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.