Key Financial Data for the Past 10 Years
2009/11 2010/11 2011/11 2012/11 2013/11 2014/11 2015/11 2016/11 2017/11
2018/11 2018/11
For the year
Net sales 53,325 69,513 80,959
84,083 88,378 101,031 111,917 105,561 120,198 131,368 1,157,741
Cost of sales 39,203 44,605 48,439 49,381 52,777 58,061 61,865 59,179 69,711 74,833 659,500
Selling, general and administrative expenses 16,857 17,383 20,214 20,747 22,774 25,554 28,454 28,135 31,349 34,015 299,771
Operating income (loss) (2,735) 7,524 12,305 13,954 12,827 17,415 21,597 18,246 19,137 22,520 198,469
Ordinary income (loss) (2,703) 6,699 11,374 13,695 13,910 17,568 21,510 17,813 19,144 22,567 198,889
Net income (loss) attributable to OSG Corporation (3,769) 3,772 5,904 7,138 8,619 9,989 12,518 10,134 13,993 14,710 129,641
Cash flows from operating activities 6,049 14,095 11,344 12,286 16,171 19,688 19,588 16,333 20,820 20,125 177,365
Cash flows from investing activities (4,633) (5,522) (8,195) (19,746) (2,972) (3,119) (16,976) (16,843) (7,566) (13,351) (117,667)
Cash flows from financing activities 5,470 (15,562) (5,855) 8,643 (9,423) (12,813) (6,216) (778) (11,137) (4,723) (41,626)
Depreciation and amortization 5,848 5,307 5,657 5,688 6,716 6,830 7,705 7,885 8,612 9,100 80,205
EBITDA 3,113 12,832 17,962
19,642 19,544 24,246 29,302 26,132 27,749 31,621 278,675
Capital expenditure 2,547 3,568 8,225 10,284 5,876 7,327 12,487 13,394 9,494 11,464 101,038
Number of employees 4,686 4,843 5,078 5,117 5,118 5,233 5,569 5,866 6,611 7,020
End of fiscal year
Total assets 113,382 105,635 104,373
121,689 134,503 142,302 155,129 156,081 166,712 178,054 1,569,173
Net assets 61,734 63,162 65,347 71,471 87,621 100,943 113,637 103,059 128,394 138,354 1,219,302
Interest-bearing debt 41,231 27,318 23,011
34,284 29,063 20,009 20,195 33,506 16,325 15,612 137,590
Total equity 55,931 57,117 59,367
64,482 80,024 91,458 102,566 92,216 115,810 125,332 1,104,543
Per share
Net income (loss) (yen) (39.22) 39.34 62.18
75.16 90.76 105.20 131.78 110.59 153.70 150.47 1.33 (US dollars)
Net assets (yen) 582.19 601.44 625.14 679.01 842.71 963.15 1,079.12 1,024.34 1,191.65 1,279.29 11.27 (US dollars)
Dividends (yen) 3.00 12.00 18.00 23.00 30.00 34.00 46.00 50.00 46.00 47.00 0.41 (US dollars)
Management indicators
Overseas sales ratio (%) 49.8 48.6 49.7
48.0 53.5 54.6 57.8 55.3 57.6 58.4 —
Operating income margin (%) (5.1) 10.8 15.2 16.6 14.5 17.2 19.3 17.3 15.9 17.1 —
Return on equity (ROE) (%) (6.3) 6.7 10.1 11.5 11.9 11.7 12.9 10.4 13.5 12.2 —
Return on assets (ROA) (%) (3.2) 3.4 5.6 6.3 6.7 7.2 8.4 6.5 8.7 8.5 —
Equity ratio (%) 49.3 54.1 56.9 53.0 59.5 64.3 66.1 59.1 69.5 70.4 —
EBITDA margin (%) 5.8 18.5 22.2 23.4 22.1 24.0 26.2 24.8 23.1 24.1 —
Dividend payout ratio (%) (7.6) 30.5 28.9 30.6 33.1 32.3 34.9 45.2 29.9 31.2 —
Data by product category
Taps 16,934 23,158 28,906
29,379 28,924 34,655 38,239 33,948 38,175 41,729 367,753
Drills 11,770 16,265 18,284 19,839 20,724 23,600 25,743 26,709 31,662 36,811 324,419
End mills 12,917 16,198 17,837 18,472 20,857 22,886 26,554 24,837 27,090 27,917 246,031
Rolling dies 4,669 6,663 7,067 7,280 7,681 9,165 9,921 9,443 10,218 10,645 93,815
Gauges 876 1,085 1,137 1,176 1,232 1,419 1,538 1,478 1,625 1,757 15,486
Other 6,158 6,140 7,725 7,935 8,958 9,304 9,919 9,143 11,424 12,508 110,235
Sales to external customers
Japan 27,115 36,196 41,266
44,212 41,922 46,659 48,150 48,257 51,639 55,287 487,244
The Americas 9,437 11,295 12,699 13,605 16,093 18,236 21,758 19,478 21,413 22,680 199,876
Europe/Africa 5,383 5,536 6,548 6,491 7,827 9,879 11,382 12,268 18,177 22,134 195,067
Asia 11,389 16,484 20,444 19,774 22,534 26,256 30,626 25,556 28,968 31,266 275,552
FINANCIAL SECTION
30