15.03.2013
Ticker: Kubota Corp Benchmark:
Currency: Tokyo: 6326, Currency: JPY TOPIX INDEX (TOKYO) (TPX)
Sector: Industrials Industry: Machinery Year:
Telephone 81-6-6648-2111 Revenue (M) Business Segments in JPY Sales (M) Geographic Segments in JPY Sales (M)
Website www.kubota.co.jp/english/index.html No of Employees Machines 713943 Japan 498684
Address 1-2-47 Shikitsu-Higashi Naniwa-ku Osaka, 556-8601 Japan Water/Environment System 263286 North America 219929
Share Price Performance in JPY Other Products Manufacturing 30790 Asia 169632
Price 1314.00 1M Return 26.3% Social Infrastructure Europe 88715
52 Week High 1324.00 6M Return 62.9% Industrial Infrastructure Rest of the World 31059
52 Week Low 623.69 52 Wk Return 64.2% Other
52 Wk Beta 1.12 YTD Return 33.3% Environmental Engineering
Credit Ratings
Bloomberg -
S&P NR Date 09.01.2007 Outlook -
Moody's WR Date - Outlook -
Fitch - Date - Outlook -
Valuation Ratios
3/09 3/10 3/11 3/12 3/13E 3/14E 3/15E
P/E 14.2x 25.6x 18.2x 16.3x 24.1x 19.3x 17.4x
EV/EBIT 8.2x 20.4x 15.0x 12.4x - - -
EV/EBITDA 6.3x 14.4x 11.4x 10.1x 14.3x 11.8x 10.9x
P/S 0.6x 1.2x 1.1x 1.0x 1.5x 1.4x 1.3x
P/B 1.2x 1.7x 1.6x 1.5x 2.4x 2.2x 2.0x
Div Yield 2.6% 1.4% 1.8% 1.9% 1.3% 1.4% 1.5%
Profitability Ratios %
3/09 3/10 3/11 3/12 3/13E 3/14E 3/15E
Gross Margin 26.8 26.8 26.9 27.0 26.2 27.3 27.6
EBITDA Margin 12.1 10.6 12.1 12.9 12.4 14.1 14.5
Operating Margin 9.3 7.5 9.2 10.5 9.6 11.1 11.7
Profit Margin 4.3 4.5 5.9 6.1 6.0 6.9 7.4
Return on Assets 3.4 3.0 4.0 4.3 5.9 7.2 7.6
Return on Equity 7.8 7.0 8.7 9.6 10.1 12.0 12.0
Leverage and Coverage Ratios
3/09 3/10 3/11 3/12
Current Ratio 1.7 1.9 1.8 1.6 Current Capitalization in JPY
Quick Ratio 1.1 1.3 1.3 1.1 Common Shares Outstanding (M) 1256.0
EBIT/Interest 38.6 32.8 52.8 55.9 Market Capitalization (M) 1689697.8
Tot Debt/Capital 0.2 0.4 0.3 0.3 Cash and ST Investments (M) 98865.0
Tot Debt/Equity 0.3 0.6 0.5 0.5 Total Debt (M) 405192.0
Eff Tax Rate % 34.4 35.2 33.4 35.6 Preferred Equity (M) 0.0
LT Investments in Affiliate Companies (M) 0.0
Investments (M) 53926.0
Enterprise Value (M) 2049950.8
KUBOTA CORPORATION manufactures industrial machinery, farm machinery, and fluid
piping systems. The Company's products include ductile iron pipes, engines, tractors,
combine harvesters, reaper binders, rice planters, and excavators. Kubota also
produces forged iron products, housing equipment, and environmental control plants.
6326 JP
1'008'019
29'185
Company Analysis - Overview
71%
26%
3%
IUWefkbp
TUqbo%Bksfolkjbkq Ovpqbj
Lqebo MolarWqp IUkrcUWqrofkd
49%
22%
17%
9%3%
GUmUk Jloqe 4jbofWU
4pfU Brolmb
Nbpq lc qeb Tloia
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Kubota Corp
Target price in JPY
Date Buy Hold Sell Date Price Target Price Broker Analyst Recommendation Target Date
/5 CbY .0 1/% 14% ..% .2 JWo .0 .0.1!-- ..45!13 OJ89 Kfggl ObZrofqfbp FkZ P7HR LR9EF lrqmbocloi .02-!-- .1 JWo .00. GWk .0 14% 1/% ..% .1 JWo .0 ./25!-- ..45!13 JWorpWk ObZrofqfbp HLORHB O7E7N7 lrqmbocloi 5 JWo .00. AbZ ./ 25% 0/% ..% .0 JWo .0 .//2!-- ..45!13 9obafq Orfppb OEFKGF HRNLA7 kbrqoWh ..--!-- 5 JWo .00- Kls ./ 20% 04% ..% ./ JWo .0 ./1-!-- ..45!13 JlodWk OqWkhbu ULOEFK7L F87N7 BnrWhtq%7qqoWZqfsb ./--!-- 4 JWo .00. LZq ./ 20% 04% ..% .. JWo .0 ./14!-- ..45!13 FtWf 9lpil ObZrofqfbp 9l! Iqa EFPLOEF LEKFOEF KbrqoWh Mhrp .0--!-- /5 CbY .0/5 Obm ./ 2-% 06% ..% 5 JWo .0 .//6!-- ..45!13 JfqprYfpef RCG JlodWk OqWkhbu ObZrofqfb P7HBOEF FOEFVRH7 kbrqoWh 62-!-- /4 CbY .00. 7rd ./ 1.% 14% ./% 4 JWo .0 ..4/!-- ..33!6/ Jfvrel ObZrofqfbp GRKGF O7HRN7A7 Yru .0--!-- // CbY .00. Grh ./ 05% 2-% .0% 3 JWo .0 ..35!-- ..33!6/ KliroW NUL P7V7HF Yru ./2-!-- /. CbY .0/6 Grk ./ 00% 20% .0% 2 JWo .0 ..31!-- ..3-!-- JWZnrWofb HBKGFK ELPP7 kbrqoWh ..--!-- ./ CbY .00. JWu ./ /6% 2-% /.% 1 JWo .0 ..16!-- ..00!24 DlhaiWk OWZep URF9EFNL FO7U7J7 kbrqoWh%WqqoWZqfsb ..2-!-- 3 CbY .00- 7mo ./ /6% 24% .1% . JWo .0 ..10!-- ..00!24 8KM MWofYWp Bnrfqu NbpbWoZe 9ENFOPLMEBN 9FKP7SBU elha .-4-!-- 3 CbY .00- JWo ./ 0.% 23% .0% /5 CbY .0 ...6!-- ..00!24 PFT J7O7H7VR FPLF KbrqoWh Mhrp .3 GWk .0
/4 CbY .0 ../2!-- ..01!34 BS7 Afibkpflkp 9N7FD OPBNIFKD rkabotbfdeq .2 GWk .0/3 CbY .0 ..-/!-- ..01!34 8WoZhWup HRKFL O7H7FA7 lsbotbfdeq .-4-!-- 2 AbZ .//2 CbY .0 ..-2!-- .-6/!34 PWZefYWkW ObZrofqfbp ULOEFH7VR OEFJ7A7 Oqolkd Lrqmbocloi .0 Kls ./// CbY .0 .-40!-- .-6/!34 AWftW ObZrofqfbp 9l! Iqa! EFNLORHB P7F kbrqoWh 5--!-- 2 Kls .//. CbY .0 .-24!-- .-4/!34 Jfql ObZrofqfbp ULF9EFNL T7P7K78B KbrqoWh Mhrp .4 Kls .-/- CbY .0 .-50!-- .-22!00.6 CbY .0 .-46!-- .-22!00.5 CbY .0 .-32!-- .-22!00.2 CbY .0 .-1-!-- .-22!00.1 CbY .0 .-10!-- .-22!00.0 CbY .0 .-13!-- .-22!00./ CbY .0 .-02!-- .-22!00.. CbY .0 .-/3!-- .-11!--5 CbY .0 .-/3!-- .-11!--4 CbY .0 .-4.!-- .-11!--3 CbY .0 ...0!-- .-11!--2 CbY .0 .-16!-- .-.0!521 CbY .0 .-21!-- .-.0!52
Company Analysis - Analysts Ratings
7rt RkT Bagg 9aSliiakTRodlkn sn 8mdSa RkT PRmcao 8mdSa
0%% '6% '6% 00% 05% 1%%2!% 20% 20% 25%
14% 1'%
23% 24%2!%
20% 2!% 14%06% 04% 04% 0'%
1'% 14%
%0% %1%'%%
%0% %0% %'% %%% %%% %%% %%% %%% %%%
'%
/'%
1'%
2'%
3'%
.''%
jUop!./ Uso!./ jUf!./ grfk!./ grfi!./ Ulyq!./ pbmq!./ lWq!./ kls!./ axW!./ gUks!.0 cxso!.0
6ol
hbo N
bWlj
jbk
aUqfl
k
'
/''
1''
2''
3''
. '''
. /''
. 1'' MofW
b
6rv Elia Obii MofWb PUodbq MofWb
7mleamn PRmcao 8mdSa
'/''1''2''3''
.'''
./''
.1''
.2''
OI
68
Jfh
hl O
bWro
fqfbp
FkW
IUo
rpUk
ObW
rofqf
bp
8ob
afq O
rfpp
b
Ilo
dUk
OqU
kibv
FtUf
8lp
jl
ObW
rofqf
bp 8
l! H
qa
Ifqp
rVfp
ef R
CG I
lodU
k O
qUki
bvO
bWro
fqfb
Ifw
rel
ObW
rofqf
bp
Jlj
roU
IUW
nrUo
fb
Dli
ajUk
OUW
ep
6J
M M
UofV
Up B
nrfqv
Nbp
bUoW
e
PFT
BS
4 A
fjbk
pflk
p
6Uo
WiUv
p
PUWe
fVUk
U O
bWro
fqfbp
AUf
tU
ObW
rofqf
bp 8
l! H
qa!
Ifql
ObW
rofqf
bp
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
15.03.2013
Kubota Corp
Ownership Statistics Geographic Ownership Distribution
Shares Outstanding (M) 1256.0 Japan 76.77%
Float 94.5% United States 15.68%
Short Interest (M) Australia 3.16%
Short Interest as % of Float Luxembourg 1.32%
Days to Cover Shorts Britain 1.16%
Institutional Ownership 64.01% Switzerland 0.50%
Retail Ownership 35.96% Ireland 0.36%
Insider Ownership 0.02% Others 1.05%
Institutional Ownership Distribution
Bank 35.68%
Investment Advisor 33.95%
Insurance Company 16.07%
Corporation 7.42%
Pricing data is in JPY Others 6.88%
Top 20 Owners:
Holder Name Position Position Change Market Value % of Ownership Report Date Source Country
MASTER TRUST BANK OF 119'924'000 12'606'000 157'580'136'000 9.33% 30.09.2012 Co File JAPAN
MITSUBISHI UFJ FINAN 106'709'439 937'986 140'216'202'846 8.30% 31.12.2011 ULT-AGG JAPAN
NIPPON LIFE INSURANC 81'633'000 -4'464'265 107'265'762'000 6.35% 30.09.2012 ULT-AGG JAPAN
JAPAN TRUSTEE SERVIC 66'382'000 6'733'000 87'225'948'000 5.16% 30.09.2012 Co File JAPAN
MEIJI YASUDA LIFE IN 59'929'000 0 78'746'706'000 4.66% 30.09.2012 Co File JAPAN
SUMITOMO MITSUI FINA 45'006'000 0 59'137'884'000 3.50% 30.09.2012 ULT-AGG JAPAN
MIZUHO FINANCIAL GRO 42'043'000 -128'000 55'244'502'000 3.27% 29.10.2012 ULT-AGG JAPAN
MOXLEY & CO 30'503'000 -1'255'000 40'080'942'000 2.37% 30.09.2012 Co File UNITED STATES
KUBOTA CORP 29'565'000 12'000 38'848'410'000 2.30% 30.09.2012 Co File JAPAN
STATE STREET CUSTODI 28'101'000 948'000 36'924'714'000 2.19% 30.09.2012 ULT-AGG
SUMITOMO MITSUI TRUS 26'125'000 -37'544'000 34'328'250'000 2.03% 30.09.2012 ULT-AGG JAPAN
BLACKROCK 25'263'786 -583'609 33'196'614'804 1.96% 13.03.2013 ULT-AGG UNITED STATES
CAPITAL GROUP COMPAN 23'203'000 -375'000 30'488'742'000 1.80% 31.12.2012 ULT-AGG UNITED STATES
JP MORGAN CHASE BANK 22'742'000 -22'642'000 29'882'988'000 1.77% 30.09.2012 Co File UNITED STATES
FMR LLC 20'595'816 -2'647'213 27'062'902'224 1.60% 31.01.2013 ULT-AGG UNITED STATES
VANGUARD GROUP INC 17'987'177 246'995 23'635'150'578 1.40% 31.12.2012 MF-AGG UNITED STATES
NIKKO ASSET MANAGEME 14'893'000 -1'257'000 19'569'402'000 1.16% 13.04.2012 ULT-AGG
NOMURA 12'453'000 938'000 16'363'242'000 0.97% 28.02.2013 ULT-AGG
TOKIO MARINE & NICHI 6'899'902 0 9'066'471'228 0.54% 31.03.2012 Co File JAPAN
SARASIN 4'919'000 -639'300 6'463'566'000 0.38% 31.01.2013 ULT-AGG
Top 5 Insiders:
Holder Name Position Position Change Market Value % of Ownership Report Date Source
MASUMOTO YASUO 58'000 9'000 76'212'000 0.01% 22.06.2012 Co File
KIMATA MASATOSHI 45'000 59'130'000 0.00% 22.06.2012 Co File
NARA HIROKAZU 34'000 4'000 44'676'000 0.00% 22.06.2012 Co File
TOMITA TETSUJI 34'000 7'000 44'676'000 0.00% 22.06.2012 Co File
SAKAMOTO SATORU 29'000 6'000 38'106'000 0.00% 22.06.2012 Co File
Company Analysis - Ownership
Ownership Type
64%
36%
0%
FkpqfqrqflkUi Ltkbopefm NbqUfi Ltkbopefm Fkpfabo Ltkbopefm
Geographic Ownership
77%
1%3%
1%1%
1%0%
16%
GUmUk Rkfqba OqUqbp 4rpqoUifU HrubjVlrod6ofqUfk OtfqwboiUka FobiUka Lqebop
Institutional Ownership
36%
16%
7%
7%
34%
6Ukh Fksbpqjbkq 4asfplo FkproUkWb 8ljmUkv 8lomloUqflk Lqebop
TOP 20 ALL
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Kubota Corp
Financial information is in JPY (M)
Periodicity: 3/02 3/03 3/04 3/05 3/06 3/07 3/08 3/09 3/10 3/11 3/12 3/13E 3/14E 3/15E
Income Statement
Revenue 965'791 926'145 930'237 983'226 1'065'736 1'127'456 1'154'574 1'107'482 930'644 933'685 1'008'019 1'153'334 1'238'408 1'293'888
- Cost of Goods Sold 729'863 695'571 701'718 713'312 753'952 794'687 824'093 810'226 681'374 682'167 735'836
Gross Income 235'928 230'574 228'519 269'914 311'784 332'769 330'481 297'256 249'270 251'518 272'183 302'462 337'776 356'466
- Selling, General & Admin Expenses 201'504 200'961 205'548 183'141 190'726 202'422 193'606 194'441 179'568 165'407 166'503
(Research & Dev Costs) 30'186 26'400 23'261 21'963 22'700 22'900 24'800 26'300 25'200 25'042 27'900
Operating Income 34'424 29'613 22'610 86'773 121'058 130'347 136'875 102'815 69'702 86'111 105'680 110'573 137'639 152'027
- Interest Expense 6'697 4'818 4'252 4'699 1'156 1'219 986 2'664 2'127 1'632 1'892
- Foreign Exchange Losses (Gains) -561 2'482 1'534 -3'597 1'952 442 9'043 11'525 -2'894 1'640 7'609
- Net Non-Operating Losses (Gains) -216 15'924 -11'848 -72'688 -24'204 -4'232 4'175 5'145 -3'416 -8'953 -6'388
Pretax Income 28'504 6'389 28'672 158'359 142'154 132'918 122'671 83'481 73'885 91'792 102'567 111'878 139'608 154'575
- Income Tax Expense 17'314 12'296 13'701 48'116 56'067 48'961 48'044 28'746 25'977 30'684 36'548
Income Before XO Items 11'190 -5'907 14'971 110'243 86'087 83'957 74'627 54'735 47'908 61'108 66'019
- Extraordinary Loss Net of Tax 0 0 795 -11'100 115 1'286 -189 0 0 0 0
- Minority Interests 1'660 2'097 2'476 3'442 4'938 6'214 6'790 6'671 5'582 6'286 4'467
Diluted EPS Before XO Items 78.67 61.76 60.00 52.65 37.68 33.28 43.11 48.75
Net Income Adjusted* 9'530 0 11'700 117'901 81'034 76'457 68'026 48'064 42'326 54'822 61'552 68'839 85'956 95'190
EPS Adjusted 6.78 (5.84) 8.72 89.11 62.14 59.01 52.80 37.68 33.28 43.11 48.75 54.56 68.25 75.32
Dividends Per Share 6.00 6.00 6.00 6.00 10.00 12.00 14.00 14.00 12.00 14.00 15.00 16.72 18.72 19.83
Payout Ratio % 88.2 64.4 9.8 16.0 19.9 26.4 37.1 36.1 32.5 30.6 0.31 0.27 0.26
Total Shares Outstanding 1'390 1'345 1'340 1'300 1'299 1'291 1'281 1'272 1'272 1'272 1'256
Diluted Shares Outstanding 1'494 1'370 1'411 1'360 1'315 1'296 1'288 1'276 1'272 1'272 1'263
EBITDA 74'959 68'417 50'365 112'581 146'879 157'444 167'440 134'057 98'873 113'104 129'588 143'334 174'407 188'036
*Net income excludes extraordinary gains and losses and one-time charges.
Equivalent Estimates
Company Analysis - Financials I/IV
Fiscal Year
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Periodicity: 3/02 3/03 3/04 3/05 3/06 3/07 3/08 3/09 3/10 3/11 3/12 3/13E 3/14E 3/15E
Balance Sheet
Total Current Assets 723764 692350 614427 675371 758224 817100 822638 816346 820828 777204 866012
+ Cash & Near Cash Items 60'983 67'362 81'221 74'563 91'858 82'601 88'784 69'505 111'428 105'293 100'559
+ Short Term Investments 1'394 10 3'001 0 0 0 0 0 0
+ Accounts & Notes Receivable 460'537 420'374 325'323 369'519 387'837 411'026 387'485 468'517 459'110 452'642 498'920
+ Inventories 155'354 151'245 142'973 155'146 175'660 205'658 206'220 207'401 172'323 174'217 202'070
+ Other Current Assets 45'496 53'359 61'909 76'143 102'869 117'815 140'149 70'923 77'967 45'052 64'463
Total Long-Term Assets 476'353 446'661 509'798 517'685 647'178 685'432 641'632 569'478 588'205 579'648 621'657
+ Long Term Investments 115'694 92'078 161'464 227'704 361'138 385'161 362'469 291'666 331'697 326'882 336'511
Gross Fixed Assets 742'327 727'456 649'091 647'362 660'349 669'893 682'428 667'673 667'653 668'868 685'639
Accumulated Depreciation 466'116 474'901 426'345 427'612 433'977 432'247 444'355 442'052 446'760 451'510 460'572
+ Net Fixed Assets 276'211 252'555 222'746 219'750 226'372 237'646 238'073 225'621 220'893 217'358 225'067
+ Other Long Term Assets 84'448 102'028 125'588 70'231 59'668 62'625 41'090 52'191 35'615 35'408 60'079
Total Current Liabilities 514'554 479'364 414'680 504'045 516'438 576'683 519'461 494'375 440'238 435'128 535'983
+ Accounts Payable 225'584 205'784 193'706 217'042 220'461 258'190 212'274 179'627 157'949 164'803 215'977
+ Short Term Borrowings 165'053 171'398 121'857 186'679 182'229 199'794 179'063 185'978 159'765 162'198 170'833
+ Other Short Term Liabilities 108'171 102'182 99'117 100'324 113'748 118'699 128'124 128'770 122'524 108'127 149'173
Total Long Term Liabilities 290'593 330'955 302'817 186'417 253'582 230'143 253'482 275'206 297'176 240'363 244'472
+ Long Term Borrowings 167'850 155'966 144'845 117'488 152'024 150'105 183'945 6'500 243'333 191'760 184'402
+ Other Long Term Borrowings 122'743 174'989 157'972 68'929 101'558 80'038 69'537 268'706 53'843 48'603 60'070
Total Liabilities 805'147 810'319 717'497 690'462 770'020 806'826 772'943 769'581 737'414 675'491 780'455
+ Long Preferred Equity 0 0 0 0 0 0 0 0 0 0 0
+ Minority Interest 13'249 15'646 21'575 28'898 36'069 43'230 37'959 45'222 46'476 53'931
+ Share Capital & APIC 165'419 165'419 165'419 165'419 177'220 177'220 177'220 177'220 173'311 173'210 172'904
+ Retained Earnings & Other Equity 229'551 150'024 225'663 315'600 429'264 482'417 470'877 401'064 453'086 461'675 480'379
Total Shareholders Equity 394'970 328'692 406'728 502'594 635'382 695'706 691'327 616'243 671'619 681'361 707'214
Total Liabilities & Equity 1'200'117 1'139'011 1'124'225 1'193'056 1'405'402 1'502'532 1'464'270 1'385'824 1'409'033 1'356'852 1'487'669
Book Value Per Share 284.07 234.45 291.81 369.90 466.85 510.91 506.09 454.60 492.51 499.24 520.14 552.09 598.30 648.79
Tangible Book Value Per Share 498.72
Company Analysis - Financials II/IV
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Periodicity: 3/02 3/03 3/04 3/05 3/06 3/07 3/08 3/09 3/10 3/11 3/12 3/13E 3/14E 3/15E
Cash Flows
Net Income 9'530 -8'004 11'700 117'901 81'034 76'457 68'026 48'064 42'326 54'822 61'552 68'839 85'956 95'190
+ Depreciation & Amortization 40'535 38'804 27'755 25'808 25'821 27'097 30'565 31'242 29'171 26'993 23'908
+ Other Non-Cash Adjustments 6'517 30'973 35'649 -56'165 -7'983 -6'958 24'109 21'635 1'392 16'404 5'759
+ Changes in Non-Cash Capital 21'244 2'480 565 -20'636 -11'015 234 -32'590 -123'518 46'183 -10'026 -6'856
Cash From Operating Activities 77'826 64'253 75'669 66'908 87'857 96'830 90'110 -22'577 119'072 88'193 84'363
+ Disposal of Fixed Assets 2'002 1'803 3'129 2'769 5'568 3'709 115 2'961 1'182 870 13'028
+ Capital Expenditures -32'473 -33'838 -26'493 -20'818 -25'680 -34'286 -35'735 -32'959 -26'621 -27'358 -26'962 -49'475 -43'125 -38'143
+ Increase in Investments -2'333 -2'056 -2'991 -120'373 0 -61'967 0 -44'468 -22'239 -27'655 0
+ Decrease in Investments 9'018 6'537 17'439 64'765 8'941 2'391 3'827 261 9'101 6'300 187
+ Other Investing Activities -10'672 -39 2'445 -4'571 -50'121 146 741 184 -4'822 4'262 -56'182
Cash From Investing Activities -34'458 -27'593 -6'471 -78'228 -61'292 -90'007 -31'052 -74'021 -43'399 -43'581 -69'929
+ Dividends Paid -8'459 -8'289 -8'061 -7'989 -11'769 -14'274 -16'777 -19'193 -17'814 -15'267 -17'700
+ Change in Short Term Borrowings -3'077 -26'548 -7'489 34'453 335 -5'937 -15'840 54'619 -43'729 7'238 9
+ Increase in Long Term Borrowings 28'202 65'627 37'128 39'582 88'829 86'434 113'962 129'967 121'966 62'489 104'816
+ Decrease in Long Term Borrowings -71'034 -45'447 -74'171 -39'081 -71'719 -73'654 -84'895 -74'386 -90'067 -93'895 -89'203
+ Increase in Capital Stocks 0 0 0 0 0 0 0 0 0 0 0
+ Decrease in Capital Stocks -6'926 -15'011 -2'223 -21'451 -14'898 -8'515 -7'997 -5'338 -191 -50 -10'016
+ Other Financing Activities 276 -613 -523 -852 -48 -134 -36 -8'350 -3'915 -4'976 -2'607
Cash From Financing Activities -61'018 -30'281 -55'339 4'662 -9'270 -16'080 -11'583 77'319 -33'750 -44'461 -14'701
Net Changes in Cash -17'650 6'379 13'859 -6'658 17'295 -9'257 47'475 -19'279 41'923 151 -267
Free Cash Flow (CFO-CAPEX) 45'353 30'415 49'176 46'090 62'177 62'544 54'375 -55'536 92'451 60'835 57'401 35'024 73'655 89'469
Free Cash Flow To Firm 47'982 25'960 51'396 49'361 62'877 63'314 54'975 -53'789 93'830 61'921 58'619
Free Cash Flow To Equity 1'446 25'850 7'773 83'813 85'190 73'096 67'717 57'625 81'803 37'537 86'051
Free Cash Flow per Share 32.27 22.19 36.63 34.84 47.68 48.27 42.21 -43.54 72.69 47.84 45.46
Company Analysis - Financials III/IV
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Periodicity: 3/02 3/03 3/04 3/05 3/06 3/07 3/08 3/09 3/10 3/11 3/12 3/13E 3/14E 3/15E
Ratio Analysis
Valuation Ratios
Price Earnings 58.4x 53.3x 7.1x 20.4x 17.2x 11.8x 14.2x 25.6x 18.2x 16.3x 24.1x 19.3x 17.4x
EV to EBIT 23.9x 22.8x 38.2x 11.5x 15.9x 12.6x 8.1x 8.2x 20.4x 15.0x 12.4x
EV to EBITDA 11.0x 9.9x 17.1x 8.8x 13.1x 10.4x 6.6x 6.3x 14.4x 11.4x 10.1x 14.3x 11.8x 10.9x
Price to Sales 0.6x 0.4x 0.7x 0.8x 1.6x 1.2x 0.7x 0.6x 1.2x 1.1x 1.0x 1.5x 1.4x 1.3x
Price to Book 1.4x 1.3x 1.7x 1.5x 2.7x 2.0x 1.2x 1.2x 1.7x 1.6x 1.5x 2.4x 2.2x 2.0x
Dividend Yield 1.5% 2.0% 1.2% 1.0% 0.8% 1.2% 2.3% 2.6% 1.4% 1.8% 1.9% 1.3% 1.4% 1.5%
Profitability Ratios
Gross Margin 24.4% 24.9% 24.6% 27.5% 29.3% 29.5% 28.6% 26.8% 26.8% 26.9% 27.0% 26.2% 27.3% 27.6%
EBITDA Margin 7.8% 7.4% 5.4% 11.5% 13.8% 14.0% 14.5% 12.1% 10.6% 12.1% 12.9% 12.4% 14.1% 14.5%
Operating Margin 3.6% 3.2% 2.4% 8.8% 11.4% 11.6% 11.9% 9.3% 7.5% 9.2% 10.5% 9.6% 11.1% 11.7%
Profit Margin 1.0% -0.9% 1.3% 12.0% 7.6% 6.8% 5.9% 4.3% 4.5% 5.9% 6.1% 6.0% 6.9% 7.4%
Return on Assets 0.8% -0.7% 1.0% 10.2% 6.2% 5.3% 4.6% 3.4% 3.0% 4.0% 4.3% 5.9% 7.2% 7.6%
Return on Equity 2.3% -2.3% 3.3% 27.0% 14.9% 12.1% 10.4% 7.8% 7.0% 8.7% 9.6% 10.1% 12.0% 12.0%
Leverage & Coverage Ratios
Current Ratio 1.41 1.44 1.48 1.34 1.47 1.42 1.58 1.65 1.86 1.79 1.62
Quick Ratio 1.02 1.02 0.99 0.88 0.93 0.86 0.92 1.09 1.30 1.28 1.12
Interest Coverage Ratio (EBIT/I) 5.14 6.15 5.32 18.47 104.72 106.93 138.82 38.59 32.77 52.76 55.86
Tot Debt/Capital 0.46 0.50 0.40 0.38 0.34 0.33 0.34 0.24 0.38 0.34 0.33
Tot Debt/Equity 0.84 1.00 0.66 0.61 0.53 0.50 0.53 0.31 0.60 0.52 0.50
Others
Asset Turnover 0.78 0.79 0.82 0.85 0.82 0.78 0.78 0.78 0.67 0.68 0.71
Accounts Receivable Turnover 2.09 2.10 2.49 2.83 2.81 2.82 2.89 2.59 2.01 2.05 2.12
Accounts Payable Turnover 2.99 3.21 3.47 3.53 3.54 3.45 3.51 4.14 3.83 4.24 4.01
Inventory Turnover 4.35 4.54 4.77 4.79 4.56 4.17 4.00 3.92 3.59 3.94 3.91
Effective Tax Rate 60.7% 192.5% 47.8% 30.4% 39.4% 36.8% 39.2% 34.4% 35.2% 33.4% 35.6%
Company Analysis - Financials IV/IV
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
KUBOTA CORP KOMATSU LTDHITACHI CONST
MA
JAPAN STEEL
WORKIHI CORP DAIKIN INDS CATERPILLAR INC DEERE & CO NTN CORP
MITSUBISHI
HEAVY
KURITA WATER
INDTHK CO LTD FANUC CORP NSK LTD MAKITA CORP
03/2012 03/2012 03/2012 03/2012 03/2012 03/2012 12/2012 10/2012 03/2012 03/2012 03/2012 03/2012 03/2012 03/2012 03/2012
1'324.00 2'512.00 2'250.00 613.00 304.00 4'140.00 114.25 95.60 379.00 560.00 2'129.00 1'823.00 17'130.00 744.00 4'550.00
15.03.2013 19.03.2012 04.02.2013 15.03.2012 11.03.2013 15.03.2013 16.03.2012 30.01.2013 19.03.2012 06.02.2013 11.03.2013 15.03.2013 04.01.2013 11.03.2013 12.03.2013
630.00 1'439.00 1'203.00 374.00 150.00 1'836.00 78.25 69.51 131.00 263.00 1'596.00 1'137.00 11'240.00 414.00 2'468.00
04.06.2012 10.10.2012 10.10.2012 04.06.2012 04.06.2012 04.06.2012 12.07.2012 04.06.2012 14.11.2012 24.08.2012 06.09.2012 04.10.2012 03.08.2012 14.11.2012 04.06.2012
18'550'000 7'879'300 1'794'900 3'209'000 15'486'000 3'689'500 7'329'016 2'619'424 6'404'000 17'859'000 933'000 1'390'600 1'263'300 1'890'000 616'000
1'314.00 2'213.00 2'002.00 518.00 295.00 4'100.00 88.70 92.20 262.00 534.00 2'076.00 1'814.00 14'410.00 740.00 4'455.00
-0.8% -11.9% -11.0% -15.5% -3.0% -1.0% -22.4% -3.6% -30.9% -4.6% -2.5% -0.5% -15.9% -0.5% -2.1%
108.6% 53.8% 66.4% 38.5% 96.7% 123.3% 13.4% 32.6% 100.0% 103.0% 30.1% 59.5% 28.2% 78.7% 80.5%
1'256.0 952.3 211.8 370.8 1'464.2 291.1 655.0 387.8 531.9 3'355.1 126.7 128.6 195.7 540.6 135.8
1'689'698 2'175'667 430'660 192'418 432'782 1'201'767 58'103 35'917 139'505 1'801'528 275'693 242'816 3'451'315 407'938 623'739
355'235.0 647'800.0 401'502.0 63'607.0 345'243.0 389'888.0 10'486.0 5'869.7 273'107.0 1'167'541.0 8'423.0 60'804.0 - 298'151.0 2'391.0
- - - - - - - - - - - - - - -
53'931.0 47'761.0 45'441.0 940.0 7'874.0 12'110.0 50.0 19.9 15'222.0 49'409.0 1'110.0 1'652.0 3'999.0 18'212.0 2'525.0
100'559.0 83'986.0 72'803.0 48'179.0 66'506.0 135'339.0 3'306.0 5'009.4 49'360.0 262'288.0 69'402.0 110'788.0 637'076.0 138'793.0 83'441.0
2'049'951 2'836'189 809'602 195'365 756'458 1'749'996 65'333 38'333 415'955 2'765'940 215'824 196'658 2'781'465 599'845 521'239
LFY 1'008'019.0 1'981'763.0 817'143.0 221'368.0 1'221'869.0 1'218'700.0 65'875.0 35'656.6 543'468.0 2'820'932.0 193'792.0 196'866.0 538'492.0 733'192.0 295'711.0
LTM 1'072'779.0 1'926'745.0 829'108.0 217'316.0 1'260'958.0 1'246'941.0 65'875.0 36'352.5 544'001.0 2'852'710.0 194'513.0 181'090.0 535'685.0 750'716.0 293'907.0
CY+1 1'153'334.4 1'909'756.0 765'201.7 224'760.0 1'254'233.3 1'262'742.1 63'441.6 36'025.9 528'000.0 2'994'423.5 190'800.0 167'971.6 484'752.2 722'422.7 303'342.2
CY+2 1'238'407.7 2'006'823.6 792'789.3 219'216.7 1'202'846.2 1'505'854.7 69'086.6 37'121.4 554'420.0 3'245'264.7 194'275.0 184'280.3 472'779.7 761'918.2 324'648.6
LFY 1.3x 1.0x 0.8x 0.7x 0.4x 0.7x 1.0x 1.1x 0.6x 0.7x - 0.5x 3.3x 0.6x 1.1x
LTM 1.2x 1.1x 0.7x 0.7x 0.4x 0.7x 1.0x 1.1x 0.6x 0.7x - 0.6x 3.4x 0.6x 1.1x
CY+1 1.7x 1.4x 1.0x 0.9x 0.6x 1.3x 1.4x 1.4x 0.8x 0.9x 1.1x 1.1x 5.7x 0.8x 1.7x
CY+2 1.6x 1.3x 1.0x 0.8x 0.6x 1.1x 1.1x 1.3x 0.7x 0.8x 1.1x 1.0x 5.7x 0.7x 1.6x
LFY 129'588.0 346'449.0 94'408.0 43'163.0 89'546.0 131'717.0 11'966.0 5'424.5 54'898.0 235'925.0 45'416.0 30'296.0 237'300.0 80'989.0 55'753.0
LTM 135'848.0 323'627.0 93'446.0 35'662.0 86'546.0 134'825.0 11'966.0 5'787.0 46'117.0 206'597.0 42'997.0 24'883.0 224'687.0 75'687.0 52'905.0
CY+1 143'333.8 323'962.8 88'173.3 33'100.0 83'309.4 129'069.2 10'709.7 5'794.8 42'087.5 275'671.4 39'100.0 21'229.5 199'430.5 64'869.3 54'173.2
CY+2 174'407.3 382'483.8 104'780.1 30'075.0 99'342.9 170'603.2 12'312.7 6'017.7 53'812.5 302'877.8 39'083.3 28'539.0 197'668.8 78'130.0 62'334.6
LFY 10.2x 5.9x 6.5x 3.8x 5.7x 6.3x 5.5x 7.2x 6.1x 8.4x - 3.3x 7.6x 5.2x 5.9x
LTM 9.7x 6.3x 6.6x 4.5x 5.9x 6.2x 5.5x 6.7x 7.3x 9.6x - 4.1x 8.0x 5.6x 6.2x
CY+1 13.9x 8.4x 8.8x 6.1x 8.9x 13.2x 8.2x 8.6x 9.6x 9.6x 5.3x 8.9x 13.9x 8.8x 9.7x
CY+2 11.4x 6.8x 7.2x 5.6x 7.2x 10.0x 6.4x 8.2x 7.3x 8.6x 5.2x 6.5x 13.6x 7.2x 8.3x
LFY 48.70 173.32 109.94 35.19 10.42 140.13 8.62 7.63 10.99 9.66 131.14 98.85 707.21 52.75 240.12
LTM 52.42 144.96 158.97 20.50 20.93 75.89 8.63 7.99 1.01 1.14 106.84 79.94 672.15 48.07 229.48
CY+1 54.56 146.91 141.73 25.37 16.68 98.21 8.04 8.57 (12.29) 21.40 103.84 57.88 606.30 31.13 233.05
CY+2 68.25 183.37 149.93 25.43 17.48 218.39 9.42 9.01 16.05 25.27 122.85 91.13 595.57 46.77 271.97
LFY 25.1x 15.3x 12.6x 25.3x 14.1x 54.0x 10.3x 11.5x 259.4x 469.7x 19.4x 22.7x 21.4x 15.4x 19.4x
LTM 25.1x - - - - - 10.3x 11.5x - - - - - - 19.3x
CY+1 24.1x 15.1x 14.1x 20.4x 17.7x 41.7x 11.0x 10.8x - 25.0x 20.0x 31.3x 23.8x 23.8x 19.1x
CY+2 19.3x 12.1x 13.4x 20.4x 16.9x 18.8x 9.4x 10.2x 16.3x 21.1x 16.9x 19.9x 24.2x 15.8x 16.4x
1 Year 8.0% 7.5% 5.6% 4.0% 2.9% 5.0% 9.5% 13.0% 2.5% (2.9%) 6.9% 3.3% 20.7% 3.2% 8.5%
5 Year 0.3% 1.5% 1.0% (0.3%) 1.0% 0.9% 11.5% 8.3% 3.1% (1.3%) (0.6%) 8.3% 20.4% 2.5% (0.6%)
1 Year 14.6% 10.9% 9.6% (11.0%) (15.7%) 3.6% 23.6% 12.8% (9.3%) 1.1% 5.1% (1.5%) 16.9% 2.2% 12.7%
5 Year (3.8%) 1.8% (1.6%) 7.7% 26.8% 2.7% 12.2% 11.2% (7.1%) 1.8% 8.1% (4.9%) 6.5% (3.8%) (0.4%)
LTM 12.7% 16.8% 11.3% 16.4% 6.9% 10.8% 18.2% 15.9% 8.5% 7.2% 22.1% 13.7% 41.9% 10.1% 18.0%
CY+1 12.4% 17.0% 11.5% 14.7% 6.6% 10.2% 16.9% 16.1% 8.0% 9.2% 20.5% 12.6% 41.1% 9.0% 17.9%
CY+2 14.1% 19.1% 13.2% 13.7% 8.3% 11.3% 17.8% 16.2% 9.7% 9.3% 20.1% 15.5% 41.8% 10.3% 19.2%
Total Debt / Equity % 54.4% 64.2% 124.2% 49.8% 137.8% 77.4% 229.0% 473.8% 138.7% 92.9% 4.0% 35.0% 0.0% 106.2% 0.7%
Total Debt / Capital % 33.4% 38.0% 52.1% 33.1% 57.2% 43.0% 69.5% 82.5% 56.3% 47.2% 3.9% 25.7% 0.0% 49.9% 0.7%
Total Debt / EBITDA 2.832x 1.916x 3.759x 1.432x 3.625x 3.030x 0.876x 1.139x 6.857x 5.841x - 2.415x 0.000x 3.919x 0.034x
Net Debt / EBITDA 2.037x 1.668x 3.244x -0.008x 2.800x 1.730x 0.600x 0.417x 5.176x 3.880x - -2.084x -2.977x 2.100x -1.613x
EBITDA / Int. Expense 68.493x 44.508x 8.148x 65.005x 17.030x 21.466x 25.623x 28.048x 16.295x 11.496x 516.091x 46.538x - 16.508x 230.384x
S&P LT Credit Rating NR A - - NR NR A A NR BBB+ NR NR NR NR NR
S&P LT Credit Rating Date 09.01.2007 26.10.2007 - - 10.04.2009 09.01.2007 24.06.2003 14.12.2006 09.01.2007 12.10.2010 09.01.2007 09.01.2007 09.01.2007 10.04.2009 31.03.2008
Moody's LT Credit Rating WR A2 - - WR A3 A2 A2 WR WR - - - WR WR
Moody's LT Credit Rating Date 30.09.2005 01.10.2004 - - 25.05.2007 02.11.2012 15.06.1995 08.02.2007 03.04.2009 09.09.2008 - - - 03.04.2009 31.03.2005
52-Week High Date
52-Week Low
Latest Fiscal Year:
52-Week High
Total Debt
Market Capitalization
Daily Volume
52-Week Low % Change
Current Price (3/dd/yy)
52-Week High % Change
Cash and Equivalents
EBITDA
EV/EBITDA
Enterprise Value
Valuation
Preferred Stock
52-Week Low Date
Minority Interest
Total Common Shares (M)
P/E
Revenue Growth
Total Revenue
EV/Total Revenue
EPS
EBITDA Growth
EBITDA Margin
Credit Ratings
Leverage/Coverage Ratios
Company Analysis - Peers Comparision
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
