MIRA INFORM REPORT

 

 

Report Date :

15.01.2014

 

IDENTIFICATION DETAILS

 

Name :

TSUDAKOMA CORP.

 

 

Registered Office :

5-18-18, No-machi, Kanazawa-Shi, 921-8650

 

 

Country :

Japan

 

 

Financials (as on) :

30.11.2012

 

 

Date of Incorporation :

30.12.1939

 

 

Legal Form :

Public Parent

 

 

Line of Business :

Subject is engaged in the manufacturing and sale of textile machinery and machine tool attachments.

 

 

No. of Employees :

1,260

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

Payment Behaviour :

Slow

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


 

TSUDAKOMA CORP.                                                                                                                                                                                                                                                                                                                                                     

 

 

5-18-18, No-machi

 

 

Kanazawa-Shi, 921-8650

Japan

 

 

Tel:

81-76-2421111

Fax:

81-76-2424172

 

 www.tsudakoma.co.jp

 

Employees:

1,260

Company Type:

Public Parent

Corporate Family:

4 Companies

Traded:

Tokyo Stock Exchange:

6217

Incorporation Date:

30-Dec-1939

Auditor:

Gyosei Auditing

Financials in:

               

 

 

Fiscal Year End:

30-Nov-2012

Reporting Currency:

Japanese Yen

Annual Sales:

405.6  1

Net Income:

(22.1)

Total Assets:

417.4  2

Market Value:

117.3

 

(22-Nov-2013)

 

 

Business Description     

 

 

TSUDAKOMA Corp. is a Japan-based company principally engaged in the manufacturing and sale of textile machinery and machine tool attachments. The Company has two business segments. The Textile Machinery segment is involved in the manufacturing and sale of textile machinery such as air-jet looms, water-jet looms, rapier looms, preparatory machinery and factory automation (FA) systems, among others. The Machine Tool segment is involved in the manufacturing and sale of machine tool attachments such as numeric-control (NC) milling heads, direct-drive (DD) table, among others. As of November 30, 2012, the Company had nine subsidiaries. For the nine months ended 31 August 2013, TSUDAKOMA Corp. revenues increased 6% to Y28.19B. Net loss applicable to common stockholders increased 1% to Y775M. Revenues reflect Textile Machinery segment increase from Y7.9B to Y23.5B, Industrial Machinery segment increase from Y2.15B to Y4.68B. Higher net loss reflects Elimination segment loss increase from Y307M to Y811M, Textile Machinery segment income decrease of 48% to Y58M.

 

 

Industry

 

 

Industry

Machinery and Equipment Manufacturing

ANZSIC 2006:

2469 - Other Specialised Machinery and Equipment Manufacturing

ISIC Rev 4:

2826 - Manufacture of machinery for textile, apparel and leather production

NACE Rev 2:

2894 - Manufacture of machinery for textile, apparel and leather production

NAICS 2012:

333249 - Other Industrial Machinery Manufacturing

UK SIC 2007:

2894 - Manufacture of machinery for textile, apparel and leather production

US SIC 1987:

3552 - Textile Machinery

                                                                                                             

 

Key Executives   

                           

Name

Title

Junichi Nishino

Managing Director, Director of Machine Tools Related Business, Director of Machine Tools Marketing

Nobuhiro Takano

Executive Director

Shoji Hishinuma

President, Chief Director of China Production Promotion, Chairman of Subsidiary, Representative Director

Masaru Matsumoto

Executive Officer, Director of Fiber Machinery Marketing in Fiber Machinery Unit

Tamio Moribe

Executive Officer, Director of Intellectual Property and Information Management

 

 

Significant Developments

 

Topic

#*

Most Recent Headline

Date

Negative Earnings Pre-Announcement

1

TSUDAKOMA Corp Lowers Consolidated Mid-year Forecast for FY 2013

28-Jun-2013

Other Earnings Pre-Announcement

1

TSUDAKOMA Corp Amends Consolidated Full-year Outlook for FY 2013; Cancels Year-end Dividend for FY 2013

9-Oct-2013

Equity Investments

1

TSUDAKOMA Corp to Increase Stake in Subsidiary

28-Dec-2012

Positive Earnings Pre-Announcement

1

TSUDAKOMA Corp Amends Consolidated Full-year Forecast for FY 2013

11-Jul-2013

 

* number of significant developments within the last 12 months

 

News 

 

Title

Date

Method for urging warp yarns in warp tension adjusting device of tire chord weaving apparatus and warp tension adjusting device

European Patents (248 Words)

2-Dec-2013

Index device for machine tool

U.S. Patents (214 Words)

18-Nov-2013

Tension detection apparatus for loom

European Patents (250 Words)

18-Nov-2013

US Patent Issued to Tsudakoma Kogyo on Nov. 12 for "Index device for machine tool" (Japanese Inventor) 
U.S. Fed News (271 Words)

18-Nov-2013

US Patent granted to Tsudakoma Kogyo Kabushiki Kaisha (JP) on November 12 titled as "Index device for machine tool". 

US Official News (267 Words)

13-Nov-2013

US Patent granted to Tsudakoma Kogyo Kabushiki Kaisha (JP) on November 12 titled as "Index device for machine tool"

Plus Patent News (268 Words)

13-Nov-2013

 

Financial Summary    

 

As of 31-Aug-2013

Key Ratios

Company

Industry

Current Ratio (MRQ)

1.47

3.16

Quick Ratio (MRQ)

1.19

1.74

Debt to Equity (MRQ)

0.54

0.29

Sales 5 Year Growth

-8.98

6.76

Net Profit Margin (TTM) %

-5.34

8.43

Return on Assets (TTM) %

-4.60

7.34

Return on Equity (TTM) %

-11.43

12.34

 

 

Stock Snapshot

       

Traded: Tokyo Stock Exchange: 6217

 

As of 22-Nov-2013

   Financials in: JPY

Recent Price

174.00

 

EPS

-27.67

52 Week High

246.00

 

Price/Sales

0.37

52 Week Low

115.00

 

Price/Book

0.74

Avg. Volume (mil)

0.51

 

Beta

2.05

Market Value (mil)

11,845.15

 

 

 

 

Price % Change

Rel S&P 500%

4 Week

8.07%

1.98%

13 Week

6.75%

-2.40%

52 Week

52.63%

-5.09%

Year to Date

18.37%

-18.49%

 

 

1 - Profit & Loss Item Exchange Rate: USD 1 = JPY 79.30486 

2 - Balance Sheet Item Exchange Rate: USD 1 = JPY 82.05648

 

 

Corporate Overview

 

Location
5-18-18, No-machi
Kanazawa-Shi, 921-8650
Japan

 

Tel:

81-76-2421111

Fax:

81-76-2424172

 

www.tsudakoma.co.jp

Quote Symbol - Exchange

6217 - Tokyo Stock Exchange

Sales JPY(mil):

32,167.0

Assets JPY(mil):

34,254.0

Employees:

1,260

Fiscal Year End:

30-Nov-2012

 

 

 

Industry:

Miscellaneous Capital Goods

Incorporation Date:

30-Dec-1939

Company Type:

Public Parent

Quoted Status:

Quoted

 

President, Chief Director of China Production Promotion, Chairman of Subsidiary, Representative Director:

Shoji Hishinuma

 

 

Industry Codes

 

ANZSIC 2006 Codes:

2469

-

Other Specialised Machinery and Equipment Manufacturing

3494

-

Other Electrical and Electronic Goods Wholesaling

3419

-

Other Specialised Industrial Machinery and Equipment Wholesaling

9429

-

Other Machinery and Equipment Repair and Maintenance

 

ISIC Rev 4 Codes:

2826

-

Manufacture of machinery for textile, apparel and leather production

9529

-

Repair of other personal and household goods

4659

-

Wholesale of other machinery and equipment

4652

-

Wholesale of electronic and telecommunications equipment and parts

2819

-

Manufacture of other general-purpose machinery

 

NACE Rev 2 Codes:

2894

-

Manufacture of machinery for textile, apparel and leather production

9529

-

Repair of other personal and household goods

2829

-

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

4669

-

Wholesale of other machinery and equipment

4652

-

Wholesale of electronic and telecommunications equipment and parts

 

NAICS 2012 Codes:

333249

-

Other Industrial Machinery Manufacturing

423830

-

Industrial Machinery and Equipment Merchant Wholesalers

423690

-

Other Electronic Parts and Equipment Merchant Wholesalers

811310

-

Commercial and Industrial Machinery and Equipment (except Automotive and Electronic) Repair and Maintenance

 

US SIC 1987:

3552

-

Textile Machinery

5084

-

Industrial Machinery and Equipment

7699

-

Repair Shops and Related Services, Not Elsewhere Classified

5065

-

Electronic Parts and Equipment, Not Elsewhere Classified

3559

-

Special Industry Machinery, Not Elsewhere Classified

 

UK SIC 2007:

2894

-

Manufacture of machinery for textile, apparel and leather production

4669

-

Wholesale of other machinery and equipment

2829

-

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

9529

-

Repair of other personal and household goods

4652

-

Wholesale of electronic and telecommunications equipment and parts

 

 

Business Description

 

TSUDAKOMA Corp. is a Japan-based company principally engaged in the manufacturing and sale of textile machinery and machine tool attachments. The Company has two business segments. The Textile Machinery segment is involved in the manufacturing and sale of textile machinery such as air-jet looms, water-jet looms, rapier looms, preparatory machinery and factory automation (FA) systems, among others. The Machine Tool segment is involved in the manufacturing and sale of machine tool attachments such as numeric-control (NC) milling heads, direct-drive (DD) table, among others. As of November 30, 2012, the Company had nine subsidiaries. For the nine months ended 31 August 2013, TSUDAKOMA Corp. revenues increased 6% to Y28.19B. Net loss applicable to common stockholders increased 1% to Y775M. Revenues reflect Textile Machinery segment increase from Y7.9B to Y23.5B, Industrial Machinery segment increase from Y2.15B to Y4.68B. Higher net loss reflects Elimination segment loss increase from Y307M to Y811M, Textile Machinery segment income decrease of 48% to Y58M.

 

 

More Business Descriptions

 

Manufacture of textile machines, machine tool attachments

Textile Machinery & Machine Tool Attachments Mfr

Other Industrial Machinery Manufacturing

 

 

Financial Data

 

Financials in:

JPY(mil)

 

Revenue:

32,167.0

Net Income:

-1,751.0

Assets:

34,254.0

Long Term Debt:

474.0

 

Total Liabilities:

19,204.0

 

Working Capital:

16.0

 

 

 

Date of Financial Data:

30-Nov-2012

 

1 Year Growth

-24.2%

NA

-12.7%

 

 

Market Data

 

Quote Symbol:

6217

Exchange:

Tokyo Stock Exchange

Currency:

JPY

Stock Price:

174.0

Stock Price Date:

11-22-2013

52 Week Price Change %:

52.6

Market Value (mil):

11,845,150.0

 

SEDOL:

6906748

ISIN:

JP3533000000

 

 

Equity and Dept Distribution:

 

FY'98-'01 WAS were estimated. FY'05 1Q & 3Q WAS & O/S were estimated. FY'06 Q3 Lib.Doc.# is N/S as of 10/02/06. FY'07 Q1 & FY'08 Q1&Q3 BWAS estimated and used as DWAS & O/S. FY'08 Q1 WAS=o/s. FY'08 Q2 WAS was reported as 11.77. FY'08 Q3 CF is not available. FY'11 Q2 reported business segments.

 

 

Shareholders

 

 

Major Shareholders

Customers' Stockholding (11.9%); Company's Trust Stock (6.1%); Meiji Yasuda Life Insurance Co Ltd (5.7%)

 

 

Key Corporate Relationships

 

Auditor:            Gyosei Auditing

                                                                     

Auditor:            Gyosei Auditing

 

 

 

Corporate Family

 

Corporate Structure News:

 

Total Corporate Family Members: 4 

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

TSUDAKOMA Corp.

Parent

Kanazawa-Shi

Japan

Machinery and Equipment Manufacturing

405.6

1,260

Tsudakoma Shanghai Co Ltd

Subsidiary

Shanghai

China

Medical Equipment and Supplies

 

18

T Tech Japan, K.K.

Subsidiary

Kanazawa, Ishikawa

Japan

Machinery Wholesale

28.0

3

Kyowa Electronics & Machinery Industrial Co.,Ltd.

Subsidiary

Kanazawa, Ishikawa

Japan

Electrical Equipment and Appliances Manufacturing

42.1

 

 

 

Executives Report

 

Board of Directors

 

 

Name

Title

Function

Shoji Hishinuma

 

President, Chief Director of China Production Promotion, Chairman of Subsidiary, Representative Director

Chairman

Biography:

Mr. Shoji Hishinuma has been serving as President, Chief Director of China Production Promotion and Representative Director in TSUDAKOMA Corp., as well as Chairman of the Board of a China-based subsidiary, since July 2012. He joined the Company in April 1964. His previous titles include Director of Marketing, Manager of Chugoku Office, Managing Director and Senior Managing Director in the Company.

 

Age: 71

 

 

Executives

 

 

Name

Title

Function

 

Nobuhiro Takano

 

Executive Director

Division Head Executive

 

Biography:

Mr. Nobuhiro Takano has been serving as Executive Director of TSUDAKOMA Corp., since February 2013. He is also in charge of New Business of the Company. He used to be President and Representative Director in a Japan-based company, as well as President of TEKMAR S.P.A and MARUBENI TEKMATEX(THAILAND) CO.,LTD.

 

Age: 59

 

Junichi Nishino

 

Managing Director, Director of Machine Tools Related Business, Director of Machine Tools Marketing

Managing Director

 

 

Biography:

Mr. Junichi Nishino has been serving as Managing Director, Director of Machine Tools Related Business and Director of Machine Tools Marketing in TSUDAKOMA Corp. since March 21, 2013. He joined the Company in April 1973. His previous titles include Executive Officer, Director of Technology, Director of 1st Technology and Director of 2nd Manufacturing of the Company.

 

Age: 62

 

Tatsuo Takehana

 

Senior Managing Director, Director of Fiber Machinery Business, Director

Managing Director

 

 

Biography:

Mr. Tatsuo Takehana has been serving as Senior Managing Director, Director of Fiber Machinery Business and Representative Director in TSUDAKOMA Corp. since February 22, 2013. He is also serving as Representative Director in a subsidiary, T-Tech Japan Corp. He joined the Company in April 1972. His previous titles include Executive Officer, Director of Technology and Director of Fiber Machinery Marketing in the Company. He obtained his Bachelor's degree in Engineering from Kanazawa University in March 1972.

 

Age: 63

 

Education:

Kanazawa University, B (Engineering)

 

Yuji Tomii

 

Managing Director, Director of General Affairs, Manager of Export Management Office

Managing Director

 

 

Biography:

Mr. Yuji Tomii has been serving as Managing Director, Director of General Affairs and Manager of Export Management Office in TSUDAKOMA Corp. since January 21, 2013. He is also serving as Representative Director in TSUDAKOMA SERVICE INDIA PRIVATE LIMITED and two other companies. He joined the Company in April 1970. He previously served as Executive Officer, Manager of Chugoku Office, Director of Marketing and Director of Fiber Marketing in the Company.

 

Age: 65

 

Masaru Matsumoto

 

Executive Officer, Director of Fiber Machinery Marketing in Fiber Machinery Unit

Marketing Executive

 

 

Shoji Hishinuma

 

President, Chief Director of China Production Promotion, Chairman of Subsidiary, Representative Director

Advertising Executive

 

 

Biography:

Mr. Shoji Hishinuma has been serving as President, Chief Director of China Production Promotion and Representative Director in TSUDAKOMA Corp., as well as Chairman of the Board of a China-based subsidiary, since July 2012. He joined the Company in April 1964. His previous titles include Director of Marketing, Manager of Chugoku Office, Managing Director and Senior Managing Director in the Company.

 

Age: 71

 

Susumu Nakamura

 

Director of Manufacturing, Deputy Chief Director of China Production Promotion, Director

Advertising Executive

 

 

Biography:

Mr. Susumu Nakamura has been serving as Director of Manufacturing, Deputy Chief Director of China Production Promotion and Director in TSUDAKOMA Corp., since April 21, 2012. He is also Representative Director of a subsidiary. He joined the Company in April 1974 and served as Executive Officer and Director of Molding Business of the Company.

 

Age: 61

 

Michiru Suwa

 

Director of Fiber Machinery Technology in Fiber Machinery Business Unit, Deputy Chief Director of China Production Promotion, Director

Advertising Executive

 

 

Biography:

Mr. Michiru Suwa has been serving as Director of Fiber Machinery Technology in Fiber Machinery Business Unit, Deputy Chief Director of China Production Promotion and Director in TSUDAKOMA Corp., since April 21, 2012. He is also in charge of a China-based subsidiary. He joined the Company in April 1982 and used to serve as Executive Officer of the Company.

 

Age: 56

 

Ryuichi Takenaka

 

Executive Officer, Director of Quality Assurance, Deputy Chief Director of China Production Promotion

Advertising Executive

 

 

Tamio Moribe

 

Executive Officer, Director of Intellectual Property and Information Management

Information Executive

 

 

 

 

Significant Developments

 

 

 

TSUDAKOMA Corp Amends Consolidated Full-year Outlook for FY 2013; Cancels Year-end Dividend for FY 2013

Oct 09, 2013


TSUDAKOMA Corp announced that it has raised the consolidated full-year outlook for revenue from JPY 39,000 million to JPY 40,800 million, and has lowered the consolidated outlook for operating profit (loss) from JPY 600 million to JPY (400 million), ordinary profit (loss) from JPY 600 million to JPY (450 million), net profit (loss) from JPY 550 million to JPY (500 million), earnings (loss) per share JPY 8.6 to JPY (7.82) for the fiscal year ending November 30, 2013. The positive revenue outlook is mainly due to increase of order. The negative profit outlook is mainly due to decrease of profit in working machinery business and textile machinery business. The Company also announced that it has resolved to cancel the year-end dividend for the fiscal year ending November 30, 2013. 

TSUDAKOMA Corp Amends Consolidated Full-year Forecast for FY 2013

Jul 11, 2013


TSUDAKOMA Corp announced that it has raised the consolidated full-year forecast for revenue from JPY 37,400 million to JPY 39,000 million and reaffirmed the forecast for operating profit of JPY 600 million, ordinary profit of JPY 600 million, net profit of JPY 550 million and earning per share of JPY 8.60 for the fiscal year ending November 2013. The Company amended the consolidated full-year outlook due to increased orders and increased costs. 

TSUDAKOMA Corp Lowers Consolidated Mid-year Forecast for FY 2013

Jun 28, 2013


TSUDAKOMA Corp announced that it has lowered the consolidated mid-year forecast for revenue from JPY 16,300 million to JPY 16,100 million, operating profit (loss) from JPY (600 million) to JPY (890 million), ordinary profit (loss) from JPY (600 million) to JPY (950 million), net profit (loss) from JPY (600 million) to JPY (940 million) and earning (loss) per share from JPY (9.39) to JPY (14.71) for the fiscal year ending November 2013. The Company lowered the consolidated mid-year outlook due to decreased orders.

TSUDAKOMA Corp to Increase Stake in Subsidiary

Dec 28, 2012


TSUDAKOMA Corp announced that it has decided to increase the direct stake in a China-based subsidiary from 66.7% to 76.9%, effective end of February 2013. 

 

 

News

 

Method for urging warp yarns in warp tension adjusting device of tire chord weaving apparatus and warp tension adjusting device

European Patents (248 Words)

02-Dec-2013

Index device for machine tool

U.S. Patents (214 Words)

18-Nov-2013

Tension detection apparatus for loom

European Patents (250 Words)

18-Nov-2013

US Patent Issued to Tsudakoma Kogyo on Nov. 12 for "Index device for machine tool" (Japanese Inventor) 
U.S. Fed News (271 Words)

18-Nov-2013

US Patent granted to Tsudakoma Kogyo Kabushiki Kaisha (JP) on November 12 titled as "Index device for machine tool". 
US Official News (267 Words)

13-Nov-2013

US Patent granted to Tsudakoma Kogyo Kabushiki Kaisha (JP) on November 12 titled as "Index device for machine tool"
Plus Patent News (268 Words)

13-Nov-2013

Method for setting weft-insertion conditions in multi-color weft insertion loom
European Patents (210 Words)

04-Nov-2013

Ball speed reducer and rotary table device using the same
U.S. Patents (233 Words)

14-Oct-2013

US Patent Issued to Meko Seiki, Tsudakoma Kogyo on Oct. 8 for "Ball speed reducer and rotary table device using the same" (Japanese Inventors) 
U.S. Fed News (290 Words)

14-Oct-2013

TSUDAKOMA Corp Amends Consolidated Full-year Outlook for FY 2013; Cancels Year-end Dividend for FY 2013
Reuters UK (131 Words)

09-Oct-2013

Tsudakoma Expects This FY Group Net Loss Y500.00M
Nikkei English News (48 Words)

09-Oct-2013


Annual Income Statement

 

Financials in: USD (mil)

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

 

Financial Glossary

 

 

30-Nov-2012

30-Nov-2011

30-Nov-2010

30-Nov-2009

30-Nov-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
30-Nov-2012

Updated Normal 
30-Nov-2011

Updated Normal 
30-Nov-2010

Updated Normal 
30-Nov-2009

Updated Normal 
30-Nov-2008

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate (Period Average)

79.304858

80.172145

88.353552

93.712781

105.208251

Auditor

Gyosei Auditing

Meichyo Audit Firm

Meichyo Audit Firm

Meichyo Audit Firm

Meichyo Audit Firm

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

    Net Sales

405.6

529.0

370.0

142.8

329.1

Revenue

405.6

529.0

370.0

142.8

329.1

Total Revenue

405.6

529.0

370.0

142.8

329.1

 

 

 

 

 

 

    Cost of Revenue

374.8

462.0

339.8

177.3

294.8

Cost of Revenue, Total

374.8

462.0

339.8

177.3

294.8

Gross Profit

30.9

67.0

30.2

-34.4

34.2

 

 

 

 

 

 

    Selling/General/Administrative Expense

35.9

37.5

27.8

13.2

19.3

    Labor & Related Expense

16.6

17.0

14.4

17.7

17.4

    Advertising Expense

-

-

-

0.9

2.0

Total Selling/General/Administrative Expenses

52.5

54.4

42.1

31.7

38.7

    Depreciation

-

-

-

1.8

1.1

Depreciation/Amortization

-

-

-

1.8

1.1

    Impairment-Assets Held for Use

0.0

0.0

0.0

3.8

0.0

    Impairment-Assets Held for Sale

0.0

-

-

0.0

2.2

    Other Unusual Expense (Income)

0.0

-0.1

0.0

1.7

-0.1

Unusual Expense (Income)

0.0

-0.1

0.0

5.5

2.1

Total Operating Expense

427.3

516.3

381.9

216.2

336.8

 

 

 

 

 

 

Operating Income

-21.7

12.6

-11.9

-73.4

-7.7

 

 

 

 

 

 

        Interest Expense - Non-Operating

-1.1

-1.2

-1.5

-1.5

-0.8

    Interest Expense, Net Non-Operating

-1.1

-1.2

-1.5

-1.5

-0.8

        Interest Income - Non-Operating

0.0

0.0

0.1

0.2

0.4

        Investment Income - Non-Operating

0.0

-1.5

0.2

0.0

1.9

    Interest/Investment Income - Non-Operating

0.0

-1.5

0.3

0.2

2.2

Interest Income (Expense) - Net Non-Operating Total

-1.1

-2.7

-1.2

-1.3

1.5

Gain (Loss) on Sale of Assets

0.4

-0.3

-0.1

-0.1

-0.5

    Other Non-Operating Income (Expense)

0.4

0.4

0.3

0.3

0.2

Other, Net

0.4

0.4

0.3

0.3

0.2

Income Before Tax

-22.0

10.1

-12.9

-74.6

-6.6

 

 

 

 

 

 

Total Income Tax

1.1

-2.0

0.2

0.2

0.5

Income After Tax

-23.2

12.1

-13.2

-74.7

-7.1

 

 

 

 

 

 

    Minority Interest

1.1

-1.0

0.1

3.9

0.5

Net Income Before Extraord Items

-22.1

11.2

-13.0

-70.9

-6.7

Net Income

-22.1

11.2

-13.0

-70.9

-6.7

 

 

 

 

 

 

    Miscellaneous Earnings Adjustment

0.0

0.0

0.0

-0.1

-0.1

Total Adjustments to Net Income

0.0

0.0

0.0

-0.1

-0.1

Income Available to Common Excl Extraord Items

-22.1

11.2

-13.0

-71.0

-6.8

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

-22.1

11.2

-13.0

-71.0

-6.8

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

63.9

63.9

63.9

63.9

64.0

Basic EPS Excl Extraord Items

-0.35

0.17

-0.20

-1.11

-0.11

Basic/Primary EPS Incl Extraord Items

-0.35

0.17

-0.20

-1.11

-0.11

Dilution Adjustment

0.0

0.0

0.0

0.0

0.0

Diluted Net Income

-22.1

11.2

-13.0

-71.0

-6.8

Diluted Weighted Average Shares

63.9

63.9

63.9

63.9

64.0

Diluted EPS Excl Extraord Items

-0.35

0.17

-0.20

-1.11

-0.11

Diluted EPS Incl Extraord Items

-0.35

0.17

-0.20

-1.11

-0.11

Dividends per Share - Common Stock Primary Issue

0.00

0.00

0.00

0.00

0.01

Gross Dividends - Common Stock

0.0

0.0

0.0

0.0

0.9

Interest Expense, Supplemental

1.1

1.2

1.5

1.5

0.8

Depreciation, Supplemental

17.9

15.3

13.0

14.3

13.2

Total Special Items

-0.3

0.2

0.1

5.6

2.6

Normalized Income Before Tax

-22.4

10.3

-12.8

-69.0

-4.0

 

 

 

 

 

 

Effect of Special Items on Income Taxes

-0.1

0.1

0.0

1.9

0.9

Inc Tax Ex Impact of Sp Items

1.0

-2.0

0.3

2.1

1.4

Normalized Income After Tax

-23.4

12.3

-13.1

-71.1

-5.5

 

 

 

 

 

 

Normalized Inc. Avail to Com.

-22.3

11.3

-13.0

-67.4

-5.1

 

 

 

 

 

 

Basic Normalized EPS

-0.35

0.18

-0.20

-1.05

-0.08

Diluted Normalized EPS

-0.35

0.18

-0.20

-1.05

-0.08

Rental Expenses

-

-

-

0.5

0.4

Advertising Expense, Supplemental

-

-

-

0.9

2.0

Research & Development Exp, Supplemental

19.4

19.7

15.6

14.3

13.6

Reported Operating Profit

-21.7

12.6

-12.0

-68.0

-5.7

Reported Ordinary Profit

-22.4

10.3

-12.8

-69.1

-5.9

Normalized EBIT

-21.7

12.6

-12.0

-67.9

-5.6

Normalized EBITDA

-3.8

27.9

1.0

-53.6

7.6

    Current Tax - Total

0.3

-

-

-

-

Current Tax - Total

0.3

-

-

-

-

    Deferred Tax - Total

0.8

-

-

-

-

Deferred Tax - Total

0.8

-

-

-

-

Income Tax - Total

1.1

-

-

-

-

Interest Cost - Domestic

2.2

2.2

2.1

2.1

2.0

Service Cost - Domestic

5.2

5.2

4.7

4.5

3.8

Expected Return on Assets - Domestic

-0.8

-0.9

-0.8

-0.7

-0.9

Actuarial Gains and Losses - Domestic

2.3

3.4

3.0

3.0

1.4

Other Pension, Net - Domestic

1.5

1.5

1.4

1.3

1.2

Domestic Pension Plan Expense

10.4

11.4

10.4

10.3

7.4

Total Pension Expense

10.4

11.4

10.4

10.3

7.4

Total Plan Interest Cost

2.2

2.2

2.1

2.1

2.0

Total Plan Service Cost

5.2

5.2

4.7

4.5

3.8

Total Plan Expected Return

-0.8

-0.9

-0.8

-0.7

-0.9

Total Plan Other Expense

1.5

1.5

1.4

1.3

1.2

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

Financial Glossary

 

 

30-Nov-2012

30-Nov-2011

30-Nov-2010

30-Nov-2009

30-Nov-2008

UpdateType/Date

Updated Normal 
30-Nov-2012

Updated Normal 
30-Nov-2011

Updated Normal 
30-Nov-2010

Updated Normal 
30-Nov-2009

Updated Normal 
30-Nov-2008

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate

82.056481

77.63

83.77

86.145

95.245

Auditor

Gyosei Auditing

Meichyo Audit Firm

Meichyo Audit Firm

Meichyo Audit Firm

Meichyo Audit Firm

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

    Cash & Equivalents

125.5

146.8

156.2

180.2

174.4

    Short Term Investments

-

0.0

2.4

2.3

3.0

Cash and Short Term Investments

125.5

146.8

158.6

182.5

177.4

        Accounts Receivable - Trade, Gross

86.8

138.1

122.9

65.1

68.5

        Provision for Doubtful Accounts

-0.1

-0.1

-0.1

-0.1

-0.3

    Trade Accounts Receivable - Net

86.6

138.0

122.8

64.9

68.2

Total Receivables, Net

86.6

138.0

122.8

64.9

68.2

    Inventories - Finished Goods

13.9

13.8

15.8

18.5

17.5

    Inventories - Work In Progress

23.4

31.3

25.2

12.1

18.0

    Inventories - Raw Materials

7.7

6.7

5.4

4.1

5.9

Total Inventory

45.0

51.8

46.4

34.7

41.4

    Deferred Income Tax - Current Asset

1.8

2.8

0.0

0.0

0.0

    Other Current Assets

1.8

2.6

1.8

3.8

4.8

Other Current Assets, Total

3.6

5.4

1.8

3.8

4.8

Total Current Assets

260.8

342.0

329.6

285.9

291.9

 

 

 

 

 

 

        Buildings

214.5

224.3

191.2

186.6

170.2

        Land/Improvements

45.9

47.4

43.3

42.1

40.9

        Machinery/Equipment

231.5

241.2

215.9

209.4

188.3

        Construction in Progress

-

0.0

10.1

6.9

6.3

        Other Property/Plant/Equipment

80.2

83.4

75.4

72.9

65.7

    Property/Plant/Equipment - Gross

572.1

596.2

535.9

518.0

471.4

    Accumulated Depreciation

-440.3

-454.8

-411.9

-391.7

-344.3

Property/Plant/Equipment - Net

131.8

141.4

124.0

126.3

127.1

Intangibles, Net

0.8

0.9

1.0

1.1

0.7

    LT Investment - Affiliate Companies

6.3

2.6

2.1

-

-

    LT Investments - Other

15.7

17.2

16.6

18.2

16.5

Long Term Investments

22.0

19.8

18.7

18.2

16.5

    Deferred Income Tax - Long Term Asset

-

-

-

-

0.0

    Other Long Term Assets

2.1

1.6

1.7

1.6

0.8

Other Long Term Assets, Total

2.1

1.6

1.7

1.6

0.8

Total Assets

417.4

505.7

475.0

433.2

436.9

 

 

 

 

 

 

Accounts Payable

24.3

46.2

50.1

16.4

18.6

Notes Payable/Short Term Debt

75.5

28.3

26.3

48.8

33.6

Current Portion - Long Term Debt/Capital Leases

-

26.7

13.5

9.0

3.6

    Income Taxes Payable

0.4

1.1

0.7

0.5

0.3

    Other Payables

47.1

76.3

68.3

30.7

43.4

    Deferred Income Tax - Current Liability

-

-

0.0

0.0

0.0

    Other Current Liabilities

17.1

22.5

19.8

12.2

14.8

Other Current liabilities, Total

64.6

99.9

88.8

43.4

58.6

Total Current Liabilities

164.3

201.1

178.6

117.5

114.3

 

 

 

 

 

 

    Long Term Debt

5.8

17.7

41.1

53.1

10.0

Total Long Term Debt

5.8

17.7

41.1

53.1

10.0

Total Debt

81.2

72.7

80.9

110.8

47.1

 

 

 

 

 

 

    Deferred Income Tax - LT Liability

-

-

0.0

0.0

0.0

Deferred Income Tax

-

-

0.0

0.0

0.0

Minority Interest

11.7

13.6

11.7

11.6

14.3

    Reserves

0.5

0.5

1.5

1.8

0.0

    Pension Benefits - Underfunded

51.7

55.5

50.7

48.0

45.4

    Other Long Term Liabilities

0.0

-

-

-

-

Other Liabilities, Total

52.2

56.0

52.1

49.8

45.4

Total Liabilities

234.0

288.4

283.6

232.0

183.9

 

 

 

 

 

 

    Common Stock

150.1

158.7

147.0

143.0

129.3

Common Stock

150.1

158.7

147.0

143.0

129.3

Additional Paid-In Capital

66.6

133.4

123.6

120.2

108.7

Retained Earnings (Accumulated Deficit)

-13.6

-54.7

-61.4

-46.4

28.9

Treasury Stock - Common

-15.1

-15.9

-14.8

-14.3

-13.0

Unrealized Gain (Loss)

-4.6

-4.1

-3.1

-1.3

-1.0

    Other Equity

0.0

-

-

-

-

    Other Comprehensive Income

0.0

-

-

-

-

Other Equity, Total

0.0

-

-

-

-

Total Equity

183.4

217.2

191.4

201.2

253.0

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

417.4

505.7

475.0

433.2

436.9

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

63.9

63.9

63.9

63.9

63.9

Total Common Shares Outstanding

63.9

63.9

63.9

63.9

63.9

Treasury Shares - Common Stock Primary Issue

4.2

4.2

4.1

4.1

4.1

Employees

1,260

1,282

1,291

1,225

1,252

Number of Common Shareholders

6,510

6,531

6,304

6,192

6,020

Total Long Term Debt, Supplemental

17.9

44.4

54.6

62.1

13.5

Long Term Debt Maturing within 1 Year

12.1

26.7

13.5

9.0

3.6

Long Term Debt Maturing in Year 2

5.5

12.3

24.7

13.1

3.6

Long Term Debt Maturing in Year 3

0.3

5.4

11.4

24.0

2.9

Long Term Debt Maturing in Year 4

-

0.0

5.0

11.1

2.3

Long Term Debt Maturing in Year 5

-

0.0

0.0

4.9

1.2

Long Term Debt Maturing in 2-3 Years

5.8

17.7

36.1

37.1

6.5

Long Term Debt Maturing in 4-5 Years

-

0.0

5.0

16.0

3.5

Long Term Debt Matur. in Year 6 & Beyond

0.0

0.0

0.0

0.0

0.0

Pension Obligation - Domestic

108.0

118.8

111.8

110.4

108.5

Plan Assets - Domestic

45.3

45.6

44.7

43.0

38.9

Funded Status - Domestic

-62.7

-73.2

-67.1

-67.4

-69.6

Total Funded Status

-62.7

-73.2

-67.1

-67.4

-69.6

Discount Rate - Domestic

2.00%

2.00%

2.00%

2.00%

2.00%

Expected Rate of Return - Domestic

2.00%

2.00%

2.00%

2.00%

2.00%

Accrued Liabilities - Domestic

-51.3

-55.1

-50.3

-47.6

-45.1

Other Assets, Net - Domestic

11.4

18.0

16.8

19.8

24.6

Net Assets Recognized on Balance Sheet

-39.9

-37.1

-33.5

-27.8

-20.5

Total Plan Obligations

108.0

118.8

111.8

110.4

108.5

Total Plan Assets

45.3

45.6

44.7

43.0

38.9

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

Financial Glossary

 

 

30-Nov-2012

30-Nov-2011

30-Nov-2010

30-Nov-2009

30-Nov-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
30-Nov-2012

Updated Normal 
30-Nov-2011

Updated Normal 
30-Nov-2010

Updated Normal 
30-Nov-2009

Updated Normal 
30-Nov-2008

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate (Period Average)

79.304858

80.172145

88.353552

93.712781

105.208251

Auditor

Gyosei Auditing

Meichyo Audit Firm

Meichyo Audit Firm

Meichyo Audit Firm

Meichyo Audit Firm

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

Net Income/Starting Line

-22.0

10.1

-12.9

-74.7

-6.7

    Depreciation

17.9

15.3

13.0

14.3

13.2

Depreciation/Depletion

17.9

15.3

13.0

14.3

13.2

    Unusual Items

0.0

0.0

0.0

3.8

-1.8

    Other Non-Cash Items

0.1

1.5

2.3

-1.0

-1.4

Non-Cash Items

0.1

1.5

2.3

2.7

-3.1

    Accounts Receivable

44.4

-6.4

-50.8

9.1

99.9

    Inventories

4.2

-1.4

-9.9

10.2

1.9

    Accounts Payable

-46.0

-6.8

67.4

-13.3

-64.5

    Other Operating Cash Flow

-3.8

-2.8

2.8

1.5

-11.4

Changes in Working Capital

-1.2

-17.4

9.5

7.5

25.9

Cash from Operating Activities

-5.2

9.4

11.9

-50.1

29.3

 

 

 

 

 

 

    Purchase of Fixed Assets

-17.8

-18.5

-6.5

-13.6

-18.5

Capital Expenditures

-17.8

-18.5

-6.5

-13.6

-18.5

    Sale of Fixed Assets

0.9

-

0.0

0.1

0.0

    Sale/Maturity of Investment

-

-

0.0

0.3

7.2

    Investment, Net

2.6

0.6

4.1

0.5

0.0

    Purchase of Investments

-4.1

-0.4

-1.6

-0.5

-0.1

    Other Investing Cash Flow

-0.7

0.1

-0.2

-1.3

-0.3

Other Investing Cash Flow Items, Total

-1.3

0.3

2.3

-0.9

6.8

Cash from Investing Activities

-19.1

-18.3

-4.2

-14.5

-11.7

 

 

 

 

 

 

    Other Financing Cash Flow

-0.1

0.0

0.0

0.0

0.4

Financing Cash Flow Items

-0.1

0.0

0.0

0.0

0.4

    Cash Dividends Paid - Common

0.0

0.0

0.0

-1.0

-1.8

Total Cash Dividends Paid

0.0

0.0

0.0

-1.0

-1.8

        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, Net

37.8

0.0

-22.6

10.7

-9.5

        Long Term Debt Issued

-

-

0.0

47.0

10.5

        Long Term Debt Reduction

-24.9

-14.1

-8.7

-3.6

-2.2

    Long Term Debt, Net

-24.9

-14.1

-8.7

43.3

8.3

Issuance (Retirement) of Debt, Net

12.9

-14.1

-31.4

54.0

-1.2

Cash from Financing Activities

12.8

-14.1

-31.4

52.9

-2.6

 

 

 

 

 

 

Foreign Exchange Effects

0.3

0.0

0.3

0.0

0.0

Net Change in Cash

-11.2

-23.0

-23.5

-11.7

14.9

 

 

 

 

 

 

Net Cash - Beginning Balance

139.4

160.9

169.5

171.5

137.8

Net Cash - Ending Balance

128.2

137.9

146.0

159.8

152.7

Cash Interest Paid

1.1

1.2

1.4

1.5

0.7

Cash Taxes Paid

0.6

0.3

0.2

0.1

6.6

 

 

Annual Income Statement

 

Financials in: USD (mil)

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

 

 

 

30-Nov-2012

30-Nov-2011

30-Nov-2010

30-Nov-2009

30-Nov-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
30-Nov-2012

Updated Normal 
30-Nov-2011

Updated Normal 
30-Nov-2010

Updated Normal 
30-Nov-2009

Updated Normal 
30-Nov-2008

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate (Period Average)

79.304858

80.172145

88.353552

93.712781

105.208251

Auditor

Gyosei Auditing

Meichyo Audit Firm

Meichyo Audit Firm

Meichyo Audit Firm

Meichyo Audit Firm

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

    Net sales

405.6

529.0

370.0

142.8

329.1

Total Revenue

405.6

529.0

370.0

142.8

329.1

 

 

 

 

 

 

    Cost of sales

374.8

462.0

339.8

177.3

294.8

    Provisi Of Allowan for doubtful Accounts

0.3

-

-

-

-

    Other SGA

22.1

-

-

-

-

    Sales Commission

-

-

-

1.1

1.5

    Packing And Transportation Expenses

8.3

10.2

6.9

2.7

5.9

    Salaries And Allowances

11.5

11.5

10.0

9.4

9.4

    Bonuses

3.0

3.3

2.3

2.2

2.8

    Retirement Benefit Expenses

2.1

2.2

2.0

2.1

1.3

    Traveling And Transportation Expenses

5.2

4.9

3.7

3.2

4.7

    Advertising Expenses

-

-

-

0.9

2.0

    Allow Doubt Acc.

-

-

-

0.0

0.1

    Director Bonuses

-

-

-

1.9

1.8

    Reserve for Director Retirement Bonus

-

-

-

0.0

0.0

    Wellfare

-

-

-

2.2

2.1

    Entertainment Exp.

-

-

-

0.2

0.3

    Public & Tax Charge

-

-

-

1.0

1.0

    Depreciation

-

-

-

1.8

1.1

    Rental Expenses

-

-

-

0.5

0.4

    Othe SGA

-

22.4

17.1

4.5

5.3

    Provision of allowance for doubtful acco

0.0

-

-

-

-

    Rounding adjustment Income Statement

0.0

-

-

-

-

    SP Prior Adjustment Gain

-

-

-

0.0

-0.1

    SP Rev-Allow Doubt Acc.

0.0

-0.1

0.0

0.0

0.0

    Loss on valuation of golf club membershi

0.0

-

-

-

-

    SP L on val. of LT inv't. secs.

-

-

-

0.0

2.2

    Impairment Loss

0.0

-

-

-

-

    SP Impairment Loss

-

0.0

0.0

3.8

0.0

    SP Allow Doubt Acc.

-

0.0

0.0

0.1

0.0

    SP Industrial land research exp.

-

-

-

-

0.0

    SP Environment Provision

-

-

0.0

1.7

0.0

Total Operating Expense

427.3

516.3

381.9

216.2

336.8

 

 

 

 

 

 

    SP Gain Sale Fix.Asset

0.7

0.0

-

0.0

0.0

    SP Gain Sale Inv.Secs.

-

-

-

0.0

1.8

    Loss Disp Fix Asset

-0.3

-0.3

-0.1

-0.1

-0.5

    Loss Sale Inv. Sec.

-

-

-

0.0

0.0

    NOP Interest Income

0.0

0.0

0.1

0.2

0.4

    NOP Dividend Income

0.4

0.4

0.3

0.3

0.3

    Other Non-Operating Income (Expense)

0.0

-

-

-

-

    Miscellaneous loss

-0.1

-

-

-

-

    NOP Insurance Income

-

0.1

-

-

-

    NOP Gain Sale of Marketable Securities

-

-

-

0.0

0.0

    NOP Interest on Refund

-

0.0

0.0

0.1

0.0

    Other

0.5

0.4

0.4

0.3

0.3

    NOP Interest Expenses

-1.1

-1.2

-1.5

-1.5

-0.8

    NOP Loss Sale Mark.Secs.

-

-

-

0.0

0.0

    NOP Exchange Loss

-0.4

-1.9

-0.1

-0.3

-0.2

    NOP Other Expenses

-

-0.1

-0.1

-0.1

-0.2

Net Income Before Taxes

-22.0

10.1

-12.9

-74.6

-6.6

 

 

 

 

 

 

Provision for Income Taxes

1.1

-2.0

0.2

0.2

0.5

Net Income After Taxes

-23.2

12.1

-13.2

-74.7

-7.1

 

 

 

 

 

 

    Minority interests in income (loss)

1.1

-1.0

0.1

3.9

0.5

Net Income Before Extra. Items

-22.1

11.2

-13.0

-70.9

-6.7

Net Income

-22.1

11.2

-13.0

-70.9

-6.7

 

 

 

 

 

 

    Balancing Item - Net Income Including Af

0.0

-

-

-

-

    Adjustment

-

0.0

0.0

-0.1

-0.1

Income Available to Com Excl ExtraOrd

-22.1

11.2

-13.0

-71.0

-6.8

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

-22.1

11.2

-13.0

-71.0

-6.8

 

 

 

 

 

 

Basic Weighted Average Shares

63.9

63.9

63.9

63.9

64.0

Basic EPS Excluding ExtraOrdinary Items

-0.35

0.17

-0.20

-1.11

-0.11

Basic EPS Including ExtraOrdinary Items

-0.35

0.17

-0.20

-1.11

-0.11

Dilution Adjustment

0.0

0.0

0.0

0.0

0.0

Diluted Net Income

-22.1

11.2

-13.0

-71.0

-6.8

Diluted Weighted Average Shares

63.9

63.9

63.9

63.9

64.0

Diluted EPS Excluding ExtraOrd Items

-0.35

0.17

-0.20

-1.11

-0.11

Diluted EPS Including ExtraOrd Items

-0.35

0.17

-0.20

-1.11

-0.11

DPS-Ordinary Shares

0.00

0.00

0.00

0.00

0.01

Gross Dividends - Common Stock

0.0

0.0

0.0

0.0

0.9

Normalized Income Before Taxes

-22.4

10.3

-12.8

-69.0

-4.0

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

1.0

-2.0

0.3

2.1

1.4

Normalized Income After Taxes

-23.4

12.3

-13.1

-71.1

-5.5

 

 

 

 

 

 

Normalized Inc. Avail to Com.

-22.3

11.3

-13.0

-67.4

-5.1

 

 

 

 

 

 

Basic Normalized EPS

-0.35

0.18

-0.20

-1.05

-0.08

Diluted Normalized EPS

-0.35

0.18

-0.20

-1.05

-0.08

Advertising Expense

-

-

-

0.9

2.0

Interest Expense

1.1

1.2

1.5

1.5

0.8

Rental Expense

-

-

-

0.5

0.4

R&D Expenses(SG&A & Cost of Manuf.)

19.4

19.7

15.6

14.3

13.6

BC - Depreciation of Fixed Assets

17.9

15.3

13.0

14.3

13.2

    Current Tax - Total

0.3

-

-

-

-

Current Tax - Total

0.3

-

-

-

-

    Deferred Tax - Total

0.8

-

-

-

-

Deferred Tax - Total

0.8

-

-

-

-

Income Tax - Total

1.1

-

-

-

-

Reported Operating Profit

-21.7

12.6

-12.0

-68.0

-5.7

Reported Ordinary Profit

-22.4

10.3

-12.8

-69.1

-5.9

Service Cost

5.2

5.2

4.7

4.5

3.8

Interest Cost

2.2

2.2

2.1

2.1

2.0

Expected Return on Plan Assets

-0.8

-0.9

-0.8

-0.7

-0.9

Expense due to Acct. Change

1.5

1.5

1.4

1.3

1.2

Actuarial Gains & Losses

2.3

3.4

3.0

3.0

1.4

Domestic Pension Plan Expense

10.4

11.4

10.4

10.3

7.4

Total Pension Expense

10.4

11.4

10.4

10.3

7.4

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

30-Nov-2012

30-Nov-2011

30-Nov-2010

30-Nov-2009

30-Nov-2008

UpdateType/Date

Updated Normal 
30-Nov-2012

Updated Normal 
30-Nov-2011

Updated Normal 
30-Nov-2010

Updated Normal 
30-Nov-2009

Updated Normal 
30-Nov-2008

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate

82.056481

77.63

83.77

86.145

95.245

Auditor

Gyosei Auditing

Meichyo Audit Firm

Meichyo Audit Firm

Meichyo Audit Firm

Meichyo Audit Firm

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

    Cash & Deposits

125.5

146.8

156.2

180.2

174.4

    Notes and accounts receivable-trade

86.8

138.1

122.9

65.1

68.5

    Marketable Secs.

-

0.0

2.4

2.3

3.0

    Inventories-Finished goods

13.9

13.8

15.8

18.5

17.5

    Inventories-Work-in-Progress

23.4

31.3

25.2

12.1

18.0

    Inventories-Raw Materials&Supplies

7.7

6.7

5.4

4.1

5.9

    Dfrd Tax Assets

1.8

2.8

0.0

0.0

0.0

    Rounding adjustment Assets

0.0

-

-

-

-

    Other Cur. Asset

1.7

2.6

1.8

3.8

4.8

    Doubtful Account

-0.1

-0.1

-0.1

-0.1

-0.3

Total Current Assets

260.8

342.0

329.6

285.9

291.9

 

 

 

 

 

 

    Building&Struct.

214.5

224.3

191.2

186.6

170.2

    Depreciation-Building & Structures

-161.7

-166.4

-151.1

-144.4

-128.1

    Machinery, equipment and vehicles

231.5

241.2

215.9

209.4

188.3

    Depreciation- Machine Equip. & vehicles

-201.6

-209.3

-190.1

-178.9

-156.1

    Land

45.9

47.4

43.3

42.1

40.9

    Construction IP

-

0.0

10.1

6.9

6.3

    Other PPE

80.2

83.4

75.4

72.9

65.7

    Depreciation-Other PPE

-77.0

-79.1

-70.7

-68.3

-60.2

    Intangible assets

0.8

0.9

1.0

1.1

0.7

    Other Investment Securities

15.7

-

-

-

-

    Investment Secs.

-

17.2

16.6

18.2

16.5

    Invt Secs Noncons, Asc, Affd Cos

6.3

-

-

-

-

    Investment Secs.-Nonconsol. subs.

-

2.6

2.1

-

-

    Dfrd Tax Assets

-

-

-

-

0.0

    Rounding adjustment Assets

0.0

-

-

-

-

    Other Assets

7.5

7.0

6.8

6.6

5.5

    Doubtful Account

-5.3

-5.3

-5.1

-5.0

-4.7

    Adjustment

-

-0.1

-

-

0.0

    Property/Plant/Equipment, Total - Net

0.0

-

-

-

-

Total Assets

417.4

505.7

475.0

433.2

436.9

 

 

 

 

 

 

    Notes and accounts payable-trade

24.3

46.2

50.1

16.4

18.6

    Short-term loans payable

75.5

28.3

26.3

48.8

33.6

    LT Debt (Current)

-

26.7

13.5

9.0

3.6

    Income Taxes Pay

0.4

1.1

0.7

0.5

0.3

    Dfrd Tax Liabs.

-

-

0.0

0.0

0.0

    Rounding adjustment Liability

0.0

-

-

-

-

    Provision for loss on order received

0.2

0.1

0.5

0.0

-

    Accounts payable-other

47.1

76.3

68.3

30.7

43.4

    Other Cur. Liabs

16.8

22.4

19.3

12.2

14.8

Total Current Liabilities

164.3

201.1

178.6

117.5

114.3

 

 

 

 

 

 

    Long-term loans payable

5.8

17.7

41.1

53.1

10.0

Total Long Term Debt

5.8

17.7

41.1

53.1

10.0

 

 

 

 

 

 

    Deferred tax liabilities

-

-

0.0

0.0

0.0

    Accrd. Retire.

51.3

55.1

50.3

47.6

45.1

    Provision for directors'' retirement ben

0.3

0.4

0.4

0.4

0.3

    Reserve for Environmental Improvement

0.5

0.5

1.5

1.8

0.0

    Minority Int.

11.7

13.6

11.7

11.6

14.3

    Other Long Term Liabilities

0.0

-

-

-

-

Total Liabilities

234.0

288.4

283.6

232.0

183.9

 

 

 

 

 

 

    Deferred Gains Or Losses On Hedges

0.0

-

-

-

-

    Rounding adjustment Equity

0.0

-

-

-

-

    Common Stock

150.1

158.7

147.0

143.0

129.3

    Capital surplus

66.6

133.4

123.6

120.2

108.7

    Retained earnings

-13.6

-54.7

-61.4

-46.4

28.9

    Valuation difference on available-for-sa

-4.6

-4.1

-3.1

-1.3

-0.7

    Unrealized Gain/Loss on Hedge

-

0.0

0.0

0.0

-0.3

    Treasury Stock

-15.1

-15.9

-14.8

-14.3

-13.0

Total Equity

183.4

217.2

191.4

201.2

253.0

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

417.4

505.7

475.0

433.2

436.9

 

 

 

 

 

 

    S/O-Ordinary Shares

63.9

63.9

63.9

63.9

63.9

Total Common Shares Outstanding

63.9

63.9

63.9

63.9

63.9

T/S-Ordinary Shares

4.2

4.2

4.1

4.1

4.1

Full-Time Employees

1,260

1,282

1,291

1,225

1,252

Total Number of Shareholders

6,510

-

-

-

-

Number of Common Shareholders

-

6,531

6,304

6,192

6,020

LTD within 1 year

12.1

26.7

13.5

9.0

3.6

Lns Pble Maturing over a Yr within 2 Yrs

5.5

-

-

-

-

LT Debt due within 2 Yr.

-

12.3

24.7

13.1

3.6

Lns Pble Maturg over 2 Yrs within 3 Yrs

0.3

-

-

-

-

LT Debt due within 3 Yr.

-

5.4

11.4

24.0

2.9

LT Debt due within 4 Yr.

-

0.0

5.0

11.1

2.3

LT Debt due within 5 Yr.

-

0.0

0.0

4.9

1.2

LT Debt Remaining

-

0.0

0.0

0.0

-

Total Long Term Debt, Supplemental

17.9

44.4

54.6

62.1

13.5

Pension Obligation

108.0

118.8

111.8

110.4

108.5

Fair Value of Plan Asset

45.3

45.6

44.7

43.0

38.9

Funded Status

-62.7

-73.2

-67.1

-67.4

-69.6

Total Funded Status

-62.7

-73.2

-67.1

-67.4

-69.6

Discount Rate

2.00%

2.00%

2.00%

2.00%

2.00%

Expected Return on Plan Assets

2.00%

2.00%

2.00%

2.00%

2.00%

Accounting Change

4.4

6.2

7.2

8.5

9.0

Unrecognized Actuarial Gains & Losses

7.0

11.8

9.6

11.3

15.5

Accrued Pension Benefit

-51.3

-55.1

-50.3

-47.6

-45.1

Net Assets Recognized on Balance Sheet

-39.9

-37.1

-33.5

-27.8

-20.5

 


Annual Cash Flows

 

Financials in: USD (mil)

 

 

 

 

30-Nov-2012

30-Nov-2011

30-Nov-2010

30-Nov-2009

30-Nov-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
30-Nov-2012

Updated Normal 
30-Nov-2011

Updated Normal 
30-Nov-2010

Updated Normal 
30-Nov-2009

Updated Normal 
30-Nov-2008

Filed Currency

JPY

JPY

JPY

JPY

JPY

Exchange Rate (Period Average)

79.304858

80.172145

88.353552

93.712781

105.208251

Auditor

Gyosei Auditing

Meichyo Audit Firm

Meichyo Audit Firm

Meichyo Audit Firm

Meichyo Audit Firm

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified with Explanation

Unqualified

 

 

 

 

 

 

Net Income Bef. Tax

-22.0

10.1

-12.9

-74.7

-6.7

    Depreciation

17.9

15.3

13.0

14.3

13.2

    Impairment Loss(1)

0.0

-

-

-

-

    Impairment Loss

-

0.0

0.0

3.8

0.0

    Interest & Dividend

-0.4

-0.4

-0.4

-0.5

-0.7

    Interest Expense

1.1

1.2

1.5

1.5

0.8

    Decrease (increase) in notes and account

44.4

-6.4

-50.8

9.1

99.9

    Decrease (increase) in inventories

4.2

-1.4

-9.9

10.2

1.9

    Increase (decrease) in notes and account

-46.0

-6.8

67.4

-13.3

-64.5

    Increase (decrease) in allowance for dou

0.3

-0.1

0.0

0.0

0.0

    Increase (decrease) in provision for ret

-0.9

0.8

1.2

-2.0

-1.4

    G/L on sale of mkbl. secs.

-

-

-

0.0

0.0

    Gain/Loss Sale Investment Secs.

-

-

-

0.0

-1.8

    Reserve for Director Retirement Bonus

-

-

0.0

0.0

-0.1

    Other, net

-2.5

-1.7

4.0

2.6

-4.8

    Interest & Dividend (cash basis)

0.4

0.4

0.4

0.5

0.7

    Interest Paid

-1.1

-1.2

-1.4

-1.5

-0.7

    Income Tax Paid

-0.6

-0.3

-0.2

-0.1

-6.6

    Adjustment

-

0.0

-

0.0

-

Cash from Operating Activities

-5.2

9.4

11.9

-50.1

29.3

 

 

 

 

 

 

    Decrease (increase) in time deposits

2.6

0.6

4.1

0.5

0.0

    Purch.Mrktbl. Secs.

-

-

-

-

0.0

    Sale.Mrktbl. Secs.

-

-

0.0

0.3

2.1

    Purchase of property, plant and equipmen

-17.8

-18.5

-6.5

-13.6

-18.5

    Proceeds from sales of property, plant a

0.9

-

-

-

-

    Sales of Fixed Asset

-

-

0.0

0.1

0.0

    Purch.Invest.in Secs

-0.1

-0.1

0.0

-0.5

-0.1

    Sales of Inv. Secs.

-

-

-

0.0

5.1

    Purch. of investments in subsidiaries

-4.0

-0.3

-1.6

0.0

-

    Other, net

-0.7

0.1

-0.2

-1.3

-0.3

Cash from Investing Activities

-19.1

-18.3

-4.2

-14.5

-11.7

 

 

 

 

 

 

    Increase (decrease) in short-term loans

37.8

0.0

-22.6

10.7

-9.5

    Proc. LT Debt

-

-

0.0

47.0

10.5

    Repayment of long-term loans payable

-24.9

-14.1

-8.7

-3.6

-2.2

    Purchase Of Treasury Stock

0.0

-

-

-

-

    Purchase of Treasury

-

0.0

0.0

0.0

0.0

    Dividend Paid

0.0

0.0

0.0

-1.0

-1.8

    Rounding adjustment Cash flow

0.0

-

-

-

-

    Divid. Paid-Minority

0.0

0.0

0.0

0.0

0.0

    Proceed from minorities' payment

-

-

-

0.0

0.5

Cash from Financing Activities

12.8

-14.1

-31.4

52.9

-2.6

 

 

 

 

 

 

Foreign Exchange Effects

0.3

0.0

0.3

0.0

0.0

Net Change in Cash

-11.2

-23.0

-23.5

-11.7

14.9

 

 

 

 

 

 

Net Cash - Beginning Balance

139.4

160.9

169.5

171.5

137.8

Net Cash - Ending Balance

128.2

137.9

146.0

159.8

152.7

    Cash Interest Paid

1.1

1.2

1.4

1.5

0.7

    Cash Taxes Paid

0.6

0.3

0.2

0.1

6.6

 

 

Financial health

 

Financials in: USD (mil)

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

 

Key Indicators USD (mil)

 

Quarter
Ending
31-Aug-2013

Quarter
Ending
Yr Ago

Annual
Year End
30-Nov-2012

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue1 (?)

122.6

20.10%

405.6

-24.15%

33.95%

-8.98%

Operating Income1 (?)

2.1

-

-21.7

-

-

-

Income Available to Common Excl Extraord Items1 (?)

1.8

-

-22.1

-

-

-

Basic EPS Excl Extraord Items1 (?)

0.03

-

-0.35

-

-

-

Capital Expenditures2 (?)

-

-

17.8

-5.11%

3.52%

6.48%

Cash from Operating Activities2 (?)

-

-

-5.2

-

-

-

Free Cash Flow (?)

-

-

-22.2

-

-

-

Total Assets3 (?)

417.4

10.43%

417.4

-12.74%

-2.81%

-7.84%

Total Liabilities3 (?)

267.4

24.48%

234.0

-14.24%

-1.32%

-5.87%

Total Long Term Debt3(?)

20.1

184.32%

5.8

-65.55%

-53.04%

9.58%

Employees3 (?)

-

-

1260

-1.72%

0.94%

-0.25%

Total Common Shares Outstanding3 (?)

63.9

0.00%

63.9

0.00%

-0.01%

-0.01%

1-ExchangeRate: JPY to USD Average for Period

98.382487

 

79.304858

 

 

 

2-ExchangeRate: JPY to USD Average for Period

 

 

79.304858

 

 

 

3-ExchangeRate: JPY to USD Period End Date

98.350366

 

82.056481

 

 

 

 

 

Key Ratios

 

 

30-Nov-2012

30-Nov-2011

30-Nov-2010

30-Nov-2009

30-Nov-2008

Profitability

Gross Margin (?)

7.61%

12.67%

8.16%

-24.11%

10.40%

Operating Margin (?)

-5.35%

2.39%

-3.23%

-51.40%

-2.34%

Pretax Margin (?)

-5.43%

1.91%

-3.49%

-52.22%

-2.01%

Net Profit Margin (?)

-5.45%

2.11%

-3.52%

-49.69%

-2.07%

Financial Strength

Current Ratio (?)

1.59

1.70

1.85

2.43

2.55

Long Term Debt/Equity (?)

0.03

0.08

0.21

0.26

0.04

Total Debt/Equity (?)

0.44

0.33

0.42

0.55

0.19

Management Effectiveness

Return on Assets (?)

-5.00%

2.46%

-3.02%

-17.75%

-1.61%

Return on Equity (?)

-10.98%

5.44%

-6.90%

-32.11%

-2.88%

Efficiency

Receivables Turnover (?)

3.61

4.04

4.12

2.21

2.93

Inventory Turnover (?)

7.71

9.37

8.73

4.79

7.67

Asset Turnover (?)

0.88

1.07

0.85

0.34

0.74

 

Market Valuation USD (mil)

 

Enterprise Value2 (?)

128.7

.

Price/Sales (TTM) (?)

0.35

Enterprise Value/Revenue (TTM) (?)

0.38

.

Price/Book (MRQ) (?)

0.75

Market Cap as of 22-Nov-20131 (?)

117.3

.

 

 

1-ExchangeRate: JPY to USD on 22-Nov-2013

100.941322

 

 

 

2-ExchangeRate: JPY to USD on 31-Aug-2013

98.350366

 

 

 

 

 

 

 

Annual Ratios

 

 

Financials in: USD (mil)

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

 

 

30-Nov-2012

30-Nov-2011

30-Nov-2010

30-Nov-2009

30-Nov-2008

Financial Strength

Current Ratio (?)

1.59

1.70

1.85

2.43

2.55

Quick/Acid Test Ratio (?)

1.29

1.42

1.58

2.11

2.15

Working Capital1 (?)

96.5

140.9

151.0

168.4

177.6

Long Term Debt/Equity (?)

0.03

0.08

0.21

0.26

0.04

Total Debt/Equity (?)

0.44

0.33

0.42

0.55

0.19

Long Term Debt/Total Capital (?)

0.02

0.06

0.15

0.17

0.03

Total Debt/Total Capital (?)

0.31

0.25

0.30

0.36

0.16

Payout Ratio (?)

0.00%

0.00%

0.00%

0.00%

-13.42%

Effective Tax Rate (?)

-

-20.25%

-

-

-

Total Capital1 (?)

264.7

289.9

272.3

312.0

300.1

 

 

 

 

 

 

Efficiency

Asset Turnover (?)

0.88

1.07

0.85

0.34

0.74

Inventory Turnover (?)

7.71

9.37

8.73

4.79

7.67

Days In Inventory (?)

47.37

38.95

41.80

76.16

47.58

Receivables Turnover (?)

3.61

4.04

4.12

2.21

2.93

Days Receivables Outstanding (?)

101.12

90.37

88.68

164.88

124.59

Revenue/Employee2 (?)

311,119

426,128

302,255

126,829

290,322

Operating Income/Employee2 (?)

-16,655

10,189

-9,755

-65,196

-6,784

EBITDA/Employee2 (?)

-2,921

22,508

869

-52,489

4,881

 

 

 

 

 

 

Profitability

Gross Margin (?)

7.61%

12.67%

8.16%

-24.11%

10.40%

Operating Margin (?)

-5.35%

2.39%

-3.23%

-51.40%

-2.34%

EBITDA Margin (?)

-0.94%

5.28%

0.29%

-41.39%

1.68%

EBIT Margin (?)

-5.35%

2.39%

-3.23%

-51.40%

-2.34%

Pretax Margin (?)

-5.43%

1.91%

-3.49%

-52.22%

-2.01%

Net Profit Margin (?)

-5.45%

2.11%

-3.52%

-49.69%

-2.07%

COGS/Revenue (?)

92.39%

87.33%

91.84%

124.11%

89.60%

SG&A Expense/Revenue (?)

12.95%

10.29%

11.39%

22.21%

11.77%

 

 

 

 

 

 

Management Effectiveness

Return on Assets (?)

-5.00%

2.46%

-3.02%

-17.75%

-1.61%

Return on Equity (?)

-10.98%

5.44%

-6.90%

-32.11%

-2.88%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 (?)

-0.35

-0.15

0.09

-1.08

0.19

Operating Cash Flow/Share 2 (?)

-0.08

0.15

0.20

-0.85

0.51

1-ExchangeRate: JPY to USD Period End Date

82.056481

77.63

83.77

86.145

95.245

2-ExchangeRate: JPY to USD Average for Period

82.056481

77.63

83.77

86.145

95.245

 

 

Current Market Multiples

Market Cap/Earnings (TTM) (?)

-6.73

Market Cap/Equity (MRQ) (?)

0.80

Market Cap/Revenue (TTM) (?)

0.35

Market Cap/EBIT (TTM) (?)

-6.97

Market Cap/EBITDA (TTM) (?)

-26.68

Enterprise Value/Earnings (TTM) (?)

-7.19

Enterprise Value/Equity (MRQ) (?)

0.86

Enterprise Value/Revenue (TTM) (?)

0.38

Enterprise Value/EBIT (TTM) (?)

-7.45

Enterprise Value/EBITDA (TTM) (?)

-28.52

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.52

UK Pound

1

Rs.101.48

Euro

1

Rs.84.11

 

INFORMATION DETAILS

 

Report Prepared by :

NIS

 

 

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.