MIRA INFORM REPORT

 

 

Report Date :

30.08.2013

 

IDENTIFICATION DETAILS

 

Name :

MIKUNI CORPORATION

 

 

Registered Office :

Mikuni Bldg., 6-13-11, Soto-Kanda, Chiyoda-Ku, 101-0021

 

 

Country :

Japan

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

01.10.1948

 

 

Legal Form :

Public Parent Company

 

 

Line of Business :

Subject is engaged in Automobile-related Products, Aircraft Component Import &  Sales, Living Device Products segment

 

 

No. of Employees :

5,685

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Good

Payment Behaviour :

No Complaints

Litigation :

Clear

 

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – March 31st 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

Japan

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

 japan ECONOMIC OVERVIEW

 

In the years following World War II, government-industry cooperation, a strong work ethic, mastery of high technology, and a comparatively small defense allocation (1% of GDP) helped Japan develop a technologically advanced economy. Two notable characteristics of the post-war economy were the close interlocking structures of manufacturers, suppliers, and distributors, known as keiretsu, and the guarantee of lifetime employment for a substantial portion of the urban labor force. Both features are now eroding under the dual pressures of global competition and domestic demographic change. Japan's industrial sector is heavily dependent on imported raw materials and fuels. A small agricultural sector is highly subsidized and protected, with crop yields among the highest in the world. While self-sufficient in rice production, Japan imports about 60% of its food on a caloric basis. For three decades, overall real economic growth had been spectacular - a 10% average in the 1960s, a 5% average in the 1970s, and a 4% average in the 1980s. Growth slowed markedly in the 1990s, averaging just 1.7%, largely because of the after effects of inefficient investment and an asset price bubble in the late 1980s that required a protracted period of time for firms to reduce excess debt, capital, and labor. Modest economic growth continued after 2000, but the economy has fallen into recession three times since 2008. A sharp downturn in business investment and global demand for Japan's exports in late 2008 pushed Japan into recession. Government stimulus spending helped the economy recover in late 2009 and 2010, but the economy contracted again in 2011 as the massive 9.0 magnitude earthquake and the ensuing tsunami in March disrupted manufacturing. The economy has largely recovered in the two years since the disaster, but reconstruction in the Tohoku region has been uneven. Newly-elected Prime Minister Shinzo ABE has declared the economy his government's top priority; he has pledged to reconsider his predecessor's plan to permanently close nuclear power plants and is pursuing an economic revitalization agenda of fiscal stimulus and regulatory reform and has said he will press the Bank of Japan to loosen monetary policy. Measured on a purchasing power parity (PPP) basis that adjusts for price differences, Japan in 2012 stood as the fourth-largest economy in the world after second-place China, which surpassed Japan in 2001, and third-place India, which edged out Japan in 2012. The new government will continue a longstanding debate on restructuring the economy and reining in Japan's huge government debt, which exceeds 200% of GDP. Persistent deflation, reliance on exports to drive growth, and an aging and shrinking population are other major long-term challenges for the economy.

 

Source : CIA

 

 


Company name & address

 

MIKUNI CORPORATION

Mikuni Bldg.

6-13-11, Soto-Kanda

Chiyoda-Ku, 101-0021

Japan

Tel:       81-3-38330392

Fax:      81-338364210

Web:    www.mikuni.co.jp

           

 

Synthesis

 

Employees:                  5,685

Company Type:             Public Parent

Corporate Family:          11 Companies

Traded:                         Tokyo Stock Exchange: 7247

Incorporation Date:        01-Oct-1948

Auditor:                                   Nihombashi Corporation           

Financials in:                 USD (Millions)

Fiscal Year End:            31-Mar-2013

Reporting Currency:       Japanese Yen

Annual Sales:               987.6  1

Net Income:                 17.0

Total Assets:                844.3  2

Market Value:               104.7 (16-Aug-2013)

 

Business Description     

 

MIKUNI CORPORATION is a Japan-based manufacturing company that is active in four business segments. The Automobile-related Products segment offers fuel injection-related products, including throttle bodies, discharge pumps and sensors; carburetors, including two wheels carburetors, general-purpose carburetors and carburetor components; accessories, including variable valve timing systems and active pedals; pumps, including oil, water, fuel and electrical vacuum pumps. The Living Device Products segment offers gas burner safety devices and gas proportional control valves. The Aircraft Component Import and Sales segment imports and sells aircraft components, aerospace equipment, components and accessories. The Others segment manufactures and sells heaters, humidifiers, hydraulic lifts, ion oxide water generators, medical and welfare equipment, substrates, lawn mowers and maintenance equipment; sells golf carts, child seats and others; as well as provides real estate management services. For the three months ended 30 June 2013, MIKUNI CORPORATION revenues increased 14% to Y23.03B. Net income applicable to common stockholders increased from Y106M to Y576M. Revenues reflect an increase in demand for the Company's products and services due to favorable market conditions. Net income benefited from NOP Exchange Loss decrease from Y75M (expense) to Y0K, SP Gain-Fixed Asset Sale increase from Y0K to Y57M (income), NOP Other Non-op.


Industry            

Industry           Motor Vehicle Parts Manufacturing

ANZSIC 2006:   231 - Motor Vehicle and Motor Vehicle Part Manufacturing

ISIC Rev 4:        293 - Manufacture of parts and accessories for motor vehicles

NACE Rev 2:     293 - Manufacture of parts and accessories for motor vehicles

NAICS 2012:     336310 - Motor Vehicle Gasoline Engine and Engine Parts Manufacturing

UK SIC 2007:    293 - Manufacture of parts and accessories for motor vehicles

US SIC 1987:    3714 - Motor Vehicle Parts and Accessories

 

 

Key Executives   

 

Name

Title

Hisataka Ikuta

President, Representative Director

Junnosuke Sakura

Managing Director, Managing Executive Officer, Chief Director of Marketing

Hiroshi Ikegami

Manager of Accounting Office

Masaki Ikuta

Chairman of the Board, Representative Director

Toshiro Asai

Managing Director, Managing Executive Officer, Chief Director of Production

 

Significant Developments

             

 

Topic

#*

Most Recent Headline

Date

Negative Earnings Pre-Announcement

1

MIKUNI CORP Amends Consolidated Mid-year and Full-year Outlook for FY 2013

8-Nov-2012

Strategic Combinations

1

MIKUNI CORP to Establish Joint Venture with Eberspacher Climate Control Systems International Beteiligungs-GmbH

13-Feb-2013

Positive Earnings Pre-Announcement

1

MIKUNI CORP Raises Consolidated Full-year Outlook for FY 2013

13-Feb-2013

 

Financial Summary

 

 

As of 30-Jun-2013

Key Ratios

Company

Industry

Current Ratio (MRQ)

0.87

1.97

Quick Ratio (MRQ)

0.56

1.25

Debt to Equity (MRQ)

1.79

0.52

Sales 5 Year Growth

-3.61

-0.73

Net Profit Margin (TTM) %

2.25

5.15

Return on Assets (TTM) %

2.34

7.12

Return on Equity (TTM) %

11.43

22.22

 


Stock Snapshot    

 

 

Traded: Tokyo Stock Exchange: 7247

 

As of 16-Aug-2013

   Financials in: JPY

Recent Price

301.00

 

EPS

37.36

52 Week High

397.00

 

Price/Sales

0.13

52 Week Low

153.00

 

Dividend Rate

5.00

Avg. Volume (mil)

0.06

 

Price/Earnings

5.49

Market Value (mil)

10,248.88

 

Price/Book

0.59

 

 

 

Beta

1.32

 

Price % Change

Rel S&P 500%

4 Week

-7.10%

-1.46%

13 Week

-6.81%

2.20%

52 Week

80.24%

19.74%

Year to Date

69.10%

27.24%

 

 

 

1 - Profit & Loss Item Exchange Rate: USD 1 = JPY 82.97047

2 - Balance Sheet Item Exchange Rate: USD 1 = JPY 94.08855

 

 

Corporate Overview

 

Location

Mikuni Bldg.

6-13-11, Soto-Kanda

Chiyoda-Ku, 101-0021

Japan

Tel:       81-3-38330392

Fax:      81-338364210

Web:    www.mikuni.co.jp

           

Quote Symbol - Exchange

7247 - Tokyo Stock Exchange

Sales JPY(mil):             81,942.0

Assets JPY(mil):           79,436.0

Employees:                  5,685

Fiscal Year End:            31-Mar-2013

Industry:                       Auto and Truck Parts

Incorporation Date:        01-Oct-1948

Company Type:             Public Parent

Quoted Status:              Quoted

President, Representative Director:

Hisataka Ikuta

 

Industry Codes

ANZSIC 2006 Codes:

231       -          Motor Vehicle and Motor Vehicle Part Manufacturing

3734     -          Toy and Sporting Goods Wholesaling

2449     -          Other Domestic Appliance Manufacturing

2451     -          Pump and Compressor Manufacturing

2469     -          Other Specialised Machinery and Equipment Manufacturing

2394     -          Aircraft Manufacturing and Repair Services

6720     -          Real Estate Services

3411     -          Agricultural and Construction Machinery Wholesaling

 

ISIC Rev 4 Codes:

293       -          Manufacture of parts and accessories for motor vehicles

4649     -          Wholesale of other household goods

3030     -          Manufacture of air and spacecraft and related machinery

2512     -          Manufacture of tanks, reservoirs and containers of metal

4653     -          Wholesale of agricultural machinery, equipment and supplies

2819     -          Manufacture of other general-purpose machinery

2750     -          Manufacture of domestic appliances

6820     -          Real estate activities on a fee or contract basis

2813     -          Manufacture of other pumps, compressors, taps and valves

 

NACE Rev 2 Codes:

293       -          Manufacture of parts and accessories for motor vehicles

2751     -          Manufacture of electric domestic appliances

6831     -          Real estate agencies

2521     -          Manufacture of central heating radiators and boilers

4661     -          Wholesale of agricultural machinery, equipment and supplies

2829     -          Manufacture of other general-purpose machinery n.e.c.

4649     -          Wholesale of other household goods

3030     -          Manufacture of air and spacecraft and related machinery

2813     -          Manufacture of other pumps and compressors

 

NAICS 2012 Codes:

336310  -          Motor Vehicle Gasoline Engine and Engine Parts Manufacturing

423820  -          Farm and Garden Machinery and Equipment Merchant Wholesalers

333318  -          Other Commercial and Service Industry Machinery Manufacturing

423910  -          Sporting and Recreational Goods and Supplies Merchant Wholesalers

336412  -          Aircraft Engine and Engine Parts Manufacturing

335210  -          Small Electrical Appliance Manufacturing

333414  -          Heating Equipment (except Warm Air Furnaces) Manufacturing

531210  -          Offices of Real Estate Agents and Brokers

336413  -          Other Aircraft Parts and Auxiliary Equipment Manufacturing

333911  -          Pump and Pumping Equipment Manufacturing

 

US SIC 1987:

3714     -          Motor Vehicle Parts and Accessories

3433     -          Heating Equipment, Except Electric and Warm Air Furnaces

5091     -          Sporting and Recreational Goods and Supplies

3634     -          Electric Housewares and Fans

3724     -          Aircraft Engines and Engine Parts

3561     -          Pumps and Pumping Equipment

6531     -          Real Estate Agents and Managers

3728     -          Aircraft Parts and Auxiliary Equipment, Not Elsewhere Classified

5083     -          Farm and Garden Machinery and Equipment

3589     -          Service Industry Machinery, Not Elsewhere Classified

 

UK SIC 2007:

293       -          Manufacture of parts and accessories for motor vehicles

2751     -          Manufacture of electric domestic appliances

6831     -          Real estate agencies

2521     -          Manufacture of central heating radiators and boilers

4661     -          Wholesale of agricultural machinery, equipment and supplies

2829     -          Manufacture of other general-purpose machinery n.e.c.

46499   -          Wholesale of household goods (other than musical instruments) n.e.c.

3030     -          Manufacture of air and spacecraft and related machinery

28131   -          Manufacture of pumps

 

Business Description

MIKUNI CORPORATION is a Japan-based manufacturing company that is active in four business segments. The Automobile-related Products segment offers fuel injection-related products, including throttle bodies, discharge pumps and sensors; carburetors, including two wheels carburetors, general-purpose carburetors and carburetor components; accessories, including variable valve timing systems and active pedals; pumps, including oil, water, fuel and electrical vacuum pumps. The Living Device Products segment offers gas burner safety devices and gas proportional control valves. The Aircraft Component Import and Sales segment imports and sells aircraft components, aerospace equipment, components and accessories. The Others segment manufactures and sells heaters, humidifiers, hydraulic lifts, ion oxide water generators, medical and welfare equipment, substrates, lawn mowers and maintenance equipment; sells golf carts, child seats and others; as well as provides real estate management services. For the three months ended 30 June 2013, MIKUNI CORPORATION revenues increased 14% to Y23.03B. Net income applicable to common stockholders increased from Y106M to Y576M. Revenues reflect an increase in demand for the Company's products and services due to favorable market conditions. Net income benefited from NOP Exchange Loss decrease from Y75M (expense) to Y0K, SP Gain-Fixed Asset Sale increase from Y0K to Y57M (income), NOP Other Non-op.

 

More Business Descriptions

Manufacture of carburetors and fuel injection products

 

Carburetors, Pumps, Heaters, Lawnmowers & General Industrial Machinery Mfr

 

Automobile and Light Duty Motor Vehicle Manufacturing

 

Financial Data

Financials in:

JPY(mil)

 

Revenue:

81,942.0

Net Income:

1,408.0

Assets:

79,436.0

Long Term Debt:

9,641.0

 

Total Liabilities:

62,237.0

 

Working Capital:

-10.0

 

 

 

Date of Financial Data:

31-Mar-2013

 

1 Year Growth

-0.9%

-12.1%

0.4%

 

Market Data

Quote Symbol:

7247

Exchange:

Tokyo Stock Exchange

Currency:

JPY

Stock Price:

301.0

Stock Price Date:

08-16-2013

52 Week Price Change %:

80.2

Market Value (mil):

10,248,880.0

 

SEDOL:

6592200

ISIN:

JP3882800000

 

Equity and Dept Distribution:

All WAS up to '04 were estimated. FY'05-'07 Q1&3 WAS & O/S were estimated. FY'08 Q3 WAS=O/S. FY'08 2QWAS was estimated to reflect reported EPS. FY'08 Q1 WAS=o/s, reported EPS=Y7.03. FY'09 Q1 reported EPS=Y4.06.

 

 

Shareholders

 

 

Major Shareholders

Aioi Insurance (5.5%)

 

 

 

 

Key Corporate Relationships

Auditor:

Nihombashi Corporation

 

Auditor:

Nihombashi Corporation

 

 

 

 

 

 

 

 

 

 

Corporate Family

Corporate Structure News:

 

MIKUNI CORPORATION

MIKUNI CORPORATION 
Total Corporate Family Members: 11 

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

MIKUNI CORPORATION

Parent

Chiyoda-Ku

Japan

Motor Vehicle Parts Manufacturing

987.6

5,685

Zhejiang Sanguo Precise Electric Machine Co., Ltd.

Subsidiary

Cixi, Zhejiang

China

Metal Products Manufacturing

34.3

1,100

Mikuni (Shanghai) Co., Ltd.

Subsidiary

Shanghai, Shanghai

China

Motor Vehicle Parts Manufacturing

 

950

Mikuni (Chengdu) Machinery Electronics Co., Ltd.

Subsidiary

Chengdu, Sichuan

China

Miscellaneous Transportation Equipment Manufacturing

29.4

600

Mikuni Indonesia, Pt

Subsidiary

Bekasi, West Java

Indonesia

Motor Vehicle Parts Manufacturing

 

550

Mikuni R.K. Corporation

Subsidiary

Inchon, Inchon

Korea, Republic of

Machinery and Equipment Manufacturing

 

45

Mikuni American Corporation

Subsidiary

Northridge, CA

United States

Motor Vehicle Wholesale

38.0

30

Mikuni Mexicana, S.A. De C.V.

Subsidiary

Reynosa, Tamaulipas

Mexico

Motor Vehicle Wholesale

4.1

147

MIKUNI EUROPE GmbH

Subsidiary

Eschborn, Hessen

Germany

Miscellaneous Wholesale

 

10

Mikuni Partec Corporation

Subsidiary

Makinohara, Shizuoka

Japan

Machinery and Equipment Manufacturing

69.0

 

Mbs, K.K.

Subsidiary

Odawara, Kanagawa

Japan

Commercial Real Estate Leasing

19.2

 

 

 

Executive report

 

Board of Directors

 

Name

Title

Function

 

Masaki Ikuta

 

Chairman of the Board, Representative Director

Chairman

 

Biography:

Mr. Masaki Ikuta has been serving as Chairman of the Board and Representative Director in MIKUNI CORPORATION since June 27, 2008. He joined the Company in May 1956. His previous titles include Vice President and President in the Company. He used to serve as Chairman of the Board and Representative Director in a subsidiary.

 

Age: 78

 

Education:

Keio University, Economics 

 

Toshiro Asai

 

Managing Director, Managing Executive Officer, Chief Director of Production

Director/Board Member

 

 

Biography:

Mr. Toshiro Asai was named Managing Director, Managing Executive Officer and Chief Director of Production in MIKUNI CORPORATION effective June 27, 2013. He joined the Company in April 1977. His previous titles include Executive Officer, Kikukawa Plant Manager and Director of Life Tec Business in the Company. He used to serve as Chairman of the Board in a China-based subsidiary.

 

Age: 59

 

Masahiro Hayashida

 

Managing Executive Officer, Chief Director of Development & Purchasing, Director

Director/Board Member

 

 

Biography:

Mr. Masahiro Hayashida has been serving as Managing Executive Officer, Chief Director of Development & Purchasing and Director in MIKUNI CORPORATION since April 1, 2012. He joined the Company in April 1979. His previous titles include Executive Officer, Chief Director of Technology and Chief Director of Development in the Company. He used to serve as Chairman of the Board in a Taiwan-based subsidiary.

 

Age: 59

 

Hisataka Ikuta

 

President, Representative Director

Director/Board Member

 

 

Biography:

Mr. Hisataka Ikuta has been serving as President and Representative Director in MIKUNI CORPORATION since June 27, 2008. He joined the Company in June 2001. His previous titles include Director of 2nd Marketing & Sales in Marketing Main Unit, Director of Life Tec Business, Managing Executive Officer, Senior Managing Executive Officer, Chief Director of Business Planning & Administration, Executive Vice President and Executive Officer in the Company. He used to serve as Chairman of the Board in a China-based subsidiary, and work for Mitsubishi Corporation. He obtained his Bachelor Degree of Commerce from Keio University in March 1986.

 

Age: 50

 

Education:

Keio University, B (Commerce)

 

Koji Kaneda

 

Executive Officer, Chief Director of Business Planning and Administration, Director

Director/Board Member

 

 

Katsuhiro Nakagawa

 

Independent Director

Director/Board Member

 

 

Junnosuke Sakura

 

Managing Director, Managing Executive Officer, Chief Director of Marketing

Director/Board Member

 

 

Biography:

Mr. Junnosuke Sakura has been serving as Managing Director, Managing Executive Officer and Chief Director of Marketing in MIKUNI CORPORATION since April 2012. He joined the Company in April 1976. His previous titles include Director of 1st Marketing & Sales in Main Marketing Unit and Executive Officer in the Company. He used to serve as Chairman of the Board in two subsidiaries.

 

Age: 59

 

Eiichi Sakurai

 

Board Member

Director/Board Member

 

 

Masayuki Takashima

 

Independent Director

Director/Board Member

 

 

Biography:

Mr. Masayuki Takashima has been serving as Independent Director in MIKUNI CORPORATION since June 26, 2009. He is also serving as Independent Director of Mitsubishi Steel Mfg. Co., Ltd. He used to serve as Professor of Teikyo University and work for Mitsubishi Corporation.

 

Age: 73

 

Takeshi Umebayashi

 

Managing Director

Director/Board Member

 

 

Hiroshi Yamanaka

 

Managing Director

Director/Board Member

 

 

 

Executives

 

Name

Title

Function

 

Hisataka Ikuta

 

President, Representative Director

President

 

Biography:

Mr. Hisataka Ikuta has been serving as President and Representative Director in MIKUNI CORPORATION since June 27, 2008. He joined the Company in June 2001. His previous titles include Director of 2nd Marketing & Sales in Marketing Main Unit, Director of Life Tec Business, Managing Executive Officer, Senior Managing Executive Officer, Chief Director of Business Planning & Administration, Executive Vice President and Executive Officer in the Company. He used to serve as Chairman of the Board in a China-based subsidiary, and work for Mitsubishi Corporation. He obtained his Bachelor Degree of Commerce from Keio University in March 1986.

 

Age: 50

 

Education:

Keio University, B (Commerce)

 

Toshiro Asai

 

Managing Director, Managing Executive Officer, Chief Director of Production

Division Head Executive

 

 

Biography:

Mr. Toshiro Asai was named Managing Director, Managing Executive Officer and Chief Director of Production in MIKUNI CORPORATION effective June 27, 2013. He joined the Company in April 1977. His previous titles include Executive Officer, Kikukawa Plant Manager and Director of Life Tec Business in the Company. He used to serve as Chairman of the Board in a China-based subsidiary.

 

Age: 59

 

Satoshi Fujimori

 

Executive Officer, President of Subsidiary

Division Head Executive

 

 

Masahiro Hayashida

 

Managing Executive Officer, Chief Director of Development & Purchasing, Director

Division Head Executive

 

 

Biography:

Mr. Masahiro Hayashida has been serving as Managing Executive Officer, Chief Director of Development & Purchasing and Director in MIKUNI CORPORATION since April 1, 2012. He joined the Company in April 1979. His previous titles include Executive Officer, Chief Director of Technology and Chief Director of Development in the Company. He used to serve as Chairman of the Board in a Taiwan-based subsidiary.

 

Age: 59

 

Koji Kaneda

 

Executive Officer, Chief Director of Business Planning and Administration, Director

Division Head Executive

 

 

Hajime Morita

 

Executive Officer, Director of Internal Control

Division Head Executive

 

 

Tetsuro Muraji

 

Executive Officer, Deputy Chief Director of Development and Purchasing

Division Head Executive

 

 

Sadaro Nihei

 

Managing Executive Officer, General Manager of Subsidiary

Division Head Executive

 

 

Junnosuke Sakura

 

Managing Director, Managing Executive Officer, Chief Director of Marketing

Division Head Executive

 

 

Biography:

Mr. Junnosuke Sakura has been serving as Managing Director, Managing Executive Officer and Chief Director of Marketing in MIKUNI CORPORATION since April 2012. He joined the Company in April 1976. His previous titles include Director of 1st Marketing & Sales in Main Marketing Unit and Executive Officer in the Company. He used to serve as Chairman of the Board in two subsidiaries.

 

Age: 59

 

Nobuo Shibazaki

 

Executive Officer, Deputy Chief Director of Marketing

Division Head Executive

 

 

Toshio Sugii

 

Executive Officer, Chief Director of Quality Assurance

Division Head Executive

 

 

Ichiro Sugiyama

 

Executive Officer, Deputy Chief Director of Production

Division Head Executive

 

 

Hideki Takahashi

 

Executive Officer, President of Subsidiary

Division Head Executive

 

 

Akira Takahashi

 

Executive Officer

Division Head Executive

 

 

Hiromi Wamura

 

Executive Officer, Chief Director of Supervision Production Technology

Division Head Executive

 

 

Age: 62

 

Takeshi Umebayashi

 

Managing Director

Managing Director

 

 

Hiroshi Yamanaka

 

Managing Director

Managing Director

 

 

Hiroshi Ikegami

 

Manager of Accounting Office

Investor Relations Executive

 

 

 

Significant Developments

 

MIKUNI CORP to Establish Joint Venture with Eberspacher Climate Control Systems International Beteiligungs-GmbH Feb 13, 2013

 

MIKUNI CORP announced that MIKUNI CORP and Eberspacher Climate Control Systems International Beteiligungs-GmbH have decided to establish a joint venture, which will be engaged in sales of vehicle air conditioner system and related products, based in Kanagawa, effective April 2013. MIKUNI CORP and Eberspacher Climate Control Systems International Beteiligungs-GmbH will hold a 50% stake in the joint venture respectively.

 

MIKUNI CORP Raises Consolidated Full-year Outlook for FY 2013 Feb 13, 2013

 

MIKUNI CORP announced that it has raised the consolidated full-year outlook for revenue from JPY 81,000 million to JPY 81,300 million, operating profit from JPY 1,800 million to JPY 2,100 million, ordinary profit from JPY 1,000 million to JPY 1,600 million, net profit from JPY 800 million to JPY 1,300 million and earning per share from JPY 23.60 to JPY 38.35 for the fiscal year ending March 31, 2013. The positive outlook is mainly due to reduction of costs and improvement of business performance.

 

MIKUNI CORP Amends Consolidated Mid-year and Full-year Outlook for FY 2013 Nov 08, 2012

 

MIKUNI CORP announced that it has raised its consolidated mid-year outlook for revenue from JPY 40,000 million to JPY 40,100 million, operating profit from JPY 700 million to JPY 790 million and ordinary profit from JPY 400 million to JPY 420 million, but lowered the outlook for net profit from JPY 200 million to JPY 10 million and earning per share from JPY 5.90 to JPY 0.30, for the fiscal year ending March 2013. In addition, the Company has also lowered its consolidated full-year outlook for revenue from JPY 84,000 million to JPY 81,000 million, operating profit from JPY 2,600 million to JPY 1,800 million, ordinary profit from JPY 2,100 million to JPY 1,000 million, net profit from JPY 1,700 million to JPY 800 million and earning per share from JPY 50.15 to JPY 23.60, for the fiscal year ending March 2013. The Company lowered the outlook due to the decreased sales, the record of loss on revaluation of investment securities, the increased tax cost as well as the impact of the higher yen and the sluggish global economic conditions.

 

Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)         

 

 

 

 

 

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Mar-2013

Reclassified Normal 
31-Mar-2013

Updated Normal 
31-Mar-2011

Updated Normal 
31-Mar-2010

Updated Normal 
31-Mar-2009

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate (Period Average)

82.970472

78.961215

85.691434

92.941082

100.484331

Auditor

Nihombashi Corporation

Nihombashi Corporation

Nihombashi Corporation

Nihombashi Corporation

Nihombashi Corporation

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Net Sales

987.6

1,047.4

930.8

702.1

874.8

Revenue

987.6

1,047.4

930.8

702.1

874.8

Total Revenue

987.6

1,047.4

930.8

702.1

874.8

 

 

 

 

 

 

    Cost of Revenue

850.4

901.2

801.0

635.3

781.9

Cost of Revenue, Total

850.4

901.2

801.0

635.3

781.9

Gross Profit

137.2

146.2

129.8

66.8

92.9

 

 

 

 

 

 

    Selling/General/Administrative Expense

74.6

76.7

66.1

58.7

66.6

    Labor & Related Expense

35.3

35.4

32.4

29.1

31.1

Total Selling/General/Administrative Expenses

109.9

112.1

98.5

87.8

97.7

    Amortization of Acquisition Costs

-

-

-

0.0

0.0

Depreciation/Amortization

-

-

-

0.0

0.0

    Restructuring Charge

0.0

0.6

2.7

11.1

0.0

    Impairment-Assets Held for Use

0.0

4.1

0.0

0.7

1.1

    Impairment-Assets Held for Sale

0.0

0.1

1.6

0.0

0.1

    Other Unusual Expense (Income)

-5.1

-7.6

1.6

0.4

-1.0

Unusual Expense (Income)

-5.1

-2.7

5.9

12.2

0.2

    Other Operating Expense

0.0

-

-

-

-

Other Operating Expenses, Total

0.0

-

-

-

-

Total Operating Expense

955.3

1,010.6

905.5

735.3

879.8

 

 

 

 

 

 

Operating Income

32.3

36.8

25.3

-33.1

-5.0

 

 

 

 

 

 

        Interest Expense - Non-Operating

-5.4

-5.4

-5.0

-5.3

-5.4

    Interest Expense, Net Non-Operating

-5.4

-5.4

-5.0

-5.3

-5.4

        Interest Income - Non-Operating

0.3

0.8

0.5

0.4

0.3

        Investment Income - Non-Operating

3.0

-4.0

-4.4

-0.2

-7.6

    Interest/Investment Income - Non-Operating

3.4

-3.1

-4.0

0.2

-7.3

Interest Income (Expense) - Net Non-Operating Total

-2.1

-8.5

-9.0

-5.0

-12.7

Gain (Loss) on Sale of Assets

-0.9

-0.3

1.4

1.5

0.7

    Other Non-Operating Income (Expense)

0.5

0.4

0.1

1.1

2.0

Other, Net

0.5

0.4

0.1

1.1

2.0

Income Before Tax

29.9

28.4

17.9

-35.6

-15.0

 

 

 

 

 

 

Total Income Tax

13.6

3.4

4.9

13.1

5.9

Income After Tax

16.3

25.0

13.0

-48.8

-20.9

 

 

 

 

 

 

    Minority Interest

0.7

-4.7

-2.0

-1.1

-3.8

Net Income Before Extraord Items

17.0

20.3

11.0

-49.9

-24.7

Net Income

17.0

20.3

11.0

-49.9

-24.7

 

 

 

 

 

 

    Miscellaneous Earnings Adjustment

-

0.0

0.0

0.0

0.0

Total Adjustments to Net Income

-

0.0

0.0

0.0

0.0

Income Available to Common Excl Extraord Items

17.0

20.3

11.0

-49.9

-24.7

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

17.0

20.3

11.0

-49.9

-24.7

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

33.9

33.9

33.9

33.9

33.9

Basic EPS Excl Extraord Items

0.50

0.60

0.32

-1.47

-0.73

Basic/Primary EPS Incl Extraord Items

0.50

0.60

0.32

-1.47

-0.73

Dilution Adjustment

-

-

0.0

0.0

0.0

Diluted Net Income

17.0

20.3

11.0

-49.9

-24.7

Diluted Weighted Average Shares

33.9

33.9

33.9

33.9

33.9

Diluted EPS Excl Extraord Items

0.50

0.60

0.32

-1.47

-0.73

Diluted EPS Incl Extraord Items

0.50

0.60

0.32

-1.47

-0.73

Dividends per Share - Common Stock Primary Issue

0.06

0.06

0.06

0.00

0.01

Gross Dividends - Common Stock

2.0

2.1

2.0

0.0

0.3

Interest Expense, Supplemental

5.4

5.4

5.0

5.3

5.4

Depreciation, Supplemental

38.4

46.4

45.1

45.1

40.3

Total Special Items

-3.6

-1.6

5.3

11.6

-0.6

Normalized Income Before Tax

26.3

26.8

23.2

-24.0

-15.5

 

 

 

 

 

 

Effect of Special Items on Income Taxes

-1.9

-0.3

1.2

3.7

-0.2

Inc Tax Ex Impact of Sp Items

11.7

3.1

6.2

16.9

5.7

Normalized Income After Tax

14.6

23.7

17.0

-40.9

-21.2

 

 

 

 

 

 

Normalized Inc. Avail to Com.

15.3

19.0

15.0

-42.1

-25.1

 

 

 

 

 

 

Basic Normalized EPS

0.45

0.56

0.44

-1.24

-0.74

Diluted Normalized EPS

0.45

0.56

0.44

-1.24

-0.74

Amort of Acquisition Costs, Supplemental

0.6

0.8

0.8

0.9

0.0

Research & Development Exp, Supplemental

17.5

16.0

12.0

10.7

13.9

Reported Operating Profit

27.3

34.1

31.3

-20.9

-4.8

Reported Ordinary Profit

25.7

26.0

24.4

-23.5

-13.9

Normalized EBIT

27.3

34.1

31.3

-20.9

-4.8

Normalized EBITDA

66.2

81.4

77.2

25.0

35.5

    Current Tax - Total

11.3

6.3

-

-

-

Current Tax - Total

11.3

6.3

-

-

-

    Deferred Tax - Total

2.3

-2.9

-

-

-

Deferred Tax - Total

2.3

-2.9

-

-

-

Income Tax - Total

13.6

3.4

-

-

-

Interest Cost - Domestic

2.2

2.3

2.2

2.0

1.7

Service Cost - Domestic

5.1

5.2

4.7

4.3

3.7

Prior Service Cost - Domestic

-1.4

-1.5

-1.3

-1.2

-1.1

Expected Return on Assets - Domestic

-1.2

-1.2

-1.1

-0.9

-1.0

Actuarial Gains and Losses - Domestic

1.9

2.0

2.0

1.9

0.9

Other Pension, Net - Domestic

2.4

2.5

2.3

2.1

1.9

Domestic Pension Plan Expense

9.0

9.4

8.6

8.1

6.2

Total Pension Expense

9.0

9.4

8.6

8.1

6.2

Discount Rate - Domestic

1.00%

2.00%

2.00%

2.00%

2.00%

Expected Rate of Return - Domestic

3.00%

3.00%

3.00%

3.00%

3.00%

Total Plan Interest Cost

2.2

2.3

2.2

2.0

1.7

Total Plan Service Cost

5.1

5.2

4.7

4.3

3.7

Total Plan Expected Return

-1.2

-1.2

-1.1

-0.9

-1.0

Total Plan Other Expense

2.4

2.5

2.3

2.1

1.9

 

Annual Balance Sheet

Financials in: USD (mil)

 

 

 

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

UpdateType/Date

Updated Normal 
31-Mar-2013

Updated Normal 
31-Mar-2012

Updated Normal 
31-Mar-2011

Updated Normal 
31-Mar-2010

Updated Normal 
31-Mar-2009

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate

94.088557

82.385362

82.88

93.44

98.77

Auditor

Nihombashi Corporation

Nihombashi Corporation

Nihombashi Corporation

Nihombashi Corporation

Nihombashi Corporation

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash & Equivalents

67.2

91.2

97.2

80.8

68.6

Cash and Short Term Investments

67.2

91.2

97.2

80.8

68.6

        Accounts Receivable - Trade, Gross

178.0

210.5

196.6

171.8

142.4

        Provision for Doubtful Accounts

-0.7

-0.7

-0.8

-1.2

-0.9

    Trade Accounts Receivable - Net

177.3

209.7

195.8

170.7

141.5

Total Receivables, Net

177.3

209.7

195.8

170.7

141.5

    Inventories - Finished Goods

69.2

72.1

73.6

50.7

61.9

    Inventories - Work In Progress

27.4

32.7

40.0

30.0

29.9

    Inventories - Raw Materials

17.8

18.3

15.8

11.6

15.9

Total Inventory

114.5

123.2

129.4

92.4

107.7

    Deferred Income Tax - Current Asset

13.1

11.5

12.4

8.2

9.3

    Other Current Assets

19.4

52.1

19.6

16.0

17.7

Other Current Assets, Total

32.5

63.6

32.0

24.1

27.0

Total Current Assets

391.5

487.7

454.4

368.0

344.8

 

 

 

 

 

 

        Buildings

303.4

336.9

337.5

297.7

278.0

        Land/Improvements

136.4

154.9

156.0

139.2

132.0

        Machinery/Equipment

591.9

632.8

665.7

584.1

547.0

        Construction in Progress

24.7

21.4

16.4

12.7

29.6

    Property/Plant/Equipment - Gross

1,056.4

1,146.1

1,175.5

1,033.7

986.5

    Accumulated Depreciation

-684.3

-755.3

-774.7

-664.2

-611.8

Property/Plant/Equipment - Net

372.1

390.7

400.8

369.5

374.7

Goodwill, Net

0.2

0.8

1.7

2.2

2.6

Intangibles, Net

5.2

5.5

5.4

4.3

8.0

    LT Investment - Affiliate Companies

9.8

10.6

10.8

-

-

    LT Investments - Other

40.2

39.4

38.8

57.3

42.2

Long Term Investments

50.0

50.0

49.6

57.3

42.2

Note Receivable - Long Term

-

0.0

0.0

0.0

0.0

    Deferred Income Tax - Long Term Asset

13.0

19.2

14.8

13.1

22.6

    Other Long Term Assets

12.2

6.0

7.3

7.5

7.4

Other Long Term Assets, Total

25.2

25.2

22.1

20.7

29.9

Total Assets

844.3

960.0

934.0

822.0

802.3

 

 

 

 

 

 

Accounts Payable

121.9

144.3

133.8

101.7

93.7

Accrued Expenses

34.0

42.1

33.5

26.0

24.3

Notes Payable/Short Term Debt

223.7

266.9

258.4

241.0

219.8

Current Portion - Long Term Debt/Capital Leases

47.5

63.3

56.7

42.2

36.4

    Income Taxes Payable

4.4

1.9

1.7

1.3

1.6

    Other Payables

13.7

25.2

13.2

8.6

5.9

    Other Current Liabilities

10.3

7.6

9.4

3.5

14.2

Other Current liabilities, Total

28.4

34.7

24.3

13.4

21.6

Total Current Liabilities

455.6

551.3

506.7

424.3

395.9

 

 

 

 

 

 

    Long Term Debt

94.3

110.8

146.4

145.2

129.2

    Capital Lease Obligations

8.2

4.4

4.3

4.0

3.5

Total Long Term Debt

102.5

115.3

150.7

149.2

132.7

Total Debt

373.7

445.4

465.9

432.5

388.9

 

 

 

 

 

 

    Deferred Income Tax - LT Liability

34.4

35.9

39.8

34.5

32.6

Deferred Income Tax

34.4

35.9

39.8

34.5

32.6

Minority Interest

11.1

23.4

21.9

18.5

16.6

    Pension Benefits - Underfunded

51.5

56.6

54.6

47.4

44.0

    Other Long Term Liabilities

6.4

8.0

8.0

7.4

7.0

Other Liabilities, Total

57.9

64.6

62.6

54.8

51.1

Total Liabilities

661.5

790.5

781.8

681.4

628.9

 

 

 

 

 

 

    Common Stock

23.5

26.9

26.7

23.7

22.4

Common Stock

23.5

26.9

26.7

23.7

22.4

Additional Paid-In Capital

18.1

20.6

20.5

18.2

17.2

Retained Earnings (Accumulated Deficit)

87.8

85.2

67.9

52.4

96.9

Treasury Stock - Common

-0.5

-0.5

-0.5

-0.5

-0.4

Unrealized Gain (Loss)

64.7

69.6

63.4

58.3

51.4

    Translation Adjustment

-10.8

-32.5

-25.3

-11.7

-14.2

    Other Equity

0.0

0.0

-

-

-

    Other Comprehensive Income

0.0

0.0

-0.5

0.2

0.1

Other Equity, Total

-10.8

-32.4

-25.8

-11.5

-14.0

Total Equity

182.8

169.4

152.2

140.6

173.5

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

844.3

960.0

933.9

821.9

802.3

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

33.9

33.9

33.9

33.9

33.9

Total Common Shares Outstanding

33.9

33.9

33.9

33.9

33.9

Treasury Shares - Common Stock Primary Issue

0.2

0.2

0.2

0.1

0.1

Employees

5,685

5,768

5,763

5,676

5,757

Number of Common Shareholders

3,772

3,945

4,053

4,113

4,250

Total Long Term Debt, Supplemental

137.3

169.7

198.2

183.8

163.5

Long Term Debt Maturing within 1 Year

43.0

58.8

51.8

38.5

34.3

Long Term Debt Maturing in Year 2

31.6

47.2

54.5

40.4

29.6

Long Term Debt Maturing in Year 3

20.5

33.3

42.4

41.4

29.2

Long Term Debt Maturing in Year 4

10.0

19.4

28.5

31.4

28.3

Long Term Debt Maturing in Year 5

30.7

7.4

14.7

19.1

20.4

Long Term Debt Maturing in 2-3 Years

52.0

80.5

96.9

81.8

58.8

Long Term Debt Maturing in 4-5 Years

40.7

26.8

43.3

50.4

48.6

Long Term Debt Matur. in Year 6 & Beyond

1.6

3.5

6.3

13.0

21.7

Total Capital Leases, Supplemental

12.7

8.9

9.2

7.7

5.6

Capital Lease Payments Due in Year 1

4.5

4.5

4.9

3.6

2.1

Capital Lease Payments Due in Year 2

3.1

2.8

2.9

2.8

2.1

Capital Lease Payments Due in Year 3

2.3

1.3

1.1

1.1

1.3

Capital Lease Payments Due in Year 4

1.3

0.2

0.2

0.1

0.0

Capital Lease Payments Due in Year 5

1.4

0.1

0.1

0.0

0.0

Capital Lease Payments Due in 2-3 Years

5.5

4.1

4.0

3.9

3.4

Capital Lease Payments Due in 4-5 Years

2.7

0.3

0.2

0.1

0.1

Cap. Lease Pymts. Due in Year 6 & Beyond

0.0

0.0

0.0

0.0

0.0

Pension Obligation - Domestic

108.7

111.3

111.0

101.4

94.2

Plan Assets - Domestic

39.6

39.3

38.3

33.7

27.5

Funded Status - Domestic

-69.2

-72.1

-72.7

-67.7

-66.8

Total Funded Status

-69.2

-72.1

-72.7

-67.7

-66.8

Discount Rate - Domestic

1.00%

2.00%

2.00%

2.00%

2.00%

Expected Rate of Return - Domestic

3.00%

3.00%

3.00%

3.00%

3.00%

Accrued Liabilities - Domestic

-51.5

-56.6

-54.6

-47.4

-44.0

Other Assets, Net - Domestic

17.7

15.5

18.2

20.3

22.7

Net Assets Recognized on Balance Sheet

-33.8

-41.1

-36.4

-27.1

-21.3

Total Plan Obligations

108.7

111.3

111.0

101.4

94.2

Total Plan Assets

39.6

39.3

38.3

33.7

27.5

 

Annual Cash Flows

Financials in: USD (mil)

 

 

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Mar-2013

Updated Normal 
31-Mar-2012

Updated Normal 
31-Mar-2011

Updated Normal 
31-Mar-2010

Updated Normal 
31-Mar-2009

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate (Period Average)

82.970472

78.961215

85.691434

92.941082

100.484331

Auditor

Nihombashi Corporation

Nihombashi Corporation

Nihombashi Corporation

Nihombashi Corporation

Nihombashi Corporation

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Net Income/Starting Line

29.9

28.4

17.9

-35.6

-15.0

    Depreciation

38.4

46.4

45.1

45.1

40.3

Depreciation/Depletion

38.4

46.4

45.1

45.1

40.3

    Amortization of Acquisition Costs

0.6

0.8

0.8

0.9

0.0

Amortization

0.6

0.8

0.8

0.9

0.0

    Unusual Items

-4.7

-1.7

5.8

12.0

2.0

    Equity in Net Earnings (Loss)

-0.3

0.1

0.2

0.3

1.0

    Other Non-Cash Items

12.8

5.2

4.1

5.2

4.1

Non-Cash Items

7.7

3.6

10.2

17.5

7.2

    Accounts Receivable

20.6

-11.8

5.2

-16.7

52.8

    Inventories

0.6

0.1

-24.9

24.8

3.8

    Prepaid Expenses

-

-

-

-

0.5

    Accounts Payable

-18.8

14.4

3.4

8.3

-30.0

    Accrued Expenses

-0.6

-0.5

3.4

-2.7

-2.7

    Other Operating Cash Flow

6.7

-14.5

-4.1

-15.1

2.4

Changes in Working Capital

8.5

-12.4

-17.0

-1.5

26.7

Cash from Operating Activities

85.0

66.9

56.9

26.4

59.2

 

 

 

 

 

 

    Purchase of Fixed Assets

-72.2

-47.0

-32.0

-32.5

-77.4

    Purchase/Acquisition of Intangibles

-0.7

-1.8

-1.3

-3.7

-1.6

Capital Expenditures

-72.9

-48.8

-33.3

-36.2

-79.0

    Sale of Fixed Assets

12.1

9.3

7.2

9.7

12.8

    Sale/Maturity of Investment

0.3

0.9

6.0

1.2

3.2

    Purchase of Investments

-6.3

-1.0

-7.2

-8.7

-15.3

    Sale of Intangible Assets

0.5

-

-

-

-

    Other Investing Cash Flow

-0.7

0.2

0.3

1.2

0.5

Other Investing Cash Flow Items, Total

5.9

9.4

6.3

3.5

1.1

Cash from Investing Activities

-67.0

-39.4

-26.9

-32.8

-77.9

 

 

 

 

 

 

    Other Financing Cash Flow

-5.8

-6.8

-4.7

-4.4

-2.6

Financing Cash Flow Items

-5.8

-6.8

-4.7

-4.4

-2.6

    Cash Dividends Paid - Common

-2.0

-2.2

0.0

-0.4

-3.7

Total Cash Dividends Paid

-2.0

-2.2

0.0

-0.4

-3.7

        Repurchase/Retirement of Common

0.0

0.0

0.0

0.0

0.0

    Common Stock, Net

0.0

0.0

0.0

0.0

0.0

Issuance (Retirement) of Stock, Net

0.0

0.0

0.0

0.0

0.0

        Short Term Debt Issued

20.5

25.4

29.7

37.8

53.4

        Short Term Debt Reduction

-36.7

-17.8

-38.8

-30.3

-77.4

    Short Term Debt, Net

-16.2

7.6

-9.1

7.4

-24.1

        Long Term Debt Issued

43.5

31.7

33.6

49.5

113.9

        Long Term Debt Reduction

-57.6

-62.6

-42.0

-38.5

-33.3

    Long Term Debt, Net

-14.1

-30.9

-8.4

11.0

80.6

Issuance (Retirement) of Debt, Net

-30.3

-23.3

-17.6

18.4

56.6

Cash from Financing Activities

-38.2

-32.3

-22.3

13.7

50.2

 

 

 

 

 

 

Foreign Exchange Effects

5.4

-1.6

-2.4

0.2

-7.5

Net Change in Cash

-14.7

-6.3

5.2

7.5

24.0

 

 

 

 

 

 

Net Cash - Beginning Balance

90.2

101.1

87.9

-

39.0

Net Cash - Ending Balance

75.5

94.8

93.1

-

63.1

Cash Interest Paid

5.4

5.4

5.0

-

5.4

Cash Taxes Paid

7.1

11.3

4.6

-

6.2

 

Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)         

 

 

 

 

 

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Mar-2013

Reclassified Normal 
31-Mar-2013

Updated Normal 
31-Mar-2011

Updated Normal 
31-Mar-2010

Updated Normal 
31-Mar-2009

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate (Period Average)

82.970472

78.961215

85.691434

92.941082

100.484331

Auditor

Nihombashi Corporation

Nihombashi Corporation

Nihombashi Corporation

Nihombashi Corporation

Nihombashi Corporation

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Net Sales

987.6

1,047.4

930.8

702.1

874.8

Total Revenue

987.6

1,047.4

930.8

702.1

874.8

 

 

 

 

 

 

    Rounding adjustment Income Statement

0.0

-

-

-

-

    Cost of Sales

850.4

901.2

801.0

635.3

781.9

    Other Selling/General/Admin. Expense

53.3

49.9

-

-

-

    Allowance for Bonuses

2.7

2.9

2.8

1.8

2.4

    Provision for Doubtful Accounts

0.3

0.1

-

0.0

0.1

    Accrued Retirement Expenses

1.1

1.1

1.0

0.9

0.6

    Salaries & Bonuses

31.5

31.4

28.5

26.4

28.1

    Shipping exp.

21.0

26.8

22.4

15.3

17.5

    Other SGA Expenses

-

-

43.7

43.4

49.0

    Other Unusual Expense (Income)

0.0

0.0

-

-

-

    Special Extra Retirement Payments

0.3

0.0

-

-

-

    Gain on negative goodwill

-5.6

0.0

-

-

-

    Insurance income

0.0

-33.5

-

-

-

    SP Rev. Doubt. Acct.

-

-

-0.1

0.0

-0.2

    SP Governmental Subsidy

-

-

-

0.0

-1.0

    SP Insurance Income

-

-

0.0

-

-

    SP Other Special Gain

0.0

0.0

0.0

-0.1

0.0

    SP Val. Loss-Inv. Sec.

0.0

0.1

1.6

0.0

0.1

    SP Impairment Loss

0.0

4.1

0.0

0.7

1.1

    SP Business structure improment exp.

0.0

0.6

2.7

11.1

0.0

    SP Loss on Disaster

0.0

25.9

0.9

0.0

-

    SP Other Special Loss

0.2

0.0

0.8

0.5

0.2

    NOP Amortization of negative goodwill

-

-

-

0.0

0.0

Total Operating Expense

955.3

1,010.6

905.5

735.3

879.8

 

 

 

 

 

 

    SP Gain-Fixed Asset Sale

0.4

0.2

0.2

0.4

0.0

    Foreign Exchange Gains

1.8

0.0

-

-

-

    Equity In Earnings Of Affiliates

0.3

0.0

-

-

-

    SP Gain-Inv. Sec. Sale

-

-

0.0

0.2

0.0

    SP Loss-Fixed Asset Sale

-1.2

-0.5

-0.7

-0.6

-0.9

    NOP Interest Income

0.3

0.8

0.5

0.4

0.3

    NOP Dividends Income

0.9

1.0

0.7

0.7

0.9

    Gain on reversal of loss on disaster

1.7

-

-

-

-

    Other Non-Operating Income (Expense)

0.0

0.0

-

-

-

    NOP Rent Income

1.8

2.6

2.7

2.5

2.8

    NOP Subsidy Income

-

-

0.0

1.4

0.0

    NOP Income on Sale of Scraps

-

-

2.0

1.7

1.6

    NOP Other Non-op. Income

2.3

2.7

1.9

1.5

3.4

    NOP Interest Expense

-5.4

-5.4

-5.0

-5.3

-5.4

    NOP Loss-Equity Method

0.0

-0.1

-0.2

-0.3

-1.0

    NOP Rental Expenses

-1.3

-1.5

-1.4

-1.0

-0.9

    NOP Acct. Change-Pension

-2.4

-2.5

-2.3

-2.1

-1.9

    NOP Exchange Loss

0.0

-4.8

-4.9

-0.8

-7.5

    NOP Other Non-op.Expense

-1.6

-0.9

-0.8

-1.3

-1.3

Net Income Before Taxes

29.9

28.4

17.9

-35.6

-15.0

 

 

 

 

 

 

Provision for Income Taxes

13.6

3.4

4.9

13.1

5.9

Net Income After Taxes

16.3

25.0

13.0

-48.8

-20.9

 

 

 

 

 

 

    Minority interests in income

0.7

-4.7

-2.0

-1.1

-3.8

Net Income Before Extra. Items

17.0

20.3

11.0

-49.9

-24.7

Net Income

17.0

20.3

11.0

-49.9

-24.7

 

 

 

 

 

 

    Balancing Item

-

0.0

-

-

-

    Earning Adjustment

-

-

0.0

0.0

0.0

Income Available to Com Excl ExtraOrd

17.0

20.3

11.0

-49.9

-24.7

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

17.0

20.3

11.0

-49.9

-24.7

 

 

 

 

 

 

Basic Weighted Average Shares

33.9

33.9

33.9

33.9

33.9

Basic EPS Excluding ExtraOrdinary Items

0.50

0.60

0.32

-1.47

-0.73

Basic EPS Including ExtraOrdinary Items

0.50

0.60

0.32

-1.47

-0.73

Dilution Adjustment

-

-

0.0

0.0

0.0

Diluted Net Income

17.0

20.3

11.0

-49.9

-24.7

Diluted Weighted Average Shares

33.9

33.9

33.9

33.9

33.9

Diluted EPS Excluding ExtraOrd Items

0.50

0.60

0.32

-1.47

-0.73

Diluted EPS Including ExtraOrd Items

0.50

0.60

0.32

-1.47

-0.73

DPS-Ordinary Shares

0.06

0.06

0.06

0.00

0.01

Gross Dividends - Common Stock

2.0

2.1

2.0

0.0

0.3

Normalized Income Before Taxes

26.3

26.8

23.2

-24.0

-15.5

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

11.7

3.1

6.2

16.9

5.7

Normalized Income After Taxes

14.6

23.7

17.0

-40.9

-21.2

 

 

 

 

 

 

Normalized Inc. Avail to Com.

15.3

19.0

15.0

-42.1

-25.1

 

 

 

 

 

 

Basic Normalized EPS

0.45

0.56

0.44

-1.24

-0.74

Diluted Normalized EPS

0.45

0.56

0.44

-1.24

-0.74

Total Research And Development Expense

17.5

16.0

12.0

10.7

13.9

Interest Expense

5.4

5.4

5.0

5.3

5.4

BC - Depreciation of Fixed Assets

38.4

-

-

-

-

Amort of Tangible Assets-Current Portion

-

46.4

-

-

-

Depreciation

-

-

45.1

45.1

40.3

BC - Depreciation of Goodwill

0.6

-

-

-

-

Amortization of Goodwill - footnote

-

0.8

-

-

-

Amort of goodwill

-

-

0.8

0.9

0.0

Amortization of negative goodwill

-

-

-

0.0

0.0

    Income taxes-current

11.3

6.3

-

-

-

Current Tax - Total

11.3

6.3

-

-

-

    Income taxes-deferred

2.3

-2.9

-

-

-

Deferred Tax - Total

2.3

-2.9

-

-

-

Income Tax - Total

13.6

3.4

-

-

-

Reported Operating Profit

27.3

34.1

31.3

-20.9

-4.8

Reported Ordinary Profit

25.7

26.0

24.4

-23.5

-13.9

Service Cost

5.1

5.2

4.7

4.3

3.7

Interest Cost

2.2

2.3

2.2

2.0

1.7

Expected Return on Plan Asset

-1.2

-1.2

-1.1

-0.9

-1.0

Pension Exp. due to Acct. Changes

2.4

2.5

2.3

2.1

1.9

Prior Service Cost

-1.4

-1.5

-1.3

-1.2

-1.1

Actuarial Gains and Losses

1.9

2.0

2.0

1.9

0.9

Domestic Pension Plan Expense

9.0

9.4

8.6

8.1

6.2

Total Pension Expense

9.0

9.4

8.6

8.1

6.2

Discount Rate(MIN)-Retirement Cost(Domes

1.00%

2.00%

-

-

-

Discount Rate

-

-

2.00%

2.00%

2.00%

Expected return on assets(MIN)-Retiremen

3.00%

3.00%

-

-

-

Expected Rate of Return

-

-

3.00%

3.00%

3.00%

 


Annual Balance Sheet

Financials in: USD (mil)

 

 

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

UpdateType/Date

Updated Normal 
31-Mar-2013

Updated Normal 
31-Mar-2012

Updated Normal 
31-Mar-2011

Updated Normal 
31-Mar-2010

Updated Normal 
31-Mar-2009

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate

94.088557

82.385362

82.88

93.44

98.77

Auditor

Nihombashi Corporation

Nihombashi Corporation

Nihombashi Corporation

Nihombashi Corporation

Nihombashi Corporation

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash & Deposit

67.2

91.2

97.2

80.8

68.6

    Notes and accounts receivable-trade

178.0

210.5

196.6

171.8

142.4

    Inventories - merchandise&finished goods

69.2

72.1

73.6

50.7

61.9

    Inventories - work-in-process

27.4

32.7

40.0

30.0

29.9

    Inventories - raw materials&suppliers

17.8

18.3

15.8

11.6

15.9

    Dfd. Tax Assets

13.1

11.5

12.4

8.2

9.3

    Rounding adjustment Assets

0.0

0.0

-

-

-

    Other Current Asset

19.4

52.0

19.6

16.0

17.7

    Allowance for Doubtful Account

-0.7

-0.7

-0.8

-1.2

-0.9

Total Current Assets

391.5

487.7

454.4

368.0

344.8

 

 

 

 

 

 

    Buildings & Structures

303.4

336.9

337.5

297.7

278.0

    Accumulated depreciation

-159.4

-

-

-

-

    Depreciation-Buildings & Structures

-201.5

-223.6

-216.6

-187.3

-170.1

    Property/Plant/Equipment, Total - Net

0.0

0.0

-

-

-

    Machinery, equipment and vehicles

410.3

439.3

460.7

406.7

389.8

    Depreciation- Machinery & Vehicles

-323.4

-357.1

-374.1

-321.2

-304.5

    Tools, furniture and fixtures

181.6

193.5

205.0

177.3

157.1

    Depreciation- Tools & Fixtures

-

-174.6

-184.0

-155.7

-137.2

    Land

136.4

154.9

156.0

139.2

132.0

    Construction-In-progress

24.7

21.4

16.4

12.7

29.6

    Goodwill

0.2

0.8

1.7

2.2

2.6

    Other Total intangible assets

0.0

-

-

-

-

    Other Intangible

5.2

5.5

5.4

4.3

8.0

    Investment Securities - Balancing value

40.2

-

-

-

-

    Other LT Inv.

-

39.4

-

-

-

    Investment Sec.

-

-

38.8

57.3

42.2

    Invt Secs Noncons, Asc, Affd Cos

6.2

6.5

-

-

-

    Invts in Capital Noncons, Ascd, Affd Cos

3.6

4.2

-

-

-

    Equity secs.-nonconsolidated affil.-stk

-

-

6.7

-

-

    Long-term loans receivable

-

0.0

0.0

0.0

0.0

    Deferred tax assets

13.0

19.2

14.8

13.1

22.6

    Other - Balancing value

13.8

-

-

-

-

    Other Long Term Assets

0.0

0.0

-

-

-

    Other Other Long Term Assets(1)

-

7.9

-

-

-

    Other Other Long Term Assets

0.0

0.0

-

-

-

    Other Asset

-

-

9.3

9.7

9.4

    Inv't partnership-nonconsol.affil.-other

-

-

4.1

-

-

    Doubtful Account

-1.6

-1.9

-2.0

-2.2

-2.1

Total Assets

844.3

960.0

934.0

822.0

802.3

 

 

 

 

 

 

    Notes and accounts payable-trade

121.9

144.3

133.8

101.7

93.7

    Short-term loans payable

223.7

266.9

258.4

241.0

219.8

    Current portion of long-term loans payab

43.0

58.8

51.8

38.5

34.3

    Lease Liability

4.5

4.5

4.9

3.6

2.1

    Accounts payable-other

13.7

25.2

13.2

8.6

-

    Other Payable

-

-

-

-

5.9

    Tax Payable

4.4

1.9

1.7

1.3

1.6

    Accrued Expense

22.6

28.5

19.4

16.6

12.9

    Accrued Bonus

11.4

13.7

14.1

9.4

11.5

    Provision for loss on disaster

-

-

0.0

-

-

    Provision for product warranties

5.7

-

-

-

-

    Rounding adjustment Liability

0.1

0.1

-

-

-

    Provision for loss on disaster

0.0

2.4

-

-

-

    Other Curr.Liabs

4.5

5.2

9.4

3.5

14.2

Total Current Liabilities

455.6

551.3

506.7

424.3

395.9

 

 

 

 

 

 

    Long-term loans payable

94.3

110.8

146.4

145.2

129.2

    Lease Liability

8.2

4.4

4.3

4.0

3.5

Total Long Term Debt

102.5

115.3

150.7

149.2

132.7

 

 

 

 

 

 

    Dfd. Tax Liabs.

6.6

4.1

4.1

2.8

2.6

    Reval.-Tax Liabs

27.9

31.8

35.8

31.7

30.0

    Accrued Retirem.

51.5

56.6

54.6

47.4

44.0

    Other Long Term Liabilities

0.0

-

-

-

-

    Rounding adjustment Liability

-

0.0

-

-

-

    Other LT Liabs.

6.4

8.0

8.0

7.4

7.0

    Minority Interest

11.1

23.4

21.9

18.5

16.6

Total Liabilities

661.5

790.5

781.8

681.4

628.9

 

 

 

 

 

 

    Rounding adjustment Equity

0.0

-

-

-

-

    Other Equity

-

0.0

-

-

-

    Common Stock

23.5

26.9

26.7

23.7

22.4

    Total capital surpluses

18.1

20.6

20.5

18.2

17.2

    Total retained earnings

87.8

85.2

67.9

52.4

96.9

    Treasury Stock

-0.5

-0.5

-0.5

-0.5

-0.4

    Valuation difference on available-for-sa

12.5

10.1

9.1

10.1

5.8

    Deferred Hedge

0.0

0.0

-0.5

0.2

0.1

    Unreal.Gain-Land

52.2

59.6

54.3

48.2

45.6

    Translation Adjustment

-10.8

-32.5

-25.3

-11.7

-14.2

Total Equity

182.8

169.4

152.2

140.6

173.5

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

844.3

960.0

933.9

821.9

802.3

 

 

 

 

 

 

    S/O-Ordinary Shares

33.9

33.9

33.9

33.9

33.9

Total Common Shares Outstanding

33.9

33.9

33.9

33.9

33.9

T/S-Ordinary Shares

0.2

0.2

0.2

0.1

0.1

Full-Time Employees

5,685

5,768

5,763

5,676

5,757

Total Number of Shareholders

3,772

3,945

-

-

-

Number of Common Shareholders

-

-

4,053

4,113

4,250

Long Term Debt Maturing Within 1 Year

43.0

58.8

51.8

38.5

34.3

Lns Pble Maturing over a Yr within 2 Yrs

31.6

47.2

-

-

-

Long Term Debt Maturing Within 2 Year

-

-

54.5

40.4

29.6

Lns Pble Maturg over 2 Yrs within 3 Yrs

20.5

33.3

-

-

-

Long Term Debt Maturing Within 3 Year

-

-

42.4

41.4

29.2

Lns Pble Maturg over 3 Yrs within 4 Yrs

10.0

19.4

-

-

-

Long Term Debt Maturing Within 4 Year

-

-

28.5

31.4

28.3

Lns Pble Maturg over 4 Yrs within 5 Yrs

30.7

7.4

-

-

-

Long Term Debt Maturing Within 5 Year

-

-

14.7

19.1

20.4

Other LT Debt

1.6

3.5

-

-

-

Long Term Debt Remaining Maturities

-

-

6.3

13.0

21.7

Total Long Term Debt, Supplemental

137.3

169.7

198.2

183.8

163.5

Capital Lease Payment within 1 year

4.5

4.5

4.9

3.6

2.1

Cap Lease Maturg over a Yr within 2 Yrs

3.1

2.8

-

-

-

Capital Lease Payment within 2 year

-

-

2.9

2.8

2.1

Cap Lease Maturg over 2 Yr within 3 Yrs

2.3

1.3

-

-

-

Capital Lease Payment within 3 year

-

-

1.1

1.1

1.3

Cap Lease Maturg over 3 Yr within 4 Yrs

1.3

0.2

-

-

-

Capital Lease Payment within 4 year

-

-

0.2

0.1

0.0

Cap Lease Maturg over 4 Yr within 5 Yrs

1.4

0.1

-

-

-

Capital Lease Payment within 5 year

-

-

0.1

0.0

0.0

Other Capital Lease

0.0

0.0

-

-

-

Remaining

-

-

0.0

0.0

0.0

Total Capital Leases, Supplemental

12.7

8.9

9.2

7.7

5.6

Pension Obligation

108.7

111.3

111.0

101.4

94.2

Fair Value of Plan Asset

39.6

39.3

38.3

33.7

27.5

Funded Status

-69.2

-72.1

-72.7

-67.7

-66.8

Total Funded Status

-69.2

-72.1

-72.7

-67.7

-66.8

Discount Rate

1.00%

2.00%

2.00%

2.00%

2.00%

Expected Rate of Return

3.00%

3.00%

3.00%

3.00%

3.00%

Expense Unrecog. for Acct. Changes

4.1

7.1

9.4

10.5

11.9

Unrecognized Prior Service Cost

-4.7

-6.8

-8.1

-8.5

-9.2

Unrecognized Actuarial Gains and Losses

18.2

15.1

16.9

18.3

20.0

Accrued Pension Benefit

-51.5

-56.6

-54.6

-47.4

-44.0

Net Assets Recognized on Balance Sheet

-33.8

-41.1

-36.4

-27.1

-21.3

 

Annual Cash Flows

Financials in: USD (mil)

 

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Mar-2013

Updated Normal 
31-Mar-2012

Updated Normal 
31-Mar-2011

Updated Normal 
31-Mar-2010

Updated Normal 
31-Mar-2009

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate (Period Average)

82.970472

78.961215

85.691434

92.941082

100.484331

Auditor

Nihombashi Corporation

Nihombashi Corporation

Nihombashi Corporation

Nihombashi Corporation

Nihombashi Corporation

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Income Before Tax

29.9

28.4

17.9

-35.6

-15.0

    Depreciation

38.4

46.4

45.1

45.1

40.3

    Amortization of Negative Goodwill

-

-

-

0.0

0.0

    Amortization of goodwill

0.6

0.8

0.8

0.9

0.0

    Increase (decrease) in provision for pro

6.5

-

-

-

-

    Insurance Income

-

-

0.0

-

-

    Sale and retire of fixed assets

0.8

-

-

-

-

    Gain on bargain purchase

-5.6

-

-

-

-

    Loss (gain) on sales of noncurrent asset

-

-0.1

-

-

-

    Insurance income

0.0

-33.5

-

-

-

    Impairment Loss

0.0

4.1

0.0

0.7

1.1

    Equity in (earnings) losses of affiliate

-0.3

0.1

0.2

0.3

1.0

    Increase (decrease) in provision for ret

2.1

1.8

1.1

0.8

-0.1

    Director Bnft. Allow

-

-

-

-

0.0

    Increase (decrease) in provision for bon

-0.6

-0.5

3.4

-2.7

-2.7

    Increase (decrease) in allowance for dou

-0.1

-0.1

-0.8

0.2

0.0

    Interest&Dividend Income

-1.2

-1.9

-1.2

-1.1

-1.2

    Interest Expense

5.4

5.4

5.0

5.3

5.4

    Gain-Fixed Asset Sold

-

-

-0.1

-0.3

0.0

    Fixed Asset Retirement

-

0.5

0.6

0.5

0.9

    Gain on reversal of loss on disaster

-1.7

-

-

-

-

    Increase (decrease) in cash and cash equ

-

0.0

-

-

-

    Other Operating Cash Flow

0.0

0.1

-

-

-

    Payments for loss on disaster(1)

-2.7

-5.5

-

-

-

    Proceeds from insurance income(1)

27.5

4.0

-

-

-

    Business structure improvement expenses

0.0

0.6

2.7

11.1

0.0

    Loss on disaster

0.0

26.6

0.9

0.0

-

    Loss (gain) on valuation of investment s

0.0

0.1

1.6

0.0

0.1

    Decrease (increase) in notes and account

17.3

-15.4

3.0

-19.3

51.5

    Decrease (increase) in accounts receivab

3.3

3.6

2.2

2.6

1.3

    Decrease (increase) in inventories

0.6

0.1

-24.9

24.8

3.8

    Increase (decrease) in accounts payable-

-6.5

-

-

-

-

    Increase (decrease) in notes and account

-12.3

12.7

1.9

10.2

-31.7

    Advances Paid

-

-

-

-

0.5

    Increase (decrease) in accounts payable-

-

1.7

1.5

-1.9

1.7

    Other, net

-5.3

2.2

3.4

-6.1

12.4

    Interest & Dividend

1.4

1.6

2.1

1.0

1.6

    Interest Paid

-5.4

-5.4

-5.0

-5.2

-5.4

    Proceeds from insurance income

-

-

0.0

-

-

    Business structure improvement expenses

0.0

-0.1

0.0

-1.3

0.0

    Payments for loss on disaster

-

-

0.0

-

-

    Taxes Paid

-7.1

-11.3

-4.6

-3.5

-6.2

    Adjustment

-

-

-

0.0

-

Cash from Operating Activities

85.0

66.9

56.9

26.4

59.2

 

 

 

 

 

 

    Proceeds from sales of intangible assets

0.5

-

-

-

-

    Time Deposit Made

-0.7

-0.3

-0.9

-1.5

-5.7

    Proceeds From Sales Of Investment Securi

-

0.0

-

-

-

    Time Deposit Collected

0.3

0.9

6.0

0.8

1.3

    Purchase of property, plant and equipmen

-72.2

-47.0

-32.0

-32.5

-77.4

    Proceeds from sales of property, plant a

12.1

9.3

7.2

9.7

12.8

    Purch.-Invest. Sec.

-0.1

-0.1

-1.6

-0.1

-0.1

    Sale-Invest. Sec.

-

-

0.0

0.0

0.1

    Purch-Equity of Subsidiaries

-5.3

0.0

-2.2

-6.5

-9.0

    Sale-Equity of Sub.

-

-

0.0

0.4

1.7

    Closely-held investments made

-

0.0

-2.2

0.0

0.0

    Purch.-Intangibles

-0.7

-1.8

-1.3

-3.7

-1.6

    Rounding adjustment Cash flow

0.0

0.0

-

-

-

    Loans Extended

-0.2

-0.6

-0.3

-0.7

-0.5

    Loans Recovered

0.2

0.5

0.6

0.5

0.5

    Other, net

-0.9

-0.3

-0.3

0.8

0.0

Cash from Investing Activities

-67.0

-39.4

-26.9

-32.8

-77.9

 

 

 

 

 

 

    Increase in short-term loans payable

20.5

25.4

29.7

37.8

53.4

    Decrease in short-term loans payable

-36.7

-17.8

-38.8

-30.3

-77.4

    Proceeds from long-term loans payable

43.5

31.7

33.6

49.5

113.9

    Repayment of long-term loans payable

-57.6

-62.6

-42.0

-38.5

-33.3

    Purch.-Treasury Stock

0.0

0.0

0.0

0.0

0.0

    Dividend Paid

-2.0

-2.2

0.0

-0.4

-3.7

    Rounding adjustment Cash flow

0.0

0.0

-

-

-

    Div. Paid Minority

-0.2

-1.2

-0.2

-1.5

-1.6

    Other, net

-5.6

-5.6

-4.5

-2.9

-1.0

Cash from Financing Activities

-38.2

-32.3

-22.3

13.7

50.2

 

 

 

 

 

 

Foreign Exchange Effects

5.4

-1.6

-2.4

0.2

-7.5

Net Change in Cash

-14.7

-6.3

5.2

7.5

24.0

 

 

 

 

 

 

Net Cash - Beginning Balance

90.2

101.1

87.9

-

39.0

Net Cash - Ending Balance

75.5

94.8

93.1

-

63.1

    Cash Interest Paid

5.4

5.4

5.0

-

5.4

    Cash Taxes Paid

7.1

11.3

4.6

-

6.2

 

 

Financial Health

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)         

Key Indicators USD (mil)

 

Quarter
Ending
30-Jun-2013

Quarter
Ending
Yr Ago

Annual
Year End
31-Mar-2013

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue1 

233.6

13.95%

987.6

-0.92%

7.89%

-3.61%

Operating Income1 

8.4

39.13%

32.3

-7.64%

-

7.40%

Income Available to Common Excl Extraord Items1 

5.8

443.40%

17.0

-12.11%

-

-

Basic EPS Excl Extraord Items1 

0.17

443.47%

0.50

-12.10%

-

-

Capital Expenditures2 

72.9

-

72.9

56.93%

21.55%

1.12%

Cash from Operating Activities2 

85.0

-

85.0

33.47%

42.27%

23.80%

Free Cash Flow 

10.7

-

10.7

-29.68%

-

-

Total Assets3 

839.7

2.86%

844.3

0.44%

1.13%

-1.31%

Total Liabilities3 

649.2

-3.48%

661.5

-4.44%

-0.76%

0.13%

Total Long Term Debt3 

86.2

2.95%

102.5

1.53%

-11.57%

11.97%

Employees3 

-

-

5685

-1.44%

0.05%

0.95%

Total Common Shares Outstanding3 

33.9

-0.02%

33.9

-0.02%

-0.02%

-0.03%

1-ExchangeRate: JPY to USD Average for Period

98.564314

 

82.970472

 

 

 

2-ExchangeRate: JPY to USD Average for Period

82.970472

 

82.970472

 

 

 

3-ExchangeRate: JPY to USD Period End Date

98.239969

 

94.088557

 

 

 

Key Ratios

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

Profitability

Gross Margin 

13.89%

13.96%

13.94%

9.51%

10.62%

Operating Margin 

3.28%

3.51%

2.72%

-4.72%

-0.57%

Pretax Margin 

3.03%

2.71%

1.92%

-5.08%

-1.71%

Net Profit Margin 

1.72%

1.94%

1.18%

-7.11%

-2.82%

Financial Strength

Current Ratio 

0.86

0.88

0.90

0.87

0.87

Long Term Debt/Equity 

0.56

0.68

0.99

1.06

0.76

Total Debt/Equity 

2.04

2.63

3.06

3.08

2.24

Management Effectiveness

Return on Assets 

1.70%

2.52%

1.44%

-5.81%

-2.56%

Return on Equity 

9.04%

12.06%

7.29%

-30.68%

-12.37%

Efficiency

Receivables Turnover 

4.83

4.94

4.96

4.36

5.13

Inventory Turnover 

6.74

6.82

7.09

6.13

7.00

Asset Turnover 

1.03

1.06

1.03

0.84

1.07

Market Valuation USD (mil)

P/E (TTM) 

5.43

.

Enterprise Value2 

410.9

Price/Sales (TTM) 

0.12

.

Enterprise Value/Revenue (TTM) 

0.48

Price/Book (MRQ) 

0.54

.

Enterprise Value/EBITDA (TTM) 

8.28

Market Cap as of 16-Aug-20131 

104.7

.

 

 

1-ExchangeRate: JPY to USD on 16-Aug-2013

97.842503

 

 

 

2-ExchangeRate: JPY to USD on 30-Jun-2013

98.239969

 

 

 

 

Annual Ratios

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)         

 

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

Financial Strength

Current Ratio 

0.86

0.88

0.90

0.87

0.87

Quick/Acid Test Ratio 

0.54

0.55

0.58

0.59

0.53

Working Capital1 

-64.1

-63.7

-52.3

-56.4

-51.1

Long Term Debt/Equity 

0.56

0.68

0.99

1.06

0.76

Total Debt/Equity 

2.04

2.63

3.06

3.08

2.24

Long Term Debt/Total Capital 

0.18

0.19

0.24

0.26

0.24

Total Debt/Total Capital 

0.67

0.72

0.75

0.75

0.69

Payout Ratio 

12.04%

10.58%

18.05%

0.00%

-1.37%

Effective Tax Rate 

45.61%

12.05%

27.55%

-

-

Total Capital1 

556.5

614.9

618.1

573.0

562.4

 

 

 

 

 

 

Efficiency

Asset Turnover 

1.03

1.06

1.03

0.84

1.07

Inventory Turnover 

6.74

6.82

7.09

6.13

7.00

Days In Inventory 

54.12

53.54

51.48

59.56

52.14

Receivables Turnover 

4.83

4.94

4.96

4.36

5.13

Days Receivables Outstanding 

75.65

73.94

73.63

83.70

71.18

Revenue/Employee2 

153,193

174,041

166,993

123,040

154,589

Operating Income/Employee2 

5,018

6,115

4,545

-5,805

-888

EBITDA/Employee2 

10,969

13,832

12,641

2,097

6,236

 

 

 

 

 

 

Profitability

Gross Margin 

13.89%

13.96%

13.94%

9.51%

10.62%

Operating Margin 

3.28%

3.51%

2.72%

-4.72%

-0.57%

EBITDA Margin 

7.16%

7.95%

7.57%

1.70%

4.03%

EBIT Margin 

3.28%

3.51%

2.72%

-4.72%

-0.57%

Pretax Margin 

3.03%

2.71%

1.92%

-5.08%

-1.71%

Net Profit Margin 

1.72%

1.94%

1.18%

-7.11%

-2.82%

COGS/Revenue 

86.11%

86.04%

86.06%

90.49%

89.38%

SG&A Expense/Revenue 

11.13%

10.70%

10.58%

12.50%

11.17%

 

 

 

 

 

 

Management Effectiveness

Return on Assets 

1.70%

2.52%

1.44%

-5.81%

-2.56%

Return on Equity 

9.04%

12.06%

7.29%

-30.68%

-12.37%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 

0.32

0.51

0.72

-0.29

-0.59

Operating Cash Flow/Share 2 

2.21

1.89

1.74

0.77

1.78

1-ExchangeRate: JPY to USD Period End Date

94.088557

82.385362

82.88

93.44

98.77

2-ExchangeRate: JPY to USD Average for Period

94.088557

82.385362

82.88

93.44

98.77

 

Current Market Multiples

Market Cap/Earnings (TTM) 

5.46

Market Cap/Equity (MRQ) 

0.55

Market Cap/Revenue (TTM) 

0.12

Market Cap/EBIT (TTM) 

4.15

Market Cap/EBITDA (TTM) 

2.10

Enterprise Value/Earnings (TTM) 

21.50

Enterprise Value/Equity (MRQ) 

2.16

Enterprise Value/Revenue (TTM) 

0.48

Enterprise Value/EBIT (TTM) 

16.36

Enterprise Value/EBITDA (TTM) 

8.28

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.67.71

UK Pound

1

Rs.105.14

Euro

1

Rs.90.03

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

----

NB

New Business

----

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.