2010/11 2011/11 2012/11 2013/11 2014/11 2015/11 2016/11 2017/11 2018/11 2019/11 2019/11
For the year
Net sales 69,513 80,959 84,083
88,378 101,031 111,917 105,561 120,198 131,368 126,964 1,158,854
Cost of sales 44,605 48,439 49,381 52,777 58,061 61,865 59,179 69,711 74,833 73,281 668,872
Selling, general and administrative expenses 17,383 20,214 20,747 22,774 25,554 28,454 28,135 31,349 34,015 34,128 311,503
Operating income (loss) 7,524 12,305 13,954 12,827 17,415 21,597 18,246 19,137 22,520 19,554 178,478
Ordinary income (loss) 6,699 11,374 13,695 13,910 17,568 21,510 17,813 19,144 22,567 19,710 179,906
Net income (loss) attributable to OSG Corporation 3,772 5,904 7,138 8,619 9,989 12,518 10,134 13,993 14,710 13,686 124,920
Cash flows from operating activities 14,095 11,344 12,286 16,171 19,688 19,588 16,333 20,820 20,125 19,261 175,811
Cash flows from investing activities (5,522) (8,195) (19,746) (2,972) (3,119) (16,976) (16,843) (7,566) (13,351) (20,314) (185,421)
Cash flows from financing activities (15,562) (5,855) 8,643 (9,423) (12,813) (6,216) (778) (11,137) (4,723) 3,465 31,631
Depreciation and amortization 5,307 5,657 5,688 6,716 6,830 7,705 7,885 8,612 9,100 9,522 86,918
EBITDA 12,832 17,962 19,642 19,544 24,246 29,302 26,132 27,749 31,621 29,076 265,396
Capital expenditure 3,568 8,225 10,284 5,876 7,327 12,487 13,394 9,494 11,464 17,139 156,435
Number of employees 4,843 5,078 5,117 5,118 5,233 5,569 5,866 6,611 7,020 7,236 7,236
End of fiscal year
Total assets 105,635 104,373 121,689
134,503 142,302 155,129 156,081 166,712 178,020 190,414 1,737,991
Net assets 63,162 65,347 71,471 87,621 100,943 113,637 103,059 128,394 138,354 140,658 1,283,853
Interest-bearing debt 27,318 23,011 34,284
29,063 20,009 20,195 33,506 16,325 15,612 26,782 244,453
Total equity 57,117 59,367 64,482
80,024 91,458 102,566 92,216 115,810 125,332 129,078 1,178,153
Per share
Net income (loss) (yen) 39.34 62.18 75.16
90.76 105.20 131.78 110.59 153.70 150.47 140.06 1.28 (US dollars)
Net assets (yen) 601.44 625.14 679.01 842.71 963.15 1,079.12 1,024.34 1,191.65 1,279.29 1,328.08 12.12 (US dollars)
Dividends (yen) 12.00 18.00 23.00 30.00 34.00 46.00 50.00 46.00 47.00 47.00 0.43 (US dollars)
Management indicators
Overseas sales ratio (%) 48.6 49.7 48.0
53.5 54.6 57.8 55.3 57.6 58.4 57.3 —
Operating income margin (%) 10.8 15.2 16.6 14.5 17.2 19.3 17.3 15.9 17.1 15.4 —
Return on equity (ROE) (%) 6.7 10.1 11.5 11.9 11.7 12.9 10.4 13.5 12.2 10.8 —
Return on assets (ROA) (%) 3.4 5.6 6.3 6.7 7.2 8.4 6.5 8.7 8.5 7.4 —
Equity ratio (%) 54.1 56.9 53.0 59.5 64.3 66.1 59.1 69.5 70.4 67.8 —
EBITDA margin (%) 18.5 22.2 23.4 22.1 24.0 26.2 24.8 23.1 24.1 22.9 —
Dividend payout ratio (%) 30.5 28.9 30.6 33.1 32.3 34.9 45.2 29.9 31.2 33.6 —
Data by product category
Taps 23,158 28,906 29,379
28,924 34,655 38,239 33,948 38,175 41,729 39,895 364,139
Drills 16,265 18,284 19,839 20,724 23,600 25,743 26,709 31,662 36,811 36,147 329,934
End mills 16,198 17,837 18,472 20,857 22,886 26,554 24,837 27,090 27,917 26,690 243,617
Rolling dies 6,663 7,067 7,280 7,681 9,165 9,921 9,443 10,218 10,645 9,973 91,031
Gauges 1,085 1,137 1,176 1,232 1,419 1,538 1,478 1,625 1,757 1,946 17,767
Other 6,140 7,725 7,935 8,958 9,304 9,919 9,143 11,424 12,508 12,310 112,363
Sales to external customers
Japan 36,196 41,266 44,212
41,922 46,659 48,150 48,257 51,639 55,287 54,725 499,500
The Americas 11,295 12,699 13,605 16,093 18,236 21,758 19,478 21,413 22,680 23,152 211,319
Europe/Africa 5,536 6,548 6,491 7,827 9,879 11,382 12,268 18,177 22,134 20,893 190,702
Asia 16,484 20,444 19,774 22,534 26,256 30,626 25,556 28,968 31,266 28,193 257,331
Key Financial Data for the Past 10 Years
Financial Section
30