25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Aisin Seiki Co Ltd
Buy, Hold or Sell?

Let's analyze Aisin together

I guess you are interested in Aisin Seiki Co Ltd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Aisin Seiki Co Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Aisin Seiki Co Ltd

I send you an email if I find something interesting about Aisin Seiki Co Ltd.

1. Quick Overview

1.1. Quick analysis of Aisin (30 sec.)










1.2. What can you expect buying and holding a share of Aisin? (30 sec.)

How much money do you get?

How much money do you get?
$1.19
When do you have the money?
1 year
How often do you get paid?
92.5%

What is your share worth?

Current worth
$61.86
Expected worth in 1 year
$68.55
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
$7.88
Return On Investment
23.2%

For what price can you sell your share?

Current Price per Share
$33.94
Expected price per share
$32.10 - $34.13
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Aisin (5 min.)




Live pricePrice per Share (EOD)
$33.94
Intrinsic Value Per Share
$7.52 - $22.89
Total Value Per Share
$69.39 - $84.76

2.2. Growth of Aisin (5 min.)




Is Aisin growing?

Current yearPrevious yearGrowGrow %
How rich?$16.6b$14b$2b12.7%

How much money is Aisin making?

Current yearPrevious yearGrowGrow %
Making money$111.1m$99.7m$11.3m10.2%
Net Profit Margin1.3%1.2%--

How much money comes from the company's main activities?

2.3. Financial Health of Aisin (5 min.)




2.4. Comparing to competitors in the Auto Parts industry (5 min.)




  Industry Rankings (Auto Parts)  


Richest
#11 / 558

Most Revenue
#11 / 558

Most Profit
#41 / 558

Most Efficient
#402 / 558
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Aisin?

Welcome investor! Aisin's management wants to use your money to grow the business. In return you get a share of Aisin.

First you should know what it really means to hold a share of Aisin. And how you can make/lose money.

Speculation

The Price per Share of Aisin is $33.94. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Aisin.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Aisin, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $61.86. Based on the TTM, the Book Value Change Per Share is $1.67 per quarter. Based on the YOY, the Book Value Change Per Share is $0.71 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.30 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Aisin.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.361.0%0.411.2%0.371.1%0.511.5%0.441.3%
Usd Book Value Change Per Share-0.52-1.5%1.674.9%0.712.1%0.682.0%0.722.1%
Usd Dividend Per Share0.631.9%0.300.9%0.300.9%0.300.9%0.250.7%
Usd Total Gains Per Share0.110.3%1.975.8%1.003.0%0.982.9%0.972.9%
Usd Price Per Share33.72-36.87-27.70-33.05-36.58-
Price to Earnings Ratio23.72--23.20-4.58-1.86-318.17-
Price-to-Total Gains Ratio296.68-71.29--7.64-26.60-32.71-
Price to Book Ratio0.54-0.62-0.53-0.67-0.82-
Price-to-Total Gains Ratio296.68-71.29--7.64-26.60-32.71-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share33.94
Number of shares29
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.300.30
Usd Book Value Change Per Share1.670.68
Usd Total Gains Per Share1.970.98
Gains per Quarter (29 shares)57.1128.46
Gains per Year (29 shares)228.44113.83
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1351942183579104
26938844669158218
3104582674104238332
4138775902138317446
51739691130173396560
620811631358208475674
724213571586242555788
827715511814277634902
9311174520423117131016
10346193922703467921130

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%10.02.00.083.3%16.04.00.080.0%36.04.00.090.0%50.08.00.086.2%
Book Value Change Per Share2.02.00.050.0%8.04.00.066.7%14.06.00.070.0%29.011.00.072.5%44.012.02.075.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%37.00.03.092.5%43.00.015.074.1%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%15.05.00.075.0%31.09.00.077.5%48.010.00.082.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Aisin Seiki Co Ltd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.5181.671-131%0.705-174%0.683-176%0.719-172%
Book Value Per Share--61.86459.611+4%52.045+19%50.183+23%46.139+34%
Current Ratio--1.6751.640+2%1.569+7%1.600+5%1.520+10%
Debt To Asset Ratio--0.4790.486-1%0.518-8%0.527-9%0.505-5%
Debt To Equity Ratio--1.0381.068-3%1.223-15%1.328-22%1.297-20%
Dividend Per Share--0.6320.298+112%0.299+111%0.298+112%0.250+153%
Eps--0.3550.412-14%0.370-4%0.515-31%0.441-19%
Free Cash Flow Per Share--1.0501.058-1%0.692+52%0.480+119%0.369+184%
Free Cash Flow To Equity Per Share---0.2060.015-1437%-0.577+181%-0.271+32%-0.181-12%
Gross Profit Margin--1.0006.014-83%-0.526+153%1.341-25%0.898+11%
Intrinsic Value_10Y_max--22.892--------
Intrinsic Value_10Y_min--7.523--------
Intrinsic Value_1Y_max--1.950--------
Intrinsic Value_1Y_min--1.363--------
Intrinsic Value_3Y_max--6.122--------
Intrinsic Value_3Y_min--3.593--------
Intrinsic Value_5Y_max--10.609--------
Intrinsic Value_5Y_min--5.253--------
Market Cap9036796520.000-1%9087837208.2089937371963.102-9%7465146481.860+22%8908763273.641+2%10043541503.621-10%
Net Profit Margin--0.0120.013-12%0.012-4%0.017-31%0.023-50%
Operating Margin--0.0260.027-7%0.019+37%0.025+2%0.041-37%
Operating Ratio--0.9740.973+0%0.981-1%0.9770%0.960+2%
Pb Ratio0.549+1%0.5450.619-12%0.532+2%0.666-18%0.815-33%
Pe Ratio23.880+1%23.722-23.203+198%4.576+418%1.864+1173%318.170-93%
Price Per Share33.940+1%33.71636.869-9%27.698+22%33.054+2%36.582-8%
Price To Free Cash Flow Ratio8.082+1%8.02812.089-34%5.673+42%5.647+42%4.557+76%
Price To Total Gains Ratio298.655+1%296.68471.288+316%-7.644+103%26.603+1015%32.708+807%
Quick Ratio--1.1201.082+3%0.959+17%1.095+2%1.133-1%
Return On Assets--0.0030.004-15%0.003-10%0.005-38%0.007-54%
Return On Equity--0.0060.008-16%0.008-16%0.012-44%0.017-61%
Total Gains Per Share--0.1141.969-94%1.004-89%0.981-88%0.969-88%
Usd Book Value--16674952000.00016067266250.000+4%14027277250.000+19%13525443750.000+23%12610017350.000+32%
Usd Book Value Change Per Share---0.5181.671-131%0.705-174%0.683-176%0.719-172%
Usd Book Value Per Share--61.86459.611+4%52.045+19%50.183+23%46.139+34%
Usd Dividend Per Share--0.6320.298+112%0.299+111%0.298+112%0.250+153%
Usd Eps--0.3550.412-14%0.370-4%0.515-31%0.441-19%
Usd Free Cash Flow--282996000.000285181750.000-1%186609500.000+52%129290000.000+119%93332400.000+203%
Usd Free Cash Flow Per Share--1.0501.058-1%0.692+52%0.480+119%0.369+184%
Usd Free Cash Flow To Equity Per Share---0.2060.015-1437%-0.577+181%-0.271+32%-0.181-12%
Usd Market Cap9036796520.000-1%9087837208.2089937371963.102-9%7465146481.860+22%8908763273.641+2%10043541503.621-10%
Usd Price Per Share33.940+1%33.71636.869-9%27.698+22%33.054+2%36.582-8%
Usd Profit--95774000.000111133750.000-14%99792000.000-4%138740350.000-31%163883650.000-42%
Usd Revenue--8288973000.0008578449250.000-3%8044153250.000+3%7266446600.000+14%6780010825.000+22%
Usd Total Gains Per Share--0.1141.969-94%1.004-89%0.981-88%0.969-88%
 EOD+2 -6MRQTTM+13 -23YOY+22 -145Y+22 -1410Y+17 -19

3.3 Fundamental Score

Let's check the fundamental score of Aisin Seiki Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1523.880
Price to Book Ratio (EOD)Between0-10.549
Net Profit Margin (MRQ)Greater than00.012
Operating Margin (MRQ)Greater than00.026
Quick Ratio (MRQ)Greater than11.120
Current Ratio (MRQ)Greater than11.675
Debt to Asset Ratio (MRQ)Less than10.479
Debt to Equity Ratio (MRQ)Less than11.038
Return on Equity (MRQ)Greater than0.150.006
Return on Assets (MRQ)Greater than0.050.003
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Aisin Seiki Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5076.606
Ma 20Greater thanMa 5032.617
Ma 50Greater thanMa 10032.603
Ma 100Greater thanMa 20035.256
OpenGreater thanClose33.940
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Aisin Seiki Co Ltd

Aisin Corporation manufactures and sells automotive parts, and energy and lifestyle related products. It provides powertrain products comprising 1 motor hybrid transmission and eaxle products; chassis and vehicle safety systems, such as automated parking systems and electronically controlled brake systems; power sliding door systems and sunroof products; connected and sharing solutions; and repair and maintenance products. The company also offers energy solutions comprising ENE·FARM, a system that generates electricity by extracting hydrogen from gas; gas heat pump air conditioners; warm water shower toilet seats; and peltier modules that are thermoelectric conversion devices, which function as heat pumps by sending direct current. In addition, it provides ILY-Ai, a multifunctional personal shopping mobility product for various user needs; fiber laser; and audio equipment. Aisin Corporation was founded in 1943 and is headquartered in Kariya, Japan.

Fundamental data was last updated by Penke on 2024-08-29 09:08:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Aisin earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Aisin to the Auto Parts industry mean.
  • A Net Profit Margin of 1.2% means that $0.01 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Aisin Seiki Co Ltd:

  • The MRQ is 1.2%. The company is making a profit. +1
  • The TTM is 1.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.2%TTM1.3%-0.2%
TTM1.3%YOY1.2%+0.1%
TTM1.3%5Y1.7%-0.4%
5Y1.7%10Y2.3%-0.7%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%4.6%-3.4%
TTM1.3%4.1%-2.8%
YOY1.2%3.8%-2.6%
5Y1.7%3.0%-1.3%
10Y2.3%3.9%-1.6%
4.3.1.2. Return on Assets

Shows how efficient Aisin is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Aisin to the Auto Parts industry mean.
  • 0.3% Return on Assets means that Aisin generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Aisin Seiki Co Ltd:

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.4%-0.1%
TTM0.4%YOY0.3%+0.0%
TTM0.4%5Y0.5%-0.1%
5Y0.5%10Y0.7%-0.2%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%1.2%-0.9%
TTM0.4%1.1%-0.7%
YOY0.3%1.0%-0.7%
5Y0.5%1.0%-0.5%
10Y0.7%1.2%-0.5%
4.3.1.3. Return on Equity

Shows how efficient Aisin is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Aisin to the Auto Parts industry mean.
  • 0.6% Return on Equity means Aisin generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Aisin Seiki Co Ltd:

  • The MRQ is 0.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.6%TTM0.8%-0.1%
TTM0.8%YOY0.8%0.0%
TTM0.8%5Y1.2%-0.4%
5Y1.2%10Y1.7%-0.5%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%2.5%-1.9%
TTM0.8%2.4%-1.6%
YOY0.8%2.1%-1.3%
5Y1.2%1.8%-0.6%
10Y1.7%2.3%-0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Aisin Seiki Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Aisin is operating .

  • Measures how much profit Aisin makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Aisin to the Auto Parts industry mean.
  • An Operating Margin of 2.6% means the company generated $0.03  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Aisin Seiki Co Ltd:

  • The MRQ is 2.6%. The company is operating less efficient.
  • The TTM is 2.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ2.6%TTM2.7%-0.2%
TTM2.7%YOY1.9%+0.9%
TTM2.7%5Y2.5%+0.2%
5Y2.5%10Y4.1%-1.6%
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%6.5%-3.9%
TTM2.7%3.6%-0.9%
YOY1.9%4.5%-2.6%
5Y2.5%4.3%-1.8%
10Y4.1%4.8%-0.7%
4.3.2.2. Operating Ratio

Measures how efficient Aisin is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Auto Parts industry mean).
  • An Operation Ratio of 0.97 means that the operating costs are $0.97 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Aisin Seiki Co Ltd:

  • The MRQ is 0.974. The company is less efficient in keeping operating costs low.
  • The TTM is 0.973. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.974TTM0.973+0.002
TTM0.973YOY0.981-0.009
TTM0.9735Y0.977-0.005
5Y0.97710Y0.960+0.017
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9741.626-0.652
TTM0.9731.573-0.600
YOY0.9811.559-0.578
5Y0.9771.527-0.550
10Y0.9601.284-0.324
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Aisin Seiki Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Aisin is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Auto Parts industry mean).
  • A Current Ratio of 1.68 means the company has $1.68 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Aisin Seiki Co Ltd:

  • The MRQ is 1.675. The company is able to pay all its short-term debts. +1
  • The TTM is 1.640. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.675TTM1.640+0.035
TTM1.640YOY1.569+0.072
TTM1.6405Y1.600+0.041
5Y1.60010Y1.520+0.080
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6751.568+0.107
TTM1.6401.601+0.039
YOY1.5691.611-0.042
5Y1.6001.613-0.013
10Y1.5201.471+0.049
4.4.3.2. Quick Ratio

Measures if Aisin is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Aisin to the Auto Parts industry mean.
  • A Quick Ratio of 1.12 means the company can pay off $1.12 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Aisin Seiki Co Ltd:

  • The MRQ is 1.120. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.082. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.120TTM1.082+0.038
TTM1.082YOY0.959+0.123
TTM1.0825Y1.095-0.013
5Y1.09510Y1.133-0.038
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1200.663+0.457
TTM1.0820.706+0.376
YOY0.9590.793+0.166
5Y1.0950.813+0.282
10Y1.1330.834+0.299
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Aisin Seiki Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Aisin assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Aisin to Auto Parts industry mean.
  • A Debt to Asset Ratio of 0.48 means that Aisin assets are financed with 47.9% credit (debt) and the remaining percentage (100% - 47.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Aisin Seiki Co Ltd:

  • The MRQ is 0.479. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.486. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.479TTM0.486-0.007
TTM0.486YOY0.518-0.032
TTM0.4865Y0.527-0.041
5Y0.52710Y0.505+0.022
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4790.491-0.012
TTM0.4860.490-0.004
YOY0.5180.497+0.021
5Y0.5270.491+0.036
10Y0.5050.479+0.026
4.5.4.2. Debt to Equity Ratio

Measures if Aisin is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Aisin to the Auto Parts industry mean.
  • A Debt to Equity ratio of 103.8% means that company has $1.04 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Aisin Seiki Co Ltd:

  • The MRQ is 1.038. The company is able to pay all its debts with equity. +1
  • The TTM is 1.068. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.038TTM1.068-0.030
TTM1.068YOY1.223-0.155
TTM1.0685Y1.328-0.260
5Y1.32810Y1.297+0.031
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0381.019+0.019
TTM1.0681.018+0.050
YOY1.2231.027+0.196
5Y1.3281.023+0.305
10Y1.2971.033+0.264
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Aisin generates.

  • Above 15 is considered overpriced but always compare Aisin to the Auto Parts industry mean.
  • A PE ratio of 23.72 means the investor is paying $23.72 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Aisin Seiki Co Ltd:

  • The EOD is 23.880. Based on the earnings, the company is fair priced.
  • The MRQ is 23.722. Based on the earnings, the company is fair priced.
  • The TTM is -23.203. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD23.880MRQ23.722+0.158
MRQ23.722TTM-23.203+46.925
TTM-23.203YOY4.576-27.778
TTM-23.2035Y1.864-25.067
5Y1.86410Y318.170-316.306
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD23.88013.323+10.557
MRQ23.72214.045+9.677
TTM-23.20313.851-37.054
YOY4.57613.766-9.190
5Y1.86417.221-15.357
10Y318.17020.905+297.265
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Aisin Seiki Co Ltd:

  • The EOD is 8.082. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 8.028. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 12.089. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD8.082MRQ8.028+0.053
MRQ8.028TTM12.089-4.061
TTM12.089YOY5.673+6.416
TTM12.0895Y5.647+6.442
5Y5.64710Y4.557+1.090
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD8.0824.091+3.991
MRQ8.0284.412+3.616
TTM12.0891.773+10.316
YOY5.6733.295+2.378
5Y5.6471.391+4.256
10Y4.5571.867+2.690
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Aisin is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Auto Parts industry mean).
  • A PB ratio of 0.54 means the investor is paying $0.54 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Aisin Seiki Co Ltd:

  • The EOD is 0.549. Based on the equity, the company is cheap. +2
  • The MRQ is 0.545. Based on the equity, the company is cheap. +2
  • The TTM is 0.619. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.549MRQ0.545+0.004
MRQ0.545TTM0.619-0.074
TTM0.619YOY0.532+0.087
TTM0.6195Y0.666-0.047
5Y0.66610Y0.815-0.150
Compared to industry (Auto Parts)
PeriodCompanyIndustry (mean)+/- 
EOD0.5491.246-0.697
MRQ0.5451.399-0.854
TTM0.6191.568-0.949
YOY0.5321.489-0.957
5Y0.6661.649-0.983
10Y0.8152.132-1.317
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in JPY. All numbers in thousands.

Summary
Total Assets4,569,632,000
Total Liabilities2,187,496,000
Total Stockholder Equity2,107,324,000
 As reported
Total Liabilities 2,187,496,000
Total Stockholder Equity+ 2,107,324,000
Total Assets = 4,569,632,000

Assets

Total Assets4,569,632,000
Total Current Assets1,932,847,000
Long-term Assets2,636,785,000
Total Current Assets
Cash And Cash Equivalents 574,940,000
Short-term Investments 39,516,000
Net Receivables 677,444,000
Inventory 544,198,000
Other Current Assets 136,265,000
Total Current Assets  (as reported)1,932,847,000
Total Current Assets  (calculated)1,972,363,000
+/- 39,516,000
Long-term Assets
Property Plant Equipment 1,544,568,000
Intangible Assets 55,928,000
Long-term Assets Other 57,087,000
Long-term Assets  (as reported)2,636,785,000
Long-term Assets  (calculated)1,657,583,000
+/- 979,202,000

Liabilities & Shareholders' Equity

Total Current Liabilities1,153,924,000
Long-term Liabilities1,033,572,000
Total Stockholder Equity2,107,324,000
Total Current Liabilities
Short-term Debt 122,985,000
Accounts payable 910,441,000
Other Current Liabilities 98,678,000
Total Current Liabilities  (as reported)1,153,924,000
Total Current Liabilities  (calculated)1,132,104,000
+/- 21,820,000
Long-term Liabilities
Long-term Liabilities  (as reported)1,033,572,000
Long-term Liabilities  (calculated)0
+/- 1,033,572,000
Total Stockholder Equity
Common Stock45,049,000
Retained Earnings 1,538,354,000
Accumulated Other Comprehensive Income 560,894,000
Other Stockholders Equity -36,973,000
Total Stockholder Equity (as reported)2,107,324,000
Total Stockholder Equity (calculated)2,107,324,000
+/-0
Other
Cash and Short Term Investments 574,940,000
Common Stock Shares Outstanding 269,541
Current Deferred Revenue21,820,000
Liabilities and Stockholders Equity 4,569,632,000
Net Debt 205,850,000
Short Long Term Debt Total 780,790,000



6.2. Balance Sheets Structured

Currency in JPY. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-30
> Total Assets 
0
0
1,731,689,000
0
1,822,106,000
1,870,553,000
1,981,988,000
1,973,768,000
1,975,278,000
1,971,784,000
1,978,225,000
1,939,889,000
1,936,679,000
1,919,471,000
2,073,836,000
2,094,804,000
2,062,573,000
2,048,590,000
2,248,100,000
2,415,514,000
2,464,582,000
2,526,655,000
2,587,623,000
2,581,784,000
2,663,081,000
2,796,218,000
3,058,228,000
2,980,578,000
2,861,121,000
2,910,595,000
3,009,377,000
2,965,926,000
3,042,949,000
3,230,134,000
3,338,339,000
3,298,942,000
3,371,309,000
3,447,598,000
3,527,910,000
3,549,795,000
3,629,717,000
3,561,320,000
3,751,880,000
3,718,650,000
3,739,109,000
3,796,613,000
3,992,652,000
3,600,970,000
3,686,186,000
3,859,118,000
4,027,103,000
3,952,786,000
3,888,705,000
4,020,268,000
4,205,801,000
4,223,039,000
4,184,125,000
4,015,790,000
4,135,826,000
4,293,898,000
4,378,871,000
4,260,684,000
4,643,016,000
4,569,632,000
4,569,632,0004,643,016,0004,260,684,0004,378,871,0004,293,898,0004,135,826,0004,015,790,0004,184,125,0004,223,039,0004,205,801,0004,020,268,0003,888,705,0003,952,786,0004,027,103,0003,859,118,0003,686,186,0003,600,970,0003,992,652,0003,796,613,0003,739,109,0003,718,650,0003,751,880,0003,561,320,0003,629,717,0003,549,795,0003,527,910,0003,447,598,0003,371,309,0003,298,942,0003,338,339,0003,230,134,0003,042,949,0002,965,926,0003,009,377,0002,910,595,0002,861,121,0002,980,578,0003,058,228,0002,796,218,0002,663,081,0002,581,784,0002,587,623,0002,526,655,0002,464,582,0002,415,514,0002,248,100,0002,048,590,0002,062,573,0002,094,804,0002,073,836,0001,919,471,0001,936,679,0001,939,889,0001,978,225,0001,971,784,0001,975,278,0001,973,768,0001,981,988,0001,870,553,0001,822,106,00001,731,689,00000
   > Total Current Assets 
0
0
613,581,000
0
758,371,000
824,702,000
928,135,000
946,460,000
965,777,000
954,358,000
933,825,000
893,503,000
910,999,000
919,304,000
1,011,566,000
1,040,769,000
1,010,001,000
914,643,000
1,003,761,000
1,080,416,000
1,083,641,000
1,083,238,000
1,148,306,000
1,132,612,000
1,138,514,000
1,159,584,000
1,166,179,000
1,229,666,000
1,185,640,000
1,179,592,000
1,167,017,000
1,181,310,000
1,215,235,000
1,280,249,000
1,385,326,000
1,356,576,000
1,357,515,000
1,385,437,000
1,463,828,000
1,453,843,000
1,483,068,000
1,446,180,000
1,523,488,000
1,440,737,000
1,434,410,000
1,451,986,000
1,746,871,000
1,337,839,000
1,428,566,000
1,564,882,000
1,644,648,000
1,593,642,000
1,529,287,000
1,610,096,000
1,732,172,000
1,753,099,000
1,757,598,000
1,670,031,000
1,729,784,000
1,752,364,000
1,760,251,000
1,798,760,000
1,897,753,000
1,932,847,000
1,932,847,0001,897,753,0001,798,760,0001,760,251,0001,752,364,0001,729,784,0001,670,031,0001,757,598,0001,753,099,0001,732,172,0001,610,096,0001,529,287,0001,593,642,0001,644,648,0001,564,882,0001,428,566,0001,337,839,0001,746,871,0001,451,986,0001,434,410,0001,440,737,0001,523,488,0001,446,180,0001,483,068,0001,453,843,0001,463,828,0001,385,437,0001,357,515,0001,356,576,0001,385,326,0001,280,249,0001,215,235,0001,181,310,0001,167,017,0001,179,592,0001,185,640,0001,229,666,0001,166,179,0001,159,584,0001,138,514,0001,132,612,0001,148,306,0001,083,238,0001,083,641,0001,080,416,0001,003,761,000914,643,0001,010,001,0001,040,769,0001,011,566,000919,304,000910,999,000893,503,000933,825,000954,358,000965,777,000946,460,000928,135,000824,702,000758,371,0000613,581,00000
       Cash And Cash Equivalents 
0
0
72,586,000
0
136,577,000
211,753,000
282,538,000
264,774,000
173,421,000
215,466,000
262,987,000
237,395,000
215,212,000
180,299,000
242,650,000
196,856,000
270,620,000
226,958,000
213,409,000
233,844,000
236,109,000
252,420,000
262,398,000
262,139,000
247,788,000
257,751,000
294,692,000
260,250,000
242,457,000
266,218,000
263,217,000
294,331,000
293,676,000
342,336,000
394,559,000
399,959,000
370,015,000
375,507,000
406,508,000
384,610,000
396,703,000
357,532,000
357,195,000
338,700,000
341,415,000
386,796,000
675,162,000
437,160,000
396,548,000
498,382,000
463,453,000
491,758,000
453,433,000
389,839,000
360,436,000
419,115,000
346,160,000
361,798,000
314,121,000
379,234,000
379,064,000
489,719,000
524,443,000
574,940,000
574,940,000524,443,000489,719,000379,064,000379,234,000314,121,000361,798,000346,160,000419,115,000360,436,000389,839,000453,433,000491,758,000463,453,000498,382,000396,548,000437,160,000675,162,000386,796,000341,415,000338,700,000357,195,000357,532,000396,703,000384,610,000406,508,000375,507,000370,015,000399,959,000394,559,000342,336,000293,676,000294,331,000263,217,000266,218,000242,457,000260,250,000294,692,000257,751,000247,788,000262,139,000262,398,000252,420,000236,109,000233,844,000213,409,000226,958,000270,620,000196,856,000242,650,000180,299,000215,212,000237,395,000262,987,000215,466,000173,421,000264,774,000282,538,000211,753,000136,577,000072,586,00000
       Short-term Investments 
0
0
77,651,000
0
82,502,000
70,451,000
73,540,000
117,069,000
217,319,000
188,347,000
149,997,000
111,657,000
104,380,000
151,187,000
127,789,000
207,885,000
125,600,000
107,253,000
149,120,000
179,264,000
159,223,000
152,465,000
175,768,000
153,796,000
137,125,000
138,929,000
125,897,000
144,092,000
115,797,000
92,378,000
106,124,000
102,316,000
106,023,000
97,005,000
99,428,000
88,709,000
78,326,000
86,124,000
88,575,000
104,749,000
103,141,000
129,741,000
137,433,000
126,957,000
111,506,000
106,009,000
107,774,000
78,545,000
74,147,000
77,753,000
56,575,000
85,189,000
76,077,000
66,660,000
26,470,000
52,084,000
48,616,000
42,279,000
3,572,000
33,538,000
33,674,000
39,486,000
2,748,000
39,516,000
39,516,0002,748,00039,486,00033,674,00033,538,0003,572,00042,279,00048,616,00052,084,00026,470,00066,660,00076,077,00085,189,00056,575,00077,753,00074,147,00078,545,000107,774,000106,009,000111,506,000126,957,000137,433,000129,741,000103,141,000104,749,00088,575,00086,124,00078,326,00088,709,00099,428,00097,005,000106,023,000102,316,000106,124,00092,378,000115,797,000144,092,000125,897,000138,929,000137,125,000153,796,000175,768,000152,465,000159,223,000179,264,000149,120,000107,253,000125,600,000207,885,000127,789,000151,187,000104,380,000111,657,000149,997,000188,347,000217,319,000117,069,00073,540,00070,451,00082,502,000077,651,00000
       Net Receivables 
0
0
248,805,000
0
276,943,000
293,716,000
371,301,000
301,327,000
305,271,000
286,650,000
312,252,000
269,849,000
301,284,000
305,690,000
386,821,000
366,167,000
342,896,000
307,292,000
351,443,000
365,738,000
368,125,000
359,685,000
386,662,000
377,822,000
399,258,000
397,259,000
428,027,000
434,875,000
441,706,000
441,382,000
477,164,000
495,690,000
525,298,000
529,089,000
572,189,000
542,623,000
566,651,000
571,043,000
621,863,000
603,652,000
589,012,000
547,626,000
620,630,000
564,580,000
563,589,000
531,136,000
533,577,000
403,720,000
545,392,000
572,566,000
616,111,000
559,280,000
469,337,000
567,384,000
635,729,000
595,453,000
659,930,000
578,065,000
740,442,000
712,226,000
736,408,000
670,012,000
703,706,000
677,444,000
677,444,000703,706,000670,012,000736,408,000712,226,000740,442,000578,065,000659,930,000595,453,000635,729,000567,384,000469,337,000559,280,000616,111,000572,566,000545,392,000403,720,000533,577,000531,136,000563,589,000564,580,000620,630,000547,626,000589,012,000603,652,000621,863,000571,043,000566,651,000542,623,000572,189,000529,089,000525,298,000495,690,000477,164,000441,382,000441,706,000434,875,000428,027,000397,259,000399,258,000377,822,000386,662,000359,685,000368,125,000365,738,000351,443,000307,292,000342,896,000366,167,000386,821,000305,690,000301,284,000269,849,000312,252,000286,650,000305,271,000301,327,000371,301,000293,716,000276,943,0000248,805,00000
       Other Current Assets 
0
0
67,007,000
0
117,778,000
110,443,000
58,918,000
120,646,000
130,136,000
116,281,000
59,238,000
124,143,000
128,184,000
116,700,000
89,156,000
107,496,000
102,918,000
98,489,000
88,412,000
123,687,000
128,587,000
119,375,000
99,625,000
141,820,000
139,245,000
136,753,000
48,306,000
142,095,000
126,788,000
117,075,000
39,218,000
41,769,000
31,769,000
40,403,000
42,195,000
47,110,000
42,562,000
49,350,000
51,095,000
55,210,000
50,526,000
60,243,000
66,724,000
61,149,000
52,041,000
53,231,000
61,107,000
58,503,000
56,280,000
62,672,000
128,582,000
143,280,000
135,096,000
136,323,000
140,671,000
123,026,000
116,952,000
135,932,000
137,468,000
138,515,000
118,578,000
119,154,000
130,256,000
136,265,000
136,265,000130,256,000119,154,000118,578,000138,515,000137,468,000135,932,000116,952,000123,026,000140,671,000136,323,000135,096,000143,280,000128,582,00062,672,00056,280,00058,503,00061,107,00053,231,00052,041,00061,149,00066,724,00060,243,00050,526,00055,210,00051,095,00049,350,00042,562,00047,110,00042,195,00040,403,00031,769,00041,769,00039,218,000117,075,000126,788,000142,095,00048,306,000136,753,000139,245,000141,820,00099,625,000119,375,000128,587,000123,687,00088,412,00098,489,000102,918,000107,496,00089,156,000116,700,000128,184,000124,143,00059,238,000116,281,000130,136,000120,646,00058,918,000110,443,000117,778,000067,007,00000
   > Long-term Assets 
0
0
1,118,108,000
0
1,063,735,000
1,045,851,000
1,053,853,000
1,027,308,000
1,009,501,000
1,017,426,000
1,044,400,000
1,046,386,000
1,025,680,000
1,000,167,000
1,062,268,000
1,054,035,000
1,052,572,000
1,133,946,000
1,244,337,000
1,335,097,000
1,380,940,000
1,443,416,000
1,439,314,000
1,449,171,000
1,524,566,000
1,636,632,000
1,892,048,000
1,750,910,000
1,675,480,000
1,731,001,000
1,842,360,000
1,784,615,000
1,827,714,000
1,949,885,000
1,953,012,000
1,942,365,000
2,013,793,000
2,062,161,000
2,064,082,000
2,095,952,000
2,146,648,000
2,115,140,000
2,228,392,000
2,277,912,000
2,304,698,000
2,344,627,000
2,245,780,000
2,263,130,000
2,257,619,000
2,294,236,000
2,382,455,000
2,359,144,000
2,359,418,000
2,410,172,000
2,473,629,000
2,469,940,000
2,426,527,000
2,345,759,000
2,406,042,000
2,541,534,000
2,618,620,000
2,461,924,000
2,745,263,000
2,636,785,000
2,636,785,0002,745,263,0002,461,924,0002,618,620,0002,541,534,0002,406,042,0002,345,759,0002,426,527,0002,469,940,0002,473,629,0002,410,172,0002,359,418,0002,359,144,0002,382,455,0002,294,236,0002,257,619,0002,263,130,0002,245,780,0002,344,627,0002,304,698,0002,277,912,0002,228,392,0002,115,140,0002,146,648,0002,095,952,0002,064,082,0002,062,161,0002,013,793,0001,942,365,0001,953,012,0001,949,885,0001,827,714,0001,784,615,0001,842,360,0001,731,001,0001,675,480,0001,750,910,0001,892,048,0001,636,632,0001,524,566,0001,449,171,0001,439,314,0001,443,416,0001,380,940,0001,335,097,0001,244,337,0001,133,946,0001,052,572,0001,054,035,0001,062,268,0001,000,167,0001,025,680,0001,046,386,0001,044,400,0001,017,426,0001,009,501,0001,027,308,0001,053,853,0001,045,851,0001,063,735,00001,118,108,00000
       Property Plant Equipment 
0
0
841,571,000
0
766,085,000
727,908,000
721,520,000
705,002,000
683,544,000
676,522,000
693,608,000
691,507,000
685,491,000
673,426,000
695,135,000
705,373,000
705,090,000
711,093,000
770,658,000
811,906,000
809,169,000
845,304,000
870,492,000
864,512,000
909,486,000
961,706,000
1,107,441,000
1,036,086,000
1,036,242,000
1,054,777,000
1,165,852,000
1,165,537,000
1,174,551,000
1,223,801,000
1,248,933,000
1,234,180,000
1,256,299,000
1,270,370,000
1,294,225,000
1,311,549,000
1,360,139,000
1,390,847,000
1,479,621,000
1,525,064,000
1,532,435,000
1,549,591,000
1,520,915,000
1,505,351,000
1,487,076,000
1,467,463,000
1,492,181,000
1,483,097,000
1,475,200,000
1,478,973,000
1,528,450,000
1,544,355,000
1,545,514,000
1,476,964,000
1,505,731,000
1,516,979,000
1,515,951,000
1,491,202,000
1,538,065,000
1,544,568,000
1,544,568,0001,538,065,0001,491,202,0001,515,951,0001,516,979,0001,505,731,0001,476,964,0001,545,514,0001,544,355,0001,528,450,0001,478,973,0001,475,200,0001,483,097,0001,492,181,0001,467,463,0001,487,076,0001,505,351,0001,520,915,0001,549,591,0001,532,435,0001,525,064,0001,479,621,0001,390,847,0001,360,139,0001,311,549,0001,294,225,0001,270,370,0001,256,299,0001,234,180,0001,248,933,0001,223,801,0001,174,551,0001,165,537,0001,165,852,0001,054,777,0001,036,242,0001,036,086,0001,107,441,000961,706,000909,486,000864,512,000870,492,000845,304,000809,169,000811,906,000770,658,000711,093,000705,090,000705,373,000695,135,000673,426,000685,491,000691,507,000693,608,000676,522,000683,544,000705,002,000721,520,000727,908,000766,085,0000841,571,00000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
759,000
0
0
0
769,000
0
0
0
762,000
0
0
0
743,000
0
0
0
768,000
0
0
0
1,314,000
0
0
0
1,379,000
0
0
0
1,432,000
0
01,432,0000001,379,0000001,314,000000768,000000743,000000762,000000769,000000759,0000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
558,535,000
4,988,432
5,414,960
5,800,515
5,856,386
5,688,742
5,596,068
5,298,225
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000005,298,2255,596,0685,688,7425,856,3865,800,5155,414,9604,988,432558,535,0000000000000000000000000000000000000
       Intangible Assets 
0
0
18,905,000
0
16,612,000
15,211,000
15,458,000
14,751,000
15,011,000
14,526,000
15,107,000
15,423,000
15,362,000
15,673,000
16,939,000
18,988,000
19,486,000
19,906,000
22,053,000
23,023,000
23,862,000
24,200,000
25,252,000
24,284,000
24,586,000
24,635,000
35,306,000
24,062,000
23,265,000
22,923,000
38,603,000
39,366,000
39,823,000
45,246,000
43,951,000
42,076,000
40,897,000
39,348,000
40,045,000
39,090,000
38,249,000
38,093,000
40,702,000
40,125,000
39,973,000
39,599,000
36,741,000
36,007,000
36,891,000
38,003,000
40,836,000
41,641,000
42,776,000
43,551,000
45,745,000
45,492,000
56,727,000
55,039,000
56,081,000
54,150,000
53,678,000
53,883,000
55,882,000
55,928,000
55,928,00055,882,00053,883,00053,678,00054,150,00056,081,00055,039,00056,727,00045,492,00045,745,00043,551,00042,776,00041,641,00040,836,00038,003,00036,891,00036,007,00036,741,00039,599,00039,973,00040,125,00040,702,00038,093,00038,249,00039,090,00040,045,00039,348,00040,897,00042,076,00043,951,00045,246,00039,823,00039,366,00038,603,00022,923,00023,265,00024,062,00035,306,00024,635,00024,586,00024,284,00025,252,00024,200,00023,862,00023,023,00022,053,00019,906,00019,486,00018,988,00016,939,00015,673,00015,362,00015,423,00015,107,00014,526,00015,011,00014,751,00015,458,00015,211,00016,612,000018,905,00000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,000
0
0
1,000
2,000
1,000
1,000
1,000
3,000
1,000
1,000
2,000
1,000
2,000
1,000
2,000
2,000
1,000
0
0
1,000
1,000
1,000
878,665
1,035,460
1,032,148
1,000
964,152
1,082,358
1,000
1,000
127,906,000
1,000
1,000
1,000
140,106,000
1,000
71,088,000
1,000
69,726,000
75,096,000
80,128,000
84,043,000
86,583,000
1,000
0
1,000
0
0
0
0001,00001,00086,583,00084,043,00080,128,00075,096,00069,726,0001,00071,088,0001,000140,106,0001,0001,0001,000127,906,0001,0001,0001,082,358964,1521,0001,032,1481,035,460878,6651,0001,0001,000001,0002,0002,0001,0002,0001,0002,0001,0001,0003,0001,0001,0001,0002,0001,000002,00000000000000000
> Total Liabilities 
0
0
917,183,000
0
1,012,622,000
1,036,875,000
1,110,099,000
1,093,081,000
1,078,167,000
1,058,114,000
1,060,521,000
1,026,538,000
1,025,143,000
1,018,898,000
1,104,529,000
1,099,188,000
1,060,652,000
1,008,159,000
1,111,757,000
1,181,163,000
1,202,087,000
1,204,207,000
1,259,120,000
1,245,141,000
1,267,134,000
1,309,714,000
1,455,724,000
1,429,099,000
1,362,954,000
1,363,606,000
1,450,909,000
1,449,812,000
1,503,113,000
1,564,104,000
1,643,476,000
1,594,115,000
1,608,990,000
1,637,924,000
1,724,782,000
1,720,153,000
1,746,945,000
1,726,859,000
1,878,253,000
1,862,884,000
1,860,934,000
1,878,112,000
2,196,958,000
2,156,981,000
2,203,875,000
2,257,247,000
2,268,491,000
2,136,387,000
2,055,856,000
2,113,902,000
2,209,288,000
2,207,076,000
2,198,705,000
2,101,699,000
2,144,385,000
2,169,263,000
2,149,316,000
2,093,113,000
2,240,983,000
2,187,496,000
2,187,496,0002,240,983,0002,093,113,0002,149,316,0002,169,263,0002,144,385,0002,101,699,0002,198,705,0002,207,076,0002,209,288,0002,113,902,0002,055,856,0002,136,387,0002,268,491,0002,257,247,0002,203,875,0002,156,981,0002,196,958,0001,878,112,0001,860,934,0001,862,884,0001,878,253,0001,726,859,0001,746,945,0001,720,153,0001,724,782,0001,637,924,0001,608,990,0001,594,115,0001,643,476,0001,564,104,0001,503,113,0001,449,812,0001,450,909,0001,363,606,0001,362,954,0001,429,099,0001,455,724,0001,309,714,0001,267,134,0001,245,141,0001,259,120,0001,204,207,0001,202,087,0001,181,163,0001,111,757,0001,008,159,0001,060,652,0001,099,188,0001,104,529,0001,018,898,0001,025,143,0001,026,538,0001,060,521,0001,058,114,0001,078,167,0001,093,081,0001,110,099,0001,036,875,0001,012,622,0000917,183,00000
   > Total Current Liabilities 
0
0
455,682,000
0
471,702,000
498,381,000
597,436,000
586,991,000
575,460,000
563,239,000
576,029,000
549,394,000
571,137,000
571,471,000
678,305,000
689,049,000
657,180,000
597,768,000
683,626,000
713,028,000
707,071,000
691,493,000
763,587,000
743,808,000
754,314,000
759,437,000
877,659,000
862,481,000
811,149,000
799,170,000
890,137,000
915,091,000
901,622,000
903,991,000
996,005,000
955,018,000
907,583,000
893,484,000
1,010,112,000
984,144,000
981,416,000
941,462,000
1,051,748,000
1,003,804,000
950,156,000
917,159,000
1,001,272,000
889,432,000
942,001,000
958,503,000
1,059,755,000
989,442,000
943,641,000
967,007,000
1,070,993,000
1,097,289,000
1,118,368,000
1,066,227,000
1,117,873,000
1,102,302,000
1,084,621,000
1,088,436,000
1,178,154,000
1,153,924,000
1,153,924,0001,178,154,0001,088,436,0001,084,621,0001,102,302,0001,117,873,0001,066,227,0001,118,368,0001,097,289,0001,070,993,000967,007,000943,641,000989,442,0001,059,755,000958,503,000942,001,000889,432,0001,001,272,000917,159,000950,156,0001,003,804,0001,051,748,000941,462,000981,416,000984,144,0001,010,112,000893,484,000907,583,000955,018,000996,005,000903,991,000901,622,000915,091,000890,137,000799,170,000811,149,000862,481,000877,659,000759,437,000754,314,000743,808,000763,587,000691,493,000707,071,000713,028,000683,626,000597,768,000657,180,000689,049,000678,305,000571,471,000571,137,000549,394,000576,029,000563,239,000575,460,000586,991,000597,436,000498,381,000471,702,0000455,682,00000
       Short-term Debt 
0
0
37,093,000
0
19,644,000
23,857,000
45,980,000
44,369,000
46,840,000
47,557,000
35,636,000
39,849,000
42,997,000
41,682,000
56,691,000
70,436,000
72,615,000
76,237,000
69,535,000
83,892,000
92,296,000
84,607,000
89,092,000
72,189,000
81,705,000
94,837,000
106,930,000
105,292,000
87,712,000
70,572,000
66,143,000
58,558,000
47,202,000
49,220,000
64,829,000
77,239,000
65,463,000
65,273,000
86,893,000
67,693,000
87,469,000
77,829,000
94,179,000
69,291,000
79,167,000
95,490,000
119,863,000
135,704,000
132,322,000
118,727,000
119,797,000
108,659,000
151,472,000
143,395,000
133,303,000
177,643,000
206,415,000
236,974,000
178,272,000
122,418,000
106,738,000
104,936,000
121,132,000
122,985,000
122,985,000121,132,000104,936,000106,738,000122,418,000178,272,000236,974,000206,415,000177,643,000133,303,000143,395,000151,472,000108,659,000119,797,000118,727,000132,322,000135,704,000119,863,00095,490,00079,167,00069,291,00094,179,00077,829,00087,469,00067,693,00086,893,00065,273,00065,463,00077,239,00064,829,00049,220,00047,202,00058,558,00066,143,00070,572,00087,712,000105,292,000106,930,00094,837,00081,705,00072,189,00089,092,00084,607,00092,296,00083,892,00069,535,00076,237,00072,615,00070,436,00056,691,00041,682,00042,997,00039,849,00035,636,00047,557,00046,840,00044,369,00045,980,00023,857,00019,644,000037,093,00000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
468,773,000
4,146,628
580,526
579,406
460,824
610,424
767,777
710,281
86,148,000
69,291,000
79,167,000
78,436,000
102,760,000
120,350,000
116,438,000
103,316,000
103,886,000
91,369,000
133,445,000
123,927,000
111,759,000
157,124,000
186,426,000
217,622,000
159,880,000
103,860,000
87,906,000
84,903,000
100,227,000
0
0100,227,00084,903,00087,906,000103,860,000159,880,000217,622,000186,426,000157,124,000111,759,000123,927,000133,445,00091,369,000103,886,000103,316,000116,438,000120,350,000102,760,00078,436,00079,167,00069,291,00086,148,000710,281767,777610,424460,824579,406580,5264,146,628468,773,0000000000000000000000000000000000000
       Accounts payable 
0
0
194,397,000
0
243,280,000
264,306,000
296,788,000
283,355,000
284,347,000
283,030,000
276,310,000
245,461,000
287,221,000
301,523,000
345,277,000
334,862,000
317,880,000
282,162,000
321,033,000
325,948,000
332,357,000
333,741,000
351,176,000
345,429,000
367,952,000
371,032,000
667,321,000
386,145,000
390,417,000
413,338,000
717,287,000
739,394,000
739,762,000
724,342,000
801,913,000
761,225,000
720,018,000
706,915,000
796,318,000
787,823,000
768,512,000
751,734,000
850,616,000
811,454,000
755,023,000
712,290,000
778,466,000
665,646,000
716,075,000
728,635,000
419,146,000
784,285,000
699,360,000
725,419,000
456,713,000
812,692,000
809,429,000
732,106,000
840,261,000
858,864,000
853,240,000
853,199,000
908,975,000
910,441,000
910,441,000908,975,000853,199,000853,240,000858,864,000840,261,000732,106,000809,429,000812,692,000456,713,000725,419,000699,360,000784,285,000419,146,000728,635,000716,075,000665,646,000778,466,000712,290,000755,023,000811,454,000850,616,000751,734,000768,512,000787,823,000796,318,000706,915,000720,018,000761,225,000801,913,000724,342,000739,762,000739,394,000717,287,000413,338,000390,417,000386,145,000667,321,000371,032,000367,952,000345,429,000351,176,000333,741,000332,357,000325,948,000321,033,000282,162,000317,880,000334,862,000345,277,000301,523,000287,221,000245,461,000276,310,000283,030,000284,347,000283,355,000296,788,000264,306,000243,280,0000194,397,00000
       Other Current Liabilities 
0
0
224,192,000
0
208,778,000
210,218,000
254,668,000
259,267,000
244,273,000
232,652,000
264,083,000
264,084,000
240,919,000
228,266,000
276,337,000
283,751,000
266,685,000
239,369,000
293,058,000
303,188,000
282,418,000
273,145,000
323,319,000
326,190,000
304,657,000
293,568,000
103,408,000
371,044,000
333,020,000
315,260,000
106,707,000
117,139,000
114,658,000
130,429,000
129,263,000
116,554,000
122,102,000
121,296,000
126,901,000
128,628,000
125,435,000
111,899,000
106,953,000
123,059,000
115,966,000
109,379,000
102,943,000
88,082,000
93,604,000
111,141,000
520,812,000
96,498,000
92,809,000
98,193,000
454,681,000
90,695,000
87,657,000
88,086,000
85,926,000
100,819,000
100,232,000
96,306,000
101,377,000
98,678,000
98,678,000101,377,00096,306,000100,232,000100,819,00085,926,00088,086,00087,657,00090,695,000454,681,00098,193,00092,809,00096,498,000520,812,000111,141,00093,604,00088,082,000102,943,000109,379,000115,966,000123,059,000106,953,000111,899,000125,435,000128,628,000126,901,000121,296,000122,102,000116,554,000129,263,000130,429,000114,658,000117,139,000106,707,000315,260,000333,020,000371,044,000103,408,000293,568,000304,657,000326,190,000323,319,000273,145,000282,418,000303,188,000293,058,000239,369,000266,685,000283,751,000276,337,000228,266,000240,919,000264,084,000264,083,000232,652,000244,273,000259,267,000254,668,000210,218,000208,778,0000224,192,00000
   > Long-term Liabilities 
0
0
461,501,000
0
540,920,000
538,494,000
512,663,000
506,090,000
502,707,000
494,875,000
484,492,000
477,144,000
454,006,000
447,427,000
426,224,000
410,139,000
403,472,000
410,391,000
428,131,000
468,135,000
495,016,000
512,714,000
495,533,000
501,333,000
512,820,000
550,277,000
578,065,000
566,618,000
551,805,000
564,436,000
560,772,000
534,721,000
601,491,000
660,113,000
647,471,000
639,097,000
701,407,000
744,440,000
714,670,000
736,009,000
765,529,000
785,397,000
826,505,000
859,080,000
910,778,000
960,953,000
1,195,686,000
1,267,549,000
1,261,874,000
1,298,744,000
1,208,736,000
1,146,945,000
1,112,215,000
1,146,895,000
1,138,295,000
1,109,787,000
1,080,337,000
1,035,472,000
1,026,512,000
1,066,961,000
1,064,695,000
1,004,677,000
1,062,829,000
1,033,572,000
1,033,572,0001,062,829,0001,004,677,0001,064,695,0001,066,961,0001,026,512,0001,035,472,0001,080,337,0001,109,787,0001,138,295,0001,146,895,0001,112,215,0001,146,945,0001,208,736,0001,298,744,0001,261,874,0001,267,549,0001,195,686,000960,953,000910,778,000859,080,000826,505,000785,397,000765,529,000736,009,000714,670,000744,440,000701,407,000639,097,000647,471,000660,113,000601,491,000534,721,000560,772,000564,436,000551,805,000566,618,000578,065,000550,277,000512,820,000501,333,000495,533,000512,714,000495,016,000468,135,000428,131,000410,391,000403,472,000410,139,000426,224,000447,427,000454,006,000477,144,000484,492,000494,875,000502,707,000506,090,000512,663,000538,494,000540,920,0000461,501,00000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
249,029,000
2,227,603
2,416,583
2,587,147
2,649,540
2,580,847
2,614,088
2,608,524
2,677,751
328,905,000
342,494,000
327,121,000
310,026,000
313,773,000
324,543,000
354,934,000
352,519,000
294,939,000
300,472,000
334,247,000
327,296,000
328,269,000
321,810,000
308,170,000
0
0
0
0
0
0
000000308,170,000321,810,000328,269,000327,296,000334,247,000300,472,000294,939,000352,519,000354,934,000324,543,000313,773,000310,026,000327,121,000342,494,000328,905,0002,677,7512,608,5242,614,0882,580,8472,649,5402,587,1472,416,5832,227,603249,029,0000000000000000000000000000000000000
> Total Stockholder Equity
0
0
621,025,000
0
612,482,000
628,880,000
656,908,000
659,624,000
670,782,000
685,857,000
688,963,000
688,174,000
682,106,000
672,289,000
727,870,000
746,572,000
749,753,000
782,206,000
859,310,000
938,029,000
958,945,000
1,005,069,000
1,001,923,000
1,010,175,000
1,053,926,000
1,124,384,000
1,220,031,000
1,179,933,000
1,127,584,000
1,170,999,000
1,168,953,000
1,134,725,000
1,151,336,000
1,242,975,000
1,236,385,000
1,244,489,000
1,289,568,000
1,322,594,000
1,310,176,000
1,329,112,000
1,365,743,000
1,319,102,000
1,346,902,000
1,332,500,000
1,356,329,000
1,384,908,000
1,280,165,000
1,240,549,000
1,280,915,000
1,387,823,000
1,535,512,000
1,593,269,000
1,610,808,000
1,673,280,000
1,756,516,000
1,768,406,000
1,744,630,000
1,681,704,000
1,751,326,000
1,876,436,000
1,971,911,000
1,914,513,000
2,135,837,000
2,107,324,000
2,107,324,0002,135,837,0001,914,513,0001,971,911,0001,876,436,0001,751,326,0001,681,704,0001,744,630,0001,768,406,0001,756,516,0001,673,280,0001,610,808,0001,593,269,0001,535,512,0001,387,823,0001,280,915,0001,240,549,0001,280,165,0001,384,908,0001,356,329,0001,332,500,0001,346,902,0001,319,102,0001,365,743,0001,329,112,0001,310,176,0001,322,594,0001,289,568,0001,244,489,0001,236,385,0001,242,975,0001,151,336,0001,134,725,0001,168,953,0001,170,999,0001,127,584,0001,179,933,0001,220,031,0001,124,384,0001,053,926,0001,010,175,0001,001,923,0001,005,069,000958,945,000938,029,000859,310,000782,206,000749,753,000746,572,000727,870,000672,289,000682,106,000688,174,000688,963,000685,857,000670,782,000659,624,000656,908,000628,880,000612,482,0000621,025,00000
   Common Stock
0
0
45,049,000
0
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,000
45,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,00045,049,000045,049,00000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,542,000
256,047,000
257,242,000
301,089,000
330,324,000
347,837,000
314,791,000
278,924,000
307,125,000
417,775,000
483,669,000
393,682,000
577,591,000
560,894,000
560,894,000577,591,000393,682,000483,669,000417,775,000307,125,000278,924,000314,791,000347,837,000330,324,000301,089,000257,242,000256,047,0005,542,00000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
40,734,000
0
69,780,000
64,108,000
65,641,000
52,449,000
40,709,000
42,760,000
40,719,000
47,582,000
28,839,000
14,007,000
83,258,000
39,777,000
-723,800,000
52,312,000
106,222,000
167,060,000
167,807,000
200,592,000
179,720,000
181,555,000
212,491,000
275,145,000
264,483,000
302,237,000
234,371,000
257,565,000
159,177,000
97,946,000
101,563,000
167,530,000
125,436,000
123,114,000
144,231,000
153,338,000
103,867,000
106,958,000
119,141,000
69,672,000
75,629,000
67,378,000
78,197,000
106,764,000
29,651,000
55,057,000
64,966,000
118,596,000
172,521,000
-39,504,000
-39,472,000
-39,479,000
-39,440,000
-39,902,000
-40,868,000
-40,822,000
-41,273,000
-41,237,000
-41,322,000
-36,362,000
-36,275,000
-36,973,000
-36,973,000-36,275,000-36,362,000-41,322,000-41,237,000-41,273,000-40,822,000-40,868,000-39,902,000-39,440,000-39,479,000-39,472,000-39,504,000172,521,000118,596,00064,966,00055,057,00029,651,000106,764,00078,197,00067,378,00075,629,00069,672,000119,141,000106,958,000103,867,000153,338,000144,231,000123,114,000125,436,000167,530,000101,563,00097,946,000159,177,000257,565,000234,371,000302,237,000264,483,000275,145,000212,491,000181,555,000179,720,000200,592,000167,807,000167,060,000106,222,00052,312,000-723,800,00039,777,00083,258,00014,007,00028,839,00047,582,00040,719,00042,760,00040,709,00052,449,00065,641,00064,108,00069,780,000040,734,00000



6.3. Balance Sheets

Currency in JPY. All numbers in thousands.