Consolidated Financial Highlights - eizo global

Report 2 Downloads 66 Views
Consolidated Financial Highlights First Half Financial Results of Fiscal 2013

Disclaimer Regarding Forward-looking Statements Any statements in this document, other than those of historical fact, are forward-looking statements about the future performance of EIZO and its group companies, which are based on management’s assumptions and beliefs in light of information currently available, and involve risks and uncertainties. Actual results may differ materially from these forecasts. Note1: : “13F1” appearing in this presentation means “First Half Fiscal Year 2013”.

(6737)

Consolidated Statements of Income (Millions of yen)

12F1

13F1

Amount

12F1 to 13F1 change

Amount

(%)

Amount

(%)

(%)

Net Sales

28,489

100.0

34,531

100.0

+6,041

+21.2

Cost of Goods Sold

19,883

69.8

23,631

68.4

+3,747

+18.8

Gross Profit

8,606

30.2

10,900

31.6

+2,294

+26.7

Selling, general and administrative expenses

7,248

25.4

7,739

22.4

+491

+6.8

Operating Income

1,357

4.8

3,161

9.2

+1,803

+132.8

- 242

- 0.9

565

1.6

- 807

-

Ordinary Income

1,115

3.9

3,726

10.8

+2,611

+234.2

Income before income taxes

1,115

3.9

3,726

10.8

+2,611

+234.2

599

2.1

2,510

7.3

+1,910

+318.7

Non-operating Income/expenses

Net Income

Note: Average exchange rate in 13F1, JPY98/USD, JPY129/EUR. Consolidated Financial Highlights First Half Financial Results of Fiscal 2013

1 © 2013 EIZO Corporation. All Rights Reserved.

Net Sales by Product (Billions of yen)

Results per half year

Monitors for Computer use

Amusement Monitors

Results by year Others

Monitors for Computer use

Amusement Monitors

80.0

45.0

Change

Change (Y on Y) Change (Y on Y) + 21.2% %

34.5

35.0 30.0 25.0

+ 23.6% %

+ 25.8% %

40.0

28.4 4.6

29.7

70.0

37.4 4.2

60.0

4.5

59.5

58.2 9.5

19.2

50.0

4.8

20.8 11.8

20.5

40.0

6.8

20.0

7.9

72.0 8.8

65.2 7.4

7.3

Others

11.2

18.0

30.0

15.0

25.8 20.0

10.0 5.0

18.0

18.1

12.6

44.0 36.3

31.6

30.6

11F

12F

10.0 0.0

0.0 12F1

Consolidated Financial Highlights First Half Financial Results of Fiscal 2013

12F2

13F1

10F

13F2 Plan

13F Plan

2 © 2013 EIZO Corporation. All Rights Reserved.

Net Sales by Product (Computer use) (Billions of yen)

F1

Overview in 13F1

F2

-Sales in Overseas market increased during the first six months of 13F compared with the same period in 12F. This was a direct result of successful transition in Europe of our exclusive distributors converted to EIZO subsidiaries for a direct sales & supply model, in addition to improved market conditions and enhancement of competitiveness by positive trend in the foreign exchange rate. - There was an extraordinary factor in same period of 12F that Inventory EIZO had sold was acquired back from previous exclusive distributors mentioned above when EIZO Europe GmbH commenced operations, this had been recognized as sales return on the financial statement of last fiscal year.

36.3 18.6 Overseas: :10.4 Japan: :8.1

30.6

15.3

18.0

Japan: :9.8

Overseas: :9.9

Japan: :7.3

Japan: :8.1

Change +43.6% %

16.3

Overseas: :11.2 Japan: :6.5

Overseas: :16.0 Change +43.2% %

31.6

44.0 25.8

-Sales of General use and Specific use monitors rose in Japanese Domestic market owing to improvement of market conditions.

Overseas: :7.9

17.7

Change +43.4% %

18.1 (actual)

Overseas: :10.0

12.6

Overseas: :11.4

Japan: :6.2

Overseas: :6.5

Japan: :6.6

Japan: :6.0

10F Consolidated Financial Highlights First Half Financial Results of Fiscal 2013

11F

12F

13F Plan

3 © 2013 EIZO Corporation. All Rights Reserved.

Net Sales by Product (Computer use) (Billions of yen)

F1

- General use F2 Change +30.2% %

14.0 6.6 Overseas: :3.9 Japan: :2.6

14.0 7.1

11.5 10.7

5.2 Overseas: :2.8

6.7

Japan: :2.4

Overseas: :3.8

Change +5.8% %

Overseas: :4.9 Japan: :2.1

Japan: :2.8

7.3 Overseas: :4.9

6.2

Japan: :2.4

Overseas: :4.0

Change +71.5% %

Japan: :2.1

6.8 (actual) Overseas: :4.3 Japan: :2.5

3.9 Overseas: :1.8 Japan: :2.1

10F

11F

12F

13F Plan

Note: General use - - - For general company, education channel, personal use Consolidated Financial Highlights First Half Financial Results of Fiscal 2013

4 © 2013 EIZO Corporation. All Rights Reserved.

Net Sales by Product (Computer use) (Billions of yen)

F1

- Specific use F2 Change +50.5% %

30.0 18.7 Overseas: :11.0 Japan: :7.6

22.3 12.0

20.0

Overseas: :6.5

10.0

11.3

Overseas: :5.0

Overseas: :6.0

Japan: :4.9

Japan: :5.2

Japan: :5.5

10.3 Overseas: :6.2 Japan: :4.0

19.9

Change +65.5% %

Change +30.8% %

10.0 Overseas: :6.0

8.6

Japan: :4.0

Overseas: :4.6

11.2 (actual) Overseas: :7.1 Japan: :4.1

Japan: :3.9

10F

11F

12F

13F Plan

Note: Specific use - - - For Medical, Graphic arts, Industrial, Air traffic control (ATC) use Consolidated Financial Highlights First Half Financial Results of Fiscal 2013

5 © 2013 EIZO Corporation. All Rights Reserved.

Net Sales by Product (Amusement Monitors) (Billions of yen) Overview in 13F1

F1

F2

20.8

- Amusement monitors are cyclical in nature and demand is influenced by timing of release to market, a popular product was released in the first six months of 13F, which was the main reason of increase of sales by 5.4%.

Change +6.2% %

20.5

19.2

18.0 Change +7.6% %

11.0

7.3

6.8

12.6

Change +5.4% %

9.7

10F Consolidated Financial Highlights First Half Financial Results of Fiscal 2013

11.2

11.8 (actual)

7.8

11F

12F

13F Plan

6 © 2013 EIZO Corporation. All Rights Reserved.

Operating Income (Billions of yen) 8

F1

F2

Operating Income/Net sales

10.0% 8.3%

7.9% 7.4%

6

8.0%

6.0

5.1 4.4

6.0%

2.8

4

3.2

4.0%

2.7

2.0

2

3.5%

0.6 1.9

1.6

2.0%

3.1 (actual)

1.3

0.0%

0 10F

11F

12F

13F Plan

ROA (%)

6.9

5.8

4.0

7.3

ROE (%)

6.1

2.8

2.7

5.9

DOE (%)

1.9

1.9

1.8

1.7

EBITDA

7.7

5.1

4.4

7.7

(Billions of yen)

ROA (Return on Assets): Ordinary Income/Total Assets ROE (Return on Shareholder’s Equity):Net Income/ Shareholders’ Equity DOE (Dividends on Equity) : Dividends/Total Equity EBITDA: Earnings before interest, tax, depreciation and amortization Consolidated Financial Highlights First Half Financial Results of Fiscal 2013

7 © 2013 EIZO Corporation. All Rights Reserved.

Selling, General and Administrative Expenses (Billions of yen) F1

F2

SG&A/Net sales

30.0%

18 15.2

16 14

13.2

26.2%

22.9%

12 10

13.6

8.0

20.3%

7.0

15.8 21.9%

25.0%

8.0

20.0%

7.3

15.0%

8 10.0%

6 4

6.1

7.2

6.2

7.7

5.0%

(actual)

2 0.0%

0

10F Consolidated Financial Highlights First Half Financial Results of Fiscal 2013

11F

12F

13F Plan

8 © 2013 EIZO Corporation. All Rights Reserved.

R&D Expenses (Billions of yen) F1

7 6 5 4

F2

R&D/Net sales

10.0%

9.1%

8.9%

9.0%

8.0%

5.2

2.7

5.3

5.3

2.5

2.7

5.5

8.0%

7.8%

7.0%

2.7

6.0% 5.0%

3

4.0% (actual)

3.0%

2 1

2.4

2.8

2.5

2.0%

2.8

1.0% 0.0%

0

10F Consolidated Financial Highlights First Half Financial Results of Fiscal 2013

11F

12F

13F Plan

9 © 2013 EIZO Corporation. All Rights Reserved.

CAPEX (Billions of yen)

CAPEX

Depreciation

※ Including Molding

2.1 1.6

1.5

1.6

2.1 1.5

1.5

1.2

10F

Consolidated Financial Highlights First Half Financial Results of Fiscal 2013

11F

12F

13F Plan

10 © 2013 EIZO Corporation. All Rights Reserved.

Consolidated Balance Sheets (Millions of yen) 12F Amount

Increase / Decrease

13F1 (%)

Amount

(%)

Amount

8,138

10.3

7,196

8.4

- 941

Notes and accounts receivable

12,310

15.5

13,227

15.5

+916

Inventories

20,755

26.2

25,067

29.4

+4,311

Others

10,827

13.6

11,562

13.6

+734

52,032

65.6

57,054

66.9

+5,022

8,062

10.1

8,153

9.6

+91

Others

19,273

24.3

20,014

23.5

+740

Fixed Assets

27,335

34.4

28,167

33.1

+832

Total

79,367

100.0

85,222

100.0

+5,854

6,053

7.6

7,805

9.2

+1,751

11,947

15.1

14,396

16.9

+2,448

5,988

7.5

6,339

7.4

+350

Shareholders’ Equity

61,431

77.4

64,486

75.7

+3,055

Total

79,367

100.0

85,222

100.0

+5,854

Cash and equivalents

Current Assets Tangible Assets

Accounts payable

Current liabilities Long term liabilities

Consolidated Financial Highlights First Half Financial Results of Fiscal 2013

11 © 2013 EIZO Corporation. All Rights Reserved.

Plans for 13F

(Millions of yen)

12F

12F to 13F Change

13F Plan

Amount

(%)

Amount

(%)

58,270

100.0

72,000

100.0

+13,729

+23.6

Operating Income

2,056

3.5

6,000

8.3

+3,943

+191.8

Ordinary Income

3,101

5.3

6,000

8.3

+2,898

+93.4

Net Income

1,598

2.7

3,700

5.1

+2,101

+131.5

Net Sales by Products

Amount

Net Sales

(%)

Amount

(%)

Amount

Amount

(%)

(%)

Monitors for Computer use

30,690

52.7

44,000

61.1

+13,309

+43.4

Amusement Monitors

18,074

31.0

19,200

26.7

+1,125

+6.2

9,505

16.3

8,800

12.2

- 705

- 7.4

58,270

100.0

72,000

100.0

+13,729

+23.6

Others Total Consolidated Financial Highlights First Half Financial Results of Fiscal 2013

12 © 2013 EIZO Corporation. All Rights Reserved.

Dividend Basic policy on profit distribution to shareholders

(JPY / Share)

Returning profit to shareholders is a key management concern for EIZO Corporation, and we have followed a basic policy of stable dividend payment in line with corporate growth. We return profit to shareholders on the basis of an overall consideration of securing retained profit for capital investments and R&D expenditures required for business expansion, financial status and future performance.

Year-end Dividend

Our target shareholder return ratio is 30% to 40% of net income, and we strive to strengthen our profit base to ensure we achieve this goal.

Interim Dividend Annual Dividend

80 70 55 40

30 15

Dividend Payout Ratio

70 40

40

30

30

50

50

50

50

50

25

25

25

25

25

25

25

25

25

25

25 20

7.5 7.5

10

02F 02F

03F 03F

11.3%

9.5%

Consolidated Financial Highlights First Half Financial Results of Fiscal 2013

40

40

25

30

04F 04F

05F 05F

06F 06F

07F 07F

08F 08F

09F 09F

10F 10F

11F 11F

12F 12F

13F 予想 13F

14.4%

17.5%

20.6%

41.0%

229.7%

22.6%

31.5%

67.5%

66.7%

28.8%

15

Plan

13 © 2013 EIZO Corporation. All Rights Reserved.