2017 2018 366,939 323,664 55,671 41,546 231,261 202,930 135,678 120,734 106,150 103,013
2017 2018 366,939 323,664 55,671 41,546 231,261 202,930 135,678 120,734 106,150 103,013
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
100%
Please help me write the Conclusion and Recommendation of the company.
Transcribed Image Text:Sega Sammy Holdings, Inc.
Earnings Information
Earnings Information
Net sales
2017
2018
2019
2020
2021
millions of yen
millions of yen
millions of yen
366,939
323,664
331,648
366,594
277,748
Overseas sales
41,546
55,671
53,745
75,351
87,289
Cost of sales
231,261
202,930
211,199
230,092
176,973
Gross profit
millions of yen
135,678
120,734
120,449
136,502
100,775
Selling, general and administrative expenses
millions of yen
106,150
103,013
107,369
108,859
94,221
Operating income
Ordinary income
Profit attributable to owners of parent
millions of yen
millions of yen
millions of yen
29,527
17,720
13,079
27,643
6,553
28,542
14,578
7,495
25,296
1,715
27,607
8,930
2,642
13,775
1,274
Ratios
Overseas sales ratio
11.3
17.2
16.2
20.6
31.4
Cost of sales to net sales
%
63.0
62.7
63.7
62.8
63.7
Gross profit to net sales
37.0
37.3
36.3
37.2
36.3
SGA expenses to net sales
Operating income margin
Ordinary income to net sales
Profit attributable to owners of parent to net
%
28.9
31.8
32.4
29.7
33.9
8.0
5.5
3.9
7.5
2.4
7.8
4.5
2.3
6.9
0.6
%
7.5
2.8
0.8
3.8
0.5
sales
Balance Sheets Information
2017
2018
2019
2020
2021
millions of yen
millions of yen
millions of yen
millions of yen
millions of yen
millions of yen
millions of yen
millions of yen
Total assets
521,599
473,467
464,654
458,268
421,599
Net assets
311,497
310,456
305,337
296,858
291,256
Current assets
324,115
272,331
260,462
268,976
276,295
145,304
197,483
112,567
97,534
Noncurrent assets
201,136
204,191
189,292
Current liabilities
84,452
87,542
86,147
59,777
Noncurrent liabilities
78,558
71,774
75,263
70,566
Interest-bearing debt
Shareholders' equity
102,855
87,000
76,100
75,300
52,000
307,764
307,951
302,648
294,102
290,759
Ratios
Equity ratio
%
59.0
65.0
65.1
64.2
69.0
ROA
%
5.2
1.8
0.6
3.0
0.3
ROE
9.2
2.9
0.9
4.6
0.4
Debt ratio
%
68.3
52.9
52.6
54.9
44.8
Fixed assets ratio
64.2
63.7
67.5
64.4
50.0
Current ratio
%
287.9
328.3
297.5
312.2
462.2
D/E ratio
1. Interest-bearing debt - Loans payable, Bonds payable
2. Ratios - ROA is calculated by using "Ordinary income / Total assets" until 2015 and "Profit attributable to owners of parent / Total assets" from 2016 onwards.
times
0.3
0.3
0.3
0.3
0.2
Cash Flows Information
2017
2018
2019
2020
2021
Operating activities CF
Investing activities CF
Financing activities CF
millions of yen
millions of yen
millions of yen
59,126
26,487
14,876
38,537
-6,384
-4,767
-20,422
-22,113
-15,464
30,473
-38,334
-28,780
-20,668
-10,956
-31,492
millions of yen
millions of yen
millions of yen
millions of yen
millions of yen
23,073
24,089
154,540
Free CF
54,359
6,065
-7,237
Cash and cash equivalents at the year-end
Capital expenditures
176,566
24,196
199,208
148,064
158,617
27,063
34,424
22,896
14,504
Depreciation and amortization
20,561
19,180
18,819
17,193
14,508
R&Dexpenses
67,102
62,087
66,681
76,535
61,969
Selected Financial Data
2017
2018
2019
2020
2021
millions of yen
millions of yen
millions of yen
millions of yen
millions of yen
millions of yen
millions of yen
Total assets
521,599
473,467
464,654
458,268
421,599
311,497
307,764
47,440
Net assets
310,456
305,337
296,858
291,256
Shareholders' equity
307,951
302,648
294,102
290,759
Inventories
40,573
50,020
47,007
52,911
Capital expenditures
Depreciation and amortization
27,063
24,196
34,424
22,896
14,504
20,561
19,180
18,819
17,193
14,508
R&D expenses
67,102
62,087
66,681
76,535
61,969
Total asset turnover
times
0.7
0.7
0.7
0.8
0.6
Inventory turnover
times
7.7
8.0
6.6
7.8
5.2
Employee
Number of employees
Sales per employee
employees
millions of yen
7,639
7,726
7,993
8,798
7,535
48.0
41.9
41.5
41.7
36.9
Others
ROE
%
9.2
2.9
0.9
4.6
0.4
ROA
%
5.2
1.8
0.6
3.0
0.3
PER
times
12.7
44.2
115.9
22.4
318.6
PBR
times
1.1
1.3
1.0
1.1
1.4
Per Share Data
2017
2018
2019
2020
2021
Net income per share
Net income per share (Diluted)
Net assets per share
Cash dividends per share
Stock price
yen
117.79
38.10
11.27
58.65
5.42
yen
117.40
38.04
11.24
58.63
N/A
yen
1,313.06
1,313.90
1,289.32
1,251.02
1,236.82
yen
40.00
40.00
40.00
40.00
30.00
yen
1,492
1,685
1,306
1,315
1,727
Others
Dividends paid to net assets
%
3.1
3.0
3.1
3.1
2.4
PER
times
12.7
44.2
115.9
22.4
318.6
PBR
times
1.1
1.3
1.0
1.1
1.4
CAPEX and Other Items
2017
2018
2019
2020
2021
millions of yen
millions of yen
millions of yen
millions of yen
millions of yen
Capital expenditures
Depreciation and amortization
27,063
24,196
34,424
22,896
14,504
20,561
67,102
19,180
18,819
17,193
14,508
R&D expenses
62,087
66,681
76,535
61,969
44,836
21,061
13,476
EBITDA
50,088
36,900
31,898
Advertising
14,328
15,052
15,554
17,003
Capital expenditures/Net sales
7.4
7.5
10.4
6.2
5.2
R&D expenses/Net sales
%
18.3
19.2
20.1
20.9
22.3
Number of employees
Number of employees
employees
7,639
7,726
7,993
8,798
7,535
Sales by Segment
2017
2018
2019
2020
2021
New Segment
millions of yen
millions of yen
millions of yen
millions of yen
Entertainment Contents Business
205,704
208,081
219,631
247,605
217,810
108,508
10,478
Pachislot and Pachinko Machines
148,222
105,649
53,198
101,425
10,589
Resort Business
13,012
9,932
6,320
Other / Elimination
1
1
1
418
(Reference ) Former Segment
millions of yen
millions of yen
millions of yen
millions of yen
millions of yen
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Pachislot and Pachinko Machines
Amusement Machine Sales
Amusement Center Operations
Consumer Business
Others
N/A
N/A
N/A
1. "Other" is the business segment not included in the reporting segments, but includes the resort complex business and information provider services, etc.
Sales Share by Segment
2017
2018
2019
2020
2021
New Segment
Entertainment Contents Business
56.1
64.3
66.2
67.5
78.4
Pachislot and Pachinko Machines
40.4
32.6
30.6
29.6
19.2
Resort Business
%
3.5
3.1
3.2
2.9
2.3
(Reference ) Former Segment
N/A
N/A
N/A
N/A
N/A
1. "Other" is the business segment not included in the reporting segments, but includes the resort complex business and information provider services, etc.
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Pachislot and Pachinko Machines
Amusement Machine Sales
Amusement Center Operations
Consumer Business
%
Others
Operating Income by Segment
New Segment
2017
2018
2019
2020
2021
millions of yen
millions of yen
millions of yen
millions of yen
Entertainment Contents Business
11,176
14,841
9,857
16,500
27,900
Pachislot and Pachinko Machines
26,331
11,923
13,490
23,200
-10,600
Resort Business
-2,244
-2,502
-2,412
-3,600
-4,100
Other / Elimination
-5,735
-6,541
-7,855
-8,500
-6,700
(Reference ) Former Segment
millions of yen
millions of yen
millions of yen
millions of yen
millions of yen
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Pachislot and Pachinko Machines
Amusement Machine Sales
Amusement Center Operations
Consumer Business
Others
N/A
N/A
1. "Other" is the business segment not included in the reporting segments, but includes the resort complex business and information provider services, etc.
Operating Margin by Segment
2017
2018
2019
2020
2021
New Segment
Entertainment Contents Business
5.4
7.1
4.5
6.7
12.8
Pachislot and Pachinko Machines
17.8
11.3
13.3
21.4
-19.9
Resort Business
%
-17.2
-25.2
-22.8
-34.4
-64.9
(Reference ) Former Segment
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Pachislot and Pachinko Machines
%
Amusement Machine Sales
%
Amusement Center Operations
%
Consumer Business
%
N/A
Others
N/A
1. "Other" is the business segment not included in the reporting segments, but includes the resort complex business and information provider services, etc.
Ordinary Income by Segment
Ordinary Income
2017
2018
2019
2020
2021
millions of yen
millions of yen
millions of yen
millions of yen
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Entertainment Contents Business
16,272
27,917
Pachislot and Pachinko Machines
22,781
-11,332
Resort Business
-5,354
-8,979
Other / Elimination
-8,402
-5,889
Ordinary Income margin
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Entertainment Contents Business
%
6.6
12.8
Pachislot and Pachinko Machines
N/A
21.0
-21.3
Resort Business
%
N/A
-51.1
-142.1
1. From FY2021/3,The Company has changed its method of measuring segment income from "operating income" to "ordinary income," which is the profit recurring from business as a whole, including equity in net profits and los:
Supplied by © Euroland.com
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education