Data related to financial performance and condition

Stock ticker code: 6104

Data related to financial performance and condition are posted here.(2017.11.9 updated)

Collective downloading of financial data(xlsx/46KB)

Consolidated management performance
Consolidated financial performance
Consolidated statements of Net Cash Flows
Sales trend by region
Segment information
Amount of capital investment,Depreciation,Research and development cost
Respective indices of inventory and trade accounts receivable
Per share Information
Share price trend

Consolidated management performance

Consolidated management performance
Unit: million yen / fiscal year 2012 2013 2014 2015 2016
Amount of orders received 112,121 120,221 124,754 120,021 117,021
Net sales 120,899 113,062 124,373 117,259 111,327
Cost of sales 87,294 81,480 90,733 85,004 79,350
 Ratio of cost of sales to net sales (%) 72.2 72.1 73.0 72.5 71.3
Selling, general and administrative expenses 25,526 26,955 28,851 28,448 27,503
Ratio of selling, general and administrative expenses to net sales (%) 21.1 23.8 23.2 24.3 24.7
Operating income 8,078 4,625 4,788 3,806 4,473
 Operating income ratio (%) 6.7 4.1 3.8 3.2 4.0
Net income before income taxes 12,239 6,507 6,522 7,608 3,523
 Ratio of net income before income taxes to net sales (%) 10.1 5.8 5.2 6.5 3.2
Net income 7,891 4,444 4,312 4,806 1,776
 Ratio of net income to net sales (%) 6.5 3.9 3.5 4.1 1.6


Note: Until 2012, royalty income received from related companies and others to whom the company provided its technology was booked as other income. Since 2013, however, such royalty has been included in net sales, and data for 2011 and 2012 were retroactively adjusted accordingly.

page top

Consolidated financial performance

Total assets, Net asset, Net worth ratio
Total assets, Net asset, Net worth ratio
ROE,ROA
ROE,ROA
Unit: million yen / fiscal year 2012 2013 2014 2015 2016
Total assets 142,239 148,680 161,975 158,310 140,530
Net worth 79,399 84,217 93,669 93,345 77,120
Net worth ratio (%) 55.8 56.6 57.8 59.0 54.9
Interest-bearing debts
Debts = Short-term loans payable + Current portion of long-term loans payable + Long-term loans payable
16,859 16,596 17,213 16,909 14,890
Total assets turnover (number of turnovers)
Net sales / total assets (average of end of previous year and end of current year)
0.85 0.78 0.80 0.73 0.75
Return on Assets (ROA, %) 5.5 3.1 2.8 3.0 1.2
Return on Equity (ROE, %) 10.5 5.4 4.8 5.1 2.1
Number of employees as of end of current year 3,197 3,454 3,466 3,286 3,236

page top

Net cash flow

Net cash flow
Net cash flow
Unit: million yen / fiscal year 2012 2013 2014 2015 2016
Net cash flow provided by operating activities 7,435 3,024 -457 2,781 9,948
Net cash flow provided by (used in) investing activities -2,195 -1,509 -1,281 2,252 -2,983
Net cash flow used in financing activities -3,003 -1,684 -774 -1,761 -19,089
Effect of exchange rate changes on cash and cash equivalents 885 1,890 1,443 -548 -341
Net increase (decrease) in cash and cash equivalents 3,120 1,721 -1,070 2,724 -12,466
Cash and cash equivalents at beginning of year 34,189 38,327 41,279 40,208 42,932
Cash and cash equivalents at end of year 38,327 41,279 40,208 42,932 30,060

page top

Sales trend by region

Sales trend by region
Sales trend by region
Sales trend by year /Unit: million yen 2012 2013 2014 2015 2016
Japan 46,304 46,870 51,891 53,078 47,811
North America 17,456 19,255 22,778 20,754 19,993
Asia 54,476 44,335 47,084 41,090 41,539
Others 2,661 2,600 2,618 2,336 1,983
Total 120,899 113,062 124,373 117,259 111,327
Overseas sales ratio 61.7 58.5 58.3 54.7 57.1

page top

Quarterly sales trend by region

Sales trend by quarterly /Unit: million yen 2013/1Q 2014/1Q 2015/1Q 2016/1Q 2017/1Q
Japan 7,285 8,105 9,994 8,015 9,316
North America 4,328 4,403 5,434 4,420 4,427
Asia 9,721 9,924 10,835 8,366 8,973
Others 602 462 293 599 284
Total 21,937 22,896 26,558 21,401 23,002
Overseas sales ratio 66.8 64.6 62.4 62.6 59.5
Sales trend by quarterly /Unit: million yen 2013/2Q 2014/2Q 2015/2Q 2016/2Q 2017/2Q
Japan 12,267 15,164 14,600 13,301 12,384
North America 4,409 3,714 5,809 4,443 5,674
Asia 11,791 13,057 10,763 11,495 14,681
Others 680 1,364 818 194 366
Total 29,148 33,299 31,990 29,434 33,107
Overseas sales ratio 57.9 54.5 54.4 54.8 62.6
Sales trend by quarterly /Unit: million yen 2012/3Q 2013/3Q 2014/3Q 2015/3Q 2016/3Q
Japan 10,322 11,361 12,739 13,443 11,054
North America 4,040 4,661 6,735 4,699 5,927
Asia 10,501 10,972 11,045 7,591 9,985
Others 726 545 14 745 376
Total 25,589 27,539 30,532 26,477 27,344
Overseas sales ratio 59.7 58.7 58.3 49.2 59.6
Sales trend by quarterly /Unit: million yen 2012/4Q 2013/4Q 2014/4Q 2015/4Q 2016/4Q
Japan 11,139 15,957 15,883 15,041 15,439
North America 5,912 5,857 7,926 4,812 5,201
Asia 14,766 11,851 13,058 11,901 11,691
Others 542 773 778 480 813
Total 32,360 34,438 37,646 32,234 33,146
Overseas sales ratio 65.6 53.7 57.8 53.3 53.4

Note: Until 2012, royalty income received from related companies and others to whom the company provided its technology was booked as other income. Since 2013, however, such royalty has been included in net sales, and data for 2011 and 2012 were retroactively adjusted accordingly.

page top

Segment information

Segment information
Segment information
Unit: million yen / fiscal year 2012 2013 2014 2015 2016
Net sales of molding machines 73,195 73,214 80,024 73,580 71,831
Net sales of machine tools 28,965 23,280 29,144 33,361 29,735
Net sales of hydraulic equipment 9,856 7,645 5,954
Net sales of others 11,505 11,632 12,847 13,489 12,655
Operating income (loss) 8,078 4,625 4,788 3,806 4,473
Operating income ratio (%) 6.7 4.1 3.8 3.2 4.0

page top

Quarterly segment information

Unit: million yen / quarterly 2013/1Q 2014/1Q 2015/1Q 2016/1Q 2017/1Q
Net sales of molding machines 14,772 14,826 17,819 14,510 15,920
Net sales of machine tools 3,292 4,471 6,428 4,858 4,729
Net sales of hydraulic equipment 1,832 1,565
Net sales of others 2,605 2,649 3,021 2,789 3,038
Operating income (loss) 195 154 115 -97 -152
Operating income ratio (%) 0.9 0.7 0.4 -0.5 -0.7
Unit: million yen / quarterly 2013/2Q 2014/2Q 2015/2Q 2016/2Q 2017/2Q
Net sales of molding machines 17,787 21,005 20,136 18,166 23,140
Net sales of machine tools 6,854 8,325 9,267 8,707 6,989
Net sales of hydraulic equipment 2,180 1,630
Net sales of others 2,975 3,363 3,310 3,262 3,729
Operating income (loss) 1,409 1,912 1,332 1,526 1,914
Operating income ratio (%) 4.8 5.7 4.2 5.2 5.8
Unit: million yen / quarterly 2012/3Q 2013/3Q 2014/3Q 2015/3Q 2016/3Q
Net sales of molding machines 15,043 17,400 20,608 15,944 18,159
Net sales of machine tools 6,649 6,027 6,377 8,014 6,635
Net sales of hydraulic equipment 1,992 1,867 1,319
Net sales of others 2,516 2,878 3,367 3,223 3,246
Operating income (loss) 1,079 1,310 746 949 835
Operating income ratio (%) 4.2 4.8 2.4 3.6 3.1
Unit: million yen / quarterly 2012/4Q 2013/4Q 2014/4Q 2015/4Q 2016/4Q
Net sales of molding machines 18,886 23,255 23,585 19,681 20,996
Net sales of machine tools 9,224 7,107 9,971 9,652 9,535
Net sales of hydraulic equipment 1,970 1,766 1,440
Net sales of others 2,881 3,174 3,468 3,935 3,358
Operating income (loss) 1,456 1,711 1,976 1,410 2,209
Operating income ratio (%) 4.5 5.0 5.2 4.4 6.7

Note 1: Sales by quarter mentioned above were calculated by subtracting differences from the segment information published in the summary of financial results.
Note 2: Until 2012, royalty income received from related companies and others to whom the company provided its technology was booked as other income. Since 2013, however, such royalty has been included in net sales, and data for 2011 and 2012 were retroactively adjusted accordingly.
Note 3: Net sales in the table include intersegment sales.
Note 4: Until 2012, royalty income received from related companies and others to whom the company provided its technology was booked as other income. Since 2013, however, such royalty has been included in net sales, and data for 2011 and 2012 were retroactively adjusted accordingly.

page top

Amount of capital investment,Depreciation,Research and development costs

Amount of capital investment,Depreciation,Research and development costs
images
Unit: million yen / fiscal year 2012 2013 2014 2015 2016
Amount of capital investment 769 1,766 2,193 1,547 1,335
Ratio of amount of capital investment to net sales (%) 0.6% 1.6% 1.8% 1.3% 1.2%
Depreciation 2,065 1,840 1,965 1,756 1,730
Ratio of depreciation to net sales (%) 1.7% 1.6% 1.6% 1.5% 1.6%
Research and development costs 1,566 1,551 1,663 1,668 1,648
Ratio of research and development costs to net sales (%) 1.3% 1.4% 1.3% 1.4% 1.5%

Note : Until 2012, royalty income received from related companies and others to whom the company provided its technology was booked as other income. Since 2013, however, such royalty has been included in net sales, and data for 2011 and 2012 were retroactively adjusted accordingly.

page top

Respective indices of inventory and trade accounts receivable

Respective indices of inventory and trade accounts receivable
Unit: million yen / fiscal year 2012 2013 2014 2015 2016
Total assets 142,239 148,680 161,975 158,310 140,530
Inventory 23,844 27,318 31,767 29,450 26,713
Months of inventory on hand (months)
Inventory at end of year / monthly average of net sales through year
2.4 2.9 3.1 3.0 2.9
Trade accounts receivable 40,006 37,951 43,751 43,425 39,444
Months of trade accounts receivable (months)
Trade accounts receivable at end of year / monthly average of net sales through year
4.0 4.0 4.2 4.4 4.3
Net sales 120,899 113,062 124,373 117,259 111,327

Note : Until 2012, royalty income received from related companies and others to whom the company provided its technology was booked as other income. Since 2013, however, such royalty has been included in net sales, and data for 2011 and 2012 were retroactively adjusted accordingly.

page top

Per share information

Per share information
fiscal year 2012 2013 2014 2015 2016
Average number of shares during period (thousand shares) 152,032 152,030 152,027 152,023 149,609
Number of shares outstanding at end of period (thousand shares) *excluding treasury stocks 152,032 152,028 152,024 152,021 120,689
Net income per share (yen) 51.91 29.23 28.36 31.61 11.87
Net assets per share (yen) 522.26 553.96 616.14 614.03 638.99
Dividend per share (yen) 9.0 7.5 8.0 12.0 12.0
Interim dividend (yen) 4.5 3.5 4.0 6.0 6.0
Year-end dividend (yen) 4.5 4.0 4.0 6.0 6.0
Dividend payout ratio (%)
Dividend / net income per share
17.3 25.7 28.2 38.0 101.1

page top

Share price trend

Share price trend
fiscal year 2012 2013 2014 2015 2016
Share price at end of fiscal year (yen) 462 488 506 346 452
Intra-year high (yen) 474 668 539 627 543
Intra-year low (yen) 296 402 402 322 291
Price-to-earnings ratio (PER, times)
Share price at end of year / net income per share
8.9 16.7 17.8 10.9 38.1
Price-to-book value ratio (PBR, times)
Share price at end of year / net assets per share
0.9 0.9 0.8 0.6 0.7

page top

PAGE TOP