April 30, 2021 | ||
Summary of Financial Results for the Fiscal Year Ended March 31, 2021 | ||
KOSÉ Corporation | [Japanese GAAP] | |
Company name: | Stock listing: Tokyo Stock Exchange, First Section | |
Stock code: | 4922 | URL: https://www.kose.co.jp/ |
President & CEO: Kazutoshi Kobayashi | ||
Contact: | Yasushi Tokida, General Manager of IR Department Tel: +81- (0) 3-3273-1511 |
Scheduled date of general meeting of shareholders: June 29, 2021
Scheduled date of filing of Securities Report: June 29, 2021
Scheduled date of dividend payment: June 30, 2021
Preparation of supplementary materials for financial results: Yes
Holding of financial results meeting: Yes (for analysts)
(Rounded down to million yen)
1. Consolidated Financial Results for the Fiscal Year Ended March 31, 2021 (April 1, 2020 - March 31, 2021)
(1) Consolidated financial results | (YoY change % represents changes from the previous fiscal year) | |||||||
Net sales | YoY | Operating | YoY | Ordinary | YoY | Profit attributable to | YoY | |
change | profit | change | profit | change | owners of parent | change | ||
(Million yen) | (%) | (Million yen) | (%) | (Million yen) | (%) | (Million yen) | (%) | |
FY03/2021 | 279,389 | (14.7) | 13,294 | (67.0) | 18,745 | (54.2) | 11,986 | (55.1) |
FY03/2020 | 327,724 | (1.6) | 40,231 | (23.2) | 40,932 | (24.2) | 26,682 | (27.9) |
Note: Comprehensive income (million yen) | FY03/2021: 15,228 (down 43.0 %) | FY03/2020: 26,703 (down 26.7%) | ||||||
Net income per | Net income per | Return on equity | Ordinary profit to | Operating profit to | ||||
share (basic) | share (diluted) | total assets | net sales | |||||
(Yen) | (Yen) | (%) | (%) | (%) | ||||
FY03/2021 | 210.11 | - | 5.3 | 6.1 | 4.8 | |||
FY03/2020 | 467.76 | - | 12.3 | 13.4 | 12.3 | |||
Ref.: Equity in earnings of affiliates (million yen) FY03/2021: | - | FY03/2020: | - |
(2) Consolidated financial position
Total assets | Net assets | Equity ratio | Net assets per share | ||||
(Million yen) | (Million yen) | (%) | (Yen) | ||||
FY03/2021 | 308,386 | 241,299 | 73.1 | 3,952.94 | |||
FY03/2020 | 308,606 | 240,202 | 72.5 | 3,920.41 | |||
Ref.: Shareholders' equity (million yen) | FY03/2021: | 225,506 | FY03/2020: | 223,633 |
(3) Consolidated cash flow position
Net cash provided by (used in) | Cash and cash equivalents | |||
Operating activities | Investing activities | Financing activities | at end of period | |
(Million yen) | (Million yen) | (Million yen) | (Million yen) | |
FY03/2021 | 23,280 | (5,850) | (7,363) | 80,051 |
FY03/2020 | 37,090 | (19,006) | (11,448) | 70,284 |
2. Dividends
Dividend per share | Total | Payout ratio | Dividend on | |||||
net assets | ||||||||
1Q-end | 2Q-end | 3Q-end | Year-end | Total | dividends | (consolidated) | ||
(consolidated) | ||||||||
(Yen) | (Yen) | (Yen) | (Yen) | (Yen) | (Million yen) | (%) | (%) | |
FY03/2020 | - | 95.00 | - | 95.00 | 190.00 | 10,838 | 40.6 | 5.0 |
FY03/2021 | - | 60.00 | - | 60.00 | 120.00 | 6,845 | 57.1 | 3.0 |
FY12/2021 (forecast) | - | 70.00 | - | 70.00 | 140.00 | 56.2 |
3. Consolidated Forecast for the Fiscal Year Ending December 31, 2021 (April 1, 2021 - December 31, 2021)
(YoY change % represents changes from the previous fiscal year)
Net sales | YoY | Operating | YoY | Ordinary | YoY | Profit attributable | YoY | Net income | |
change | profit | change | profit | change | to owners of parent | change | per share | ||
(Million yen) | (%) | (Million yen) | (%) | (Million yen) | (%) | (Million yen) | (%) | (Yen) | |
Full year | 238,000 | - | 20,000 | - | 20,500 | - | 14,200 | - | 248.92 |
Note: If the proposal for an amendment to the Articles of Incorporation is approved at the Annual General Meeting of Shareholders to be held on June 29, 2021, the end of the fiscal year will change from March 31 to December 31 beginning with December 31, 2021. If approved, this change will result in a transitional nine-month fiscal period ending on December 31, 2021 for KOSÉ and its consolidated subsidiaries in Japan that have a March 31 fiscal year end. The transitional fiscal period ending on December 31, 2021 will also include the 12-month period ending on this date for consolidated subsidiaries that already have a fiscal year ending on December 31.
Beginning with the fiscal period ending on December 31, 2021, KOSÉ is applying Accounting Standard for Revenue Recognition (ASBJ Statement No. 29). Consequently, these forecasts incorporate this accounting standard and, as a result, no prior-year comparisons are shown.
Reference
The percentages below (adjusted comparisons) are the differences between the forecast for KOSÉ and its consolidated subsidiaries in Japan that have a March 31 fiscal year end for the nine-month fiscal period from April 1, 2021 to December 2021 and results of operations for these same companies in the nine-month period from April 1, 2020 to December 31, 2020.
Net sales | Operating profit | Ordinary profit | Profit attributable to owners of parent | ||||
(Million yen) | (%) | (Million yen) | (%) | (Million yen) | (%) | (Million yen) | (%) |
213,438 | 11.5 | 16,557 | 20.8 | 19,095 | 7.4 | 13,985 | 1.5 |
* Notes
(1) Changes in consolidated subsidiaries during the period (changes in scope of consolidation): None
Newly added: -Excluded: -
(2) Changes in accounting policies and accounting-based estimates, and restatements
1) | Changes in accounting policies due to revisions in accounting standards, others | : None |
2) | Changes in accounting policies other than 1) above | : None |
3) | Changes in accounting-based estimates | : None |
4) | Restatements | : None |
(3) Number of shares outstanding (common stock)
1) | Number of shares outstanding (incl. treasury shares) at end of the period | |||
As of March 31, 2021 | 60,592,541 shares | As of March 31, 2020 | 60,592,541 shares | |
2) | Number of treasury shares at end of the period | |||
As of March 31, 2021 | 3,544,841 shares | As of March 31, 2020 | 3,549,075 shares | |
3) Average number of shares outstanding during the period | ||||
FY03/2021 | 57,046,312 shares | FY03/2020 | 57,043,493 shares |
(Reference) Non-consolidated financial results
Non-consolidated Financial Results for the Fiscal Year Ended March 31, 2021 (April 1, 2020 - March 31, 2021)
(1) Non-consolidated financial results | (YoY change % represents changes from the previous fiscal year) | ||||||||||
Net sales | YoY | Operating | YoY | Ordinary profit | YoY | Net income | YoY | ||||
change | profit | change | change | change | |||||||
(Million yen) | (%) | (Million yen) | (%) | (Million yen) | (%) | (Million yen) | (%) | ||||
FY03/2021 | 125,943 | (14.0) | 10,603 | 150.4 | 30,244 | 57.7 | 25,740 | 49.8 | |||
FY03/2020 | 146,482 | (5.6) | 4,234 | (72.5) | 19,177 | (35.5) | 17,180 | (32.5) | |||
Net income per share (basic) | Net income per share (diluted) | ||||||||||
(Yen) | (Yen) | ||||||||||
FY03/2021 | 451.23 | - | |||||||||
FY03/2020 | 301.18 | - | |||||||||
(2) Non-consolidated financial position | |||||||||||
Total assets | Net assets | Equity ratio | Net assets per share | ||||||||
(Million yen) | (Million yen) | (%) | (Yen) | ||||||||
FY03/2021 | 188,152 | 144,524 | 76.8 | 2,533.40 | |||||||
FY03/2020 | 163,666 | 126,475 | 77.3 | 2,217.18 | |||||||
Ref.: Shareholders' | equity (million yen) | FY03/2021: | 144,524 | FY03/2020: | 126,475 |
Note 1: This financial report is not subject to audit by certified public accountants or auditing firms.
Note 2: Cautionary statement with respect to forward-looking statements
These materials contain forward-looking statements and statements of this nature based on assumptions judged to be valid and information available to KOSÉ as of the announcement date of the summary. These statements are not promises by KOSÉ regarding future performance. As such, actual results may differ significantly from these projections resulting from changes in the economic environment and other risks and uncertainties. For discussion of the assumptions and other factors considered by KOSÉ in preparing the above projections, please refer to the section "1. Analysis of Results of Operations and Financial Position, (1) Analysis of Results of Operations" of the attachments.
KOSÉ Corporation (4922) Financial Results for FY03/2021 | ||
Contents of Attachments | ||
1. Analysis of Results of Operations and Financial Position | 2 | |
(1) Analysis of Results of Operations | 2 | |
(2) Analysis of Financial Position | 6 | |
(3) | Profit Allocation Policy and Dividends for FY03/2021 and FY12/2021 | 7 |
2. Management Policies | 8 | |
(1) | Fundamental Management Policy | 8 |
(2) | Performance Indicators | 8 |
(3) | Medium- and Long-Term Strategies and Important Issues | 8 |
3. Basic Approach for the Selection of Accounting Standards | 9 | |
4. Consolidated Financial Statements and Notes | 10 | |
(1) | Consolidated Balance Sheet | 10 |
(2) | Consolidated Statements of Income and Comprehensive Income | 12 |
Consolidated Statement of Income | 12 | |
Consolidated Statement of Comprehensive Income | 13 | |
(3) | Consolidated Statement of Changes in Equity | 14 |
(4) | Consolidated Statement of Cash Flows | 16 |
(5) | Notes to Consolidated Financial Statements | 18 |
(Going Concern Assumption) | 18 | |
(Reclassifications) | 18 | |
(Additional Information) | 18 | |
(Consolidated Statement of Changes in Equity) | 19 | |
(Segment and Other Information) | 19 | |
(Per Share Information) | 21 | |
(Subsequent Events) | 21 |
1
KOSÉ Corporation (4922) Financial Results for FY03/2021
1. Analysis of Results of Operations and Financial Position
(1) Analysis of Results of Operations
1) Financial Results for the Current Fiscal Year
a. Review of Operations | Millions of yen, % | ||||||
Operating segment | FY03/2020 | FY03/2021 | YoY change | ||||
Amount | % comp. | Amount | % comp. | Amount | % | ||
Cosmetics | 251,894 | 76.9 | 218,482 | 78.2 | (33,412) | (13.3) | |
Cosmetaries | 71,912 | 21.9 | 58,434 | 20.9 | (13,478) | (18.7) | |
Other | 3,916 | 1.2 | 2,472 | 0.9 | (1,444) | (36.9) | |
Total net sales | 327,724 | 100.0 | 279,389 | 100.0 | (48,335) | (14.7) | |
FY03/2020 | FY03/2021 | YoY change | |||||
Amount | % comp. | Amount | % of sales | Amount | % | ||
Operating profit | 40,231 | 12.3 | 13,294 | 4.8 | (26,937) | (67.0) | |
Ordinary profit | 40,932 | 12.5 | 18,745 | 6.7 | (22,187) | (54.2) | |
Profit attributable to | 26,682 | 8.1 | 11,986 | 4.3 | (14,696) | (55.1) | |
owners of parent | |||||||
In the fiscal year that ended on March 31, 2021, economic activity in Japan resumed in the quarter that ended in June 2020 following the end of the state of emergency. The Japanese government's Go To Travel campaign and other measures fueled an economic recovery. However, the economic recovery lost momentum in the fourth quarter of 2020 because of an increase in COVID-19 infections and in the quarter that ended in March 2021 due to the second state of emergency.
Overseas, the primary markets for the KOSÉ Group are Asia and the United States. In these regions, the economies of China are slowly recovering. In other Asian countries, economies are weak but staging a rebound and the downturn appears to have ended. In the United States, economic activity resumes, while the overall business climate is still challenging.
In the Japanese cosmetics market, sales are recovering slowly despite a big downturn in sales to foreign tourists and declining interest in buying cosmetics among Japanese consumers because of the need to limit outings during the COVID-19 crisis.
There was a big increase in sales of cosmetics in China, where economic activity is returning to normal, primarily in the e-commerce and travel retail sectors. In other Asian countries, the business climate is still difficult because of the COVID-19 crisis, but the downturn of the economies of these countries has stopped. In the United States, consumer spending is recovering even though the number of COVID-19 infections is climbing slowly.
In Japan, consumer spending is currently sluggish because people are staying home, stores temporarily closed and businesses have reduced operating hours, particularly in the Tokyo Metropolitan area, in response to the state of emergency and other government measures to prevent the spread of COVID-19. In Asian countries other than China, the United States and Europe, lockdowns and travel restrictions due to the increasing number of COVID-19 cases have severely impacted economic activity. Consequently, the effects of this pandemic must still be monitored closely.
The KOSÉ Group has a history of responding to difficulties by transforming challenges into opportunities. Backed by this experience and know-how, many activities are under way to deal with a variety of issues with the goal of becoming even more resilient to risk in order to continue global and borderless growth.
In the current fiscal year, net sales decreased 14.7% to 279,389 million yen (down 14.2% after excluding the effects of changes in foreign exchange rates). Although sales remained strong in China, sales in Japan and
2
KOSÉ Corporation (4922) Financial Results for FY03/2021
other countries were lower because of the severe impact of COVID-19. Overseas sales were 40.1% of total sales.
Although there were measures throughout the KOSÉ Group to control expenses, earnings were lower because of the downturn in sales. Operating profit decreased 67.0% to 13,294 million yen and ordinary profit decreased 54.2% to 18,745 million yen, which includes subsidy income. Profit attributable to owners of parent decreased 55.1% to 11,986 million yen.
b. Results by Business Segment | ||||||
Cosmetics Business | Millions of yen, % | |||||
FY03/2020 | FY03/2021 | YoY change | ||||
Amount | % | |||||
Sales to third parties | 251,894 | 218,482 | (33,412) | (13.3) | ||
Intragroup sales and transfers | - | - | - | - | ||
Total net sales | 251,894 | 218,482 | - | - | ||
Operating profit | 44,663 | 18,669 | (25,994) | (58.2) | ||
Operating margin | 17.7 | 8.5 | - | - |
In the cosmetics business, sales of DECORTÉ products were strong in China in all sales channels. In Japan, sales increased for LIFT DIMENSION, which is a DECORTÉ product, ONE BY KOSÉ SERUM VEIL, a KOSÉ's medicated moisturizing serum, and Carté Hirudoid highly functional skin care products that combine the technologies and other expertise of KOSÉ and Maruho. However, sales of other major cosmetics brands were mostly down. In addition, sales to foreign tourists in Japan decreased significantly. As a result, sales in the cosmetics business decreased 13.3% to 218,482 million yen and operating profit decreased 58.2% to 18,669 million yen.
Cosmetaries Business | Millions of yen, % | ||||
FY03/2020 | FY03/2021 | YoY change | |||
Amount | % | ||||
Sales to third parties | 71,912 | 58,434 | (13,478) | (18.7) | |
Intragroup sales and transfers | - | - | - | - | |
Total net sales | 71,912 | 58,434 | - | - | |
Operating profit (loss) | 211 | (63) | (275) | - | |
Operating margin | 0.3 | - | - | - |
In the cosmetaries business, Make Keep Mist, LIP GEL MAGIC, STEPHEN KNOLL NEW YORK hair care products and other products where the COVID-19 crisis raised demand contributed to sales. Sales were higher for GRACE ONE brand and the Coen Rich series at KOSÉ Cosmeport Corp., but the markets for cleansing products and hair care products were weak. As a result, sales in the cosmetaries business decreased 18.7% to 58,434 million yen and operating loss was 63 million yen (compared with operating profit of 211 million yen one year earlier).
Other Business | Millions of yen, % | ||||
FY03/2020 | FY03/2021 | YoY change | |||
Amount | % | ||||
Sales to third parties | 3,916 | 2,472 | (1,444) | (36.9) | |
Intragroup sales and transfers | 594 | 490 | - | - | |
Total net sales | 4,511 | 2,962 | - | - | |
Operating profit | 1,283 | 973 | (309) | (24.1) | |
Operating margin | 28.4 | 32.9 | - | - |
Orders for the manufacture of OEM products declined. As a result, sales decreased 36.9% to 2,472 million yen and operating profit decreased 24.1% to 973 million yen.
3
KOSÉ Corporation (4922) Financial Results for FY03/2021 | ||||||
c. Net Sales by Region (Sales to Third Parties) | Millions of yen, % | |||||
FY03/2020 | FY03/2021 | YoY change | ||||
Amount | % comp. | Amount | % comp. | Amount | % | |
Japan | 222,550 | 67.9 | 167,410 | 59.9 | (55,139) | (24.8) |
Asia | 64,353 | 19.6 | 82,139 | 29.4 | 17,786 | 27.6 |
North America | 35,897 | 11.0 | 26,418 | 9.5 | (9,479) | (26.4) |
Other | 4,923 | 1.5 | 3,421 | 1.2 | (1,502) | (30.5) |
Total net sales | 327,724 | 100.0 | 279,389 | 100.0 | (48,335) | (14.7) |
Japan
At cosmetics stores, there was a rapid rebound in sales of DECORTÉ and ALBION products in the third quarter and sales at department stores performed well in the fourth quarter. Sales have started to recover in other major channels, too. In addition, sales have been consistently strong in the e-commerce channel of Maison KOSÉ. However, sales in Japan declined because COVID-19 held down consumer spending and reduced customer traffic at stores as people stayed home. There was also a big downturn in sales to foreign tourists in Japan. As a result, sales in Japan decreased 24.8% to 167,410 million yen.
Asia
In China, which has contained the spread of COVID-19,e-commerce sales continued to increase and sales at department stores are recovering. In addition, sales in travel retail sector in China have been consistently very strong. In other Asian countries, COVID-19 had a negative impact on sales. As a result, sales in Asia increased 27.6% to 82,139 million yen.
North America
At the U.S. company Tarte, Inc., e-commerce sales remained very strong. Stores reopened but sales were slow, particularly at urban locations, because of lockdowns and restrictions on going out due to COVID-19. As a result, sales in North America decreased 26.4% to 26,418 million yen.
Other
Tarte e-commerce sales have been strong in Europe just as in the United States. Furthermore, almost all stores have reopened. However, sales were down, particularly at stores where tourists account for a large share of sales. As a result, sales decreased 30.5% to 3,421 million yen.
4
KOSÉ Corporation (4922) Financial Results for FY03/2021
2) Outlook for the Next Fiscal Year
Although the outlook for the Japanese economy is uncertain, the economy is expected to recover slowly. In Asia and the United States, government economic stimulus measures are supporting a recovery. There are also expectations for a further economic recovery in the second half of 2021 as more people are vaccinated.
Based on this outlook, KOSÉ forecasts net sales of 238,000 million yen (up 11.5% from the transitional fiscal period), operating profit of 20,000 million yen (up 20.8%), ordinary profit of 20,500 million yen (up 7.4%), and profit attributable to owners of parent of 14,200 million yen (up 1.5%). The outlook for business segments is shown below. The capital expenditure forecast is 15,400 million yen and the depreciation expense forecast is 8,700 million yen.
The assumptions for the calculation of the results of operations for the next fiscal year are based on a nine-month period from April 1, 2021 to December 31, 2021 for KOSÉ and its consolidated subsidiaries in Japan because of the change from a March to a December fiscal year end. In addition, Accounting Standard for Revenue Recognition (ASBJ Statement No. 29, March 30, 2020) and Implementation Guidance on Accounting Standard for Revenue Recognition (ASBJ Guidance No. 30, March 30, 2020) have been applied to the forecast assumptions.
The comparisons are calculated based on the consolidated results of operations for the transitional nine-month period from April 1, 2020 to December 31, 2020 after adjusting the previous fiscal year's results for KOSÉ and its consolidated subsidiaries in Japan with fiscal year end in March to a nine-month period ended on December 31, 2020, and retroactively applying the Accounting Standard for Revenue Recognition (ASBJ Statement No. 29, March 30, 2020) and the Implementation Guidance on Accounting Standard for Revenue Recognition (ASBJ Guidance No. 30, March 30, 2020).
Currently, there are concerns about a prolonged economic slump due to the COVID-19 crisis. The main reasons are a decline in consumer sentiment caused by lockdowns and restrictions on outings and travel in many countries where COVID-19 cases are increasing again, restrictions on business activities, and declines in jobs and personal income. Consequently, there is no interim forecast for sales and earnings because it is difficult to determine a reliable outlook for the beginning of an economic recovery.
- Forecasts are based on foreign exchange rates of 103 yen to the U.S. dollar, 15.5 yen to the Chinese yuan and 0.09 yen to Korean won.
Millions of yen, %
FY03/2021 | Transitional | FY12/2021 | Adjusted comparisons | |||||||||||
Operating segment | FY2020 | |||||||||||||
Amount | Amount | Amount | Amount | % | ||||||||||
Cosmetics | 218,482 | 173,266 | 196,700 | 23,433 | 13.5 | |||||||||
Cosmetaries | 58,434 | 38,215 | 39,500 | 1,284 | 3.4 | |||||||||
Other | 2,472 | 1,957 | 1,800 | (157) | (8.0) | |||||||||
Total net sales | 279,389 | 213,438 | 238,000 | 24,561 | 11.5 | |||||||||
FY03/2021 | Transitional | FY12/2021 | Adjusted | |||||||||||
FY2020 | comparisons | |||||||||||||
Amount | % of | Amount | % of | Amount | % of | Amount | % | |||||||
sales | sales | sales | ||||||||||||
Operating profit | 13,294 | 4.8 | 16,557 | 7.8 | 20,000 | 8.4 | 3,443 | 20.8 | ||||||
Ordinary profit | 18,745 | 6.7 | 19,095 | 8.9 | 20,500 | 8.6 | 1,405 | 7.4 | ||||||
Profit attributable to | 11,986 | 4.3 | 13,985 | 6.6 | 14,200 | 6.0 | 215 | 1.5 | ||||||
owners of parent | ||||||||||||||
5
KOSÉ Corporation (4922) Financial Results for FY03/2021
- Analysis of Financial Position 1) Balance Sheet Position
The current ratio was 332.8%, 9.8 percentage points lower than one year earlier, and the quick ratio was 231.8%, an increase of 4.0 percentage points, as of March 31, 2021. These changes were attributable mainly to the following items.
Assets decreased 220 million yen. There was a 6,882 million yen increase in quick assets, mainly the result of an increase of 5,834 million yen in cash and deposits and an increase of 1,048 million yen in notes and accounts receivable-trade. Current assets increased 592 million yen. Non-current assets decreased 813 million yen due to a decrease of 3,130 million yen in property, plant and equipment, a decrease of 621 million yen in intangible assets and an increase of 2,938 million yen in investments and other assets.
Liabilities decreased 1,316 million yen. Current liabilities increased 1,932 million yen mainly due to an increase of 537 million yen in notes and accounts payable-trade, a decrease of 2,042 million yen in electronically recorded obligations-operating, an increase of 6,872 million yen in short-term borrowings, a decrease of 1,228 million yen in accrued expenses and a decrease of 1,537 million yen in accrued consumption taxes. Non-current liabilities decreased 3,248 million yen mainly due to a decrease of 4,346 million yen retirement benefit liability.
Interest-bearing debt amounted to 8,533 million yen, and the debt-to-equity ratio was 0.04.
2) Cash Flows
Millions of yen | |||
FY03/2020 | FY03/2021 | YoY change | |
Net cash provided by (used in) operating activities | 37,090 | 23,280 | (13,809) |
Net cash provided by (used in) investing activities | (19,006) | (5,850) | 13,156 |
Net cash provided by (used in) financing activities | (11,448) | (7,363) | 4,084 |
Increase in cash and cash equivalents | 6,019 | 9,757 | 3,737 |
Cash and cash equivalents at end of period | 70,284 | 80,051 | 9,767 |
Cash and cash equivalents (consolidated basis) as of March 31, 2021 were 80,051 million yen, an increase of 9,767 million yen, or 13.9%, compared with March 31, 2020. Cash flows and major components during the current fiscal year are as follows.
Net cash provided by operating activities decreased 37.2% to 23,280 million yen. This was mainly the net result of profit before income taxes of 19,508 million yen, depreciation, a non-cash expense, of 10,379 million yen, a decrease of 3,752 million yen in inventories, an increase of 1,196 million yen in notes and accounts receivable-trade, a decrease of 5,530 million yen in other assets, a decrease of 522 million yen in notes and accounts payable-trade, and income taxes paid of 5,430 million yen.
Net cash used in investing activities decreased 69.2% to 5,850 million yen. The major components were the purchase of property, plant and equipment of 8,657 million yen, a net payment of 3,804 million yen into time deposit, and purchase of intangible assets of 2,081 million yen.
Net cash used in financing activities increased 35.7% to 7,363 million yen. The major components include net increase (decrease) in short-term borrowings of 6,872 million yen, payments of 4,930 million yen from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation, and cash dividends paid of 9,289 million yen.
6
KOSÉ Corporation (4922) Financial Results for FY03/2021
3) Cash Flow Indicators
FY03/2017 | FY03/2018 | FY03/2019 | FY03/2020 | FY03/2021 | |
Shareholders' equity ratio (%) | 66.3 | 68.1 | 69.6 | 72.5 | 73.1 |
Shareholders' equity ratio based on | 232.4 | 469.9 | 386.4 | 246.4 | 289.7 |
market prices (%) | |||||
Interest-bearing debt to cash flow ratio | 0.1 | 0.0 | 0.1 | 0.0 | 0.4 |
Interest coverage ratio | 5,133.3 | 9,274.6 | 23,555.3 | 3,942.6 | 1,891.8 |
Notes:
Shareholders' equity ratio: Shareholders' equity / Total assets
Shareholders' equity ratio based on market prices: Market capitalization / Total assets
Interest-bearing debt to cash flow ratio: Interest-bearing debt / Cash flows
Interest coverage ratio: Cash flows (before deducting interests and income taxes) / Interest payments
- These indicators are calculated on a consolidated basis.
-
Market capitalization is based on the number of shares issued less treasury shares.
The closing price of stock on the balance sheet date is adjusted in case KOSÉ conducts a stock split for shareholders of record at the fiscal year end. - Cash flows are calculated using the figures for operating cash flows in the consolidated statement of cash flows.
- Interest-bearingdebt includes all liabilities on the consolidated balance sheet that incur interest. Interest expenses paid on the consolidated statement of cash flows is used for interest payments.
(3) Profit Allocation Policy and Dividends for FY03/2021 and FY12/2021
Preserving a stable dividend is the fundamental policy for profit allocations. KOSÉ plans to return earnings to shareholders while taking into account the need to retain earnings to fund future growth as well as the company's current financial soundness, operating results and the dividend payout ratio.
KOSÉ plans to pay an ordinary dividend of 60 yen per share. Shareholders received an interim dividend of 60 yen per share on December 10, 2020. This will result in a dividend of 120 yen per share applicable to the current fiscal year (ended March 31, 2021).
In the next fiscal year (ending December 31, 2021), KOSÉ plans to pay an annual dividend of 140 yen per share.
7
KOSÉ Corporation (4922) Financial Results for FY03/2021
2. Management Policies
(1) Fundamental Management Policy
Since starting operations in 1946, KOSÉ has been dedicated to the mission of using beauty to help people achieve their dreams and other goals. When KOSÉ established a corporate identity in 1991, this mission was expressed as a statement of the company's philosophy for business operations: Create a culture and values embodying a distinctive beauty through a sophisticated fusion of sensuousness and intelligence. KOSÉ has grown year after year since then by adhering to this philosophy. In addition, KOSÉ established a corporate message: Creating beauty in a sustainable world. This message expresses the strong commitment to functioning as a "beauty creation company" in order to utilize a broad array of knowledge involving beauty in order to provide benefits for people and the world.
(2) Performance Indicators
The Group is placing priority on improving the operating margin, return on total assets (ROA) and return on equity (ROE).
Note: ROA = (Operating profit + Interest and dividends) / Total assets (average at beginning and end of year) X 100 ROE = Profit attributable to owners of parent / Shareholders' equity (average at beginning and end of year) X 100
(3) Medium- and Long-Term Strategies and Important Issues
The KOSÉ Group is enacting VISION2026 for the purpose of providing guidelines for advancing to the next stage of growth as KOSÉ looks ahead to the 80th anniversary of its founding in 2026.
The KOSÉ Group's vision: Become a globally recognized and respected company with exceptional customer loyalty
KOSÉ pursues the goal of "beauty for everyone" as a leading Japanese cosmetics company that creates a distinctive Japanese-style culture of cosmetics. To maintain a one-of-a-kind identity, activities are centered on many original and appealing brands for the constant creation of distinctive value ahead of other companies worldwide. The goal is to be an admired and irreplaceable company that as many stakeholders as possible will choose over others.
The KOSÉ Group VISION2026
- Numerical Targets
- Net sales: 500 billion yen
- Operating margin: 16% or more
- ROA: 18% or more
- ROE: 15% or more
- Road Map
x Phase I: Upgrade global brands and reinforce customer points of contact
- Phase II: Increase KOSÉ's global presence and improve the customer experience
- Phase III: Become a customer-driven company appreciated by people worldwide
- Basic strategies
- Three growth strategies
- Accelerate globalization of brands
- Proactively develop unique products
- Explore new growth domains
8
KOSÉ Corporation (4922) Financial Results for FY03/2021
- Two value creation vectors
- Use digital technology for more and better personal customer experiences
- Focus on unique forms of value by utilizing external resources and technologies
- Three business foundations
- Build a sound foundation for the company growth
- Promote diversity and inclusion
- Develop a sustainability strategy spanning the entire value chain
3. Basic Approach for the Selection of Accounting Standards
The KOSÉ Group is continuing studies for the future adoption of International Financial Reporting Standards (IFRS) with objectives that include improved international comparability of financial data in capital markets and higher creditworthiness overseas. This is in line with its medium- and long-term strategies and factors in domestic and international circumstances in achieving the aim of becoming a company with a global presence.
9
KOSÉ Corporation (4922) Financial Results for FY03/2021
4. Consolidated Financial Statements and Notes
(1) Consolidated Balance Sheet
Millions of yen | |||
FY03/2020 | FY03/2021 | ||
(As of Mar. 31, 2020) | (As of Mar. 31, 2021) | ||
Assets | |||
Current assets | |||
Cash and deposits | 97,556 | 103,391 | |
Notes and accounts receivable-trade | 38,371 | 39,420 | |
Merchandise and finished goods | 35,775 | 31,932 | |
Work in process | 3,472 | 2,802 | |
Raw materials and supplies | 22,192 | 22,603 | |
Other | 7,146 | 4,952 | |
Allowance for doubtful accounts | (77) | (71) | |
Total current assets | 204,438 | 205,031 | |
Non-current assets | |||
Property, plant and equipment | |||
Buildings and structures | 45,590 | 52,592 | |
Accumulated depreciation | (22,671) | (23,108) | |
Buildings and structures, net | 22,919 | 29,483 | |
Machinery, equipment and vehicles | 18,543 | 21,814 | |
Accumulated depreciation | (13,290) | (14,554) | |
Machinery, equipment and vehicles, net | 5,252 | 7,260 | |
Tools, furniture and fixtures | 43,151 | 44,463 | |
Accumulated depreciation | (34,581) | (36,454) | |
Tools, furniture and fixtures, net | 8,570 | 8,009 | |
Land | 17,569 | 17,350 | |
Leased assets | 2,000 | 2,202 | |
Accumulated depreciation | (1,356) | (1,545) | |
Leased assets, net | 643 | 657 | |
Construction in progress | 11,068 | 130 | |
Total property, plant and equipment | 66,022 | 62,892 | |
Intangible assets | |||
Software | 3,245 | 4,116 | |
Goodwill | 5,794 | 4,720 | |
Other | 5,733 | 5,316 | |
Total intangible assets | 14,774 | 14,153 | |
Investments and other assets | |||
Investment securities | 13,433 | 15,184 | |
Retirement benefit asset | - | 2,484 | |
Deferred tax assets | 6,272 | 4,729 | |
Other | 3,900 | 4,347 | |
Allowance for doubtful accounts | (236) | (437) | |
Total investments and other assets | 23,370 | 26,308 | |
Total non-current assets | 104,167 | 103,354 | |
Total assets | 308,606 | 308,386 |
10
KOSÉ Corporation (4922) Financial Results for FY03/2021
Millions of yen
FY03/2020 | FY03/2021 | ||
(As of Mar. 31, 2020) | (As of Mar. 31, 2021) | ||
Liabilities | |||
Current liabilities | |||
Notes and accounts payable-trade | 6,196 | 6,733 | |
Electronically recorded obligations-operating | 15,513 | 13,471 | |
Short-term borrowings | 727 | 7,600 | |
Lease obligations | 214 | 231 | |
Accounts payable-other | 13,086 | 12,261 | |
Accrued expenses | 12,296 | 11,068 | |
Income taxes payable | 4,232 | 4,478 | |
Accrued consumption taxes | 1,537 | - | |
Provision for sales returns | 1,967 | 1,837 | |
Other | 3,903 | 3,925 | |
Total current liabilities | 59,676 | 61,608 | |
Non-current liabilities | |||
Lease obligations | 712 | 702 | |
Provision for retirement benefits for directors (and | 3,334 | - | |
other officers) | |||
Retirement benefit liability | 4,346 | - | |
Deferred tax liabilities | - | 181 | |
Other | 332 | 4,594 | |
Total non-current liabilities | 8,727 | 5,478 | |
Total liabilities | 68,403 | 67,087 | |
Net assets | |||
Shareholders' equity | |||
Share capital | 4,848 | 4,848 | |
Capital surplus | 15 | - | |
Retained earnings | 223,665 | 222,354 | |
Treasury shares | (9,103) | (9,095) | |
Total shareholders' equity | 219,425 | 218,107 | |
Accumulated other comprehensive income | |||
Valuation difference on available-for-sale | 4,434 | 5,605 | |
securities | |||
Foreign currency translation adjustment | 1,063 | (683) | |
Remeasurements of defined benefit plans | (1,289) | 2,476 | |
Total accumulated other comprehensive income | 4,208 | 7,398 | |
Non-controlling interests | 16,569 | 15,792 | |
Total net assets | 240,202 | 241,299 | |
Total liabilities and net assets | 308,606 | 308,386 |
11
KOSÉ Corporation (4922) Financial Results for FY03/2021
- Consolidated Statements of Income and Comprehensive Income Consolidated Statement of Income
Millions of yen | |||
FY03/2020 | FY03/2021 | ||
(Apr. 1, 2019 - Mar. 31, 2020) | (Apr. 1, 2020 - Mar. 31, 2021) | ||
Net sales | 327,724 | 279,389 | |
Cost of sales | 88,703 | 77,465 | |
Gross profit | 239,020 | 201,923 | |
Selling, general and administrative expenses | |||
Advertising expenses | 21,468 | 20,201 | |
Promotion expenses | 65,447 | 60,326 | |
Freight and packing costs | 15,236 | 15,493 | |
Salaries and allowances | 50,820 | 48,143 | |
Retirement benefit expenses | 786 | 1,278 | |
Legal welfare expenses | 7,627 | 7,455 | |
Depreciation | 4,047 | 4,566 | |
Other | 33,355 | 31,165 | |
Total selling, general and administrative expenses | 198,789 | 188,629 | |
Operating profit | 40,231 | 13,294 | |
Non-operating income | |||
Interest income | 551 | 260 | |
Dividend income | 111 | 195 | |
Refunded consumption taxes | 185 | 381 | |
Patent licensing | 16 | 9 | |
Foreign exchange gains | - | 1,204 | |
Subsidy income | 32 | 3,436 | |
Miscellaneous income | 498 | 347 | |
Total non-operating income | 1,394 | 5,835 | |
Non-operating expenses | |||
Interest expenses | 7 | 17 | |
Rent expenses on real estates | 4 | 4 | |
Provision of allowance for doubtful accounts | 0 | 201 | |
Commission expenses | 13 | 7 | |
Loss on investments in partnership | 62 | 67 | |
Foreign exchange losses | 517 | - | |
Miscellaneous loss | 86 | 86 | |
Total non-operating expenses | 693 | 384 | |
Ordinary profit | 40,932 | 18,745 | |
Extraordinary income | |||
Gain on sales of non-current assets | 9 | 1,084 | |
Gain on sales of investment securities | 1 | 28 | |
Gain on liquidation of business | 115 | - | |
Other | - | 105 | |
Total extraordinary income | 127 | 1,217 | |
Extraordinary losses | |||
Loss on disposal of non-current assets | 419 | 169 | |
Loss on valuation of investment securities | 147 | - | |
Loss on valuation of shares of subsidiaries and | 51 | 148 | |
associates | |||
Impairment loss | 76 | 73 | |
Loss on fire | - | 62 | |
Total extraordinary losses | 693 | 454 | |
Profit before income taxes | 40,365 | 19,508 | |
Income taxes-current | 11,104 | 8,253 | |
Income taxes-deferred | 1,427 | (583) | |
Total income taxes | 12,532 | 7,669 | |
Profit | 27,833 | 11,839 | |
Profit attributable to non-controlling interests | 1,151 | (146) | |
Profit attributable to owners of parent | 26,682 | 11,986 |
12
KOSÉ Corporation (4922) Financial Results for FY03/2021
Consolidated Statement of Comprehensive Income
Millions of yen | ||
FY03/2020 | FY03/2021 | |
(Apr. 1, 2019 - Mar. 31, 2020) | (Apr. 1, 2020 - Mar. 31, 2021) | |
Profit | 27,833 | 11,839 |
Other comprehensive income | ||
Valuation difference on available-for-sale securities | 679 | 1,175 |
Foreign currency translation adjustment | (734) | (1,748) |
Remeasurements of defined benefit plans, net of tax | (1,074) | 3,962 |
Total other comprehensive income | (1,129) | 3,389 |
Comprehensive income | 26,703 | 15,228 |
Comprehensive income attributable to | ||
Comprehensive income attributable to owners of | 25,634 | 15,176 |
parent | ||
Comprehensive income attributable to | 1,069 | 52 |
non-controlling interests | ||
13
KOSÉ Corporation (4922) Financial Results for FY03/2021
(3) Consolidated Statement of Changes in Equity
FY03/2020 (Apr. 1, 2019 - Mar. 31, 2020)
Millions of yen | |||||||||||||
Shareholders' equity | |||||||||||||
Retained | Total | ||||||||||||
Capital stock | Capital surplus | Treasury shares | shareholders' | ||||||||||
earnings | |||||||||||||
equity | |||||||||||||
Balance at beginning of | 4,848 | - | 207,821 | (9,102) | 203,566 | ||||||||
current period | |||||||||||||
Changes of items during | |||||||||||||
period | |||||||||||||
Dividends of surplus | (10,838) | (10,838) | |||||||||||
Profit attributable to owners | 26,682 | 26,682 | |||||||||||
of parent | |||||||||||||
Purchase of treasury shares | (0) | (0) | |||||||||||
Change in ownership | |||||||||||||
interest of KOSÉ due to | 15 | 15 | |||||||||||
transactions with | |||||||||||||
non-controlling interests | |||||||||||||
Net changes of items other | |||||||||||||
than shareholders' equity | |||||||||||||
Total changes of items during | - | 15 | 15,844 | (0) | 15,858 | ||||||||
period | |||||||||||||
Balance at end of current | 4,848 | 15 | 223,665 | (9,103) | 219,425 | ||||||||
period | |||||||||||||
Millions of yen | |||||||||||||
Accumulated other comprehensive income | |||||||||||||
Valuation | Foreign | Total | Non-controlling | Total net | |||||||||
difference on | Remeasurements | accumulated | |||||||||||
currency | |||||||||||||
available-for- | of defined benefit | other | interests | assets | |||||||||
translation | |||||||||||||
sale | adjustment | plans | comprehensive | ||||||||||
securities | income | ||||||||||||
Balance at beginning of | 3,750 | 1,781 | (275) | 5,256 | 16,018 | 224,841 | |||||||
current period | |||||||||||||
Changes of items during | |||||||||||||
period | |||||||||||||
Dividends of surplus | (10,838) | ||||||||||||
Profit attributable to owners | 26,682 | ||||||||||||
of parent | |||||||||||||
Purchase of treasury shares | (0) | ||||||||||||
Change in ownership | |||||||||||||
interest of KOSÉ due to | 15 | ||||||||||||
transactions with | |||||||||||||
non-controlling interests | |||||||||||||
Net changes of items other | 683 | (717) | (1,014) | (1,047) | 550 | (497) | |||||||
than shareholders' equity | |||||||||||||
Total changes of items during | 683 | (717) | (1,014) | (1,047) | 550 | 15,360 | |||||||
period | |||||||||||||
Balance at end of current | 4,434 | 1,063 | (1,289) | 4,208 | 16,569 | 240,202 | |||||||
period | |||||||||||||
14
KOSÉ Corporation (4922) Financial Results for FY03/2021
FY03/2021 (Apr. 1, 2020 - Mar. 31, 2021)
Millions of yen | ||||||||||||||
Shareholders' equity | ||||||||||||||
Retained | Total | |||||||||||||
Capital stock | Capital surplus | Treasury shares | shareholders' | |||||||||||
earnings | ||||||||||||||
equity | ||||||||||||||
Balance at beginning of | 4,848 | 15 | 223,665 | (9,103) | 219,425 | |||||||||
current period | ||||||||||||||
Changes of items during | ||||||||||||||
period | ||||||||||||||
Dividends of surplus | (8,841) | (8,841) | ||||||||||||
Profit attributable to owners | 11,986 | 11,986 | ||||||||||||
of parent | ||||||||||||||
Purchase of treasury shares | (2) | (2) | ||||||||||||
Disposal of treasury shares | 28 | 11 | 39 | |||||||||||
Change of scope of | 0 | 0 | ||||||||||||
consolidation | ||||||||||||||
Change in ownership | ||||||||||||||
interest of KOSÉ due to | (15) | (4,483) | (4,499) | |||||||||||
transactions with | ||||||||||||||
non-controlling interests | ||||||||||||||
Net changes of items other | ||||||||||||||
than shareholders' equity | ||||||||||||||
Total changes of items during | - | (15) | (1,310) | 8 | (1,317) | |||||||||
period | ||||||||||||||
Balance at end of current | 4,848 | - | 222,354 | (9,095) | 218,107 | |||||||||
period | ||||||||||||||
Millions of yen | ||||||||||||||
Accumulated other comprehensive income | ||||||||||||||
Valuation | Foreign | Total | Non-controlling | Total net | ||||||||||
difference on | Remeasurements | accumulated | ||||||||||||
currency | ||||||||||||||
available-for- | of defined benefit | other | interests | assets | ||||||||||
translation | ||||||||||||||
sale | adjustment | plans | comprehensive | |||||||||||
securities | income | |||||||||||||
Balance at beginning of | 4,434 | 1,063 | (1,289) | 4,208 | 16,569 | 240,202 | ||||||||
current period | ||||||||||||||
Changes of items during | ||||||||||||||
period | ||||||||||||||
Dividends of surplus | (8,841) | |||||||||||||
Profit attributable to owners | 11,986 | |||||||||||||
of parent | ||||||||||||||
Purchase of treasury shares | (2) | |||||||||||||
Disposal of treasury shares | 39 | |||||||||||||
Change of scope of | 0 | |||||||||||||
consolidation | ||||||||||||||
Change in ownership | ||||||||||||||
interest of KOSÉ due to | (4,499) | |||||||||||||
transactions with | ||||||||||||||
non-controlling interests | ||||||||||||||
Net changes of items other | 1,171 | (1,747) | 3,765 | 3,190 | (776) | 2,413 | ||||||||
than shareholders' equity | ||||||||||||||
Total changes of items during | 1,171 | (1,747) | 3,765 | 3,190 | (776) | 1,096 | ||||||||
period | ||||||||||||||
Balance at end of current | 5,605 | (683) | 2,476 | 7,398 | 15,792 | 241,299 | ||||||||
period | ||||||||||||||
15
KOSÉ Corporation (4922) Financial Results for FY03/2021
(4) Consolidated Statement of Cash Flows
Millions of yen | |||
FY03/2020 | FY03/2021 | ||
(Apr. 1, 2019 - Mar. 31, 2020) | (Apr. 1, 2020 - Mar. 31, 2021) | ||
Cash flows from operating activities | |||
Profit before income taxes | 40,365 | 19,508 | |
Depreciation | 8,838 | 10,379 | |
Impairment loss | 76 | 73 | |
Loss on fire | - | 62 | |
Amortization of goodwill | 795 | 779 | |
Increase (decrease) in allowance for doubtful accounts | (12) | 194 | |
Increase (decrease) in provision for retirement benefits | 487 | (3,334) | |
for directors (and other officers) | |||
Increase (decrease) in retirement benefit asset | - | (2,484) | |
Increase (decrease) in retirement benefit liability | (1,104) | (2,241) | |
Increase (decrease) in other provision | 120 | (122) | |
Loss (gain) on disposal of non-current assets | 409 | (914) | |
Interest and dividend income | (662) | (456) | |
Interest expenses | 7 | 17 | |
Foreign exchange losses (gains) | 345 | (752) | |
Loss (gain) on sales of investment securities | (1) | (28) | |
Loss on valuation of shares of subsidiaries and | 51 | 148 | |
associates | |||
Loss on valuation of investment securities | 146 | - | |
Loss (gain) on investments in partnership | 62 | 67 | |
Gain on liquidation of business | (115) | - | |
Other extraordinary loss | - | (105) | |
Decrease (increase) in notes and accounts | 6,252 | (1,196) | |
receivable-trade | |||
Decrease (increase) in inventories | (822) | 3,752 | |
Increase (decrease) in notes and accounts | (6,121) | (522) | |
payable-trade | |||
Decrease (increase) in other assets | 1,389 | 5,530 | |
Increase (decrease) in other liabilities | 3,037 | (98) | |
Other, net | 0 | - | |
Subtotal | 53,547 | 28,256 | |
Interest and dividend income received | 706 | 469 | |
Interest expenses paid | (13) | (15) | |
Income taxes paid | (17,150) | (5,430) | |
Net cash provided by (used in) operating activities | 37,090 | 23,280 | |
Cash flows from investing activities | |||
Payments into time deposits | (30,237) | (14,834) | |
Proceeds from withdrawal of time deposits | 33,042 | 18,638 | |
Purchase of property, plant and equipment | (17,980) | (8,657) | |
Proceeds from sales of property, plant and equipment | 12 | 1,591 | |
Payments for retirement of property, plant and | (79) | - | |
equipment | |||
Purchase of intangible assets | (1,894) | (2,081) | |
Proceeds from sales of intangible assets | - | 4 | |
Purchase of investment securities | (950) | (284) | |
Proceeds from sales and redemption of investment | 2 | 35 | |
securities | |||
Purchase of shares of subsidiaries | (283) | - | |
Loan advances | (153) | (154) | |
Decrease (increase) in other investments | (485) | (109) | |
Net cash provided by (used in) investing activities | (19,006) | (5,850) |
16
KOSÉ Corporation (4922) Financial Results for FY03/2021
Millions of yen
FY03/2020 | FY03/2021 | ||
(Apr. 1, 2019 - Mar. 31, 2020) | (Apr. 1, 2020 - Mar. 31, 2021) | ||
Cash flows from financing activities | |||
Net increase (decrease) in short-term borrowings | 123 | 6,872 | |
Net decrease (increase) in treasury shares | (0) | (2) | |
Proceeds from long-term debt | 196 | ||
Cash dividends paid | (10,838) | (8,841) | |
Cash dividends paid to non-controlling shareholders | (483) | (447) | |
Purchase of treasury shares of subsidiaries | (19) | - | |
Payments from changes in ownership interests in | |||
subsidiaries that do not result in change in scope of | - | (4,930) | |
consolidation | |||
Proceeds from share issuance to non-controlling | - | 44 | |
shareholders | |||
Other, net | (229) | (254) | |
Net cash provided by (used in) financing activities | (11,448) | (7,363) | |
Effect of exchange rate change on cash and cash | (615) | (309) | |
equivalents | |||
Net increase (decrease) in cash and cash equivalents | 6,019 | 9,757 | |
Cash and cash equivalents at beginning of period | 64,264 | 70,284 | |
Increase in cash and cash equivalents from newly | - | 9 | |
consolidated subsidiary | |||
Cash and cash equivalents at end of period | 70,284 | 80,051 |
17
KOSÉ Corporation (4922) Financial Results for FY03/2021
- Notes to Consolidated Financial Statements Going Concern Assumption
Not applicable.
Reclassifications
Consolidated statement of income
"Commission income" under "non-operating income" presented as a separate line item in the previous fiscal year is included in "miscellaneous income" in the current fiscal year due to a decrease in the materiality of impact in the context of consolidated financial statements.
"Subsidy income" under "non-operating income" presented as a separate line item in the previous fiscal year is included in "miscellaneous income" in the current fiscal year due to a decrease in the materiality of impact in the context of consolidated financial statements.
"Subsidy income," included in "miscellaneous income" under "non-operating income" in the previous fiscal year, is reclassified and presented as a separate line item in the current fiscal year due to an increase in the materiality of impact in the context of consolidated financial statements. To conform to this change, the consolidated financial statements for the previous fiscal year are restated.
Accordingly, "commission income" of 54 million yen, "subsidy income" of 85 million yen and "miscellaneous income" of 390 million yen under "non-operating income" in the consolidated statement of income for the previous fiscal year has been reclassified as "subsidy income" of 32 million yen and "miscellaneous income" of 498 million yen.
"Provision of allowance for doubtful accounts," included in "miscellaneous loss" under "non-operating expenses" in the previous fiscal year, is reclassified and presented as a separate line item in the current fiscal year due to an increase in the materiality of impact in the context of consolidated financial statements. To conform to this change, the consolidated financial statements for the previous fiscal year are restated.
Accordingly, "miscellaneous loss" of 0 million yen under "non-operating expenses" in the consolidated statement of income for the previous fiscal year has been reclassified as "provision of allowance for doubtful accounts" of 0 million yen.
Additional Information
Termination of retirement benefit system for directors and other officers
In prior years, KOSÉ maintained a provision for retirement benefits for directors and other officers for the future payment of these retirement benefits. The provision was equal to the required amount of these payments as of the end of each fiscal year in accordance with internal rules concerning the payment of these retirement benefits. On May 25, 2020, the KOSÉ Board of Directors approved a resolution to terminate the retirement benefit system for directors and other officers as of the end of the Annual General Meeting of Shareholders held on June 26, 2020. At this meeting, shareholders approved a resolution to make final payments to directors and other officers for terminating the retirement benefit system.
Accordingly, the entire provision for retirement benefits for directors and other officers was reversed and the amount of final payments to be made, which is 4,063 million yen, is now classified as long-term payables and included in other under non-current liabilities.
18
KOSÉ Corporation (4922) Financial Results for FY03/2021
Consolidated Statement of Changes in Equity
On June 15, 2020, KOSÉ additionally purchased 1.96% of the shares of consolidated subsidiary Tarte, Inc. at a cost of 4,930 million yen, which raised to 100% KOSÉ's ownership of Tarte voting rights. Due to this investment, the capital surplus decreased 15 million yen and non-controlling interests decreased 431 million yen in the current fiscal year.
As this decrease resulted in a negative capital surplus, retained earnings carried forward of 4,483 million yen was transferred to the capital surplus in accordance with Revised Accounting Standard for Consolidated Financial Statements (Accounting Standards Board of Japan (ASBJ) Statement No. 22, September 13, 2013).
Segment and Other Information
(1) Overview of reportable segment
Segments used for financial reporting are the Company's constituent units for which separate financial information is available and for which the highest management decision-making body performs periodic studies for the purposes of determining the allocation of resources and evaluating performance.
To offer products that meet a diverse range of customer needs, the KOSÉ Group uses a variety of brands to sell products that it conceives and develops. Group companies conduct business activities by establishing and implementing comprehensive strategies in Japan and overseas for each brand.
As a result, KOSÉ has two reportable business segments, cosmetics and cosmetaries, that are based on individual brands.
In the cosmetics segment, principal products are KOSÉ, SEKKISEI, ESPRIQUE, COSME DECORTE, PRÉDIA, INFINITY, JILL STUART, ADDICTION, CRIE, ALBION, Tarte and others. In the cosmetaries segment, principal products are Visée, FASIO, ELSIA, softymo, SUNCUT®, CLEAR TURN, STEPHEN KNOLL NEW YORK and others.
- Calculation methods for net sales and profit or loss, assets, liabilities and other items for each reportable segment
The accounting method used for reportable segments is generally the same as the methods listed in "Basis of Preparation of Consolidated Financial Statements".
Profits for reportable segments are operating profit figures.
Intragroup sales and transfers are based on market prices.
19
KOSÉ Corporation (4922) Financial Results for FY03/2021
- Information related to net sales and profit or loss, assets, liabilities and other items for each reportable segment
FY03/2020 (Apr. 1, 2019 - Mar. 31, 2020) | Millions of yen | ||||||
Reportable segment | Amounts shown | ||||||
Other | Total | Adjustment | on consolidated | ||||
financial | |||||||
Cosmetics | Cosmetaries | Subtotal | (Note 1) | (Note 2) | |||
statements | |||||||
(Note 4) | |||||||
Net sales | |||||||
(1) Sales to third parties | 251,894 | 71,912 | 323,807 | 3,916 | 327,724 | - | 327,724 |
(2) Intragroup sales and | - | - | - | 594 | 594 | (594) | - |
transfers | |||||||
Total sales | 251,894 | 71,912 | 323,807 | 4,511 | 328,319 | (594) | 327,724 |
Segment profit | 44,663 | 211 | 44,875 | 1,283 | 46,158 | (5,926) | 40,231 |
FY03/2021 (Apr. 1, 2020 - Mar. 31, 2021) | Millions of yen | ||||||
Reportable segment | Amounts shown | ||||||
Other | Total | Adjustment | on consolidated | ||||
financial | |||||||
Cosmetics | Cosmetaries | Subtotal | (Note 1) | (Note 2) | |||
statements | |||||||
(Note 4) | |||||||
Net sales | |||||||
(1) Sales to third parties | 218,482 | 58,434 | 276,916 | 2,472 | 279,389 | - | 279,389 |
(2) Intragroup sales and | - | - | - | 490 | 490 | (490) | - |
transfers | |||||||
Total sales | 218,482 | 58,434 | 276,916 | 2,962 | 279,879 | (490) | 279,389 |
Segment profit (loss) | 18,669 | (63) | 18,605 | 973 | 19,579 | (6,285) | 13,294 |
Notes: 1. The "other" segment consists of activities that are not included in any of the reportable segments: amenity products and real estate leasing.
2. Adjustments to segment profit (loss) are as follows.
Millions of yen | ||
FY03/2020 | FY03/2021 | |
Eliminations for intersegment transactions | 28 | (13) |
Corporate expenses that cannot be allocated to reporting segments | (5,955) | (6,272) |
Total | (5,926) | (6,285) |
Corporate expenses consist primarily of expenses related to the administration division at KOSÉ and expenses for basic research that are not assigned to any particular reportable segment.
3. Segment profit is adjusted with operating profit (loss) shown on the consolidated financial statements.
- Geographic sales information
FY03/2020 (Apr. 1, 2019 - Mar. 31, 2020) | Millions of yen | ||||
Japan | Asia | North America | Other | Total | |
222,550 | 64,353 | 35,897 | 4,923 | 327,724 | |
FY03/2021 (Apr. 1, 2020 - Mar. 31, 2021) | Millions of yen | ||||
Japan | Asia | North America | Other | Total | |
167,410 | 82,139 | 26,418 | 3,421 | 279,389 |
20
KOSÉ Corporation (4922) Financial Results for FY03/2021
Per Share Information
Yen | ||
FY03/2020 | FY03/2021 | |
(Apr. 1, 2019 - Mar. 31, 2020) | (Apr. 1, 2020 - Mar. 31, 2021) | |
Net assets per share | 3,920.41 | 3,952.94 |
Net income per share | 467.76 | 210.11 |
Notes: 1. Net income per share (diluted) is not presented since KOSÉ has no outstanding dilutive securities. 2. The following is a reconciliation of net income per share.
Millions of yen | ||
FY03/2020 | FY03/2021 | |
(Apr. 1, 2019 - Mar. 31, 2020) | (Apr. 1, 2020 - Mar. 31, 2021) | |
Profit attributable to owners of parent | 26,682 | 11,986 |
Net income not attributable to common shareholders | - | - |
Profit attributable to owners of parent available to | 26,682 | 11,986 |
common stock | ||
Average number of shares outstanding (thousand shares) | 57,043 | 57,046 |
Subsequent Events
Not applicable.
Note: This is a translation of Japanese Kessan Tanshin (including attachments), a summary of financial statements prepared in accordance with accounting principles generally accepted in Japan. This translation is prepared and provided for the purpose of the reader's convenience. All readers are recommended to refer to the original version in Japanese of the report for complete information.
21
Attachments
- Original document
- Permalink
Disclaimer
Kosé Corporation published this content on 30 April 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 30 April 2021 06:03:09 UTC.