: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

0.26% 0.26% 0.36% 795.25 NA64.12% 178.69% 119.29% 5.78 NA12.85% 14.75% 17.71% 118.10 NA30.53% 43.95% 97.97% 22.16 NA8.72% 9.55% 17.10% 40.67 NA

19.58% 24.34% 18.91% NA NA48.44% 93.94% 67.80% 13.90 NA43.92% 78.31% 47.04% 41.20 NA16.54% 19.81% 18.47% NA NA4.66% 4.89% 8.73% 272.14 NA1.70% 1.73% 1.83% 224.35 NA

28.27% 39.41% 32.10% 34.67 NA54.19% 118.29% 177.41% 4.80 NA28.38% 39.62% 62.58% 25.07 NA33.81% 51.07% 96.02% 32.72 NA

100.00% NA 25.72% 1496.82 NA66.47% 198.28% 271.16% 5.53 11.00%4.56% 4.78% 12.21% 135.19 NA

67.40% 206.79% 235.50% 4.41 NA20.88% 26.39% 43.28% 20.57 NA65.00% 185.74% 177.04% 6.45 NA0.00% 0.00% 0.00% 47.84 NA

55.37% 124.06% 77.12% 7.41 NA68.76% 220.06% 293.11% 5.28 NA40.01% 66.71% 60.17% 28.33 NA0.00% 0.00% 0.00% 183.06 NA

36.44% 57.33% 28.49% 7.34 NA1.12% 1.13% 3.22% 188.25 NA

43.96% 78.45% 23.83% 23.50 NA44.07% 78.79% 765.66% 31.36 NA39.59% 65.52% 66.81% 3.53 NA70.81% 242.55% 338.24% 0.40 NA71.61% 252.29% 76.65% 5.72 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% NA NA

54.06% 117.66% 168.63% 5.79 NA45.14% 82.28% 89.83% 13.24 NA2.49% 2.55% 21.72% 83.88 NA2.61% 2.68% 2.05% 95.67 NA

36.56% 57.64% 64.89% 19.66 NA2.46% 2.52% 1.46% 65.71 NA

15.57% 18.43% 34.35% 52.01 NA13.32% 15.37% 11.22% NA NA3.49% 3.62% 2.51% NA NA0.00% 0.00% 0.00% 3045.88 NA7.50% 8.11% 14.50% 56.75 33.00%0.00% 0.00% 0.00% NA NA

59.65% 147.85% 95.48% 7.72 NA34.00% 51.52% 60.81% NA NA0.00% 0.00% 0.00% NA NA

35.65% 55.40% 71.71% 7.23 NA0.00% 0.00% 0.00% 830.85 NA4.56% 4.78% 3.86% 66.00 NA

Page 314: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

3.00% 3.09% 4.61% 263.38 NA49.68% 98.73% 90.97% 14.53 NA0.00% 0.00% 0.00% NA 9.10%

52.69% 111.37% 132.32% NA NA62.26% 164.97% 114.10% 4.76 NA74.40% 290.68% 131.79% 2.04 NA0.00% 0.00% 0.00% 139.10 NA1.31% 1.33% 4.38% 637.41 5.20%0.00% 0.00% 0.00% NA NA

15.59% 18.48% 22.63% 14.52 125.00%91.78% 1115.94% 764.78% NA NA7.06% 7.59% 16.09% 47.77 NA

19.42% 24.10% 86.18% 19.84 17.00%0.00% 0.00% 0.00% 381.88 NA0.00% 0.00% 0.00% NA 13.00%3.07% 3.17% 5.43% 41.57 75.20%5.35% 5.65% 7.37% 864.50 NA

50.41% 101.64% 110.02% 4.83 18.00%8.72% 9.55% 5.91% 13.30 NA1.80% 1.84% 0.95% 66.87 NA

28.93% 40.70% 110.21% 16.07 78.00%24.48% 32.42% 31.87% 20.40 NA18.47% 22.65% 17.24% 39.29 NA7.03% 7.56% 6.50% 10.28 NA0.00% 0.00% 0.00% NA NA9.48% 10.48% 14.13% 30.90 12.00%0.00% 0.00% 0.00% NA NA

11.00% 12.36% 12.03% 83.90 15.81%52.55% 110.75% 205.64% 4.02 NA2.19% 2.24% 2.63% 12678.71 NA

12.16% 13.84% 21.16% 30.19 NA43.22% 76.11% 44.73% 6.54 NA6.29% 6.71% 10.26% 261.02 11.20%0.00% 0.00% 0.00% 20.33 NA0.00% 0.00% 0.00% 1197.80 NA1.89% 1.92% 0.77% 162.16 NA0.00% 0.00% 0.00% NA NA

59.20% 145.13% 157.34% 5.32 21.00%71.33% 248.76% 170.68% 3.02 NA73.46% 276.83% 151.13% 4.19 NA49.08% 96.40% 61.56% 2.20 NA27.70% 38.32% 30.60% NA NA40.56% 68.23% 53.60% NA NA14.37% 16.78% 22.36% 18.93 NA41.07% 69.71% 54.14% 12.40 NA45.39% 83.12% 116.37% NA NA0.00% 0.00% 0.00% NA NA

40.82% 68.97% 86.94% 14.62 NA63.41% 173.28% 230.69% 2.46 17.00%34.91% 53.62% 21.23% 17.44 NA26.49% 36.03% 77.25% 9.55 NA14.07% 16.38% 26.99% 76.68 NA0.22% 0.22% 0.10% 226.78 NA

Page 315: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

38.75% 63.27% 88.05% 65.98 5.00%2.58% 2.65% 8.10% 215.56 NA

47.46% 90.34% 52.15% 17.47 NA67.26% 205.46% 173.34% 18.78 NA9.55% 10.56% 22.42% 23.19 13.00%5.36% 5.67% 5.15% 142.31 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% 2663.50 NA

18.13% 22.14% 30.65% 70.02 NA86.37% 633.49% 148.21% 4.54 NA10.83% 12.15% 15.36% 60.79 NA0.11% 0.11% 0.12% 550.67 NA6.68% 7.15% 9.64% 78.44 NA

45.21% 82.51% NA NA NA44.02% 78.62% 41.14% 9.97 NA0.00% 0.00% 0.00% 1246.66 17.00%0.00% 0.00% 0.00% 336.94 NA

26.29% 35.67% 31.51% 50.66 11.00%85.66% 597.14% 706.90% 3.08 NA23.13% 30.09% 18.52% 36.44 NA44.81% 81.18% 48.91% 23.57 NA26.24% 35.58% 21.23% NA NA39.63% 65.63% 43.68% NA NA29.29% 41.42% 120.72% NA NA23.14% 30.10% 19.74% 27.86 NA53.69% 115.95% 44.08% 13.85 NA26.16% 35.42% 51.87% 15.82 NA7.30% 7.87% 3.63% NA NA

49.23% 96.95% 51.71% NA NA1.80% 1.83% 6.72% 83.59 24.00%

93.12% 1352.75% 1575.57% NA NA11.98% 13.61% 28.60% 64.56 NA17.02% 20.51% 11.08% 30.56 NA30.00% 42.85% 58.80% 10.66 NA50.91% 103.71% 84.98% 9.05 NA82.80% 481.52% 510.72% NA NA0.06% 0.06% 0.05% NA NA

26.77% 36.55% 41.75% NA NA0.00% 0.00% 0.00% NA NA0.38% 0.38% 0.60% 65.06 NA

65.86% 192.95% 156.59% 5.91 NA54.96% 122.03% 106.10% 5.05 NA15.87% 18.87% 7.19% 55.89 NA9.83% 10.90% 27.93% 158.00 NA

54.72% 120.87% 163.87% 4.30 NA74.33% 289.63% 180.69% 17.99 NA45.41% 83.18% 172.49% 4.86 NA0.73% 0.74% 3.80% 715.55 NA

20.61% 25.96% 32.27% NA NA0.00% 0.00% 0.00% NA NA

25.37% 33.99% 25.92% NA NA0.00% 0.00% 0.00% 149.21 NA

26.86% 36.72% 48.19% 17.20 NA

Page 316: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

0.00% 0.00% 0.00% NA NA2.74% 2.82% 2.17% 8.79 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% NA NA

23.16% 30.13% 11.80% 46.47 NA39.05% 64.08% 34.63% 10.18 NA22.75% 29.44% 31.45% NA NA0.00% 0.00% 0.00% 333.97 NA0.00% 0.00% 0.00% 6774.07 NA

67.20% 204.86% 85.94% 3.76 NA12.25% 13.96% 15.31% 25.07 NA48.43% 93.91% 92.29% 0.45 NA0.43% 0.43% 0.24% 603.50 9.10%0.00% 0.00% 0.00% NA 33.50%4.88% 5.13% 2.82% 136.50 NA0.00% 0.00% 0.00% NA NA

35.77% 55.70% 53.01% 9.97 11.00%14.81% 17.38% 35.06% 7.34 NA8.28% 9.02% 24.20% 45.13 NA

15.06% 17.73% 43.03% 107.35 NA45.05% 82.00% 148.57% 7.78 12.50%76.30% 321.91% 643.61% 4.42 NA17.41% 21.08% 151.26% 27.82 63.00%0.00% 0.00% 0.00% 499.32 NA7.02% 7.54% 31.52% 8.81 NA

14.47% 16.92% 70.04% 23.58 NA28.62% 40.09% 62.46% 14.96 NA61.79% 161.69% 486.42% NA NA0.00% 0.00% 0.00% NA NA5.81% 6.17% 8.93% 49.23 NA0.00% 0.00% 0.00% NA NA

64.61% 182.57% 107.71% 2.21 NA16.04% 19.11% 30.42% 30.40 3.30%2.14% 2.19% 1.52% 349.74 NA1.08% 1.10% 0.94% 407.10 NA

46.55% 87.09% 159.07% 9.93 NA20.33% 25.52% 34.20% 51.09 NA25.39% 34.03% 31.23% 10.93 NA14.57% 17.06% 12.59% 41.78 NA75.92% 315.20% 121.82% 3.87 NA28.90% 40.64% 86.90% 12.75 11.00%0.00% 0.00% 0.00% 2282.54 NA

56.03% 127.40% 62.64% 27.27 NA0.00% 0.00% NA NA NA0.00% 0.00% 0.00% 312.70 NA0.00% 0.00% 0.00% NA NA

57.98% 137.96% 258.13% 5.84 NA39.04% 64.04% 52.11% 10.36 NA0.00% 0.00% 0.00% NA 11.00%0.00% 0.00% 0.00% 845.00 NA

31.47% 45.92% 40.09% 2.93 NA14.77% 17.32% 11.90% 35.49 NA70.92% 243.94% 371.65% 1.78 NA

Page 317: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

12.04% 13.69% 31.68% 14.43 NA10.85% 12.17% 6.33% 123.18 NA71.37% 249.27% 251.15% NA NA35.67% 55.45% 32.28% 13.32 NA70.17% 235.29% 299.08% 4.33 NA62.09% 163.77% 244.39% 9.41 NA19.10% 23.61% 14.29% NA NA25.73% 34.65% 24.12% 19.90 NA21.18% 26.87% 23.23% NA NA42.04% 72.54% 147.76% 16.97 NA69.33% 226.07% 91.97% 6.19 NA79.56% 389.13% 541.47% 2.05 NA0.00% 0.00% NA NA 13.00%0.00% 0.00% NA NA NA

41.38% 70.59% 64.68% 18.86 NA1.28% 1.30% 11.89% 68.46 NA0.00% 0.00% 0.00% NA NA

95.89% 2330.63% 846.73% NA NA12.70% 14.55% 17.12% NA NA22.46% 28.97% 46.59% 24.50 NA35.45% 54.92% 84.30% 13.93 NA50.29% 101.17% 86.57% 4.56 NA18.18% 22.22% 36.15% 6.69 NA59.93% 149.55% 328.38% 1.20 NA28.26% 39.39% 55.32% NA NA39.51% 65.31% 99.53% 4.65 NA3.51% 3.64% 8.61% 93.25 13.00%

15.13% 17.83% 47.02% 11.62 NA50.74% 103.00% 87.29% 15.52 NA0.54% 0.54% 0.46% 3091.59 NA7.65% 8.28% 47.16% NA 23.00%9.27% 10.22% 7.46% 133.87 NA

11.83% 13.42% 45.86% NA NA1.37% 1.39% 1.21% 5660.66 NA

72.38% 262.04% 200.98% 1.57 NA39.04% 64.05% 74.75% 14.16 NA0.00% 0.00% 0.00% NA NA

71.15% 246.61% 275.54% 4.41 NA21.23% 26.96% 43.86% 37.37 NA20.51% 25.80% 13.98% 44.65 NA17.50% 21.22% 28.69% 30.84 NA27.24% 37.44% 15.88% 10.87 NA3.89% 4.04% 4.32% 247.66 NA

29.77% 42.39% 62.36% 24.80 27.00%54.08% 117.78% 96.83% 6.75 NA0.00% 0.00% 0.00% NA NA

30.17% 43.20% 48.51% 12.93 NA98.44% 6314.82% 4524.46% NA NA14.21% 16.57% 75.87% NA NA4.96% 5.22% 42.54% 38.99 NA3.30% 3.42% 11.19% 47.84 11.75%

47.67% 91.09% 84.45% 11.38 NA19.58% 24.35% 20.94% 25.79 NA

Page 318: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

52.25% 109.41% 459.23% 2.84 NA19.18% 23.74% 21.48% 26.43 NA0.54% 0.55% 0.52% 498.43 NA0.09% 0.09% 0.12% 175.78 NA

37.70% 60.52% 32.54% NA NA23.87% 31.35% 30.06% NA NA0.00% 0.00% 0.00% 4572.91 NA0.26% 0.26% 0.15% 354.45 NA

41.63% 71.33% 81.29% 13.59 NA25.92% 35.00% 78.64% 32.73 60.00%39.28% 64.68% 97.69% 11.28 NA25.41% 34.07% 38.07% 56.24 NA4.11% 4.28% 11.08% 73.99 27.00%0.00% 0.00% 0.00% 1484.36 NA

31.02% 44.98% 52.54% 15.76 NA0.00% 0.00% 0.00% NA NA

73.83% 282.07% 214.71% 6.42 NA49.87% 99.47% 45.54% 9.56 NA56.77% 131.31% 169.63% 3.23 NA72.87% 268.61% 216.02% 1.48 NA66.16% 195.51% 234.75% 9.73 NA49.05% 96.26% 61.90% 17.72 NA44.22% 79.27% 107.87% 10.69 NA28.45% 39.77% 104.03% 18.76 NA44.63% 80.62% 77.59% NA NA0.00% 0.00% 0.00% NA NA

23.06% 29.97% 27.87% 18.39 NA37.27% 59.42% 54.38% 11.15 NA2.48% 2.54% 7.77% 138.80 21.00%

27.76% 38.43% 25.08% 14.97 NA24.80% 32.97% 55.65% 16.97 4.00%32.98% 49.20% 112.43% 10.61 NA27.42% 37.77% 84.06% 8.97 NA34.29% 52.19% 40.80% NA NA27.62% 38.17% 34.30% NA NA58.09% 138.63% 134.39% 2.55 NA28.14% 39.16% 78.40% 12.13 NA61.86% 162.16% 505.39% NA NA2.07% 2.11% 12.78% 20.01 NA

17.67% 21.46% 20.17% 55.94 NA0.00% 0.00% 0.00% NA NA

17.75% 21.58% 17.81% 40.20 NA20.87% 26.38% 14.21% NA NA6.83% 7.33% 12.98% 53.26 NA

25.05% 33.42% 21.47% NA NA54.32% 118.89% 135.73% 6.39 26.00%0.00% 0.00% 0.00% 6189.52 38.00%9.53% 10.53% 15.53% 67.05 NA

12.09% 13.75% 20.77% 137.96 NA9.35% 10.31% 15.39% 71.12 NA

76.37% 323.16% 102.36% 9.85 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% 120.10 NA

Page 319: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

69.06% 223.25% 296.34% 5.02 NA54.91% 121.79% 62.59% 10.25 NA6.97% 7.49% 5.26% 34.52 NA0.37% 0.37% 0.26% 630.94 NA

14.29% 16.67% 19.79% 21.33 NA25.10% 33.50% 26.36% 22.00 NA80.42% 410.68% 821.23% 2.62 NA0.00% 0.00% 0.00% 369.73 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% 155.00 NA0.00% 0.00% 0.00% 10.57 NA

37.15% 59.11% 223.24% 13.32 NA5.98% 6.36% 6.80% 152.48 NA

57.19% 133.60% 171.04% 4.46 11.00%5.34% 5.64% 6.89% 98.17 NA

37.88% 60.97% 55.29% 9.81 NA46.24% 86.00% 148.35% NA NA16.81% 20.21% 19.47% 125.20 NA36.97% 58.67% 129.44% 20.24 NA6.00% 6.38% 4.76% 42.70 NA

30.58% 44.06% 34.44% NA NA16.16% 19.27% 62.98% 24.02 NA29.97% 42.79% 86.06% 10.32 NA79.91% 397.70% 269.96% 1.95 NA68.96% 222.18% 122.21% 4.61 NA30.73% 44.35% 45.89% 20.95 NA43.99% 78.54% 39.89% 7.76 NA12.85% 14.75% 24.39% 8.67 NA2.46% 2.53% 1.80% 104.59 NA

38.51% 62.63% 49.60% 13.83 NA40.88% 69.16% 92.68% 6.73 NA0.00% 0.00% 0.00% 423.35 NA

78.21% 358.93% 138.30% NA NA18.51% 22.72% 20.89% 20.92 NA59.17% 144.90% 82.94% 16.51 NA37.16% 59.15% 59.89% 10.17 NA30.29% 43.46% 134.12% 6.08 NA31.74% 46.49% 18.43% 4.94 NA37.95% 61.17% 104.75% 10.40 NA1.31% 1.33% 0.75% 488.00 NA

59.64% 147.75% 124.91% 9.57 NA33.10% 49.49% 94.42% 14.51 23.55%8.61% 9.42% 15.31% 62.58 NA

61.32% 158.50% 114.96% 0.79 NA12.50% 14.28% 8.49% 9.24 NA33.14% 49.56% 78.19% 8.45 NA0.00% 0.00% 0.00% NA NA

15.05% 17.72% 40.92% 29.11 14.20%51.02% 104.15% 180.62% 4.17 NA59.50% 146.93% 83.27% 9.15 NA69.25% 225.20% 186.56% 3.05 NA2.92% 3.01% 3.25% 95.31 NA

56.92% 132.13% 295.48% 4.50 NA

Page 320: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

34.41% 52.46% 88.18% 7.84 2.16%63.02% 170.43% 245.59% 2.70 NA0.05% 0.05% 0.06% NA NA

58.72% 142.25% 146.63% 4.55 NA48.41% 93.82% 72.70% 8.64 NA48.60% 94.57% 286.56% NA NA52.43% 110.20% 96.56% 18.31 NA0.00% 0.00% 0.00% NA NA

33.38% 50.10% 60.80% 10.68 NA1.20% 1.22% 1.07% 201.38 NA0.00% 0.00% 0.00% NA NA

23.03% 29.92% 49.47% 55.38 32.00%17.09% 20.61% 37.33% 20.67 NA57.12% 133.22% 111.34% 8.47 NA23.37% 30.51% 22.90% 39.08 NA67.89% 211.42% 1491.23% 8.09 NA8.35% 9.11% 11.71% 80.95 NA

16.56% 19.85% 89.45% 4.96 NA19.40% 24.07% 12.60% 21.75 NA16.28% 19.44% 113.07% 8.78 NA6.70% 7.18% 5.18% 54.86 NA4.71% 4.94% 2.63% 203.00 NA1.99% 2.03% 2.25% 239.41 NA0.00% 0.00% 0.00% 111.83 NA

42.96% 75.32% 91.74% 4.16 NA67.74% 209.97% 747.09% 3.17 NA39.78% 66.05% 184.37% 7.34 NA13.08% 15.05% 34.43% 25.70 11.69%72.36% 261.83% 234.94% 0.18 NA39.94% 66.50% 33.56% 5.70 NA46.67% 87.51% 64.79% NA NA13.15% 15.14% 24.25% 11.95 NA70.09% 234.37% 197.17% 17.65 NA58.52% 141.07% 58.20% NA NA3.01% 3.10% 5.21% 157.78 NA

10.23% 11.39% 12.00% 14.94 28.80%10.39% 11.60% 6.00% NA NA0.00% 0.00% 0.00% 2014.23 NA

38.84% 63.50% 50.38% 9.98 NA65.85% 192.80% 132.71% 17.31 NA31.31% 45.58% 32.28% 11.39 NA29.84% 42.53% 32.06% 12.30 NA7.45% 8.05% 15.89% 130.02 NA

38.11% 61.57% 80.29% 11.30 NA25.53% 34.29% 36.94% NA NA82.06% 457.46% 3206.25% 4.48 NA2.97% 3.06% 2.14% 13.95 NA3.49% 3.61% 2.53% 159.90 NA

11.18% 12.59% 14.54% 39.16 NA36.96% 58.62% 48.06% 11.10 NA1.92% 1.96% 4.58% 257.56 NA7.76% 8.41% 2.48% NA NA0.00% 0.00% 0.00% NA NA

Page 321: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

22.76% 29.46% 69.62% NA NA71.33% 248.75% 778.63% 1.15 NA40.02% 66.73% 125.33% 10.13 47.00%38.72% 63.19% 62.82% 2.97 NA21.68% 27.69% 20.57% 39.06 NA0.01% 0.01% 0.02% NA 10.00%0.00% 0.00% 0.00% NA NA6.97% 7.50% 5.29% 78.91 NA

66.63% 199.65% 202.56% 2.75 NA5.01% 5.27% 6.42% 155.32 NA

22.42% 28.90% 52.76% 22.31 NA17.02% 20.50% 8.72% NA NA20.12% 25.19% 37.61% 15.38 28.70%80.44% 411.33% 135.40% NA NA50.24% 100.95% 85.34% 9.28 NA8.09% 8.80% 27.05% 109.93 NA

23.48% 30.68% 19.89% 17.67 NA47.44% 90.27% 17.75% 2.17 NA11.17% 12.57% 44.94% 15.81 8.00%1.98% 2.02% 1.40% 563.50 NA0.00% 0.00% 0.00% NA NA

41.96% 72.31% 67.00% 16.07 NA28.09% 39.06% 62.84% 36.69 NA0.87% 0.87% 0.88% 48.87 NA8.64% 9.46% 6.03% 31.71 NA8.96% 9.84% 27.09% 28.57 15.00%0.00% 0.00% 0.00% NA NA

18.85% 23.23% 62.40% 20.44 37.00%18.44% 22.61% 13.61% 39.29 NA71.01% 244.93% 227.01% 3.88 NA3.51% 3.64% 6.31% 211.23 1.00%

16.19% 19.31% 12.18% NA NA42.17% 72.92% 105.46% 17.17 NA30.39% 43.67% 98.12% 17.60 NA28.28% 39.44% 15.55% 18.59 NA13.79% 15.99% 32.45% NA NA35.41% 54.82% 157.29% 11.45 NA31.10% 45.13% 36.15% 45.90 NA46.08% 85.46% 41.75% 25.68 NA1.34% 1.36% 1.33% 764.35 NA0.00% 0.00% 0.00% 232.85 NA

28.22% 39.31% 53.04% 106.93 NA33.38% 50.09% 211.56% NA NA67.33% 206.09% 180.11% 3.78 NA0.23% 0.23% 0.09% 191.00 NA1.28% 1.29% 2.98% 259.85 NA

28.67% 40.19% 25.12% 8.62 NA5.37% 5.67% 7.85% 95.99 36.00%

22.59% 29.17% 30.57% 20.31 NA64.17% 179.11% 63.85% 1.73 NA0.10% 0.10% 0.27% 485.52 12.00%6.05% 6.44% 7.83% 70.81 NA

39.66% 65.72% 43.82% 11.84 NA

Page 322: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

27.52% 37.97% 48.99% 33.15 NA68.25% 215.00% 90.97% 5.83 NA1.61% 1.64% 1.87% 82.03 10.04%

68.89% 221.49% 175.43% 8.13 NA40.90% 69.22% 30.92% 4.72 NA57.70% 136.43% 126.11% 7.50 NA44.56% 80.37% 53.00% 15.93 NA10.65% 11.92% 10.23% 22.91 NA69.30% 225.70% 280.07% 2.59 NA10.50% 11.73% 5.13% 66.92 NA1.58% 1.61% 0.86% 27.70 NA

48.40% 93.79% 87.82% NA NA60.92% 155.90% 163.64% 6.16 NA1.54% 1.57% 1.52% 254.94 18.40%

16.49% 19.75% 16.95% 23.03 NA61.82% 161.90% 189.92% 5.05 NA42.50% 73.91% 116.53% 9.55 NA42.26% 73.19% 48.14% 10.45 NA64.32% 180.30% 120.92% 10.69 NA74.94% 299.04% 1400.92% 1.63 NA7.18% 7.74% 11.22% 3051.51 NA

26.07% 35.27% 33.90% 27.02 NA14.51% 16.97% 19.10% 409.06 NA2.79% 2.87% 5.43% 128.44 16.70%0.00% 0.00% 0.00% 662.50 NA0.86% 0.87% 1.00% 1464.66 NA

50.61% 102.47% 53.03% 20.32 NA61.40% 159.07% 187.58% 4.05 5.00%92.33% 1204.42% 1412.34% NA NA62.36% 165.65% 280.79% 5.60 NA68.61% 218.58% 245.27% 8.24 NA46.97% 88.56% 227.26% 11.66 NA52.51% 110.57% 27.40% NA NA19.66% 24.48% 38.91% 150.11 NA0.00% 0.00% 0.00% 2023.32 14.00%0.00% 0.00% 0.00% NA NA

12.55% 14.35% 10.41% 75.93 NA10.34% 11.53% 31.61% 57.06 NA3.69% 3.84% 5.73% NA NA

48.16% 92.91% 200.50% 7.45 NA41.30% 70.36% 168.97% 1.46 NA2.12% 2.17% 2.56% 160.85 NA

11.86% 13.46% 20.84% 1.00 14.00%63.40% 173.23% 150.13% 3.93 NA93.07% 1343.85% 137.93% NA NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% NA NA2.62% 2.69% 2.15% 311.18 NA

13.13% 15.11% 11.09% 29.44 NA0.00% 0.00% 0.00% NA NA

60.99% 156.33% 55.28% 0.97 NA0.00% 0.00% 0.00% NA NA

56.38% 129.27% 132.97% 6.45 NA

Page 323: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% 219.10 NA0.57% 0.58% 0.60% 1011.67 NA

22.47% 28.99% 26.33% 18.92 NA0.34% 0.34% 0.64% NA NA

51.89% 107.84% 92.45% 6.29 NA20.14% 25.21% 48.99% 6.03 NA20.25% 25.39% 22.00% 33.21 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% 17502.79 NA

13.42% 15.51% 14.57% 71.65 NA0.14% 0.14% 0.19% 1268.73 NA1.05% 1.06% 0.86% 2326.99 NA

64.49% 181.58% 134.60% 8.20 NA66.35% 197.14% 337.69% 2.90 NA30.91% 44.74% 39.60% 87.02 NA69.18% 224.49% 143.73% 10.69 NA32.07% 47.20% 23.67% 7.20 NA69.09% 223.55% 186.15% 2.11 NA28.67% 40.20% 94.00% 9.76 NA37.92% 61.08% 22.14% 17.74 NA79.12% 378.93% 614.24% 2.92 NA41.96% 72.31% 59.44% 20.68 NA20.85% 26.35% 22.15% 18.30 NA0.00% 0.00% 0.00% NA 18.00%

67.10% 203.92% 225.88% 3.93 NA17.73% 21.55% 14.46% 68.72 NA26.12% 35.35% 41.57% 11.52 NA52.89% 112.26% 29.60% 17.70 NA40.44% 67.89% 259.48% 8.17 NA64.94% 185.25% 169.86% 8.90 NA29.55% 41.94% 56.24% NA NA1.06% 1.07% 0.67% 401.65 NA

65.50% 189.85% 83.12% 8.68 NA41.96% 72.28% 72.36% 3.42 NA58.99% 143.84% 2771.55% 2.54 NA36.41% 57.26% 36.80% 69.07 NA44.83% 81.26% 48.70% 11.53 NA0.00% 0.00% 0.00% 2085.41 NA5.57% 5.90% 16.89% 130.48 NA7.20% 7.76% 4.40% 26.58 NA

67.05% 203.47% 577.78% NA NA3.37% 3.48% 2.48% 207.90 NA9.21% 10.14% 12.99% 22.58 NA7.83% 8.49% 11.49% 21.98 18.00%0.00% 0.00% 0.00% 1547.59 NA

18.47% 22.66% 142.50% 6.95 NA37.29% 59.47% 53.68% 8.08 NA3.22% 3.33% 3.43% 159.65 NA

23.25% 30.30% 60.11% 17.12 NA27.46% 37.85% 74.96% 22.90 NA5.05% 5.32% 7.27% 201.85 NA

38.06% 61.46% 125.83% 21.52 NA

Page 324: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1.76% 1.79% 1.54% 1123.62 NA40.29% 67.47% 100.26% 9.75 6.50%1.44% 1.46% 2.69% 461.25 NA

26.96% 36.92% 65.27% 14.40 NA0.00% 0.00% 0.00% NA NA1.97% 2.01% 6.77% 197.61 NA

22.94% 29.76% 29.37% 11.49 NA68.19% 214.40% 101.69% 1.46 NA9.73% 10.78% 16.11% 66.61 3.00%0.00% 0.00% 0.00% 212.38 NA0.19% 0.19% 0.37% NA NA

12.82% 14.71% 30.47% 72.89 NA41.44% 70.77% 198.75% 12.37 NA56.94% 132.25% 88.41% 12.40 NA47.35% 89.93% 95.65% 10.27 NA86.11% 620.06% 522.46% 4.03 NA32.49% 48.12% 60.02% 23.86 NA18.01% 21.97% 18.13% 50.65 NA31.67% 46.36% 52.12% 9.58 NA80.18% 404.56% 981.21% 1.60 NA45.68% 84.08% 67.86% 15.40 NA28.01% 38.91% 84.79% 6.08 NA7.11% 7.66% 19.97% 218.70 NA3.83% 3.98% 3.10% 561.92 NA

16.00% 19.05% 113.23% 1.82 NA44.81% 81.19% 73.38% 15.49 NA0.00% 0.00% 0.00% 52645.14 NA2.62% 2.69% 3.29% 66.32 NA

41.37% 70.55% 55.16% 11.93 NA53.41% 114.66% 112.01% 7.14 NA74.63% 294.23% 196.96% 6.06 NA0.00% 0.00% 0.00% 858.00 NA

34.98% 53.80% 30.18% 6.58 NA0.00% 0.00% 0.00% 558.93 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% NA NA

30.91% 44.73% 28.25% NA NA7.02% 7.55% 9.53% 298.74 NA6.46% 6.90% 20.35% 131.22 NA

23.58% 30.86% 23.54% NA NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% NA NA

69.64% 229.38% 113.79% 6.19 NA2.19% 2.24% 5.16% 597.04 15.00%8.10% 8.81% 8.36% 19.49 16.70%

24.34% 32.16% 112.77% 14.92 NA0.53% 0.54% 0.71% 60.08 NA6.21% 6.62% 5.61% NA NA

40.24% 67.33% 63.38% NA NA36.93% 58.54% 105.55% 5.03 14.00%3.49% 3.62% 4.07% 176.15 NA4.20% 4.39% 8.81% 133.24 NA5.50% 5.82% 4.89% 132.33 NA

Page 325: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

6.88% 7.39% 21.90% 127.00 NA38.31% 62.11% 44.40% 17.15 NA40.70% 68.65% 77.90% 6.81 NA75.65% 310.66% 297.73% 8.32 NA73.21% 273.29% 153.38% 1.63 NA14.14% 16.47% 211.70% NA NA69.73% 230.35% 176.89% 5.10 NA0.99% 1.00% 2.68% 340.04 NA

27.21% 37.38% 26.81% 97.63 NA46.79% 87.92% 38.10% 8.23 NA5.16% 5.44% 5.08% 261.25 NA

47.47% 90.38% 75.71% NA NA59.57% 147.37% 155.11% 1.21 NA21.02% 26.61% 60.52% 24.85 22.00%23.92% 31.43% 82.61% 8.81 6.35%25.17% 33.64% 57.80% 20.10 NA45.84% 84.64% 89.17% 6.12 36.00%22.64% 29.26% 38.25% 19.72 NA19.15% 23.68% 22.48% 16.56 NA54.80% 121.22% 166.65% 6.10 62.00%33.09% 49.45% NA 1.94 8.00%68.43% 216.77% 224.60% 2.56 NA4.14% 4.32% 4.79% 101.50 NA

19.03% 23.50% 30.73% 42.29 29.00%57.69% 136.36% 114.17% 10.00 NA31.85% 46.74% 68.25% 19.27 NA69.77% 230.74% 102.26% 3.45 NA37.37% 59.67% 103.78% 10.34 3.00%43.61% 77.34% 129.60% 2.78 19.00%0.02% 0.02% 0.06% 3384.00 8.75%

75.07% 301.17% 409.33% NA NA88.01% 734.14% 1372.67% NA NA80.47% 411.98% 2898.08% NA NA19.37% 24.02% 20.40% 15.73 NA48.16% 92.88% 185.67% 3.34 14.00%47.88% 91.85% 98.77% 11.47 NA36.76% 58.12% 130.42% 3.65 102.00%39.36% 64.90% 133.28% 7.56 13.00%0.04% 0.04% 0.03% 1885.00 NA1.59% 1.62% 1.19% 71.72 NA0.46% 0.46% 0.74% 935.94 11.20%

51.91% 107.92% 216.89% 3.95 NA36.65% 57.86% 77.20% 14.42 31.00%50.24% 100.97% 1852.50% 2.89 NA25.56% 34.34% 101.31% 9.20 13.63%16.53% 19.81% 25.53% 24.49 NA5.95% 6.33% 4.61% 111.60 12.50%

37.71% 60.55% 87.02% 10.39 NA41.30% 70.35% 105.49% 5.52 25.00%6.37% 6.81% 15.51% 54.84 NA

45.53% 83.60% 55.40% 5.37 NA20.45% 25.70% 20.02% 18.14 NA0.17% 0.17% 0.25% 64.38 NA

Page 326: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

53.49% 115.01% 74.52% NA NA0.00% 0.00% 0.00% NA 45.10%0.66% 0.67% 0.87% 196.39 NA

55.70% 125.74% 82.17% NA NA1.78% 1.82% 3.59% 540.05 NA

48.66% 94.77% 210.75% 139.14 NA18.56% 22.79% 38.12% 20.94 NA56.80% 131.48% 86.05% NA NA3.02% 3.12% 2.48% NA NA

61.31% 158.49% 84.02% 0.49 NA4.20% 4.38% 2.04% 67.90 NA

89.05% 813.32% 1214.35% NA 2.21%80.68% 417.51% 695.75% NA NA60.82% 155.24% 605.93% NA NA20.93% 26.47% 29.71% 11.56 NA36.72% 58.04% 80.82% NA NA51.22% 105.02% 84.21% 7.03 NA2.30% 2.35% 4.12% 140.49 NA

30.24% 43.35% 122.28% 1.37 NA5.76% 6.11% 3.49% 166.91 NA

54.46% 119.58% 410.94% NA NA0.94% 0.95% 15.98% NA NA0.00% 0.00% 0.00% 2567.50 NA2.74% 2.81% 4.15% 247.95 NA

20.45% 25.71% 26.57% 36.09 NA56.31% 128.89% 102.08% 7.18 NA13.92% 16.17% 13.63% NA NA23.34% 30.44% 24.63% 18.71 NA33.33% 50.00% 39.62% 2.35 NA2.16% 2.21% 1.41% 114.27 NA0.00% 0.00% 0.00% NA NA

14.59% 17.09% 16.92% 19.60 NA36.21% 56.77% 36.94% 35.35 NA5.59% 5.92% 7.70% 68.55 NA0.00% 0.00% 0.00% NA NA

54.38% 119.18% 79.50% 3.41 NA0.66% 0.66% 2.71% 71.69 NA

23.75% 31.15% 15.32% 11.14 NA1.01% 1.02% 1.60% 331.48 22.00%

18.29% 22.38% 15.86% 18.15 NA31.63% 46.25% 85.41% 5.34 32.00%24.91% 33.17% 34.42% NA NA36.29% 56.95% 39.61% 31.17 NA4.93% 5.18% 6.55% 62.02 NA

44.01% 78.59% 46.84% NA NA11.99% 13.63% 36.86% 63.18 23.00%7.14% 7.68% 7.45% 196.21 NA

39.23% 64.56% 113.69% 13.16 NA19.39% 24.05% 15.19% 76.04 NA23.12% 30.07% 20.33% 46.78 NA53.56% 115.33% 41.59% 3.87 NA0.00% 0.00% 0.00% NA NA

37.49% 59.96% 34.10% NA NA

Page 327: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

72.73% 266.68% 897.41% 2.49 NA38.87% 63.59% 58.82% 6.33 NA12.18% 13.88% 9.99% 25.20 NA29.49% 41.82% 107.02% 27.80 NA20.83% 26.30% 36.73% 14.93 NA6.39% 6.83% 3.70% 228.71 NA

69.83% 231.43% 328.22% 3.89 NA0.95% 0.96% 0.42% NA NA

36.60% 57.72% 115.48% 8.00 NA12.77% 14.64% 32.63% 12.74 NA54.98% 122.13% 67.61% 2.55 NA8.73% 9.57% 11.94% 118.05 NA

18.66% 22.94% 27.46% 26.52 NA0.48% 0.48% 1.79% 1752.24 NA

56.40% 129.38% 159.56% 4.47 NA2.93% 3.02% 2.06% 100.65 NA

48.53% 94.30% 285.47% 14.70 NA71.62% 252.30% 103.41% 4.54 NA5.40% 5.71% 4.67% 54.16 NA3.02% 3.12% 4.84% 178.16 NA

14.33% 16.72% 32.23% 19.31 NA19.94% 24.91% 16.46% 63.97 NA76.48% 325.10% 455.24% 2.48 NA4.20% 4.39% 1.78% 31.77 NA

54.25% 118.57% 166.32% 3.94 NA57.13% 133.26% 96.43% NA NA0.00% 0.00% 0.00% NA NA0.02% 0.02% 0.01% 2621.42 NA

21.24% 26.97% 25.23% 35.09 NA0.00% 0.00% 0.00% 217.91 NA0.73% 0.73% 1.06% 887.11 NA

43.24% 76.19% 68.77% 4.33 220.00%31.68% 46.38% 51.32% NA NA0.00% 0.00% 0.00% NA NA

94.98% 1891.44% 1064.32% NA NA0.00% 0.00% 0.00% 8758.41 NA7.74% 8.39% 9.01% 106.07 NA

53.31% 114.20% 205.79% 4.18 NA0.00% 0.00% 0.00% 1372.25 7.00%0.00% 0.00% 0.00% NA NA3.35% 3.46% 3.82% 87.91 NA0.00% 0.00% 0.00% NA NA

47.40% 90.11% 42.37% 2.96 NA34.08% 51.69% 32.85% 20.66 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% 244.68 NA

34.03% 51.59% 83.55% NA NA22.29% 28.68% 25.72% 1.21 NA2.99% 3.08% 6.41% 296.14 NA8.82% 9.67% 30.74% 27.57 NA6.82% 7.31% 10.99% 57.84 NA

31.31% 45.58% 51.03% 14.52 NA23.46% 30.65% 55.88% 16.07 NA

Page 328: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

17.66% 21.45% 15.28% 38.72 NA58.36% 140.14% 98.50% 6.29 NA59.93% 149.54% 102.60% 4.33 NA15.51% 18.36% 188.22% 15.04 18.00%30.88% 44.67% 19.93% 14.75 NA34.62% 52.95% 54.53% 35.47 NA29.50% 41.85% 25.53% 15.44 NA0.00% 0.00% 0.00% 840.75 NA0.00% 0.00% 0.00% NA NA

58.98% 143.81% 84.79% 11.84 NA16.02% 19.08% 18.33% 20.15 NA81.59% 443.19% 406.83% 3.03 NA81.22% 432.47% 149.41% 0.38 NA34.58% 52.87% 65.72% 14.96 NA5.43% 5.75% 2.47% 116.11 NA

41.32% 70.41% 33.51% 16.06 NA47.82% 91.63% 38.26% 12.84 NA5.73% 6.08% 11.56% 306.68 NA5.22% 5.50% 9.65% 76.78 NA9.40% 10.38% 37.25% 31.66 52.00%3.95% 4.11% 9.00% 24.71 NA9.47% 10.46% 8.80% 136.28 NA0.00% 0.00% 0.00% 284.34 NA

41.38% 70.59% 82.65% NA NA6.17% 6.57% 11.84% 42.27 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% NA NA NA

44.08% 78.81% 88.57% 14.64 NA17.91% 21.82% 44.87% 19.87 6.00%0.00% 0.00% 0.00% NA NA

60.84% 155.34% 141.34% 11.11 NA38.48% 62.54% 58.45% 17.89 NA65.37% 188.78% 168.54% 4.62 NA60.71% 154.51% 104.32% 9.21 NA73.67% 279.75% 92.67% 11.46 NA1.88% 1.91% 1.92% 123.83 NA0.59% 0.59% 0.44% 181.54 NA2.14% 2.18% 5.43% 86.66 17.00%0.59% 0.59% 6.24% 453.14 NA

75.76% 312.48% 118.38% 0.08 NA6.00% 6.39% 9.45% 20.25 NA

11.87% 13.47% 22.04% 43.36 NA45.32% 82.88% 58.14% 9.75 NA68.40% 216.45% 117.48% 3.83 NA5.71% 6.05% 9.75% 58.98 NA

39.25% 64.62% 41.41% 5.78 NA0.00% 0.00% 0.00% 134.50 NA

34.25% 52.08% 89.66% 8.85 NA35.63% 55.36% 25.41% 14.79 NA85.71% 599.69% 552.04% 0.62 NA7.25% 7.82% 7.79% 186.00 NA

23.10% 30.04% 39.45% NA NA27.63% 38.17% 57.03% 22.32 NA

Page 329: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

16.87% 20.29% 7.32% 13.64 NA26.66% 36.34% 21.51% NA NA81.53% 441.32% 860.83% NA NA6.92% 7.44% 30.24% 62.50 89.00%

42.48% 73.85% 62.58% 12.57 NA0.01% 0.01% 0.06% NA NA

35.11% 54.11% 92.57% 29.78 NA0.00% 0.00% 0.00% 624.12 NA

31.87% 46.78% 27.91% 8.29 NA0.00% 0.00% 0.00% NA NA

58.66% 141.89% 144.60% 6.42 NA25.99% 35.12% 19.79% 11.56 NA68.48% 217.21% 251.76% 5.19 NA20.64% 26.01% 58.58% 27.78 NA0.06% 0.06% 0.08% 5920.22 NA0.00% 0.00% 0.00% NA NA

43.15% 75.91% 50.24% 8.16 NA38.13% 61.62% 56.51% 14.21 NA20.19% 25.30% 82.06% 8.61 28.00%44.05% 78.73% 77.04% 22.50 NA55.29% 123.68% 54.34% 9.64 NA17.75% 21.58% 53.48% 13.78 NA5.41% 5.71% 3.60% 86.17 NA

39.30% 64.75% 38.90% 8.67 NA12.24% 13.94% 42.76% 60.85 44.20%34.40% 52.44% 61.85% 12.34 3.35%24.54% 32.52% 27.83% 29.16 NA31.02% 44.97% 30.65% 31.36 NA0.49% 0.49% 0.46% 161.33 NA

41.33% 70.45% 50.21% 8.21 NA71.87% 255.52% 201.94% 4.95 NA0.00% 0.00% NA NA NA

60.47% 152.97% 209.19% 6.69 NA22.18% 28.50% 13.89% 22.20 NA0.00% 0.00% 0.00% 1220.84 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% 1867.37 NA

42.88% 75.08% 133.04% 13.46 NA12.85% 14.74% 16.28% 30.08 NA55.43% 124.34% 129.36% 10.93 NA27.91% 38.72% 32.85% 32.40 NA34.41% 52.47% 28.42% 13.69 NA12.19% 13.89% 13.26% 161.80 NA16.57% 19.86% 28.05% 21.11 NA15.61% 18.50% 21.10% 78.78 NA68.18% 214.27% 160.88% 8.30 10.00%40.68% 68.59% 57.76% 6.33 NA38.06% 61.45% 96.34% 16.61 NA51.83% 107.62% 110.73% 10.09 76.00%52.16% 109.02% 107.83% 6.91 NA27.59% 38.11% 41.68% 16.31 NA67.61% 208.73% 164.58% 5.94 NA18.58% 22.82% 242.46% 20.70 NA

Page 330: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

3.90% 4.06% 2.65% 252.27 NA65.85% 192.84% 109.52% 5.17 NA33.77% 50.98% 43.11% 24.31 NA51.38% 105.68% 28.84% 13.01 NA3.81% 3.96% 6.92% 108.50 NA

60.01% 150.07% 139.94% 7.61 NA13.69% 15.86% 15.27% 48.25 NA56.57% 130.24% 62.77% 2.86 NA61.66% 160.85% 166.37% 1.03 NA3.34% 3.45% 3.23% 127.32 11.10%

22.49% 29.01% 32.98% 19.16 NA14.15% 16.48% 15.36% 73.68 NA49.27% 97.12% 93.97% 10.23 NA70.73% 241.59% 422.88% 8.82 NA21.01% 26.60% 64.08% 38.12 15.00%54.28% 118.72% 160.62% 3.57 4.00%44.18% 79.15% 89.04% 4.67 NA49.42% 97.71% 67.28% NA NA37.25% 59.36% 67.74% 15.92 5.00%13.83% 16.05% 14.90% 895.73 NA41.29% 70.34% 48.77% 19.21 NA0.03% 0.03% 0.03% 30344.00 NA

15.68% 18.60% 25.37% 20.15 NA45.40% 83.16% 133.90% 18.45 NA45.50% 83.47% 132.36% 5.74 25.16%30.06% 42.98% 57.74% 33.09 NA0.00% 0.00% 0.00% 427.27 NA

49.36% 97.47% 107.03% 7.93 NA0.04% 0.04% 0.03% 56.22 NA

90.06% 906.18% 322.62% NA NA0.00% 0.00% 0.00% NA NA

62.95% 169.92% 127.38% NA NA52.79% 111.83% 138.77% 6.89 NA23.67% 31.01% 22.69% 22.47 NA56.03% 127.41% 56.81% 4.08 NA0.00% 0.00% 0.00% NA 13.00%

33.68% 50.78% 46.99% 26.00 2.00%33.38% 50.10% 56.18% 11.26 NA10.91% 12.25% 32.99% 41.11 15.00%50.74% 103.02% 143.87% 25.34 7.00%0.00% 0.00% 0.00% 650.52 NA0.01% 0.01% 0.00% NA NA

42.00% 72.42% 71.68% 13.33 NA47.01% 88.70% 53.97% 4.12 NA0.00% 0.00% 0.00% 1595.07 NA

18.85% 23.23% 7.30% 20.25 NA11.83% 13.42% 17.17% 65.24 NA6.60% 7.07% 17.30% 98.01 NA0.00% 0.00% 0.00% NA NA

52.08% 108.67% 47.68% 22.56 NA26.09% 35.29% 23.25% 16.63 NA3.06% 3.16% 3.26% 105.99 NA

31.51% 46.00% 46.28% 26.73 50.00%

Page 331: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

17.31% 20.93% 20.31% 9.41 NA6.52% 6.97% 3.51% 124.22 NA

49.95% 99.80% 72.90% 10.38 NA19.25% 23.84% 24.13% 22.64 NA0.83% 0.84% 1.35% 702.79 3.90%0.22% 0.22% 0.34% 4356.67 NA0.55% 0.55% 1.16% 1377.73 NA

74.85% 297.62% 574.45% NA NA17.22% 20.81% 8.22% 8.32 NA22.84% 29.59% 12.61% 19.96 NA0.00% 0.00% 0.00% 5078.70 NA

41.27% 70.28% 83.43% 22.89 NA10.69% 11.97% 43.59% 94.09 20.00%2.94% 3.03% 3.86% 36.35 NA9.69% 10.73% 6.96% 70.72 NA

41.18% 70.01% 44.46% 13.12 NA35.95% 56.14% 48.38% 17.70 NA3.65% 3.78% 9.86% 41.82 14.00%0.00% 0.00% 0.00% 2122.95 NA

31.15% 45.24% 33.46% 17.39 NA1.05% 1.06% 0.96% NA NA0.00% 0.00% 0.00% 646.56 NA

18.80% 23.15% 44.50% 25.16 NA33.90% 51.30% 55.88% 4.96 NA4.76% 4.99% 5.43% 83.90 NA

88.22% 748.86% NA NA NA85.87% 607.76% 571.75% 3.22 NA30.23% 43.32% 41.04% 23.69 NA24.55% 32.54% 28.56% 28.49 NA0.28% 0.28% 0.29% 56.00 NA

69.36% 226.36% 102.09% 2.87 NA11.82% 13.40% 19.37% 22.64 11.00%0.00% 0.00% 0.00% 233.03 NA

90.55% 957.77% 1483.30% NA NA23.95% 31.50% 69.10% 21.74 NA51.86% 107.72% 185.21% 8.35 NA5.78% 6.14% 23.12% 719.62 15.00%

20.23% 25.36% 21.08% 71.15 NA0.06% 0.06% 0.05% 305.00 NA1.27% 1.28% 1.00% 76.39 4.00%

29.97% 42.79% 69.69% 12.51 NA16.82% 20.22% 65.01% 51.03 NA0.00% 0.00% 0.00% 692.45 NA0.00% 0.00% 0.00% NA 13.00%0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% 7976.88 13.00%

30.67% 44.23% 97.36% 11.40 9.00%31.95% 46.95% 94.59% 8.57 11.00%16.06% 19.13% 46.05% 24.80 24.00%0.00% 0.00% 0.00% 15357.00 NA6.70% 7.18% 14.49% 134.55 1.80%

33.47% 50.31% 234.28% 6.61 18.00%37.77% 60.69% 147.02% 17.83 NA

Page 332: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

55.38% 124.13% 184.77% 2.20 NA9.90% 10.98% 36.79% 61.71 NA

47.43% 90.22% 94.23% NA NA14.70% 17.23% 28.79% 50.86 NA29.80% 42.45% 33.81% 18.03 6.00%50.99% 104.02% 32.90% 11.41 NA0.00% 0.00% 0.00% NA 17.80%0.00% 0.00% 0.00% NA NA

56.36% 129.12% 141.29% 3.66 NA55.27% 123.57% 308.16% 3.46 NA0.89% 0.90% 0.36% 74.74 NA

44.90% 81.50% 74.17% 13.50 NA45.24% 82.62% 76.94% NA NA70.56% 239.70% 75.19% 5.53 NA5.85% 6.21% 5.65% 141.91 NA0.00% 0.00% 0.00% 654.32 NA

48.18% 92.96% 98.69% 2.31 NA0.66% 0.67% 0.27% 38.17 NA

33.96% 51.42% 80.48% 19.76 NA0.00% 0.00% 0.00% NA NA0.18% 0.18% 0.22% 706.89 NA

39.90% 66.39% 41.65% NA NA31.76% 46.54% 28.13% 21.49 NA60.12% 150.78% 157.66% 6.63 1.00%40.32% 67.57% 52.85% 7.88 NA12.36% 14.11% 11.85% 32.78 NA55.52% 124.84% 139.01% 12.56 NA21.93% 28.09% 34.23% 27.98 NA10.38% 11.58% 23.50% 103.05 NA79.86% 396.47% 455.81% NA NA68.09% 213.42% 119.00% 5.79 NA12.24% 13.94% 27.07% 28.83 NA3.76% 3.91% 2.44% 118.53 NA

70.26% 236.24% 245.20% NA NA4.37% 4.57% 2.34% 178.56 NA0.00% 0.00% 0.00% 4465.21 NA

72.88% 268.73% 228.28% 3.82 NA26.82% 36.65% 27.07% 37.77 NA15.79% 18.76% 31.42% 37.76 NA9.09% 10.00% 7.00% 6.64 NA

53.96% 117.22% 42.18% 9.95 NA28.52% 39.90% 35.99% 20.01 NA9.69% 10.73% 10.78% 52.91 NA

71.37% 249.24% 128.11% 0.53 NA28.62% 40.09% 138.30% 7.86 NA84.95% 564.26% 559.43% NA NA3.38% 3.50% 5.70% NA 3.00%

43.71% 77.65% 42.27% 19.17 NA0.00% 0.00% 0.00% NA NA

18.99% 23.44% 64.84% 28.55 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% NA NA

14.69% 17.22% 10.20% 378.69 NA

Page 333: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

12.42% 14.18% 13.20% 29.95 NA25.84% 34.85% 108.65% 15.82 NA3.66% 3.80% 15.99% 27.94 NA0.50% 0.50% 0.74% 620.35 NA0.00% 0.00% 0.00% NA NA

18.78% 23.13% 34.61% 41.79 NA92.70% 1269.68% NA NA NA0.00% 0.00% 0.00% NA NA

25.89% 34.93% 57.16% 7.93 10.00%18.62% 22.89% 16.52% 48.60 NA16.76% 20.14% 21.56% 42.54 NA76.24% 320.91% 516.09% NA 6.00%31.57% 46.14% 66.00% 9.78 14.00%12.24% 13.95% 8.62% 77.18 NA98.16% 5343.58% 1733.24% NA NA0.00% 0.00% 0.01% NA NA0.00% 0.00% 0.00% NA NA2.67% 2.75% 23.58% 199.86 NA

31.75% 46.52% 39.90% 40.85 NA0.00% 0.00% 0.00% 91.01 NA

25.84% 34.85% 57.65% 24.97 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% 60.91 NA

12.50% 14.28% 10.64% 27.27 NA3.71% 3.85% 14.90% 199.68 16.00%0.00% 0.00% 0.00% NA NA

65.41% 189.11% 162.29% 8.43 NA14.37% 16.79% 10.10% 18.28 NA0.49% 0.50% 0.37% 137.02 NA0.44% 0.44% 0.80% 1401.78 NA

23.12% 30.08% 35.55% 18.15 NA45.24% 82.63% 49.38% 11.15 NA2.47% 2.53% 7.36% 415.47 NA

47.40% 90.12% 274.93% 4.76 NA60.35% 152.20% 329.34% NA NA2.58% 2.64% 3.36% 188.89 NA

20.62% 25.97% 45.39% 41.16 NA3.87% 4.03% 4.17% 39.26 NA0.05% 0.05% 0.04% NA NA

23.85% 31.31% 49.39% 15.41 NA0.01% 0.01% 0.01% 7033.00 16.00%

12.06% 13.71% 55.36% 55.02 7.00%41.56% 71.12% 34.55% 48.24 NA72.16% 259.19% 347.00% 1.97 NA0.17% 0.17% 0.21% 1572.07 NA9.70% 10.74% 13.81% 61.22 NA0.00% 0.00% 0.00% NA NA

24.27% 32.05% 30.32% 11.90 NA73.87% 282.68% 191.84% 1.64 NA4.55% 4.76% 4.99% 221.07 NA

23.54% 30.79% 122.64% 4.98 NA41.39% 70.61% 141.62% 15.65 NA5.72% 6.07% 10.29% 60.39 NA

Page 334: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

35.05% 53.96% 95.05% 9.74 NA0.84% 0.85% 0.59% 415.80 NA

35.68% 55.46% 39.02% 4.76 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% 1316975.00 NA0.00% 0.00% NA NA NA0.42% 0.42% 2.98% 1117.00 34.00%8.56% 9.36% 6.04% 110.18 NA5.88% 6.24% 3.68% 51.33 NA

28.00% 38.89% 48.92% 20.42 NA2.30% 2.36% 7.63% 275.53 NA

59.75% 148.42% 152.79% 8.43 NA51.18% 104.82% 24.15% NA NA0.00% 0.00% 0.00% 3540.33 NA6.09% 6.49% 59.25% 71.34 NA

68.26% 215.10% 236.57% NA 9.00%0.45% 0.45% 0.70% 1016.08 NA

74.87% 297.98% 708.77% 5.79 NA0.02% 0.02% 0.06% 2391.02 NA

60.27% 151.72% 87.05% NA NA38.17% 61.74% 210.62% 18.73 NA20.33% 25.52% 31.49% 26.32 NA12.80% 14.69% 6.39% 13.49 NA45.48% 83.42% 289.78% 18.04 NA24.18% 31.89% 26.15% 47.24 NA55.30% 123.69% 105.26% 7.74 NA36.59% 57.71% 117.54% 39.64 NA59.41% 146.34% 144.78% 8.20 NA58.58% 141.43% 542.95% NA NA53.43% 114.72% 92.61% 5.12 NA6.78% 7.28% 17.18% 185.40 14.00%

40.01% 66.70% 86.24% 25.05 NA49.25% 97.04% 127.11% 9.68 3.00%35.94% 56.11% 36.97% 3.65 NA50.60% 102.42% NA NA 2.55%9.89% 10.97% 30.71% 33.37 16.00%

24.15% 31.84% 61.21% 60.54 NA26.80% 36.62% 22.13% 22.02 NA0.00% 0.00% 0.00% NA NA

22.86% 29.63% 38.81% 23.73 NA0.00% 0.00% 0.00% 847.00 NA

88.35% 758.45% 648.11% NA NA3.70% 3.84% 3.47% 226.04 NA

24.48% 32.42% 38.09% 30.58 NA12.56% 14.37% 13.04% 50.66 NA17.43% 21.11% 9.89% 15.45 NA10.39% 11.60% 14.43% 8.21 NA26.32% 35.71% 106.63% 1.73 NA8.67% 9.49% 13.27% 9.54 NA0.00% 0.00% 0.00% NA NA

47.85% 91.75% 63.73% 15.28 NA48.20% 93.04% 293.59% NA NA29.93% 42.71% 28.11% 8.63 NA

Page 335: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

16.89% 20.33% 66.37% 94.63 NA20.15% 25.23% 22.27% 22.02 NA32.56% 48.27% 61.88% 55.42 NA43.53% 77.08% 25.48% 7.20 NA9.44% 10.42% 11.55% 66.62 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% NA NA9.63% 10.65% 22.98% 18.12 NA

21.51% 27.41% 20.73% 31.26 NA2.48% 2.55% 3.38% 55.69 NA0.00% 0.00% 0.00% 76.34 22.60%

48.52% 94.26% 90.24% 14.27 NA42.15% 72.85% 152.09% 10.73 41.00%27.74% 38.38% 33.91% 28.63 NA62.67% 167.87% 147.12% 1.90 NA29.04% 40.92% 51.23% 20.07 NA1.88% 1.92% 1.39% 102.70 NA0.09% 0.09% 0.26% 3316.60 32.00%4.86% 5.10% 3.97% 29.26 NA0.00% 0.00% 0.00% 123.91 NA0.00% 0.00% 0.00% NA NA

55.33% 123.87% 163.62% 6.47 NA5.14% 5.42% 5.33% 95.04 NA

37.85% 60.90% 23.68% 19.67 NA6.67% 7.15% 7.22% 0.45 NA

22.18% 28.50% 44.32% 26.25 NA8.63% 9.44% 17.13% 22.05 NA

65.85% 192.86% 630.81% 3.39 NA0.51% 0.51% 0.44% 18.86 NA

61.65% 160.76% 222.96% 3.15 NA76.30% 321.96% 370.77% 1.64 NA0.00% 0.00% 0.00% NA 14.00%0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% 2481.33 NA

17.23% 20.82% 15.90% 58.69 NA39.01% 63.96% 31.07% 1.95 NA6.55% 7.01% 9.89% 106.37 NA

45.53% 83.58% 73.44% 7.87 NA39.34% 64.87% 49.22% 8.83 NA3.75% 3.90% 2.97% 1.99 NA0.00% 0.00% 0.00% 1180.66 NA

67.16% 204.50% 123.82% 10.32 NA0.00% 0.00% 0.00% 540.61 NA9.99% 11.10% 12.87% 57.93 NA0.05% 0.05% 0.03% 4068.06 NA

79.61% 390.47% 845.10% 3.82 NA34.47% 52.59% 33.14% 13.28 NA9.34% 10.30% 12.14% 69.78 NA

60.22% 151.38% 81.08% 6.09 NA74.95% 299.27% 165.37% 17.21 NA41.51% 70.97% 40.48% NA NA78.44% 363.89% 536.19% 4.16 NA54.14% 118.03% 109.65% 2.87 NA

Page 336: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

68.77% 220.17% 324.66% 6.22 NA14.63% 17.14% 16.65% 85.43 NA0.27% 0.27% 0.23% 3616.50 NA

37.30% 59.48% 44.51% NA NA13.38% 15.45% 12.20% 86.27 NA46.06% 85.38% 108.62% 5.57 NA45.69% 84.12% 70.27% 12.83 NA18.73% 23.05% 14.01% NA NA5.17% 5.45% 4.33% 217.49 NA

19.05% 23.53% 16.21% 39.06 NA0.00% 0.00% 0.00% NA NA

64.92% 185.09% 197.25% 5.95 NA0.00% 0.00% 0.00% 7844.14 NA

46.88% 88.26% 41.86% 20.85 NA1.49% 1.51% 1.17% 350.65 NA

49.00% 96.09% 47.22% 4.85 NA70.19% 235.51% 136.93% 2.11 NA28.85% 40.55% 96.24% 14.06 NA19.52% 24.26% 20.02% 7.33 NA47.70% 91.19% 149.41% 4.29 NA36.18% 56.69% 32.21% 13.47 NA28.14% 39.16% 134.89% 7.76 NA0.00% 0.00% 0.00% 951.37 NA

23.94% 31.47% 36.94% 31.80 NA31.98% 47.02% 34.35% 31.30 NA4.31% 4.50% 4.49% NA NA2.23% 2.28% 4.23% 226.80 8.60%

32.30% 47.71% 45.32% 10.69 NA18.73% 23.04% 18.45% 35.04 NA18.17% 22.20% 19.78% 36.95 NA52.18% 109.14% 164.22% 5.10 NA65.17% 187.09% 4667.62% 2.39 NA22.54% 29.10% 36.93% 27.67 NA8.47% 9.26% 3.23% 11.08 NA

49.99% 99.97% 108.83% 12.51 NA16.73% 20.09% 10.31% 34.70 NA11.58% 13.10% 16.70% 44.84 NA19.65% 24.45% 32.94% 36.38 NA16.66% 19.99% 19.07% NA NA40.86% 69.10% 207.97% 2.83 NA0.00% 0.00% 0.00% 2353.84 NA5.46% 5.77% 21.53% 13.31 NA

24.83% 33.03% 50.97% 7.88 NA10.17% 11.32% 14.86% 43.14 9.00%66.95% 202.58% 167.65% 1.74 NA0.00% 0.00% 0.00% NA NA

35.59% 55.26% 93.70% 4.18 NA42.04% 72.55% 44.41% 19.88 NA10.49% 11.72% 6.84% 159.35 NA52.25% 109.43% 65.02% 18.23 NA54.83% 121.38% 146.74% NA NA8.17% 8.89% 8.65% 155.20 NA

18.75% 23.07% 41.39% 40.62 19.00%

Page 337: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

45.25% 82.66% 33.88% 10.63 NA6.42% 6.86% 5.56% 124.29 NA

54.48% 119.69% 307.74% NA NA40.81% 68.95% 97.54% 15.79 NA0.00% 0.00% 0.00% NA NA

76.26% 321.21% 324.86% 9.63 NA0.30% 0.31% 0.43% 604.54 NA

10.81% 12.12% 29.78% 54.33 NA0.58% 0.58% 0.78% 424.25 NA0.00% 0.00% 0.00% NA NA

16.00% 19.04% 54.03% NA NA12.23% 13.93% 15.94% 122.64 NA10.55% 11.79% 17.42% 17.03 NA0.00% 0.00% NA NA NA

35.93% 56.07% 24.52% 44.89 NA11.40% 12.87% 6.85% 53.29 NA3.60% 3.73% 4.46% 309.33 NA

29.15% 41.15% 33.40% 23.45 NA0.00% 0.00% 0.00% NA NA

58.44% 140.64% NA 1.83 NA46.66% 87.48% 86.02% 7.59 11.00%66.33% 197.02% 171.72% 3.38 NA12.07% 13.72% 7.10% 40.17 NA0.00% 0.00% 0.00% NA NA4.60% 4.83% 2.49% 65.82 18.80%

27.27% 37.50% 43.86% 32.94 NA2.79% 2.87% 15.53% 50.04 NA

71.47% 250.57% NA 0.45 NA0.00% 0.00% 0.00% 1108.61 NA

22.74% 29.42% 27.55% 25.70 NA2.32% 2.37% 2.51% 1062.57 10.00%9.01% 9.90% 8.85% 21.18 NA

25.74% 34.66% 23.85% 24.80 NA28.37% 39.61% 34.39% 33.56 NA59.27% 145.51% 94.61% 8.72 NA67.58% 208.43% 246.86% NA NA10.55% 11.80% 8.65% 211.14 NA0.74% 0.75% 0.71% 95.88 NA1.89% 1.93% 8.17% 162.67 NA

48.53% 94.30% 88.94% 51.65 NA42.57% 74.14% 81.18% 6.31 NA20.82% 26.29% 41.10% 25.67 66.00%74.34% 289.76% 207.79% NA NA50.11% 100.44% 308.70% 2.98 NA21.21% 26.92% 47.98% 33.38 8.00%12.99% 14.93% 29.44% 47.14 NA26.44% 35.94% 45.86% NA NA35.34% 54.65% 80.07% 5.73 NA25.04% 33.40% 23.58% 22.39 NA28.90% 40.65% 37.90% 23.20 NA37.66% 60.40% 167.87% 3.54 NA68.43% 216.78% 195.88% 12.82 NA27.69% 38.29% 28.29% NA NA

Page 338: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

69.70% 230.09% 120.87% 2.98 NA33.34% 50.02% 36.19% NA NA27.02% 37.03% 30.74% 37.93 NA0.00% 0.00% 0.00% NA NA

50.60% 102.45% 188.56% 3.10 7.00%9.27% 10.22% 19.79% 100.12 40.00%0.00% 0.00% 0.00% NA NA

10.82% 12.13% 25.10% 35.26 16.00%5.93% 6.30% 14.96% 161.20 21.00%0.25% 0.25% 0.61% 97.70 NA

23.38% 30.52% 20.33% NA NA38.94% 63.77% 68.79% 15.36 35.00%0.00% 0.00% 0.00% NA NA

30.83% 44.57% 19.24% 12.27 NA18.14% 22.17% 102.31% 6.34 NA1.59% 1.61% 3.42% 93.71 10.00%7.15% 7.70% 6.97% 69.32 NA

49.81% 99.26% 84.88% 5.75 NA29.94% 42.74% 46.30% 29.18 NA70.63% 240.45% 252.48% 3.35 NA65.55% 190.27% 110.25% 5.69 NA51.28% 105.24% 61.66% 12.30 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% NA NA

19.30% 23.92% 18.92% 25.92 NA81.39% 437.45% 331.72% NA NA0.89% 0.89% 1.84% 5046.57 NA

43.82% 77.99% 121.12% 9.53 NA5.30% 5.60% 29.44% 61.56 NA

90.32% 932.54% 1144.62% NA NA9.08% 9.99% 7.22% 262.85 NA

50.03% 100.12% 74.63% 8.64 NA11.46% 12.95% 7.43% 96.33 NA63.23% 171.93% 130.16% 14.87 NA82.51% 471.86% 749.49% NA NA60.47% 152.99% 242.62% 9.27 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% NA NA

22.10% 28.37% 76.93% 21.93 NA31.48% 45.94% 64.47% 24.23 NA63.39% 173.17% 230.74% 3.24 NA59.83% 148.97% 168.92% 2.11 NA0.00% 0.00% 0.00% 303.82 29.13%

42.87% 75.04% 80.87% 7.31 NA10.65% 11.92% 32.91% 20.89 5.00%17.26% 20.86% 26.96% 43.57 NA42.09% 72.70% 80.17% NA 9.40%54.84% 121.45% 108.57% 9.41 NA0.00% 0.00% NA NA NA

11.34% 12.79% 5.13% 24.54 NA40.51% 68.09% 107.15% 2.56 NA0.00% 0.00% 0.00% 2675.29 NA

66.55% 198.94% 176.11% 4.10 NA

Page 339: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

53.95% 117.17% 60.40% 5.33 NA3.74% 3.89% 5.12% 88.68 NA

31.91% 46.86% 45.18% 9.10 NA35.81% 55.79% 142.62% 6.87 NA24.34% 32.17% 22.04% NA NA35.87% 55.92% 83.66% 4.21 NA5.02% 5.28% 3.78% 94.64 7.00%

47.08% 88.98% 184.01% 9.49 NA38.01% 61.32% 57.98% 19.70 NA54.07% 117.74% 101.85% 8.24 NA30.52% 43.92% 61.58% 43.66 NA9.00% 9.89% 5.98% 83.19 NA

11.19% 12.60% 7.40% 79.09 NA32.11% 47.29% 85.63% 6.67 NA10.67% 11.94% 14.29% NA NA55.28% 123.60% 497.29% 6.60 NA2.82% 2.90% 18.78% 389.53 NA

20.43% 25.68% 19.38% 82.38 16.00%28.55% 39.95% 83.55% 16.06 NA8.53% 9.33% 8.61% 50.35 NA

20.26% 25.40% 71.12% 21.38 18.00%4.35% 4.55% 4.38% 473.71 NA

52.92% 112.41% 58.05% 1.12 NA0.00% 0.00% NA NA NA3.31% 3.42% 7.23% NA NA1.71% 1.74% 2.95% 385.13 3.00%

19.01% 23.47% 46.31% 25.70 NA39.20% 64.46% 129.29% 5.90 NA23.33% 30.43% 17.02% 12.02 NA14.69% 17.22% 15.04% 40.70 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% NA NA

19.92% 24.87% 25.79% 123.69 NA32.96% 49.17% 30.59% 24.19 NA51.40% 105.78% 77.53% 13.90 NA37.76% 60.68% 202.71% 10.88 NA0.24% 0.24% 0.10% 959.33 NA

50.70% 102.83% 836.82% 3.41 NA0.00% 0.00% 0.00% NA NA6.28% 6.70% 43.57% 26.00 NA0.00% 0.00% 0.00% NA NA7.73% 8.37% 13.83% 96.06 NA

23.20% 30.20% 64.69% 21.49 NA25.76% 34.69% 45.29% 16.69 NA76.37% 323.22% 282.03% 7.29 NA0.00% 0.00% 0.00% 3.57 NA

73.25% 273.83% 282.26% 2.03 NA4.58% 4.80% 9.26% 42.09 NA

17.16% 20.71% 33.01% 7.67 NA5.46% 5.78% 2.50% NA NA0.02% 0.02% 0.03% NA NA

16.40% 19.62% 35.57% 19.29 NA10.82% 12.13% 29.55% 39.84 NA

Page 340: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

30.01% 42.88% 18.69% 29.27 NA0.07% 0.07% 0.04% 522.44 0.60%0.00% 0.00% 0.00% 2072.20 NA

15.12% 17.82% 32.53% 2.63 NA21.93% 28.10% 24.55% 36.71 NA0.00% 0.00% 0.00% NA NA3.07% 3.17% 2.12% 293.45 NA

58.11% 138.71% 150.44% 3.78 NA0.00% 0.00% 0.00% 22.89 NA0.00% 0.00% 0.00% NA NA

14.93% 17.56% 115.93% 8.22 NA4.75% 4.98% 5.49% 310.80 NA

17.70% 21.51% 42.55% NA NA0.00% 0.00% 0.00% 8967.38 NA

12.33% 14.06% 38.62% 12958.00 NA9.74% 10.79% 23.92% 69.09 NA

57.09% 133.07% 267.68% 8.10 NA2.60% 2.66% 3.50% 98.07 NA

15.40% 18.20% 19.55% 8.23 NA0.00% 0.00% 0.00% 8355.88 NA3.61% 3.74% 9.44% 147.81 12.00%

48.52% 94.23% 281.65% 14.69 NA0.00% 0.00% 0.00% 30718.94 NA4.66% 4.89% 15.19% 89.25 NA

75.15% 302.38% 320.92% 8.17 NA64.72% 183.45% 168.45% 2.55 NA30.28% 43.42% 87.50% 13.83 NA11.25% 12.68% 9.89% 128.77 NA3.71% 3.85% 28.71% 37.41 NA4.66% 4.89% 10.77% 91.86 NA1.59% 1.61% 1.08% 237.91 NA2.52% 2.59% 9.39% 420.45 NA0.00% 0.00% 0.00% 862.01 NA

15.99% 19.04% 32.23% 7.81 NA15.84% 18.82% 44.72% 26.81 49.00%29.29% 41.42% 103.23% 43.23 NA49.14% 96.61% 104.27% 12.53 NA57.54% 135.54% 195.36% 5.26 NA47.72% 91.29% 53.82% 8.26 NA0.00% 0.00% 0.00% 8560.00 NA

17.26% 20.86% 19.44% 38.45 NA28.81% 40.46% 80.88% 12.90 12.00%31.81% 46.65% NA 2.61 NA65.95% 193.67% 247.28% 3.42 NA55.67% 125.60% 89.49% 7.00 NA25.38% 34.01% 51.40% 14.00 15.00%15.24% 17.98% 13.71% 15.89 NA13.57% 15.70% 43.01% 38.55 NA78.84% 372.51% 409.80% 3.99 NA22.02% 28.24% 81.51% 26.49 51.00%14.89% 17.49% 38.30% 29.92 NA29.76% 42.37% NA 12.61 NA68.19% 214.35% 391.78% NA 13.00%

Page 341: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

56.13% 127.94% 75.59% 8.11 23.00%10.30% 11.48% 8.67% 24.48 NA50.79% 103.21% 63.61% 7.54 NA11.83% 13.42% 31.83% 90.16 NA55.52% 124.81% 360.13% 6.67 17.00%47.96% 92.15% 108.60% 7.80 1.00%14.24% 16.61% 17.85% 56.75 NA70.25% 236.15% 242.05% NA 10.00%33.30% 49.93% 38.51% 16.63 NA52.76% 111.70% 45.81% 11.90 NA33.38% 50.12% 110.34% 30.45 NA21.56% 27.49% 17.06% 17.60 NA71.38% 249.37% 46.79% 5.72 NA0.00% 0.00% 0.00% NA NA

33.49% 50.36% 41.22% 27.23 NA4.62% 4.85% 3.48% 88.69 NA

62.25% 164.92% 117.09% 9.03 NA41.25% 70.22% 64.75% 1.24 NA52.47% 110.40% 658.67% 2.85 NA0.00% 0.00% 0.00% NA NA

80.87% 422.70% 1409.93% NA NA0.00% 0.00% 0.00% 6974.13 NA3.57% 3.70% 6.42% NA 10.00%0.00% 0.00% 0.00% NA NA

65.57% 190.40% 248.87% 9.22 NA14.42% 16.85% 14.68% 58.09 NA0.32% 0.33% 0.45% 708.12 NA

39.22% 64.52% 42.79% 13.56 NA53.93% 117.06% 104.92% 16.39 NA19.62% 24.41% 54.84% 19.52 15.00%60.62% 153.94% 132.03% 2.58 NA65.58% 190.52% 209.08% 0.66 NA0.06% 0.06% 0.23% 470.89 15.65%9.04% 9.94% 36.61% 73.17 NA0.00% 0.00% 0.00% NA NA

24.95% 33.25% 49.49% 4.66 NA58.94% 143.57% 269.91% 7.43 NA2.72% 2.79% 3.68% 57.31 7.70%

24.83% 33.03% 27.39% 21.61 NA8.66% 9.48% 44.71% 35.81 NA

34.31% 52.23% 161.01% 3.34 NA0.91% 0.92% 2.10% 106.26 10.00%

14.79% 17.36% 11.42% NA NA15.11% 17.79% 9.73% 64.64 NA0.00% 0.00% 0.00% 6317.84 NA0.73% 0.73% 0.39% 34.86 NA

53.70% 116.00% 87.06% 39.04 NA16.16% 19.27% 31.32% 19.28 NA1.17% 1.19% 1.01% 141.04 NA

39.17% 64.40% 110.40% 23.19 NA72.71% 266.41% 208.25% 6.69 11.00%66.26% 196.42% 794.72% 2.12 NA38.21% 61.83% 60.22% 13.95 NA

Page 342: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

17.27% 20.87% 12.63% 22.25 NA9.23% 10.16% 5.09% NA NA

59.22% 145.23% 124.35% 7.03 32.00%0.00% 0.00% 0.00% NA NA

27.88% 38.66% 11.81% 8.84 NA0.03% 0.03% 0.04% 2794.63 10.50%

41.04% 69.60% 43.53% 17.79 NA34.37% 52.36% 103.48% NA NA0.00% 0.00% 0.00% 1991.25 NA

19.96% 24.94% 14.28% 10.95 NA24.82% 33.02% 67.90% 14.53 NA14.31% 16.70% 19.02% 51.44 20.00%0.83% 0.84% 0.87% 366.00 NA0.00% 0.00% 0.00% 242.27 NA

58.13% 138.81% 163.47% 5.94 NA65.51% 189.98% 96.60% NA NA62.31% 165.33% 157.68% 9.39 NA4.70% 4.93% 4.64% 25.35 NA

11.05% 12.43% 10.38% 188.28 NA1.66% 1.69% 1.03% 589.21 NA

53.45% 114.82% 77.72% 10.18 NA0.75% 0.75% 1.53% NA NA

17.69% 21.49% 29.89% 14.62 NA80.75% 419.49% 302.72% 7.68 NA0.82% 0.83% 0.85% 280.34 NA

19.85% 24.77% 15.24% 58.46 NA32.91% 49.06% 69.38% 12.47 NA58.05% 138.40% 170.26% 7.26 NA8.00% 8.70% 6.68% 41.74 NA

43.58% 77.24% 46.84% 11.15 NA21.48% 27.36% 41.08% 11.88 26.00%21.46% 27.33% 37.65% 12.69 6.00%54.01% 117.45% 104.08% 22.87 NA27.45% 37.83% 20.49% 51.38 NA0.09% 0.09% 0.20% 1856.28 7.53%

44.60% 80.50% 41.27% 13.86 NA50.61% 102.47% 427.00% 4.11 NA60.41% 152.59% 130.61% NA NA13.22% 15.24% 31.54% 58.79 NA11.81% 13.40% 10.88% 17.74 NA0.00% 0.00% 0.00% NA NA0.65% 0.66% 0.41% 16.21 NA

18.11% 22.12% 12.15% 41.31 NA18.73% 23.04% 28.95% 68.97 NA16.43% 19.66% 12.48% NA NA32.37% 47.86% 106.48% 6.23 NA9.37% 10.34% 23.24% 33.44 NA

33.61% 50.63% 44.54% 8.69 NA0.00% 0.00% 0.00% NA NA

20.45% 25.71% 54.15% 43.10 NA51.84% 107.64% 84.90% 26.35 NA25.86% 34.88% 20.41% 19.49 NA31.09% 45.12% 27.83% 31.09 NA

Page 343: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

59.33% 145.88% 60.34% 1.76 NA12.85% 14.75% 10.08% 82.41 NA31.32% 45.60% 30.56% 10.96 NA37.92% 61.08% 60.29% 11.81 NA39.81% 66.14% 95.36% 12.43 NA0.00% 0.00% NA NA NA0.42% 0.42% 0.53% 397.95 NA

32.46% 48.07% 422.55% 1.45 NA4.31% 4.50% 3.47% 126.22 NA0.01% 0.01% 0.02% 17.93 NA6.62% 7.09% 8.13% 176.73 NA1.24% 1.26% 0.82% 100.94 NA2.68% 2.75% 4.13% 137.65 NA

40.00% 66.68% 80.54% 7.92 39.00%6.17% 6.58% 12.32% 81.75 NA

44.92% 81.56% 124.97% 14.25 NA3.40% 3.52% 3.45% 92.60 NA1.31% 1.33% 0.94% 1485.50 NA

75.78% 312.90% 165.52% NA NA12.16% 13.84% 32.27% 384.95 NA1.80% 1.84% 2.25% 108.24 NA0.06% 0.06% 0.11% 1226.67 7.50%

22.60% 29.19% 27.24% NA NA32.53% 48.21% 24.95% 10.79 NA0.00% 0.00% 0.00% NA NA

80.16% 404.03% 320.26% 4.54 NA0.00% 0.00% 0.00% 810.51 NA6.51% 6.96% 4.11% 474.67 NA

36.14% 56.60% 67.93% 10.50 NA0.05% 0.05% 0.23% 354.27 10.70%0.00% 0.00% 0.00% NA NA

52.97% 112.64% 97.04% 8.62 NA14.25% 16.62% 11.62% NA NA0.00% 0.00% 0.00% NA NA2.29% 2.34% 3.46% 250.51 3.00%

32.70% 48.59% 45.65% 20.49 NA10.35% 11.54% 6.46% 133.20 NA26.23% 35.55% 37.19% NA 16.00%0.24% 0.24% 0.27% 1062.67 NA0.17% 0.17% 0.15% 3204.80 NA

67.00% 203.03% 212.52% 2.90 NA77.08% 336.30% 151.88% 1.47 NA1.47% 1.50% 1.67% 77.70 NA

69.06% 223.25% 183.68% 3.61 NA77.49% 344.25% 218.22% 0.60 NA11.30% 12.74% 12.39% 72.21 NA67.14% 204.29% 154.71% 2.85 NA31.29% 45.54% 38.54% 35.67 NA21.20% 26.91% 11.22% 151.16 NA2.16% 2.21% 2.17% 1009.88 NA

61.52% 159.89% NA 3.57 NA65.51% 189.94% 446.09% 2.71 NA12.23% 13.94% 20.01% 25.49 NA

Page 344: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

20.54% 25.84% 47.55% 9.98 NA3.34% 3.46% 5.71% 489.44 NA5.96% 6.33% 3.52% NA NA

22.75% 29.46% 20.91% 9.22 1.00%35.00% 53.85% 35.47% 12.32 NA29.17% 41.19% 19.90% 26.17 NA0.00% 0.00% 0.00% 27562.75 NA

38.88% 63.61% 77.76% 11.65 NA16.63% 19.95% 15.60% 69.82 NA24.25% 32.01% 37.05% 30.28 NA14.22% 16.58% 12.71% NA NA58.27% 139.61% 138.36% 10.21 NA5.63% 5.96% 12.40% 94.68 23.00%

35.24% 54.43% 69.39% 9.04 18.00%10.58% 11.83% 21.10% 102.58 16.00%1.95% 1.99% 2.60% 242.19 NA1.14% 1.15% 7.02% 280.59 NA

34.54% 52.77% 84.36% 41.77 NA17.20% 20.78% 15.52% NA NA59.87% 149.19% 185.73% 2.85 10.00%55.90% 126.74% 140.39% 0.75 NA14.72% 17.26% 23.35% 89.75 NA36.27% 56.92% 58.32% 11.47 NA62.10% 163.86% 106.21% 8.10 NA0.00% 0.00% 0.00% 244.96 NA

10.84% 12.16% 23.57% 20.96 NA75.79% 313.08% 665.61% 3.36 NA39.98% 66.61% 69.52% 24.17 NA0.62% 0.63% 0.81% 2.35 NA1.68% 1.71% 3.61% 62.25 13.00%8.40% 9.17% 12.30% 40.45 NA

72.86% 268.47% 344.63% NA NA27.89% 38.68% 26.51% 28.73 NA47.78% 91.51% 48.77% 13.89 NA0.00% 0.00% 0.00% NA NA

31.75% 46.53% 66.59% 17.28 NA24.31% 32.12% 484.87% NA NA20.59% 25.93% 11.19% 141.06 NA42.28% 73.25% 38.93% 1.24 NA19.06% 23.54% 14.27% NA NA0.00% 0.00% NA NA NA

21.39% 27.21% 37.50% 22.64 NA0.47% 0.47% 0.25% 1196.00 NA

12.11% 13.78% 16.10% 39.95 NA0.00% 0.00% 0.00% 165.49 NA

13.50% 15.61% 12.81% 91.36 NA67.16% 204.51% 514.06% 2.77 NA65.55% 190.30% 235.09% 3.56 14.00%18.00% 21.95% 21.70% 37.11 NA2.60% 2.67% 6.51% 342.80 120.00%3.72% 3.86% 2.02% 199.62 NA

27.45% 37.83% 65.35% 15.65 13.00%3.77% 3.92% 11.96% 171.61 NA

Page 345: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

1.83% 1.87% 4.21% 104.39 NA32.81% 48.83% 48.40% NA NA18.75% 23.07% 16.27% 29.88 NA12.48% 14.26% 14.55% 170.36 NA94.92% 1870.36% 1709.09% NA NA36.87% 58.41% 42.21% 45.98 NA0.19% 0.19% 0.17% 777.43 NA

52.17% 109.06% 39.44% 8.03 NA4.71% 4.94% 3.07% 31.80 NA0.00% 0.00% 0.00% 86.47 NA

37.66% 60.40% 43.74% 7.78 NA14.34% 16.74% 9.52% 70.71 NA20.16% 25.25% 45.34% 54.29 NA0.00% 0.00% 0.00% 1132.44 NA

18.48% 22.67% 54.27% NA NA0.00% 0.00% 0.00% 3107.82 NA2.23% 2.28% 1.41% 155.16 NA

51.11% 104.55% 150.59% 7.41 NA20.13% 25.21% 31.75% 42.87 NA47.01% 88.73% 70.53% 15.78 NA49.78% 99.12% 119.31% 3.28 NA44.37% 79.77% 100.05% NA NA23.13% 30.09% 43.59% 0.55 NA9.08% 9.99% 14.25% 14.32 NA7.69% 8.33% 12.73% 98.14 NA

23.12% 30.07% 42.96% 27.54 NA52.51% 110.56% 307.12% 4.31 NA44.42% 79.94% 213.32% 9.58 NA7.93% 8.61% 26.40% 107.25 NA

11.05% 12.43% 10.71% 76.16 NA59.90% 149.38% 128.89% 9.94 NA45.90% 84.86% 40.34% 12.72 NA51.31% 105.38% 85.08% NA NA57.34% 134.42% 113.19% 5.97 NA31.92% 46.88% 28.59% 31.19 NA48.44% 93.93% 39.69% 9.95 NA26.36% 35.80% 25.99% 26.10 NA73.28% 274.23% 256.49% 3.84 NA70.24% 236.04% 133.88% 3.75 NA34.60% 52.90% 124.65% 7.76 NA51.59% 106.58% 59.70% 9.39 NA8.66% 9.48% 22.99% 84.09 6.00%

90.64% 968.02% 523.45% NA NA14.63% 17.13% 25.72% 22.08 NA0.72% 0.72% 0.65% 554.72 NA

32.40% 47.92% 44.76% 20.46 NA2.22% 2.27% 2.32% 250.62 NA

52.87% 112.17% 84.49% 9.62 NA32.14% 47.36% 91.00% 10.42 78.00%14.71% 17.25% 15.23% NA NA13.10% 15.07% 129.15% 26.38 NA16.90% 20.33% 16.82% 35.42 NA0.00% 0.00% 0.00% NA NA

Page 346: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

18.84% 23.21% 41.78% 6.76 NA28.98% 40.81% 165.62% NA NA0.00% 0.00% 0.00% NA NA

61.15% 157.37% 253.11% 9.81 NA31.51% 46.00% 104.53% 8.09 6.00%19.18% 23.74% 48.51% 32.29 NA0.00% 0.00% 0.00% NA NA9.06% 9.97% 14.38% 21.92 NA6.15% 6.55% 6.89% 244.73 NA

57.78% 136.87% 425.27% 5.28 NA13.85% 16.07% 10.43% 76.36 NA56.18% 128.18% 191.55% 12.13 NA65.10% 186.54% 105.96% 5.01 NA14.63% 17.14% 12.66% 25.85 NA17.13% 20.67% 30.91% 15.64 NA48.73% 95.03% 66.09% NA NA69.55% 228.42% 146.03% 11.59 NA0.00% 0.00% 0.00% 1532.97 NA

10.61% 11.87% 19.80% 83.78 NA35.78% 55.72% 53.71% NA NA35.84% 55.87% 93.66% 2.93 NA0.93% 0.94% 2.25% 297.42 18.55%

85.11% 571.56% NA 6.50 NA21.65% 27.63% 19.33% NA NA10.40% 11.61% 71.43% NA NA53.09% 113.18% 197.74% 3.10 NA0.08% 0.08% 0.10% 523.26 NA

27.24% 37.44% 32.97% 16.33 NA28.06% 39.00% 79.56% 6.99 NA64.53% 181.90% 163.09% 4.83 NA36.73% 58.06% 40.27% 10.90 NA19.41% 24.08% 28.87% 8.06 NA40.85% 69.07% 47.79% 9.86 NA42.46% 73.78% 52.41% 12.63 NA14.74% 17.29% 10.58% 46.84 NA57.75% 136.66% 129.93% NA NA7.15% 7.70% 5.29% 27.69 NA

52.45% 110.31% 191.99% 10.20 NA53.15% 113.47% 193.13% 12.16 NA5.74% 6.09% 9.86% 73.30 NA2.10% 2.14% 8.04% 60.61 NA2.58% 2.65% 1.72% 203.73 NA

57.50% 135.31% 104.01% 3.55 NA56.88% 131.93% 84.41% 1.70 NA55.92% 126.88% 145.47% 9.43 NA13.17% 15.16% 35.75% 13.37 18.00%0.39% 0.39% 0.38% 746.81 NA4.71% 4.95% 18.75% 28.78 NA

27.66% 38.23% 29.87% 5.04 4.00%37.25% 59.36% 102.48% 45.39 7.00%44.19% 79.17% 138.92% 5.69 13.50%51.42% 105.86% 112.31% 3.83 NA43.16% 75.93% 75.27% NA NA

Page 347: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

3.88% 4.04% 8.61% 137.31 NA20.82% 26.30% 26.52% 42.82 NA0.00% 0.00% 0.00% 1378.60 5.00%

12.92% 14.84% 9.73% NA NA0.00% 0.00% 0.00% 3884.27 NA

48.90% 95.70% 74.77% 17.05 NA0.00% 0.00% 0.00% NA NA5.99% 6.38% 10.68% 40.84 NA

28.16% 39.19% 52.21% 15.63 14.00%23.82% 31.26% 26.13% 34.44 NA19.26% 23.86% 21.02% 14.29 NA0.00% 0.00% 0.00% 77.15 NA

62.20% 164.56% 70.20% 3.90 NA14.03% 16.31% 15.31% 13.02 NA18.19% 22.23% 51.94% 12.76 12.00%0.00% 0.00% 0.00% NA NA

16.73% 20.10% 14.38% 52.30 NA50.58% 102.35% 74.80% 12.93 NA0.00% 0.00% 0.00% 475.63 NA

54.73% 120.92% 44.66% 15.34 NA0.00% 0.00% 0.00% NA NA0.29% 0.29% 1.98% NA NA0.00% 0.00% 0.00% NA NA2.30% 2.36% 3.90% 63.51 NA2.69% 2.77% 4.96% 134.23 NA

35.48% 54.99% 19.67% 7.89 NA57.12% 133.19% 429.26% 6.46 NA35.58% 55.23% 30.69% 15.50 NA61.05% 156.75% 64.28% 3.67 NA45.69% 84.13% 185.33% 6.22 NA9.45% 10.43% 11.64% 67.29 NA0.00% 0.00% 0.00% 363.99 NA

32.70% 48.59% 28.80% 10.51 NA82.64% 475.92% 430.73% NA NA2.07% 2.11% 0.67% 159.52 NA

37.60% 60.25% 71.50% 19.29 NA47.00% 88.69% 219.79% 4.55 NA28.51% 39.87% 93.38% 17.52 NA73.07% 271.35% 52.01% NA NA40.45% 67.94% 188.29% 7.41 NA41.60% 71.22% 76.73% NA NA1.74% 1.77% 5.41% 72.64 12.50%0.00% 0.00% 0.00% 795.20 NA

79.31% 383.35% 204.55% NA NA32.04% 47.16% 28.37% 8.70 NA27.49% 37.92% 22.56% 45.38 NA6.82% 7.31% 7.44% 172.42 NA0.00% 0.00% 0.00% 760.69 7.00%

50.57% 102.33% 82.88% 5.76 NA10.37% 11.57% 26.23% 93.04 15.00%8.66% 9.48% 96.64% 23.87 NA

78.25% 359.83% 557.79% 2.88 NA35.01% 53.87% 26.00% 26.94 NA

Page 348: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

36.77% 58.14% 44.05% 18.42 NA65.11% 186.62% 127.03% 13.88 NA0.00% 0.00% 0.00% 1673.36 NA0.00% 0.00% 0.00% NA NA

49.11% 96.49% 331.55% 11.60 NA30.90% 44.73% 25.66% 23.37 NA50.11% 100.43% 134.93% 3.39 NA2.06% 2.10% 4.04% 47.77 NA

29.19% 41.22% 145.13% 3.16 NA2.42% 2.48% 5.10% 501.06 NA

38.50% 62.59% 77.50% 21.55 NA18.87% 23.27% 50.12% 37.75 NA61.92% 162.60% 432.82% 12.89 NA46.02% 85.25% 114.73% 20.63 NA0.00% 0.00% 0.00% NA NA

33.29% 49.91% 120.47% 35.87 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% 257.00 NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% NA NA

12.26% 13.97% 14.21% 44.27 NA36.80% 58.22% 189.07% 4.44 NA35.72% 55.56% 102.11% 19.88 NA60.43% 152.70% 92.08% NA NA10.71% 12.00% 33.36% 47.80 NA3.51% 3.63% 2.67% 222.44 NA

58.08% 138.55% 136.36% 9.47 NA2.04% 2.08% 4.77% 368.69 NA2.78% 2.86% 3.10% 176.66 NA0.69% 0.69% 4.11% 302.89 NA

78.02% 354.97% 225.65% 5.95 NA23.38% 30.52% 43.79% 38.42 NA76.72% 329.51% 107.58% NA NA0.00% 0.00% 0.00% NA NA0.00% 0.00% 0.00% NA NA

42.11% 72.75% 72.15% 14.25 NA18.39% 22.54% 48.71% 36.43 13.00%14.22% 16.57% 15.96% 69.26 NA26.96% 36.90% 129.77% 10.37 NA24.56% 32.55% 100.33% 22.29 17.00%33.06% 49.38% 160.34% 7.45 NA11.49% 12.98% 40.65% 47.71 NA0.00% 0.00% 0.00% NA NA

32.95% 49.15% 88.17% 3.63 7.06%6.74% 7.23% 9.49% 49.94 NA

45.20% 82.48% 84.48% 14.82 NA70.83% 242.76% 172.93% 2.94 NA3.96% 4.13% 6.81% 370.96 NA0.00% 0.00% 0.00% NA NA

11.26% 12.69% 24.03% 96.30 NA6.23% 6.65% 15.16% 37.46 NA0.00% 0.00% 0.00% NA 39.00%

Page 349: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

14.23% 16.59% 19.65% 116.15 NA9.92% 11.01% 8.48% NA NA

45.78% 84.45% 62.12% 13.83 NA22.54% 29.10% 24.50% 26.13 NA66.19% 195.76% 130.65% 8.18 NA2.36% 2.42% 36.77% 221.32 22.83%9.85% 10.92% 10.05% 45.15 NA2.22% 2.27% 4.53% 195.84 NA5.73% 6.07% 23.64% 49.55 17.00%

47.36% 89.97% 73.09% 9.28 NA5.74% 6.09% 4.91% NA NA

22.00% 28.21% 23.89% NA NA5.00% 5.26% 7.37% 28.48 NA

21.76% 27.81% 41.48% 17.80 9.00%44.44% 79.97% 24.03% 10.99 NA47.56% 90.70% 131.49% 5.51 NA10.82% 12.13% 7.65% NA NA15.47% 18.30% 158.08% 15.96 NA5.63% 5.97% 4.43% NA NA9.40% 10.38% 17.69% 82.84 NA

82.52% 472.12% 301.77% 2.78 NA0.00% 0.00% 0.00% 5.79 NA

11.74% 13.30% 21.66% 252.48 10.12%10.62% 11.88% 9.20% 52.14 NA1.70% 1.73% 3.30% 22.93 NA

55.79% 126.18% 52.91% 24.71 NA32.02% 47.11% 53.00% 12.47 24.00%15.31% 18.07% 13.35% 80.30 NA31.30% 45.55% 54.89% 7.98 NA14.78% 17.34% 37.94% 30.77 NA11.88% 13.48% 57.87% 27.81 NA17.65% 21.44% 43.82% 43.49 NA42.44% 73.74% 67.22% 11.12 NA24.17% 31.87% 17.66% 38.19 NA52.51% 110.56% 106.02% 9.58 NA88.24% 750.03% 412.88% 3.81 NA69.42% 227.04% 93.67% 1.23 NA1.00% 1.01% 0.71% 168.21 NA

50.80% 103.26% 149.74% 93.50 NA0.00% 0.00% 0.00% NA NA

16.19% 19.32% 25.46% 26.69 15.00%9.43% 10.41% 8.14% 104.75 NA

45.23% 82.57% 92.13% 6.49 NA3.25% 3.36% 2.54% 263.41 NA0.00% 0.00% 0.00% 89.59 NA

20.24% 25.37% 38.48% 18.63 NA16.99% 20.47% 10.63% 77.54 NA15.66% 18.56% 15.37% 28.96 NA0.00% 0.00% 0.00% 79.87 NA0.00% 0.00% 0.00% 458.56 NA

37.33% 59.56% 67.32% 15.43 NA7.47% 8.07% 11.44% 112.36 NA3.56% 3.69% 6.39% 43.94 NA

Page 350: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

0.32% 0.32% 0.26% 207.61 NA35.02% 53.88% 24.54% 30.70 NA38.89% 63.64% 46.38% 10.37 NA65.39% 188.92% 179.22% 4.18 NA9.85% 10.93% 45.36% 41.97 NA

28.84% 40.53% 44.06% 14.06 NA43.40% 76.67% 43.50% 7.29 NA63.72% 175.63% 347.51% 1.19 NA0.00% 0.00% 0.00% NA NA

84.28% 536.12% 319.34% 5.53 NA11.93% 13.55% 7.72% 960.20 NA4.43% 4.63% 8.23% 82.84 9.47%0.00% 0.00% 0.00% 3251.18 NA9.00% 9.89% 12.38% 59.71 NA0.00% 0.00% 0.00% NA NA

30.61% 44.11% 52.40% 43.35 NA1.54% 1.57% 1.24% 1137.34 NA0.00% 0.00% 0.00% NA NA

83.98% 524.04% 613.09% 2.72 NA78.97% 375.48% 89.49% 0.10 NA3.96% 4.12% 17.61% 75.93 44.00%

48.57% 94.44% 382.79% 13.79 NA35.94% 56.12% 124.23% 7.91 NA31.05% 45.04% 61.35% 27.86 NA79.68% 392.13% 190.60% 7.75 NA26.82% 36.65% 56.69% 17.63 NA32.32% 47.76% 38.42% 12.53 NA13.97% 16.24% NA 1.17 NA14.87% 17.47% 12.26% 29.88 NA1.60% 1.63% 0.88% 222.92 NA0.00% 0.00% 0.00% 1581.93 NA

Page 351: [XLS]adamodar/pc/archives/Japancompfirm07.xls · Web viewCHUGOKU MARINE 8530 JP Equity CHUKYO BANK LTD 6407 JP Equity CKD CORP 7955 JP Equity CLEANUP CORP 6958 JP Equity CMK CORP

Epected Earnings Growth (if available)NA