MIRA INFORM REPORT

 

 

Report Date :

05.10.2013

 

IDENTIFICATION DETAILS

 

Name :

DREAM INCUBATOR INC.         

 

 

Registered Office :

4F Tokyo Club Bldg., 3-2-6, Kasumigaseki Chiyoda-Ku, 100-0013

 

 

Country :

Japan

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

20.04.2000

 

 

Legal Form :

Public Parent

 

 

Line of Business :

Subject is engaged in the consulting and investment businesses. The Company mainly operates in three business segments.

 

 

No. of Employees :

234

 

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 :

Satisfactory

 

 

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 and address

 

DREAM INCUBATOR INC.                     

 

4F Tokyo Club Bldg., 3-2-6, Kasumigaseki

Chiyoda-Ku, 100-0013

Japan

 

 

Tel:

81-3-55323200

Fax:

81-3-55323201

 

www.dreamincubator.co.jp

 

Employees:

234

Company Type:

Public Parent

Corporate Family:

2 Companies

Traded:

Tokyo Stock Exchange:

4310

Incorporation Date:

20-Apr-2000

Auditor:

Ernst & Young ShinNihon LLC

Financials in:

USD (In Millions)

Fiscal Year End:

31-Mar-2013

Reporting Currency:

Japanese Yen

Annual Sales:

92.7  1

Net Income:

8.1

Total Assets:

128.1  2

Market Value:

168.3

 

(13-Sep-2013)

                                         

 

Business Description

 

 

Dream Incubator Inc. is a Japan-based company mainly engaged in the consulting and investment businesses. The Company mainly operates in three business segments. The Consulting segment provides management consulting services for large-scale enterprises and venture businesses. This segment also provides industrial policy-making support for the government, and other policy-making support for large-scale enterprises. The Insurance segment provides medical insurance services for pets. The Business Investment segment is engaged in the investment in venture capital securities, as well as the asset management business. The Company is also engaged in the operation of reverse supply chain, the investments in intellectual properties, as well as software development through its subsidiaries. For the three months ended 30 June 2013, Dream Incubator Inc. revenues increased 12% to Y1.89B. Net income applicable to common stockholders increased 8% to Y86M. Revenues reflect Insurance Business segment increase of 23% to Y1.19B, Other segment increase of 18% to Y187M, Investment Sales segment increase of 14% to Y32M. Net income was partially offset by Eliminations and Corporate segment loss totaling Y117M vs. income of Y0K.

 

 

Industry

 

 

Industry

Consulting Services

ANZSIC 2006:

696 - Management and Related Consulting Services

ISIC Rev 4:

7020 - Management consultancy activities

NACE Rev 2:

7022 - Business and other management consultancy activities

NAICS 2012:

541611 - Administrative Management and General Management Consulting Services

UK SIC 2007:

70229 - Management consultancy activities (other than financial management)

US SIC 1987:

8742 - Management Consulting Services

 

 

Key Executives

 

Name

Title

Takayoshi Yamakawa

President, Executive President, Chairman of Subsidiary, Representative Director

Tetsuro Harada

Executive Officer

Kohei Hashizume

Auditor

Koichi Hori

Chairman of the Board, Representative Director

Koji Aiba

Non-Executive Independent Director

 

 

Significant Developments

 

Topic

#*

Most Recent Headline

Date

Dividends

1

Dream Incubator Inc to Issue Year-end Dividend for FY 2013

13-May-2013

 

* number of significant developments within the last 12 months

 

 

News

 

Title

Date

Dream Incubator 1Q Grp Net Pft Y86.00M Vs Y80.00M Pft Yr Earlier
Nikkei English News (64 Words)

29-Jul-2013

FACE, the fashion dream incubator
Tuoitrenews.vn (1002 Words)

22-Jun-2013

Dream Incubator Inc to Issue Year-end Dividend for FY 2013
Reuters UK (61 Words)

13-May-2013

Dream Incubator FY Grp Net Pft Y671.00M Vs Y833.00M Pft Yr Earlier
Nikkei English News (85 Words)

13-May-2013

Japan hedge funds rise again as Abenomics powers record profits
Reuters (837 Words)

15-Apr-2013

Japan Hedge Funds Rise Again as Abenomics Powers Record Profits
Daily News (White Plains, NY) (842 Words)

15-Apr-2013

 

 

Financial Summary

 

As of 30-Jun-2013

Key Ratios

Company

Industry

Current Ratio (MRQ)

3.68

0.56

Quick Ratio (MRQ)

3.65

0.45

Debt to Equity (MRQ)

0.0018

1.01

Sales 5 Year Growth

31.64

91.29

Net Profit Margin (TTM) %

10.13

10.30

Return on Assets (TTM) %

7.01

-18.68

Return on Equity (TTM) %

8.09

14.57

 

 

Stock Snapshot

 

Traded: Tokyo Stock Exchange: 4310

 

As of 13-Sep-2013

   Financials in: JPY

Recent Price

172,600.00

 

EPS

8,056.99

52 Week High

213,000.00

 

Price/Sales

2.17

52 Week Low

62,100.00

 

Dividend Rate

2,100.00

Avg. Volume (mil)

0.0005

 

Price/Earnings

20.14

Market Value (mil)

16,690.77

 

Price/Book

1.89

 

 

 

Beta

1.50

 

Price % Change

Rel S&P 500%

4 Week

20.61%

16.27%

13 Week

25.80%

12.13%

52 Week

168.01%

68.28%

Year to Date

81.88%

31.93%

 

 

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
4F
Tokyo Club Bldg., 3-2-6, Kasumigaseki
Chiyoda-Ku, 100-0013
Japan

 

Tel:

81-3-55323200

Fax:

81-3-55323201

 

www.dreamincubator.co.jp

Quote Symbol - Exchange

4310 - Tokyo Stock Exchange

Sales JPY(mil):

7,693.0

Assets JPY(mil):

12,056.0

Employees:

234

Fiscal Year End:

31-Mar-2013

 

Industry:

Business Services

Incorporation Date:

20-Apr-2000

Company Type:

Public Parent

Quoted Status:

Quoted

 

President, Executive President, Chairman of Subsidiary, Representative Director:

Takayoshi Yamakawa

 

 

Industry Codes

 

ANZSIC 2006 Codes:

696

-

Management and Related Consulting Services

6240

-

Financial Asset Investing

6321

-

Health Insurance

 

ISIC Rev 4 Codes:

7020

-

Management consultancy activities

6499

-

Other financial service activities, except insurance and pension funding activities, n.e.c.

6512

-

Non-life insurance

 

NACE Rev 2 Codes:

7022

-

Business and other management consultancy activities

6512

-

Non-life insurance

6499

-

Other financial service activities, except insurance and pension funding, n.e.c.

 

NAICS 2012 Codes:

541611

-

Administrative Management and General Management Consulting Services

523910

-

Miscellaneous Intermediation

524114

-

Direct Health and Medical Insurance Carriers

 

US SIC 1987:

8742

-

Management Consulting Services

6321

-

Accident and Health Insurance

6799

-

Investors, Not Elsewhere Classified

 

UK SIC 2007:

70229

-

Management consultancy activities (other than financial management)

6512

-

Non-life insurance

6499

-

Other financial service activities, except insurance and pension funding, n.e.c.

 

 

Business Description

 

Dream Incubator Inc. is a Japan-based company mainly engaged in the consulting and investment businesses. The Company mainly operates in three business segments. The Consulting segment provides management consulting services for large-scale enterprises and venture businesses. This segment also provides industrial policy-making support for the government, and other policy-making support for large-scale enterprises. The Insurance segment provides medical insurance services for pets. The Business Investment segment is engaged in the investment in venture capital securities, as well as the asset management business. The Company is also engaged in the operation of reverse supply chain, the investments in intellectual properties, as well as software development through its subsidiaries. For the three months ended 30 June 2013, Dream Incubator Inc. revenues increased 12% to Y1.89B. Net income applicable to common stockholders increased 8% to Y86M. Revenues reflect Insurance Business segment increase of 23% to Y1.19B, Other segment increase of 18% to Y187M, Investment Sales segment increase of 14% to Y32M. Net income was partially offset by Eliminations and Corporate segment loss totaling Y117M vs. income of Y0K.

 

 

More Business Descriptions

Provision of consultancy services including business evaluation, strategy formulation and performance support; investment in companies with future potential through acquisition of the securities

Investment, Incubation & Consulting Services

Resources-Diversified Company

 

 

Financial Data

 

Financials in:

JPY(mil)

 

Revenue:

7,693.0

Net Income:

671.0

Assets:

12,056.0

Long Term Debt:

13.0

 

Total Liabilities:

3,261.0

 

Working Capital:

3.2

 

 

 

Date of Financial Data:

31-Mar-2013

 

1 Year Growth

17.9%

-19.4%

14.3%

 

Market Data

 

Quote Symbol:

4310

Exchange:

Tokyo Stock Exchange

Currency:

JPY

Stock Price:

172,600.0

Stock Price Date:

09-13-2013

52 Week Price Change %:

168.0

Market Value (mil):

16,690,770.0

 

SEDOL:

6396888

ISIN:

JP3639420003

 

Equity and Dept Distribution:

FY'07 WAS used as o/s. FY'02 WAS & O/S were estimated. FY'08 AR Reported EPS=-15317.5. The company reported consolidated financials from 03/31/2008.

 

 

Shareholders

 

Major Shareholders

Koichi Hori (18.1%); Noboru Kotani (6.3%); Takeshi Inoue (5.5%)

 

 

 

Key Corporate Relationships

 

Auditor:

Ernst & Young ShinNihon LLC

 

Auditor:

Ernst & Young ShinNihon LLC

 

 

Corporate Family      

 

Corporate Structure News:

 

Total Corporate Family Members: 2

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

Source

Dream Incubator Inc.

Parent

Chiyoda-Ku

Japan

Consulting Services

92.7

234

RT

Ipet Insurance Co.,Ltd.

Subsidiary

Minato-Ku, Tokyo

Japan

Property and Causality Insurance

54.3

 

D&B

 

 

 

Executives Report

 

Board of Directors

 

Name

Title

Function

Koichi Hori

 

Chairman of the Board, Representative Director

Chairman

Biography:

Mr. Koichi Hori has been serving as Chairman of the Board and Representative Director of Dream Incubator Inc. since June 2006. He is also serving as Chairman of the Board in Agriculture, forestry and fisheries Fund corporation for Innovation, Value-chain and Expansion Japan. He previously served as President of the Company. Mr. Hori previously worked for YOMIURI SHIMBUN, Mitsubishi Corporation and Boston Consulting Group. He obtained his Master's degree in Business Administration from Harvard Business School in June 1980.

Age: 68

Education:

Harvard Business School, M (Business Administration)

Koji Aiba

 

Non-Executive Independent Director

Director/Board Member

 

 

Biography:

Mr. Koji Aiba has been serving as Non-Executive Independent Director of Dream Incubator Inc. since June 2011. He is also a Professor of Waseda University. He used to work for a bank that is under the new name of Sumitomo Mitsui Banking Corporation, Boston Consulting Group and Osaka International University. He obtained his Master's degree from Harvard Business School in June 1982.

Age: 59

Education:

Harvard Business School, M

Soichiro Tahara

 

Non-Executive Independent Director

Director/Board Member

Reuters 

 

Biography:

Mr. Soichiro Tahara has been serving as Non-Executive Independent Director of Dream Incubator Inc. since June 2003. He previously worked for TV TOKYO Corporation and Waseda University.

Age: 79

Takayoshi Yamakawa

 

President, Executive President, Chairman of Subsidiary, Representative Director

Director/Board Member

 

 

Biography:

Mr. Takayoshi Yamakawa has been serving as President, Executive President and Representative Director of Dream Incubator Inc., as well as Chairman of the Board and Representative Director in a subsidiary since April 2013. He joined the Company in May 2000 and previously served as Vice President and Director of the Company. Mr. Yamakawa previously worked for Boston Consulting Group and a company which later became Hewlett - Packard Japan, Ltd.

Age: 47

 

 Executives

 

Name

Title

Function

Takayoshi Yamakawa

 

President, Executive President, Chairman of Subsidiary, Representative Director

President

Biography:

Mr. Takayoshi Yamakawa has been serving as President, Executive President and Representative Director of Dream Incubator Inc., as well as Chairman of the Board and Representative Director in a subsidiary since April 2013. He joined the Company in May 2000 and previously served as Vice President and Director of the Company. Mr. Yamakawa previously worked for Boston Consulting Group and a company which later became Hewlett - Packard Japan, Ltd.

Age: 47

Tetsuro Harada

 

Executive Officer

Division Head Executive

 

 

Biography:

Mr. Tetsuro Harada has been serving as Executive Officer of Dream Incubator Inc. since June 2006. He joined the Company in October 2000. He previously served as Project Manager of the Company. Mr. Harada previously worked for Nippon Life Insurance Company. He obtained his Master's degree of Business Administration from University of California, Berkeley in May 1996.

Age: 47

Education:

University of California, Berkeley, M (Business Administration)

Kyohei Hosono

 

Executive Officer

Division Head Executive

 

 

 

Biography:

Mr. Kyohei Hosono has been serving as Executive Officer of Dream Incubator Inc. since October 2012. He joined the Company in October 2005. He previously served as Project Manager of the Company. He previously worked for the Japan Bank for International Cooperation. He obtained a Master's Degree from the University of Michigan (U.S.) School of Public Policy (MPA) in August 1998.

Age: 40

Education:

University of Michigan, M

Masahito Ishikawa

 

Executive Officer

Division Head Executive

 

 

Biography:

Mr. Masahito Ishikawa has been serving as Executive Officer of Dream Incubator Inc. since October 2012. He joined the Company in October 2004. He previously served as Project Manager of the Company. He previously worked for Sumitomo Corporation.

Age: 39

Katsuhide Iwahori

 

Executive Officer

Division Head Executive

 

 

Biography:

Mr. Katsuhide Iwahori has been serving as Executive Officer of Dream Incubator Inc. since October 2010. He joined the Company in November 2003 and used to serve as Project Manager in the Company. He previously worked for a company that is under the new name of Accenture.

Age: 41

Takayuki Miyake

 

Executive Officer

Division Head Executive

Reuters 

 

Biography:

Mr. Takayuki Miyake has been serving as Executive Officer in Dream Incubator Inc. since October 2009. He joined the Company in June 2004 and previously served as Project Manager in the Company. He used to work for Ministry of Economy, Trade and Industry and a Japan-based company.

Age: 43

Takamitsu Miyaso

 

Executive Officer

Division Head Executive

 

 

Biography:

Mr. Takamitsu Miyaso has been serving as Executive Officer of Dream Incubator Inc. since April 2011. He joined the Company in August 2002 and previously served as Project Manager in the Company. He used to work for Sharp Corporation and COMTEC Inc.

Age: 38

Hidetaka Murata

 

Executive Officer

Division Head Executive

 

 

Biography:

Mr. Hidetaka Murata has been serving as Executive Officer of Dream Incubator Inc. since October 2012. He joined the Company in April 2002. He previously served as Project Manager of the Company. He previously worked for Bank of Tokyo (now The Bank of Tokyo-Mitsubishi UFJ, Ltd), Tokyo Mitsubishi Securities (now Mitsubishi UFJ Securities), and Morgan Stanley Securities. He obtained a Master of Business Administration from Massachusetts Institute of Technology (MIT) in June 1999.

Age: 44

Education:

Massachusetts Institute of Technology, MBA

Kazuyoshi Nishitani

 

Executive Officer

Division Head Executive

 

 

Biography:

Mr. Kazuyoshi Nishitani has been serving as Executive Officer of Dream Incubator Inc. since June 2006. He joined the Company in September 2001. He previously served as Project Manager of the Company. Mr. Nishitani previously worked for Yamaichi Securities Company, Limited and a company which later became Zacatii Consulting, Inc.

Age: 48

Kazutoshi Numata

 

Executive Officer

Division Head Executive

 

 

Biography:

Mr. Kazutoshi Numata has been serving as Executive Officer of Dream Incubator Inc. since June 2013. He joined the Company in April 2005. He previously served as Project Manager of the Company. He previously worked for Nomura Research Institute, Ltd.

Age: 39

Takashi Shimazaki

 

Executive Officer

Division Head Executive

 

 

Biography:

Mr. Takashi Shimazaki has been serving as Executive Officer of Dream Incubator Inc. since April 2011. He joined the Company in March 2006 and previously served as Project Manager in the Company. He used to work for Information Services International-Dentsu, Ltd.

Age: 40

Takaaki Takeuchi

 

Executive Officer

Division Head Executive

Reuters 

 

Biography:

Mr. Takaaki Takeuchi has been serving as Executive Officer of Dream Incubator Inc. since March 2004. He joined the Company in March 2004. He previously worked for Boston Group Consulting, Tokyo Electric Power Co., Inc. and UL Systems, Inc. Mr. Takeuchi obtained his Master's degree in Technology Policy Program from Massachusetts Institute of Technology in June 1995.

Age: 50

Education:

Massachusetts Institute of Technology, M

Hirotaka Yamauchi

 

Executive Officer

Division Head Executive

 

 

Biography:

Mr. Hirotaka Yamauchi has been serving as Executive Officer of Dream Incubator Inc. since June 2006. He joined the Company in September 2000. He previously served as Project Manager of the Company. Mr. Yamauchi previously worked for Boston Consulting Group.

Age: 38

Kohei Hashizume

 

Auditor

Accounting Executive

 

 

Tsuneo Iyobe

 

Auditor

Accounting Executive

 

 

Akinori Uchida

 

Auditor

Accounting Executive

 

 

 

 

Significant Developments

 

 

 

Dream Incubator Inc to Issue Year-end Dividend for FY 2013

May 13, 2013


Dream Incubator Inc announced that it has decided to issue a year-end dividend payment of JPY 2,100 per share (JPY 202 million in total), above its latest dividend forecast of JPY 0 per share announced on May 10, 2012, to all its shareholders as a record of March 31, 2013. The dividend will be paid on June 17, 2013.

 

 

 

News

 

Dream Incubator 1Q Grp Net Pft Y86.00M Vs Y80.00M Pft Yr Earlier
Nikkei English News (64 Words)

29-Jul-2013

FACE, the fashion dream incubator
Tuoitrenews.vn (1002 Words)

22-Jun-2013

Dream Incubator Inc to Issue Year-end Dividend for FY 2013
Reuters UK (61 Words)

13-May-2013

Dream Incubator FY Grp Net Pft Y671.00M Vs Y833.00M Pft Yr Earlier
Nikkei English News (85 Words)

13-May-2013

Japan hedge funds rise again as Abenomics powers record profits
Reuters (837 Words)

15-Apr-2013

Japan Hedge Funds Rise Again as Abenomics Powers Record Profits
Daily News (White Plains, NY) (842 Words)

15-Apr-2013

Dream Incubator 9Mos Grp Net Pft Y368.00M Vs Y893.00M Pft Yr Earlier
Nikkei English News (83 Words)

28-Jan-2013

Dream Incubator 1H Grp Net Pft Y320.00M Vs Y351.00M Pft Yr Earlier
Nikkei English News (61 Words)

29-Oct-2012

 

 

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

Ernst & Young ShinNihon LLC

Ernst & Young ShinNihon LLC

Ernst & Young LLP

Ernst & Young LLP

Ernst & Young LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

    Net Sales

92.7

82.6

31.4

28.2

26.1

Revenue

92.7

82.6

31.4

28.2

26.1

Total Revenue

92.7

82.6

31.4

28.2

26.1

 

 

 

 

 

 

    Cost of Revenue

48.0

45.7

15.2

24.1

42.8

Cost of Revenue, Total

48.0

45.7

15.2

24.1

42.8

Gross Profit

44.7

37.0

16.2

4.1

-16.6

 

 

 

 

 

 

    Selling/General/Administrative Expense

23.9

13.4

5.3

4.1

4.3

    Labor & Related Expense

11.6

9.6

2.7

2.4

2.8

Total Selling/General/Administrative Expenses

35.5

23.0

8.0

6.5

7.1

    Impairment-Assets Held for Use

-

-

0.2

0.2

0.0

    Impairment-Assets Held for Sale

0.1

0.0

-

0.0

2.5

    Other Unusual Expense (Income)

0.0

0.1

0.2

-4.9

4.0

Unusual Expense (Income)

0.0

0.1

0.4

-4.7

6.5

    Other Operating Expense

0.0

-

-

-

-

Other Operating Expenses, Total

0.0

-

-

-

-

Total Operating Expense

83.5

68.8

23.6

25.9

56.4

 

 

 

 

 

 

Operating Income

9.2

13.8

7.8

2.3

-30.2

 

 

 

 

 

 

        Interest Expense - Non-Operating

-

-

-

0.0

0.0

    Interest Expense, Net Non-Operating

-

-

-

0.0

0.0

        Interest Income - Non-Operating

0.1

0.1

0.1

0.5

0.6

        Investment Income - Non-Operating

0.1

-0.1

-2.9

0.1

0.0

    Interest/Investment Income - Non-Operating

0.1

0.0

-2.7

0.6

0.7

Interest Income (Expense) - Net Non-Operating Total

0.1

0.0

-2.7

0.6

0.6

Gain (Loss) on Sale of Assets

-

-

0.0

-

-

    Other Non-Operating Income (Expense)

-0.2

0.1

-0.1

-0.2

-0.1

Other, Net

-0.2

0.1

-0.1

-0.2

-0.1

Income Before Tax

9.2

13.9

5.0

2.7

-29.7

 

 

 

 

 

 

Total Income Tax

-0.5

0.1

0.0

0.0

0.1

Income After Tax

9.7

13.8

4.9

2.7

-29.8

 

 

 

 

 

 

    Minority Interest

-1.6

-3.2

0.0

0.0

0.0

Net Income Before Extraord Items

8.1

10.6

4.9

2.7

-29.8

Net Income

8.1

10.6

4.9

2.7

-29.8

 

 

 

 

 

 

    Miscellaneous Earnings Adjustment

0.0

0.0

0.0

0.0

0.0

Total Adjustments to Net Income

0.0

0.0

0.0

0.0

0.0

Income Available to Common Excl Extraord Items

8.1

10.5

4.9

2.7

-29.8

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

8.1

10.5

4.9

2.7

-29.8

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

0.1

0.1

0.1

0.1

0.1

Basic EPS Excl Extraord Items

84.32

110.11

51.52

28.15

-312.70

Basic/Primary EPS Incl Extraord Items

84.32

110.11

51.52

28.15

-312.70

Dilution Adjustment

-

-

0.0

0.0

0.0

Diluted Net Income

8.1

10.5

4.9

2.7

-29.8

Diluted Weighted Average Shares

0.1

0.1

0.1

0.1

0.1

Diluted EPS Excl Extraord Items

81.49

110.08

51.42

28.03

-312.70

Diluted EPS Incl Extraord Items

81.49

110.08

51.42

28.03

-312.70

Dividends per Share - Common Stock Primary Issue

-

0.00

0.00

0.00

0.00

Gross Dividends - Common Stock

2.4

0.0

0.0

0.0

0.0

Interest Expense, Supplemental

-

-

-

0.0

0.0

Depreciation, Supplemental

1.4

0.8

0.1

0.1

0.1

Total Special Items

1.6

1.5

0.5

-4.7

6.5

Normalized Income Before Tax

10.8

15.4

5.5

-2.0

-23.2

 

 

 

 

 

 

Effect of Special Items on Income Taxes

0.0

0.0

0.0

-1.6

2.3

Inc Tax Ex Impact of Sp Items

-0.5

0.1

0.1

-1.7

2.4

Normalized Income After Tax

11.2

15.3

5.4

-0.4

-25.6

 

 

 

 

 

 

Normalized Inc. Avail to Com.

9.6

12.1

5.4

-0.4

-25.6

 

 

 

 

 

 

Basic Normalized EPS

100.48

126.23

56.64

-3.90

-268.44

Diluted Normalized EPS

97.11

126.20

56.53

-3.88

-268.44

Amort of Acquisition Costs, Supplemental

1.5

1.4

0.1

0.0

-

Rental Expenses

1.8

1.4

0.5

0.6

0.7

Reported Operating Profit

9.3

13.9

8.2

-2.4

-23.7

Reported Ordinary Profit

9.1

14.0

8.1

-2.1

-23.2

Normalized EBIT

9.3

13.9

8.2

-2.4

-23.7

Normalized EBITDA

12.2

16.2

8.4

-2.3

-23.6

    Current Tax - Total

0.9

0.2

-

-

-

Current Tax - Total

0.9

0.2

-

-

-

    Deferred Tax - Total

-1.4

-0.1

-

-

-

Deferred Tax - Total

-1.4

-0.1

-

-

-

Income Tax - Total

-0.5

0.1

-

-

-

 

 

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

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

94.088557

82.385362

82.88

93.44

98.77

Auditor

Ernst & Young ShinNihon LLC

Ernst & Young ShinNihon LLC

Ernst & Young LLP

Ernst & Young LLP

Ernst & Young LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

    Cash & Equivalents

51.7

36.6

38.0

30.2

14.2

    Short Term Investments

28.4

46.9

34.5

31.5

41.3

Cash and Short Term Investments

80.2

83.4

72.4

61.7

55.5

        Accounts Receivable - Trade, Gross

9.9

7.8

8.9

-

1.8

        Provision for Doubtful Accounts

-0.4

-0.2

-0.2

0.0

-2.1

    Trade Accounts Receivable - Net

9.5

7.6

8.7

2.8

-0.3

    Other Receivables

-

-

0.1

0.1

1.0

Total Receivables, Net

9.5

7.6

8.7

2.9

0.7

    Inventories - Finished Goods

0.4

0.2

0.2

-

-

    Inventories - Work In Progress

0.0

0.4

0.1

-

-

    Inventories - Raw Materials

0.1

0.1

0.2

-

-

    Inventories - Other

0.0

0.0

-

-

-

Total Inventory

0.6

0.7

0.4

0.0

-

    Deferred Income Tax - Current Asset

3.6

3.0

2.9

0.0

-

    Other Current Assets

1.9

-2.9

-1.8

-0.8

0.9

Other Current Assets, Total

5.6

0.1

1.1

-0.8

0.9

Total Current Assets

95.8

91.9

82.7

63.8

57.2

 

 

 

 

 

 

        Buildings

1.4

1.4

0.6

0.6

0.7

        Machinery/Equipment

-

-

0.1

0.1

0.1

        Other Property/Plant/Equipment

2.1

1.9

1.3

0.5

0.5

    Property/Plant/Equipment - Gross

3.6

3.3

2.1

1.2

1.3

    Accumulated Depreciation

-1.4

-1.3

-1.7

-0.8

-0.9

Property/Plant/Equipment - Net

2.1

2.0

0.4

0.3

0.4

Goodwill, Net

10.3

13.2

12.0

0.0

-

Intangibles, Net

5.0

6.4

0.7

0.0

0.0

    LT Investments - Other

0.2

0.5

0.7

5.7

6.4

Long Term Investments

0.2

0.5

0.7

5.7

6.4

Note Receivable - Long Term

0.8

1.0

0.7

0.7

0.0

    Deferred Charges

11.6

9.6

-

-

-

    Other Long Term Assets

2.3

3.5

3.7

0.3

-1.2

Other Long Term Assets, Total

13.9

13.1

3.7

0.3

-1.2

Total Assets

128.1

128.1

100.9

70.9

62.8

 

 

 

 

 

 

Accounts Payable

0.4

0.1

0.0

0.0

-

Accrued Expenses

0.5

0.5

0.0

-

-

Notes Payable/Short Term Debt

0.0

0.0

0.0

0.0

0.0

Current Portion - Long Term Debt/Capital Leases

0.0

0.0

0.0

-

-

    Customer Advances

-

-

0.4

0.0

0.0

    Income Taxes Payable

0.9

0.5

0.4

0.2

0.2

    Other Payables

3.0

3.7

2.5

0.5

0.5

    Deferred Income Tax - Current Liability

0.0

0.3

0.0

-

-

    Other Current Liabilities

20.9

17.2

11.7

0.4

0.4

Other Current liabilities, Total

24.8

21.6

15.0

1.1

1.1

Total Current Liabilities

25.7

22.2

15.0

1.1

1.1

 

 

 

 

 

 

    Capital Lease Obligations

0.1

0.1

0.0

-

-

Total Long Term Debt

0.1

0.1

0.0

0.0

0.0

Total Debt

0.2

0.2

0.0

0.0

0.0

 

 

 

 

 

 

Minority Interest

8.8

8.9

1.6

0.0

0.0

    Other Long Term Liabilities

0.0

0.0

-

-

-

Other Liabilities, Total

0.0

0.0

-

-

-

Total Liabilities

34.7

31.3

16.6

1.1

1.1

 

 

 

 

 

 

    Common Stock

49.3

56.0

55.7

49.4

46.7

Common Stock

49.3

56.0

55.7

49.4

46.7

Additional Paid-In Capital

53.0

59.7

58.6

51.4

49.1

Retained Earnings (Accumulated Deficit)

-6.2

-15.3

-25.2

-26.9

-28.0

Unrealized Gain (Loss)

-1.6

-2.3

-3.3

-3.1

-5.6

    Translation Adjustment

-1.0

-1.4

-1.4

-1.0

-0.6

    Other Equity

-

0.0

-

-

-

Other Equity, Total

-1.0

-1.4

-1.4

-1.0

-0.6

Total Equity

93.5

96.8

84.2

69.7

61.7

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

128.1

128.1

100.9

70.9

62.8

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

0.1

0.1

0.1

0.1

0.1

Total Common Shares Outstanding

0.1

0.1

0.1

0.1

0.1

Treasury Shares - Common Stock Primary Issue

0.0

0.0

0.0

0.0

0.0

Employees

234

204

166

63

69

Number of Common Shareholders

5,743

6,115

6,507

7,011

7,372

Deferred Revenue - Current

-

-

0.4

0.0

0.0

Total Capital Leases, Supplemental

0.2

0.2

-

-

-

Capital Lease Payments Due in Year 1

0.0

0.0

-

-

-

Capital Lease Payments Due in Year 2

0.1

0.0

-

-

-

Capital Lease Payments Due in Year 3

0.1

0.0

-

-

-

Capital Lease Payments Due in Year 4

0.0

0.0

-

-

-

Capital Lease Payments Due in Year 5

0.0

0.0

-

-

-

Capital Lease Payments Due in 2-3 Years

0.1

0.1

-

-

-

Capital Lease Payments Due in 4-5 Years

0.0

0.0

-

-

-

Cap. Lease Pymts. Due in Year 6 & Beyond

0.0

-

-

-

-

 

 

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

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

Ernst & Young ShinNihon LLC

Ernst & Young ShinNihon LLC

Ernst & Young LLP

Ernst & Young LLP

Ernst & Young LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

Net Income/Starting Line

9.2

13.9

5.0

2.7

-29.7

    Depreciation

1.4

0.8

0.1

0.1

0.1

Depreciation/Depletion

1.4

0.8

0.1

0.1

0.1

    Amortization of Acquisition Costs

1.5

1.4

0.1

0.0

-

Amortization

1.5

1.4

0.1

0.0

-

    Unusual Items

6.0

4.5

5.2

12.3

33.1

    Other Non-Cash Items

-2.5

3.0

1.0

-3.4

2.3

Non-Cash Items

3.4

7.5

6.2

8.9

35.4

    Accounts Receivable

-3.4

1.2

-1.9

-0.9

0.1

    Inventories

0.1

-0.3

-0.2

0.0

-

    Accounts Payable

0.4

0.1

0.0

0.0

-

    Accrued Expenses

0.0

0.5

0.0

-

-

    Payable/Accrued

-0.3

0.3

-0.1

0.0

-0.1

    Other Liabilities

6.4

5.3

0.4

0.0

-0.6

    Other Operating Cash Flow

-0.6

-1.3

1.0

0.9

0.5

Changes in Working Capital

2.6

5.8

-0.8

0.1

0.0

Cash from Operating Activities

18.2

29.4

10.5

11.7

5.8

 

 

 

 

 

 

    Purchase of Fixed Assets

-1.1

-1.9

-0.1

-0.2

0.0

    Purchase/Acquisition of Intangibles

-0.5

-0.1

-

-

0.0

Capital Expenditures

-1.6

-2.0

-0.1

-0.2

0.0

    Acquisition of Business

-

-

-0.9

0.0

-

    Sale/Maturity of Investment

46.2

24.8

2.2

4.4

3.9

    Investment, Net

-

-

0.0

0.2

0.5

    Purchase of Investments

-31.2

-62.2

-7.0

-0.5

-1.2

    Other Investing Cash Flow

-6.0

-12.1

-0.7

0.7

-0.1

Other Investing Cash Flow Items, Total

9.0

-49.4

-6.4

4.7

3.1

Cash from Investing Activities

7.4

-51.4

-6.4

4.5

3.1

 

 

 

 

 

 

    Other Financing Cash Flow

-0.3

0.0

0.0

0.0

0.0

Financing Cash Flow Items

-0.3

0.0

0.0

0.0

0.0

    Cash Dividends Paid - Common

-

-

0.0

0.0

0.0

Total Cash Dividends Paid

-

-

0.0

0.0

0.0

        Sale/Issuance of Common

0.4

0.0

0.0

0.0

0.0

        Repurchase/Retirement of Common

-

-

-

-

0.0

    Common Stock, Net

0.4

0.0

0.0

0.0

0.0

Issuance (Retirement) of Stock, Net

0.4

0.0

0.0

0.0

0.0

    Short Term Debt, Net

-

-

-

0.0

-9.0

        Long Term Debt Reduction

0.0

0.0

0.0

-

-

    Long Term Debt, Net

0.0

0.0

0.0

-

-

Issuance (Retirement) of Debt, Net

0.0

0.0

0.0

0.0

-9.0

Cash from Financing Activities

0.0

0.0

0.0

0.0

-9.0

 

 

 

 

 

 

Foreign Exchange Effects

-0.1

0.0

-0.3

-0.2

-0.2

Net Change in Cash

25.4

-22.0

3.8

16.1

-0.3

 

 

 

 

 

 

Net Cash - Beginning Balance

16.8

39.6

32.7

14.0

13.3

Net Cash - Ending Balance

42.1

17.7

36.5

30.1

13.0

Cash Interest Paid

0.0

0.0

-

0.0

0.0

Cash Taxes Paid

0.3

0.1

0.0

-0.1

-0.3

 

 

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

Ernst & Young ShinNihon LLC

Ernst & Young ShinNihon LLC

Ernst & Young LLP

Ernst & Young LLP

Ernst & Young LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

    Net sales

92.7

82.6

31.4

-

-

    Rev on Consulting Service

-

-

-

12.0

12.0

    Revenue From Operational Investment Secu

-

-

-

16.2

14.1

Total Revenue

92.7

82.6

31.4

28.2

26.1

 

 

 

 

 

 

    Rounding adjustment Income Statement

0.0

-

-

-

-

    Cost of Consulting service

-

-

0.0

8.3

8.0

    L on val. of operating securities

-

-

0.2

5.1

22.2

    Reserve for investment loss

-

-

1.1

1.1

1.0

    Other Cost of operating

-

-

13.9

9.6

11.6

    Cost of Sales

48.0

45.7

-

-

-

    Selling General And Administrative Expen

6.2

5.3

-

-

-

    Bad Debt Exp&Prov of Allow.-Dbt Acct-SGA

0.0

0.0

-

-

-

    Insurance law 113 deferred assets

-6.2

-12.0

-

-

-

    Insurance law 113 deferred assets amort.

2.5

2.0

-

-

-

    Other Selling/General/Admin. Expense

15.4

14.0

-

-

-

    Bonuses and Provision for Bonuses - SGA

0.3

0.4

-

-

-

    Bonuses and Provision for Bonuses - SGA

0.1

0.1

-

-

-

    Director's remuneration

2.2

2.4

1.2

0.9

0.8

    sga salaries

9.0

6.7

1.5

1.5

2.0

    Land and House Rent

1.8

1.4

0.5

0.6

0.7

    Outsourcing Expenses

4.2

2.7

1.0

1.0

0.7

    Other SGA Expenses

-

-

3.8

2.5

2.9

    Provision for office transfer expenses

0.0

0.1

-

-

-

    SP G on reversal of subscription rights

0.0

0.0

0.0

-0.6

0.0

    SP G on rev. of doubtful accts.

-

-

0.0

-4.3

0.0

    SPProvision for office transfer expenses

-

-

0.0

-

-

    Loss on valuation of interest swap

0.1

0.0

-

-

-

    SP L on val. of inv't in secs.

-

-

-

0.0

2.5

    SP Prov. for doubtful accounts

-

-

-

0.0

4.0

    SP L. on retire. of fixed assets

-

-

0.0

0.2

0.0

    SP L on adjustment for changes of accoun

-

-

0.1

0.0

-

    SP L on prior period adjustments

-

-

-

-

0.0

    SP Impairment loss

-

-

0.2

0.0

-

    SP Other Loss

-

-

0.0

0.0

-

Total Operating Expense

83.5

68.8

23.6

25.9

56.4

 

 

 

 

 

 

    SP G on sale of LT inv't. secs.

-

-

0.0

0.1

0.0

    SP L on sales of investment securities

-

-

-2.7

0.0

-

    SP L on redem.of LT inv't. secs.

-

-

0.0

0.0

-

    NOP Interests income

0.1

0.1

0.1

0.5

0.6

    NOP Dividends received

-

-

-

0.0

0.0

    NOP Foreign exchange Gains

0.3

0.0

0.0

0.0

0.0

    Other Non-Operating Income (Expense)

0.0

0.0

-

-

-

    NOP Rev of allowance for doubtful accou

-

-

0.0

-

-

    Income from expiration of dividend payme

-

-

0.0

0.0

-

    NOP Gain on sales of goods

-

-

0.0

-

-

    NOP Other non-operating income

0.0

0.1

0.0

0.0

0.0

    NOP Interest expenses

-

-

-

0.0

0.0

    NOP L on mkbl. secs. management

-

-

-

0.0

-0.2

    NOP Foreign exchange losses

-

-

-

-

0.0

    NOP Losses from Closely-held Inv't

-0.2

-0.1

-0.2

0.0

0.0

    NOP Provision for doubtful accounts

-0.2

0.0

0.0

-0.3

0.0

    NOP Other non-operating expenses

0.0

0.0

-0.1

0.0

0.0

Net Income Before Taxes

9.2

13.9

5.0

2.7

-29.7

 

 

 

 

 

 

Total income taxes

-0.5

0.1

0.0

0.0

0.1

Net Income After Taxes

9.7

13.8

4.9

2.7

-29.8

 

 

 

 

 

 

    Minority interests in income

-1.6

-3.2

0.0

0.0

0.0

Net Income Before Extra. Items

8.1

10.6

4.9

2.7

-29.8

Net Income

8.1

10.6

4.9

2.7

-29.8

 

 

 

 

 

 

    other income after extra. item

-

0.0

-

-

-

    Miscellaneous Earnings Adjustment

0.0

-

-

-

-

    Adjustment

-

-

0.0

0.0

0.0

Income Available to Com Excl ExtraOrd

8.1

10.5

4.9

2.7

-29.8

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

8.1

10.5

4.9

2.7

-29.8

 

 

 

 

 

 

Basic Weighted Average Shares

0.1

0.1

0.1

0.1

0.1

Basic EPS Excluding ExtraOrdinary Items

84.32

110.11

51.52

28.15

-312.70

Basic EPS Including ExtraOrdinary Items

84.32

110.11

51.52

28.15

-312.70

Dilution Adjustment

-

-

0.0

0.0

0.0

Diluted Net Income

8.1

10.5

4.9

2.7

-29.8

Diluted Weighted Average Shares

0.1

0.1

0.1

0.1

0.1

Diluted EPS Excluding ExtraOrd Items

81.49

110.08

51.42

28.03

-312.70

Diluted EPS Including ExtraOrd Items

81.49

110.08

51.42

28.03

-312.70

DPS-Ordinary Shares

-

0.00

0.00

0.00

0.00

Gross Dividends - Common Stock

2.4

0.0

0.0

0.0

0.0

Normalized Income Before Taxes

10.8

15.4

5.5

-2.0

-23.2

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

-0.5

0.1

0.1

-1.7

2.4

Normalized Income After Taxes

11.2

15.3

5.4

-0.4

-25.6

 

 

 

 

 

 

Normalized Inc. Avail to Com.

9.6

12.1

5.4

-0.4

-25.6

 

 

 

 

 

 

Basic Normalized EPS

100.48

126.23

56.64

-3.90

-268.44

Diluted Normalized EPS

97.11

126.20

56.53

-3.88

-268.44

Rent expense

1.8

1.4

0.5

0.6

0.7

BC - Depreciation of Fixed Assets

1.4

0.8

-

-

-

Depreciation expense

-

-

0.1

0.1

0.1

BC - Depreciation of Goodwill

1.5

1.4

-

-

-

Amort of Acquisition Costs, Supplemental

-

-

0.1

0.0

-

Interest Expenses

-

-

-

0.0

0.0

    Income taxes-current

0.9

0.2

-

-

-

Current Tax - Total

0.9

0.2

-

-

-

    Income taxes-deferred

-1.4

-0.1

-

-

-

Deferred Tax - Total

-1.4

-0.1

-

-

-

Income Tax - Total

-0.5

0.1

-

-

-

Reported Operating Profit

9.3

13.9

8.2

-2.4

-23.7

Reported Ordinary Profit

9.1

14.0

8.1

-2.1

-23.2

 

 

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

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

94.088557

82.385362

82.88

93.44

98.77

Auditor

Ernst & Young ShinNihon LLC

Ernst & Young ShinNihon LLC

Ernst & Young LLP

Ernst & Young LLP

Ernst & Young LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

    Cash & deposits

51.7

36.6

38.0

30.2

14.2

    Accounts receivable-trade

-

-

-

2.8

-

    Accounts receivable-trade

9.9

7.8

8.9

-

1.8

    Operating inv't securities

28.2

34.5

34.5

31.5

39.0

    Rounding adjustment Assets

0.0

0.0

-

-

-

    Allow. Investment Loss

-2.3

-5.3

-2.4

-1.1

0.0

    Inventories

-

-

-

0.0

-

    Inventories Merchandise And Finished Goo

0.4

0.2

-

-

-

    Inventories - merchandise&finished goods

-

-

0.2

-

-

    Work in process

0.0

0.4

-

-

-

    Inventories - work-in-process

-

-

0.1

-

-

    Inventories Raw Materials And Supplies

0.1

0.1

-

-

-

    Inventories - raw materials&supply

-

-

0.2

-

-

    Marketable securities

0.2

12.4

-

0.0

2.3

    Long-term loans, current

-

-

-

0.0

0.7

    Deferred income taxes (current)

3.6

3.0

2.9

0.0

-

    Income Tax Receivable

-

-

0.1

0.1

0.3

    Current assets other

4.3

2.4

0.7

0.3

0.9

    Allowance for doubtful accounts

-0.4

-0.2

-0.2

0.0

-2.1

    Other Total Inventory

0.0

0.0

-

-

-

Total current assets

95.8

91.9

82.7

63.8

57.2

 

 

 

 

 

 

    Buildings & structures, gross

1.4

1.4

0.6

0.6

0.7

    Accumulated depreciation

-0.4

-0.2

-0.5

-0.4

-0.4

    Machinery, equipment and vehicles

-

-

0.1

0.1

0.1

    Accumulated depreciation(1)

-

-

-0.1

0.0

-0.1

    Other, prop., plants, & equip., gross

2.1

1.9

1.3

0.5

0.5

    Accmulated Depreciation

-1.1

-1.1

-1.2

-0.5

-0.4

    other building

0.0

-

-

-

-

    Property/Plant/Equipment, Total - Net

-

0.0

-

-

-

    Total intangible assets

-

-

-

-

0.0

    Goodwill

10.3

13.2

12.0

0.0

-

    Other intangible assets

5.0

6.4

0.7

0.0

-

    Long-term investment in securities

0.2

0.5

0.7

5.7

6.4

    Long-term loans receivable

0.8

1.0

0.7

0.7

0.0

    Rounding adjustment Assets

-

0.0

-

-

-

    other investment and other assets

-

0.0

-

-

-

    Other Long Term Assets

0.0

-

-

-

-

    Other Assets

2.9

4.2

4.4

1.0

1.1

    Allow.doubt.accounts (non-current)

-0.6

-0.7

-0.7

-0.7

-2.3

    Deferred Assets Under Article 113 Of The

11.6

9.6

-

-

-

    Adjsutment

-

-

0.0

-

-

Total Assets

128.1

128.1

100.9

70.9

62.8

 

 

 

 

 

 

    Accounts payable-trade

0.4

0.1

-

-

-

    Notes and accounts payable-trade

-

-

0.0

0.0

-

    Accounts payable-other

1.0

1.8

1.1

0.5

0.5

    Lease obligations(1)

0.0

0.0

-

-

-

    Lease obligations

-

-

0.0

-

-

    other reserve for insurance contract

0.0

0.0

-

-

-

    Rounding adjustment Liability

0.0

0.0

-

-

-

    Provision for loss on transfer(1)

0.0

0.1

-

-

-

    Outstanding claims

2.0

1.8

1.4

0.0

-

    Policy reserve

18.1

14.9

9.8

0.0

-

    Short-term borrowings

-

-

-

-

0.0

    Provision for bonuses(1)

0.3

0.4

-

-

-

    Income taxes payable

0.9

0.5

0.4

0.2

0.2

    Deferred tax liabilities(1)

0.0

0.3

-

-

-

    Deferred tax liabilities

-

-

0.0

-

-

    Advances received

-

-

0.4

0.0

0.0

    Provision for bonuses

-

-

0.0

-

-

    Other current Liabilities

2.7

2.1

1.9

0.4

0.4

    Provision for loss on transfer

-

-

0.0

-

-

    Provision for directors'' bonuses

0.1

0.1

0.0

-

-

Total Current Liabilities

25.7

22.2

15.0

1.1

1.1

 

 

 

 

 

 

    Lease obligations

0.1

0.1

0.0

-

-

Total Long Term Debt

0.1

0.1

0.0

-

-

 

 

 

 

 

 

    Minority Interest

8.8

8.9

1.6

0.0

0.0

    Rounding adjustment Liability

0.0

0.0

-

-

-

Total Liabilities

34.7

31.3

16.6

1.1

1.1

 

 

 

 

 

 

    Rounding adjustment Equity

-

0.0

-

-

-

    Common stock

49.3

56.0

55.7

49.4

46.7

    Total capital surpluses

51.2

58.2

57.9

51.3

48.6

    Total retained earnings

-6.2

-15.3

-25.2

-26.9

-28.0

    Valuation difference on available-for-sa

-1.6

-2.3

-3.3

-3.1

-5.6

    Cumulative translation adjustments

-1.0

-1.4

-1.4

-1.0

-0.6

    New Stock Subscription Right

1.8

1.5

0.7

0.1

0.6

Total Equity

93.5

96.8

84.2

69.7

61.7

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

128.1

128.1

100.9

70.9

62.8

 

 

 

 

 

 

    S/O-Ordinary Shares

0.1

0.1

0.1

0.1

0.1

Total Common Shares Outstanding

0.1

0.1

0.1

0.1

0.1

T/S-Ordinary Shares

0.0

0.0

0.0

0.0

0.0

Advanced received

-

-

0.4

0.0

0.0

Total Number of Employee

234

204

-

-

-

Full-Time Employees

-

-

166

63

69

Total Number of Shareholders

5,743

6,115

-

-

-

Number of Common Shareholders

-

-

6,507

7,011

7,372

Capital Lease Maturing within a Year

0.0

0.0

-

-

-

Cap Lease Maturg over 4 Yr within 5 Yrs

0.0

0.0

-

-

-

Cap Lease Maturg over 3 Yr within 4 Yrs

0.0

0.0

-

-

-

Cap Lease Maturg over 2 Yr within 3 Yrs

0.1

0.0

-

-

-

Cap Lease Maturg over a Yr within 2 Yrs

0.1

0.0

-

-

-

capital lease remaining

0.0

-

-

-

-

Total Capital Leases, Supplemental

0.2

0.2

-

-

-

 

 

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

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

Ernst & Young ShinNihon LLC

Ernst & Young ShinNihon LLC

Ernst & Young LLP

Ernst & Young LLP

Ernst & Young LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

Net income before taxes

9.2

13.9

5.0

2.7

-29.7

    Depreciation expenses

1.4

0.8

0.1

0.1

0.1

    Amortization of deferred assets under Ar

2.5

2.0

-

-

-

    Impairment loss

-

-

0.2

0.0

-

    Amortization of goodwill

1.5

1.4

0.1

0.0

-

    Increase (decrease) in provision for los

0.0

0.1

-

-

-

    Amortization of deferred assets under Ar

-

-

0.0

-

-

    Prepare for Payment

-

-

0.0

-

-

    Rserve for responsibility

-

-

0.0

-

-

    Increase (decrease) in allowance for inv

-2.6

3.0

1.1

1.1

-1.0

    Increase (decrease) in provision for bon

0.0

0.4

-

-

-

    Increase (decrease) in provision for dir

0.1

0.1

-

-

-

    Dir.'s retire. bonuse

-

-

0.0

-

-

    Provision for loss

-

-

0.0

-

-

    Increase (decrease) in allowance for dou

0.2

0.0

0.0

-4.0

4.0

    Reserve for bonuses

-

-

0.0

-

-

    Share-based compensation expenses

0.7

0.9

0.6

0.1

0.6

    Reversal of interest & dividend rcvd.

-0.1

-0.1

-0.1

-0.5

-0.7

    Reversal of interest expenses

-

-

-

0.0

0.0

    G/L on mkbl. secs. management

-

-

0.0

0.0

0.2

    G on reversal of subscription rights

-

-

0.0

-0.6

0.0

    Loss on retirement of noncurrent assets

0.0

0.0

0.0

0.2

0.0

    Loss on adjustment for changes of accoun

-

-

0.1

0.0

-

    L. on prior year's adjustment

-

-

-

-

0.0

    G on sale LT inv't.secs.

-

-

2.7

-0.1

0.0

    Loss (gain) on redemption of investment

-

-

0.0

0.0

-

    G/L on value LT inv't.secs.

-

-

-

0.0

2.5

    Decrease (increase) in investment securi

2.7

1.6

1.5

12.7

29.9

    Decrease (increase) in notes and account

-3.4

1.2

-1.9

-0.9

0.1

    Decrease (increase) in inventories

0.1

-0.3

-0.2

0.0

-

    Increase (decrease) in notes and account

0.4

0.1

0.0

0.0

-

    Increase (decrease) in accounts payable-

-0.3

0.3

-0.1

0.0

-0.1

    Increase (decrease) in outstanding claim

0.5

0.4

-

-

-

    Increase (decrease) in policy reserve an

5.7

5.3

-

-

-

    Increase (decrease) in advances received

0.3

-0.4

0.4

0.0

-0.6

    Other Operating Cash Flow

0.1

0.1

-

-

-

    Interest Expenses Paid(1)

0.0

0.0

-

-

-

    Other, net

-0.4

-1.3

0.8

0.6

-0.4

    Int & div.received(cash basis)

0.0

0.1

0.1

0.2

0.6

    Interest expenses paid

-

-

-

0.0

0.0

    Income taxed refund

0.0

0.1

0.2

0.3

0.6

    Income taxes paid

-0.3

-0.2

-0.1

-0.2

-0.3

    Increase due to newly consol. subs.

-

-

-

-

0.0

Cash from Operating Activities

18.2

29.4

10.5

11.7

5.8

 

 

 

 

 

 

    Purchase of intangible assets

-0.5

-0.1

-

-

0.0

    Purchase of short-term investment securi

0.0

-25.6

-

-

-

    Purchase Of Stocks Of Subsidiaries And A

-0.1

-0.4

-

-

-

    Proceeds from purchase of investment in

0.0

-3.8

-

-

-

    Time deposit made

-31.1

-32.4

-0.4

-0.5

-1.2

    Proceeds from sales of short-term invest

12.1

12.7

-

-

-

    Time deposit matured

34.1

12.1

0.4

1.2

0.3

    Purchase of short-term investment securi

-

-

0.0

-

-

    Purchase of property, plant and equipmen

-1.1

-1.9

-0.1

-0.2

0.0

    Purchase of LT inv't in sec.

-

-

-

-

0.0

    Redemption of LT inv't in sec.

-

-

-

-

0.0

    Proceeds from sales of short-term invest

-

-

0.0

1.0

2.6

    Management of Mkbl. Securities

-

-

0.0

0.2

0.5

    Sale of LT inv't in sec.

-

-

1.8

2.1

1.0

    Proceeds from purchase of investment in

-

-

0.0

-

-

    Purchase of investments in subsidiaries

-

-

-6.5

0.0

-

    Purchase of stocks of subsidiaries and a

-

-

0.0

-

-

    Closely-held inv'ts dividend

0.1

0.0

0.7

0.5

0.0

    Increase in deferred assets under Articl

-6.2

-12.0

-

-

-

    Rounding adjustment Cash flow

0.0

-

-

-

-

    Payment of long-term loan receivable(1)

0.0

-0.3

-

-

-

    Outgoing sec. deposits made

-0.2

-0.6

-1.4

0.0

-0.1

    Increase in deferred assets under Articl

-

-

0.0

-

-

    Payment of long-term loan receivable

-

-

0.0

-

-

    Incoming sec. deposits returned

0.3

0.8

0.1

0.1

0.0

    Collection of long-term loans receivable

-

-

0.0

0.1

0.0

    Payments for transfer of business

-

-

-0.9

0.0

-

    Other, net

0.0

0.0

0.0

0.0

-

Cash from Investing Activities

7.4

-51.4

-6.4

4.5

3.1

 

 

 

 

 

 

    Stocks issued

0.4

0.0

0.0

0.0

0.0

    Distribution to minority investors in in

-0.3

0.0

-

-

-

    Rounding adjustment Cash flow

0.0

-

-

-

-

    Stock issued to min. shareholders

-

-

-

-

0.0

    ST borrowing, net

-

-

-

0.0

-9.0

    Treasury stock purchased

-

-

-

-

0.0

    Cash dividends paid

-

-

0.0

0.0

0.0

    Other, net

0.0

0.0

0.0

0.0

0.0

    Repayments of lease obligations(1)

0.0

0.0

-

-

-

    Repayments of lease obligations

-

-

0.0

-

-

Cash from Financing Activities

0.0

0.0

0.0

0.0

-9.0

 

 

 

 

 

 

Foreign Exchange Effects

-0.1

0.0

-0.3

-0.2

-0.2

Net Change in Cash

25.4

-22.0

3.8

16.1

-0.3

 

 

 

 

 

 

Net Cash - Beginning Balance

16.8

39.6

32.7

14.0

13.3

Net Cash - Ending Balance

42.1

17.7

36.5

30.1

13.0

    Cash Interest Paid

0.0

0.0

-

0.0

0.0

    Cash Taxes Paid

0.3

0.1

0.0

-0.1

-0.3

 

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 (?)

19.2

11.97%

92.7

17.88%

43.18%

31.64%

Operating Income1 (?)

1.4

-16.05%

9.2

-29.95%

53.00%

-

Income Available to Common Excl Extraord Items1 (?)

0.9

7.50%

8.1

-19.45%

39.06%

-

Basic EPS Excl Extraord Items1 (?)

9.04

6.77%

84.32

-19.53%

38.80%

-

Capital Expenditures2 (?)

1.6

-

1.6

-14.19%

102.71%

32.70%

Cash from Operating Activities2 (?)

18.2

-

18.2

-35.13%

11.38%

-

Free Cash Flow (?)

14.6

-

14.6

-36.62%

8.54%

-

Total Assets3 (?)

124.1

14.56%

128.1

14.26%

22.12%

3.62%

Total Liabilities3 (?)

35.1

30.55%

34.7

26.44%

215.41%

25.54%

Total Long Term Debt3 (?)

0.1

-7.69%

0.1

30.00%

-

-

Employees3 (?)

-

-

234

14.71%

54.87%

27.67%

Total Common Shares Outstanding3 (?)

0.1

0.83%

0.1

0.52%

0.31%

0.19%

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

 

 

 

Utility Industry Specific USD (mil)

 

31-Mar-2013

31-Mar-2012

 

 

 

 

Deferred Charges3 (?)

11.6

9.6

 

 

 

 

3-ExchangeRate: JPY to USD Period End Date

94.088557

82.385362

 

 

 

 

Key Ratios

 

31-Mar-2013

31-Mar-2012

31-Mar-2011

31-Mar-2010

31-Mar-2009

Profitability

Gross Margin (?)

48.25%

44.71%

51.49%

14.42%

-63.69%

Operating Margin (?)

9.94%

16.73%

24.75%

8.15%

-115.74%

Pretax Margin (?)

9.91%

16.81%

15.87%

9.46%

-113.73%

Net Profit Margin (?)

8.72%

12.76%

15.71%

9.52%

-114.14%

Financial Strength

Current Ratio (?)

3.72

4.13

5.51

58.24

53.35

Long Term Debt/Equity (?)

0.00

0.00

0.00

0.00

0.00

Total Debt/Equity (?)

0.00

0.00

0.00

0.00

0.00

Management Effectiveness

Return on Assets (?)

7.09%

11.53%

5.64%

3.89%

-36.79%

Return on Equity (?)

8.00%

11.14%

6.26%

3.96%

-39.60%

Efficiency

Receivables Turnover (?)

10.12

9.67

5.39

15.07

16.37

Inventory Turnover (?)

69.84

74.32

-

-

-

Asset Turnover (?)

0.68

0.69

0.36

0.41

0.32

Market Valuation USD (mil)

P/E (TTM) (?)

25.88

.

Enterprise Value2 (?)

102.0

Price/Sales (TTM) (?)

2.11

.

Enterprise Value/Revenue (TTM) (?)

1.27

Price/Book (MRQ) (?)

1.91

.

Enterprise Value/EBITDA (TTM) (?)

10.26

Market Cap as of 13-Sep-20131 (?)

168.3

.

 

 

1-ExchangeRate: JPY to USD on 13-Sep-2013

99.162551

 

 

 

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 (?)

3.72

4.13

5.51

58.24

53.35

Quick/Acid Test Ratio (?)

3.49

4.09

5.41

58.99

52.47

Working Capital1 (?)

70.1

69.6

67.7

62.7

56.1

Long Term Debt/Equity (?)

0.00

0.00

0.00

0.00

0.00

Total Debt/Equity (?)

0.00

0.00

0.00

0.00

0.00

Long Term Debt/Total Capital (?)

0.00

0.00

0.00

0.00

0.00

Total Debt/Total Capital (?)

0.00

0.00

0.00

0.00

0.00

Payout Ratio (?)

-

0.00%

0.00%

0.00%

0.00%

Effective Tax Rate (?)

-5.12%

0.64%

0.98%

-0.56%

-

Total Capital1 (?)

93.7

96.9

84.2

69.7

61.7

 

 

 

 

 

 

Efficiency

Asset Turnover (?)

0.68

0.69

0.36

0.41

0.32

Inventory Turnover (?)

69.84

74.32

-

-

-

Days In Inventory (?)

5.23

4.91

-

-

-

Receivables Turnover (?)

10.12

9.67

5.39

15.07

16.37

Days Receivables Outstanding (?)

36.06

37.76

67.76

24.22

22.30

Revenue/Employee2 (?)

349,416

388,300

195,570

445,211

385,253

Operating Income/Employee2 (?)

34,746

64,974

48,402

36,281

-445,883

EBITDA/Employee2 (?)

40,060

68,901

49,088

37,866

-444,273

 

 

 

 

 

 

Profitability

Gross Margin (?)

48.25%

44.71%

51.49%

14.42%

-63.69%

Operating Margin (?)

9.94%

16.73%

24.75%

8.15%

-115.74%

EBITDA Margin (?)

11.47%

17.74%

25.10%

8.51%

-115.32%

EBIT Margin (?)

9.94%

16.73%

24.75%

8.15%

-115.74%

Pretax Margin (?)

9.91%

16.81%

15.87%

9.46%

-113.73%

Net Profit Margin (?)

8.72%

12.76%

15.71%

9.52%

-114.14%

COGS/Revenue (?)

51.75%

55.29%

48.51%

85.58%

163.69%

SG&A Expense/Revenue (?)

38.24%

27.84%

25.40%

22.95%

27.20%

 

 

 

 

 

 

Management Effectiveness

Return on Assets (?)

7.09%

11.53%

5.64%

3.89%

-36.79%

Return on Equity (?)

8.00%

11.14%

6.26%

3.96%

-39.60%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 (?)

151.64

274.69

113.07

120.55

61.92

Operating Cash Flow/Share 2 (?)

166.32

294.33

113.64

122.35

61.95

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) (?)

25.88

Market Cap/Equity (MRQ) (?)

1.91

Market Cap/Revenue (TTM) (?)

2.11

Market Cap/EBIT (TTM) (?)

22.68

Market Cap/EBITDA (TTM) (?)

17.08

Enterprise Value/Earnings (TTM) (?)

15.54

Enterprise Value/Equity (MRQ) (?)

1.15

Enterprise Value/Revenue (TTM) (?)

1.27

Enterprise Value/EBIT (TTM) (?)

13.62

Enterprise Value/EBITDA (TTM) (?)

10.26


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.40

UK Pound

1

Rs.99.28

Euro

1

Rs.83.68

 

 

INFORMATION DETAILS

 

Report Prepared by :

SDA

 

 

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.