TOREX SEMICONDUCTOR LTD. ( 6616 TSE 1st Section )

Size: px

Start display at page:

Download "TOREX SEMICONDUCTOR LTD. ( 6616 TSE 1st Section )"

Dominick Harrington
5 years ago
Views:

1 TOREX SEMICONDUCTOR LTD. ( 6616 TSE 1st Section ) Overall Management Indicator Based on the data as of May 218 June 15, 218 ( All 29 sectors ) Score Ranking Score (5 as average in all companies) Overall Management Indicator (OMI) % 695 among 3372 Major 4 Categories Composing "Overall Management Indicator" Growth Potential % 529 among 3372 Asset & Capital Profitability % 1126 among 3372 Sales Profitability % 122 among 3372 Sound Dividend Payout Ratio % 917 among 3372 ( In the Sector ) Score Ranking Overall Management Indicator % 46 among 249 Growth Potential % 42 among 249 Asset & Capital Profitability % 77 among 249 Growth Potential OMI Sound Dividend Payout Ratio Sales Profitability % 98 among 249 Sound Dividend Payout Ratio % 75 among 249 Asset & Capital Profitability Sales Profitability Within the Top 3% Overall Management Indicator 3372 Companies in 29 Sectors Distribution Chart (Orange: the Company) (right axis: no. of companies) Overall Management Indicator Overall Management Indicator Historical Ranking / Percentage from the Top Accounting Period Reference Date No. of companies Ranking FY212 FY213 FY214 FY215 FY216 FY217 May 213 May 214 May 215 May 216 May 217 May Excluded Excluded Excluded Excluded 13.8 % 9.7 % 16.7 % 2.6 % Copyright (C) 214 For the use of this material, be sure to read the Disclaimers at the end. P1

2 Management Indicators Ranking Report Distribution of All Companies in Major 4 Categories Based on the data as of May 218 June 15, 218 Growth Potential 3372 Companies in 29 Sectors Distribution Chart (Orange: the Company) (right: no. of companies) Asset & Capital Profitability 3372 Companies in 29 Sectors Distribution Chart (Orange: the Company) (right: no. of companies) Sales Profitability 3372 Companies in 29 Sectors Distribution Chart (Orange: the Company) (right: no. of companies) Sound Dividend Payout Ratio 3372 Companies in 29 Sectors Distribution Chart (Orange: the Company) (right: no. of companies) Copyright (C) 214 For the use of this material, be sure to read the Disclaimers at the end. P2

3 Management Indicators Ranking Report Historical Ranking of Major 4 Categories Based on the data as of May 218 June 15, 218 Growth Potential Historical Chart Ranking From The Top (left: no. of companies) FY211FY212FY213FY214FY215FY216FY Ranking From The Top (left: %) FY211 FY212 FY213 FY214 FY215 FY216 FY217 Assset & Capital Profitability Historical Chart Ranking From The Top (left: no. of companies) FY211FY212FY213FY214FY215FY216FY Ranking From The Top (left: %) FY211 FY212 FY213 FY214 FY215 FY216 FY217 Sales Profitability Historical Chart Ranking From The Top (left: no. of companies) FY211FY212FY213FY214FY215FY216FY Ranking From The Top (left: %) FY211 FY212 FY213 FY214 FY215 FY216 FY217 Sound Dividend Payout Ratio Historical Chart Ranking From The Top (left: no. of companies) FY211FY212FY213FY214FY215FY216FY Ranking From The Top (left: %) FY211 FY212 FY213 FY214 FY215 FY216 FY217 Copyright (C) 214 For the use of this material, be sure to read the Disclaimers at the end. P3

4 Management Indicators Ranking Report Basis for Ranking Calculation - Quintile Table 1 Based on the data of May 218 June 15, 218 Management Indicators Ranking Quintile Chart (All Categories) 8% ~ 1% 6% ~ 8% 4% ~ 6% 2% ~ 4% within 2% Overall Management Indicator [ Major 4 Categories ] 8% ~ 1% 6% ~ 8% 4% ~ 6% 2% ~ 4% within 2% [ Growth Potential ] [ Asset & Capital Profitability ] [ Sales Profitability ] [ Sound Dividend Payout Ratio ] Growth Potential - Intermediate Categories 8% ~ 1% 6% ~ 8% < Minor Categories > 4% ~ 6% 2% ~ 4% within 2% ( 3 terms ) < Sales Growth Rate > < Operating Profit Growth Rate > < Recurring Profit Growth Rate > < Net Profit Growth Rate > ( Previous Term ) < Sales Growth Rate > < Operating Profit Growth Rate > < Recurring Profit Growth Rate > < Net Profit Growth Rate > ( This Term ) < Sales Growth Rate > < Operating Profit Growth Rate > < Recurring Profit Growth Rate > < Net Profit Growth Rate > Copyright (C) 214 Spring Capital Co.,Ltd. For the use of this material, be sure to read the Disclaimers at the end. P4

5 Management Indicators Ranking Report Basis for Ranking Calculation - Quintile Table 2 Basis on the data of May 218 June 15, 218 Management Indicators Ranking Quintile Chart (All Categories) Continued Asset & Capital Profitability - Intermediate Categories < Minor Categories > 8% ~ 1% 6% ~ 8% 4% ~ 6% 2% ~ 4% within 2% ( ROA ) < ROA 3 Terms > < ROA Previous Term > < ROA This Term > ( ROE ) < ROE 3 Terms > < ROE Previous Term > < ROE This Term > Sales Profitability - Intermediate Categories < Minor Categories > 8% ~ 1% 6% ~ 8% 4% ~ 6% 2% ~ 4% within 2% ( Previous Term ) < Operating Profit ROS > < Recurring Profit ROS > < Net Profit ROS > ( This Term ) < Operating Profit ROS > < Recurring Profit ROS > < Net Profit ROS > Sound Dividend Payout Ratio - Intermediate Categories 8% ~ 1% < Minor Categories > 6% ~ 8% 4% ~ 6% 2% ~ 4% within 2% ( 3 terms ) < Dividend Payout Ratio > < DOE > ( Previous Term ) < Dividend Payout Ratio > < DOE > Copyright (C) 214 Spring Capital Co.,Ltd. For the use of this material, be sure to read the Disclaimers at the end. P5

6 Management Indicators Ranking report Average of Management Indicator Scores by Sector Based on the data as of May 218 June 15, 218 (Reference) Scoring Average of Sector Management Indicators Number of companies Overall Management Indicator Ranking Growth Potential Ranking Asset & Capital Profitability Ranking Sales Profitability Ranking Sound Dividend Payout Ratio Ranking Fishery, Agriculture & Forestry Mining Construction Foods Textiles and Apparels Pulp and Paper Chemicals Pharmaceutical Oil and Coal Products Rubber Products Glass and Ceramics Products Iron and Steel Nonferrous Metals Metal Products Machinery Electric Appliances Transportation Equipment Precision Instruments Other Products Electric Power and Gas Land Transportation Marine Transportation Air Transportation Warehousing and Harbor Transportation Information & Communication Wholesale Trade Retail Trade Real Estate Services All Sectors Copyright (C) 214 Spring Capital Co.,Ltd. For the use of this material, be sure to read the Disclaimers at the end. P6

7 Growth Potential Comparison / Sales Recurring profit Sales Profitability Comparison / Operating Profit ROS Growth Potential June 15, Sales (FY212 = 1) Sales Change (yoy, %) FY12 FY13 FY14 FY15 FY16 FY17 FY18 FY FY FY FY FY FY FY212-FY218 6 Term Average Recurring Profit (FY212 = 1) Recurring Profit Change (yoy, %) FY FY FY FY FY FY FY12 FY13 FY14 FY15 FY16 FY17 FY18 Sales Profitability FY212-FY218 6 Term Average Operating Profit ROS (%) Operating Profit ROS (%) 14. the Company Elec. Appli. 29 Sectors FY FY FY FY FY FY FY213-FY218 6 Term Average FY13 FY14 FY15 FY16 FY17 FY18 Copyright (C) 214 P7

8 Sales profitability Comparison / Net Profit ROS ROE / ROA Comparison June 15, 218 Net Profit ROS (%) Net Profit ROS (%) FY FY FY FY FY FY FY213-FY218 6 Term Average FY13 FY14 FY15 FY16 FY17 FY ROE ROE (%) ROE(%) FY FY FY FY FY FY FY213-FY218 6 Term Average FY13 FY14 FY15 FY16 FY17 FY ROA ROA (%) ROA(%) FY FY FY FY FY FY FY213-FY218 6 Term Average FY13 FY14 FY15 FY16 FY17 FY18 Copyright (C) 214 Spring Capital Co.,Ltd. P8

9 Simplified Fact Sheet Valuation Data, Profitability Indicators and Ranking June 15, 218 Valuation and Market Data as of June 15, 218 Closing Price PER (estimated) 1,516 Since last year High 1, Since last year Low 1,378 1/29/218 5/2/218 PER (actual) Month % Change -5.8 ( TOPIX ) -.2 % PBR (actual) Month % Change -7.5 ( TOPIX ) 12.7 % Dividend Yield (actual) 2.24 % 12-Month Historical Volatility 33.8 ( TOPIX ) 12.5 % EV/EBITDA PSR (forecast) PSR (actual) Profitability Indicators and All-Company Rankings Based on Business Results Announced by the Company (29 sectors excluding financials) (calculated by Spring) Fiscal Year Accounting Period 214/3 215/3 216/3 217/3 218/3 219/3 Actual Actual Actual Actual Actual Est. No. of Companies Sales Y mil 9,39 9,971 1,621 21,559 23,996 26, Ranking Excluded Operating Profit Y mil 1,414 1,35 1,139 1,251 2,212 1,9 Ranking Excluded Recurring Profit Y mil 1,339 1, ,998 1,9 Ranking Excluded Net Profit Y mil 1,357 1, , ,7 Ranking Excluded * Percentage from the Top is not calculated for this section to exclude company size effects. Operating Profit ROS % All Companies % Ranking Excluded Percentage from the Top % Excluded Recurring Profit ROS % All Companies % Ranking Excluded Percentage from the Top % Excluded Net Profit ROS % All Companies % Ranking Excluded Percentage from the Top % Excluded Copyright (C) 214 For the use of this material, be sure to read the DIsclaimers at the end. P9

10 Simplified Fact Sheet ROE / ROA / Dividend Payout Ratio / DOE / Ranking June 15, 218 ROE, ROA, Dividend Payout Ratio, and DOE Indicators and Rankings Based on Business Results Announced by the Company (29 sectors excluding financials) (calculated by Spring) Accounting Period 214/3 215/3 216/3 217/3 218/3 219/3 Actual Actual Actual Actual Actual Est. ROE % Sectors % Ranking Excluded No. of Companies Percentage from the Top % Excluded * ROE is an important indicator, calculated as net profit / equity ( shareholders' equity), that measures the final profit secured using shareholders' equity. As the average of term-end equity of 2 terms is used as the denominator, companies posting zero or negative equity during the relevant terms are excluded. ROE for the latest quarter is calculated using estimated net profit for this term and shareholders' equity as of the end of the previous term and of the latest quarter. ROA % Sectors % Ranking Excluded No. of Companies Percentage from the Top % Excluded * ROA is calculated as Earnings before Interest and Taxes (operating profit + interest revenue + dividend income and interest on securities) / total assets. It is justifiable for a company to expand its business by financial leverage using debt, if the company's ROA exceeds the company's financing cost (e.g. cost of issuing 1-year corporate bonds = 2%). Interest coverage ratio shown on P11 indicates the ratio of Earnings before Interest and Taxes to financial expenses (interest and discount expenses), with 1 times regarded as ideal. If the interest coverage ratio holds a sufficient level with a high ROA and Profit Ratio of Sales, a company has no problem in financing aggressively. As the average of term-end equity of 2 terms is used as the denominator, companies unable to be measured with the same standard are excluded. ROA for the latest quarter is calculated using estimated operating profit for this term and total assets as of the end of the previous term and of the latest quarter. Dividend Payout Ratio % Excluded Sectors % Ranking Excluded No. of Companies Percentage from the Top % Excluded * Dividend Payout Ratio is calculated as total dividend / net profit. It should be noted that it may differ from the figure announced by the companies calculated from profit per share according to the accounting principle. Data for total annual dividend exceeding net profit and dividend of unprofitable companies are excluded from the rankings. DOE % Excluded Sectors % Ranking Excluded No. of Companies Percentage from the Top % Excluded * DOE, calculated as ROE times the dividend payout ratio, can be called the "true dividend payout ratio", and is closely tracked by global investors. Its inverse (1 / DOE) equals the period (year) to recover shareholders' equity via the dividend. As the average of term-end equity of two terms is used as the denominator, companies posting zero or negative equity during the relevant terms are excluded. Copyright (C) 214 For the use of this material, be sure to read the DIsclaimers at the end. P1

11 Simplified Fact Sheet Review of Financial Indicators and Financial Soundness based on Business Results June 15, 218 Management Indicators, Cash Flow, and Financial Indicators Calculated by Spring based on Business Results Announced by the Company (million yen, %, multiple) Fiscal Year Latest Accounting Period 214/3 215/3 216/3 217/3 218/3 Quarter Data Source Securities Report Securities Report Securities Report Securities Report Financial Results Current Ratio % Fixed Assets Ratio % Equity Ratio % Debt Ratio % D/E Ratio % Interest Coverage Ratio Multiple , Financial Leverage Multiple CF from Operating Activities Y mil 1,437 1,736 1,32 1,635 2,335 CF from Investing Activities Y mil , , CF from Financing Activities Y mil -1, ,151 (Cash and Cash Equivalents) Y mil (5,556) (6,478) (6,855) (9,714) (12,28) (EBITDA) Y mil (1,82) (2,85) (1,412) (2,165) (2,964) Review of Financial Soundness as of June 15, 218 Comparison with average data of all companies in the TSE 29 industrial sectors (excluding 4 financial sectors) and with the sector A 29 sectors B Sector Standard Criterion Standard Value Desirable Value The Company Result Current Ratio % Lower of A or B Higher 316. Positive Fixed Assets Ratio % Higher of A or B Lower 43.6 Positive Equity Ratio % Lower of A or B 4.8 Higher 51.8 Positive Debt Ratio % Higher of A or B Lower 61.4 Positive D/E Ratio % Higher of A or B Lower 34.9 Positive Corporate Information as of June 15, 218 Ticker Code 6616 Company Name Head Office Stock Listings TSE Industrial Sector Investment Unit TOREX SEMICONDUCTOR LTD. 3F Unizo Shinkawa Eitai Dori Bldg., Shinkawa, Chuo-ku, Tokyo JAPAN The Tokyo Stock Exchange, First Section Electric Appliances 1 shares Minimum Investment 151,6 President Koji Shibamiya Date of Listing 4/8/214 Paid-in Capital 2,967 mil yen Date of Establishment 3/31/1995 Market Capitalization 16,811 mil yen ranked 2,68 of 3,713 companies Accounting Period March 25-Day Average Trading Value 116 mil yen ranked 1,539 of 3,713 companies Floating Stock Ratio 3.8% Market Cap as of March-end ,122 mil yen ranked 2,41 of 3,713 companies Major Shareholder Ownership 49.1% Average Trading Value in FY mil yen ranked 1,662 of 3,713 companies Copyright (C) 214 For the use of this material, be sure to read the DIsclaimers at the end. P11

12 Disclaimers June 15, 218 Disclaimers This report has been prepared under a contract between TOREX SEMICONDUCTOR LTD. (hereafter "the Company") and (hereafter "Spring") by Spring. In the contract, the Company has consented that Spring prepare this report based entirely upon the standards of Spring only and excluding any intervention from the Company on all items, including qualitative information, the management indicators adopted in the financial indicators ranking, and business sectors adopted in the comparison reports. This report has been compiled for the purpose of investors monitoring financial indicators rankings prepared from an objective perspective, and is not aimed at soliciting investment. Therefore, investment decisions and activity are to be conducted solely based on the investors' intentions, and Spring and the Company are not responsible for such actions or results. Spring has not placed a restriction on the Company regarding the distribution of this report, but all intellectual property rights, including the copyright of the financial indicators ranking and all the data associated with the comparison report, belong to Spring. Consequently, readers of this report and others are strictly prohibited from actions such as publishing and reproducing and releasing this report and data, including via electronic media, without Spring's permission. Disclaimers on Overall Management Indicator All sectors in this report refer to the 29 sectors that are among the 33 sectors of the Tokyo Stock Exchange, excluding the 4 financial sectors (Banks, Securities and Commodity Futures, Insurance, and Other Financials) - which use different accounting standards - and all companies for which common shares were listed on the Japanese stock market as of the end of March 218. In the calculation for Growth Potential, ROA, ROE, and other items, the companies analyzed total 3,372. Given that the earnings numbers for the most recent 4 fiscal years were used, about 5 companies were excluded in total as some companies had not released earnings results for the relevant terms or had posted zero or negative equity at least once, including about 1 companies whose earnings data cannot be recalculated into reasonable figures based on Japanese accounting standards. The numbers used in this report for FY218 are adopted in the following order of priority: (1) numbers in a company's earnings results; (2) company's forecasts; and (3) estimates by Spring. In the May 218 report, estimates for FY218 by Spring are used for 48 companies. On P7-P8, a historical comparison is made on Growth Potential, Sales Profitability, ROE, and ROA with 29 business sectors and with the Company s sector as defined by the Tokyo Stock Exchange. The figures for ROE and ROA used in the comparison match those on P1. However, for Growth Potential and Sales Profitability, the calculation method has been changed starting in this finalized report for FY217 (as of May 218) such that the calculations are based only on companies that have announced their earnings continuously from FY21 to FY217, in order to allow comparison of Growth Potential and Sales Profitability for eight years up to FY218. Therefore, the number of companies on which the calculation is based is different from the number as shown on P9. Going forward, this report will be prepared on a quarterly basis, with the FY218 Q1 report (based on August 218), the FY218 Q2 report (based on November 218), and the FY218 Q3 report (based on February 219) to be issued in the month following the month of basis. The finalized report for FY218 will be based on May 219 and issued in the following month. Overall Management Indicator (as scored by Spring) in this report represents an overall score, which is a composite of Growth Potential, Asset & Capital Profitability, Sales Profitability, and Sound Dividend Payout Ratio. The weighting for each category has been set at 3%, 25%, 2%, and 25%, respectively. Corporate earnings data in this report are owned by Spring, and some data have been verified with information vendors with which Spring has a contract for greater accuracy. However, Spring does not guarantee completeness of the information. The content of this report was valid at the time the materials were compiled and may change without prior notice. Copyright (C) 214 P12

TSE Index Guidebook (TOPIX Sector Indices TOPIX-17 series)

(Reference Translation) TSE Index Guidebook (TOPIX Sector Indices TOPIX-17 series) July 23, 2018 Tokyo Stock Exchange, Inc. Published: July 23, 2018 DISCLAIMER: This translation may be used for reference