financial results fiscal year 2016 - major brands include all-you-can-eat shabu shabu shabu sai,...
TRANSCRIPT
FINANCIAL RESULTS FISCAL YEAR 2016
April 19, 2016
create restaurants holding inc.
Highlights of Results for Fiscal 2016
COPYRIGHT © create restaurants holdings inc. All Rights Reserved. 1
Overview of
Financial
Results
Growth Strategy
Forecast for
FY 2017
Net sales were 103.2 billion yen (up 49.0% year on year), ordinary income was 7.3 billion yen
(up 67.4% year on year), net income was 3.3 billion yen (down 48.9% year on year), sales from
existing stores were 100.7% year on year, and the number of stores at the end of FY 2016 was
795.
Implement “Group Federation Management” for further growth. “VISION 2020” was established
as medium- to long-term targets.
Net sales of 118.0 billion yen (up 14.3% year on year), ordinary income of 7.9 billion yen (up
7.6% year on year), net income of 4.2 billion yen (up 26.4% year on year) => Increase in sales
and ordinary income for three consecutive years is expected.
- Net sales exceeded 100 billion yen for the first time in the 19 years since the business was established. Ordinary
income increased significantly and reached a new record high.
- 108 new stores were opened. There was an increase of 109 stores due to M&A. 38 stores were closed down.
- Aim for net sales of 200 billion yen by FY 2020 by implementing the three growth scenarios (1. organic store
openings in domestic and overseas businesses, 2. M&A in Japan, and 3. Further overseas expansion).
- Despite a decrease in the number of months for SFP consolidation (from 14 months to 12 months) in addition to 99
new stores that opened, an increase in sales and profit is expected based on KR’s full-year contribution (increase of
approx. 9.0 billion yen) from FY 2016 and growth in profit from overseas businesses, etc.
2
Contents
I. Financial Results for Fiscal 2016 1. Financial Results Overview
2. Opening and Closing of Stores
3. Comparison with Previous Year’s Results (Consolidated)
4. Sales & Profit of Individual Categories: (1), (2), (3) and (4)
5. Comparison with Forecasts (Consolidated)
II. Earnings Forecast of Fiscal 2017 1. Overview of Earnings Forecast
2. Sales & Profit Forecasts of Individual Categories
III. VISION 2020 – Aiming for Net Sales of 200 Billion Yen in Three Years 1. Medium-Term Management Plan (Numeric Target)
2. VISION 2020: Growth Scenarios
3. VISION 2020: Net Sales Growth Image
4. M&A Strategy
5. Financial Policy for M&A
IV. Returns to Shareholders 1. Dividend Policy
2. Shareholder Special Benefit Plan
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
3 COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
Ⅰ. Financial Results for Fiscal
2016
(Unit: Million yen)
FY 2/2016
Result
Ratio to net
sales
FY 2/2015
(previous year)
Ratio to
net sales YoY
Forecast for
FY 2/2016
Ratio to
net sales
Ratio to
forecast
Net Sales 103,271 – 69,309 – 149.0% 102,000 – 101.2%
Operating Income 6,749 6.5% 4,164 6.0% 162.1% 6,600 6.5% 102.3%
Ordinary Income 7,340 7.1% 4,383 6.3% 167.4% 7,200 7.1% 101.9%
Net Income 3,321 3.2% 6,495 9.4% 51.1% 4,000 3.9% 83.0%
Ordinary income before
amortization of goodwill 8,167 7.9% 5,024 7.2% 162.6% 8,070 7.9% 101.2%
1. Financial Results Overview
4
[Trends in Net Sales and Ordinary Income] (Unit: Million yen)
‣ About sales - Sales at existing stores remained strong [year-on-year sales at
existing stores: 100.7% (forecast 99.4%)]
- New stores opened as planned (108 new stores opened)
- Two companies with 109 stores joined the Group through M&A.
‣ Ordinary income - Strong performance of SFP and start of KR consolidation
resulted in significantly increased profit.
‣ Net income - Elimination of a gain on change in equity (SFP’s IPO) in FY
2015 (-6.4 billion yen), etc.
Net sales (103.2 billion yen) and ordinary income (7.3 billion yen) reached new highs.
Net sales exceeded 100 billion yen for the first time in the 19 years since the
business was established.
(Unit: Million yen)
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
Category
Total no. at
previous
year's end
Increase/decrease Transferred
inside the
Group
Total no. at
current
year's end New Closed
CR 364 45 20 -8 381
SFP 137 39 0 - 176
Specialty Brand 82 111 9 +8 192
(Via M&A during
current year) (98) (0) - (98)
Overseas 33 22 9 - 46
(Via M&A during
current year) (11) (2) - (9)
Group Total 616 217 38 - 795
[No. of units opened and closed at the end of February 2016]
2. Opening and Closing of Stores
5
Opened new units by consistently implementing the “location x brand” combination, which has a high success rate
Stores opened smoothly as planned.
Suburban roadside
12.8%
Station
buildings 6.1%
Department stores
3.3% Overseas 3.0%
Suburban malls
29.6%
Urban malls, etc.
19.0%
Urban street
front districts
26.3%
‣ (1) New stores were 108 units (up 9 units from the plan) + 109 units via M&A => Total 217 units, (2) Closed 38 units =>
Increased 179 units from the end of the previous year.
‣ Group-wide total: 795 units at the end of February 2016 (including businesses operated under consignment, franchised
stores, and overseas joint ventures) =>Smoothly as planned (forecast was 796 stores)
*1: The group totals shown in these materials for all categories include all the licensed businesses, franchised stores,
unconsolidated stores, and overseas joint ventures as of the end of February 2016. They differ from the consolidated group
totals reported in the statement of accounts.
*2: The total number at the end of the year for the overseas category includes: 3 unconsolidated units in Taiwan, 12 joint venture
units of an affiliated company, and 2 units of a franchised store at EW’s Jakarta venture
*3: For the number of units via M&As for the current fiscal year, 106 units of KR Food Service (KR), which became a consolidated
subsidiary in June 2015, are stated (Japan: 95 units, Overseas FC: 11 units (includes 2 stored that closed) and 3 units of RC
Japan (RCJ) that became a consolidated subsidiary in August 2015 is presented.
*4: “Transferred inside the Group” indicates the sum of the number of stores taken over by Gourmet Brands Company Inc.
established through a joint incorporation-type split (simplified demerger) as of March 6, 2015, and the roadside stores of Create
Restaurants (CR) transferred to KR.
[Breakdown of stores by location
(As of the end of February 2016)]
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
69.3 billion yen
103.2 billion yen
7.34 billion yen
4.38 billion yen
FY 2016
(Result)
FY 2015
(Previous Year)
FY 2015
(Previous Year)
FY 2016
(Result)
3. Comparison with Previous Year’s Result
(Consolidated)
6
+33.9 B
yen
+2.95 B
yen
Successful opening of new stores of SFP and contribution based on consolidation of
KR through M&A resulted in increased net sales and ordinary income.
Net Sales
Ordinary
Income *1
2.8 B yen Specialty Brand Overseas
Others
(EW)
(YUNARI)
(3.3 B yen)
(2.3 B yen) 60 M yen
25.1 B yen
(KR) (15.5 B yen)
CR 36.1 B yen
SFP 22.2 B yen
Specialty Brand 8.2 B yen
(EW) (3.6 B yen)
(YUNARI) 1.7 B yen
Overseas 2.4 B yen
Other 50 M yen
CR 39.0 B yen
SFP 36.0 B yen
CR SFP
CR SFP
3.53 B yen
3.46 B yen
2.12 B yen
4.34 B yen
Specialty Brand 490 M yen
Overseas (-) -140 M yen
Overseas 160 M yen
Specialty Brand 1.73 B yen
(YUNARI) 260 M yen
(KR) (810 M yen)
Others (-) -2.38 B yen
(YUNARI) (230 M yen)
(EW) (10 M yen)
(EW) (210 M yen)
Others (-) -1.63 B yen
*1: Graph reflects category income (Category income: Ordinary income after deducting expenses such as management fees and
consignment expenditures payable to holdings)
*2: "Other" consists primarily of head office expenses and amortization
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
(Unit: Million yen)
FY 2/2016
Result
FY 2/2017
Forecast Difference
Net Sales 39,084 40,503 +1,419
Category Income 3,469 3,885 +416
Income Rate 8.9% 9.6% +0.7%
(Unit: Million yen)
FY 2/2015
(previous year)
FY 2/2016
Result Difference
Net Sales 36,192 39,084 +2,892
Category Income 3,537 3,469 -68
Income Rate 9.8% 8.9% -0.9%
4. Sales & Profit of Individual Categories (1)
[Looking back at FY 2/2016]
Existing stores performed well [year-on-year sales at existing stores: 101.5% (forecast:
99.9%)]
Stores, particularly of high-end brands in central Tokyo, remained strong thanks to booming
inbound tourism, demand of companies, etc.
Demand for consumption in stores in suburbs and country areas decreased (stores in
Okinawa, etc.)
→In response, a low-price buffet was introduced for weekday lunches and net sales
increased, but profitability declined.
The number of stores at the end of FY 2016 was 381, including 45 new stores less 20 stores
that were closed.
Topics: Development of Pom Pom Purin Café (Sanrio’s character),
restaurants specializing in roasted beef rice bowls, etc.
[Assumptions in the forecast for FY 2/2017]
The opening of 27 new stores and the closure of 20 stores (including the closure
of 16 stores at food courts under unified operation) are planned.
Profit will be raised through the development of the roasted beef rice bowl
restaurants that are often inquired about by developers and repricing at
commercial facilities in central Tokyo and suburban areas with good markets.
- Comprises restaurants operated by Create Restaurants (CR).
- Operates multi-brand restaurants and food courts primarily inside suburban malls.
- Major brands include all-you-can-eat shabu shabu SHABU SAI, natural food buffet HARVEST, and DESSERT PARADISE.
7
©1996,2016 SANRIO CO.,LTD.TOKYO.JAPAN○L
The profit remained flat due to a decline in profitability of some stores in suburban areas despite strong net sales,
particularly from existing stores in urban areas and high-end brands.
CR Category
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
FY 2/2016 (14
months)
FY 2/2017
Forecast Difference
(Unit: Million yen)
March 2015
through
February 2016
(12 months)
Net Sales 36,091 31,697 38,300 +2,209
Category Income 4,349 3,904 4,100 -249
Income Rate 12.1% 12.3% 10.7% -1.3%
(Unit: Million yen)
FY 2/2015
(previous year)
FY 2/2016
Result Difference
Net Sales 22,288 36,091 +13,803
Category Income 2,126 4,349 +2,223
Income Rate 9.5% 12.1% +2.5%
4. Sales & Profit of Individual Categories (2)
[Looking back at FY 2/2016]
In addition to active store openings of ISOMARU-SUISAN with strong sales (37 new stores
were opened*), Toriyoshi Shoten was established as a new brand (5 new stores; the total
number of stores at the end of FY 2016 is 9).
While year-on-year sales at existing stores for the five months between October 2015 and
February 2016 were 98.2% due to a reactionary fall from the new store boom, year-on-year
sales at existing stores operating for more than 18 months were 99.3% (source: SFP’s
materials for financial reports).
In addition to strong sales at new stores, the full-year contribution of stores that were
opened in FY 2015 helped improve profitability.
The total number of stores at the end of FY 2016 was 176, including 39 new stores (*) and
zero closures.
Topics: 1) Change of accounting period (consolidated 14 months)
2) SFP enhanced its returns to shareholders
(new dividend provided and improved special benefits).
[Assumptions in the forecast for FY 2/2017]
The opening of 41 new stores is scheduled.
Mostly new ISOMARU-SUISAN and Toriyoshi Shoten stores.
Despite a reactionary fall from the new store boom, increased sales are
expected from existing stores with a significant contribution of the full-
year operation of stores opened in FY 2016 and new stores opening in
FY 2017.
Meanwhile, decreased profit is expected due to the reduced number of
months for consolidation (from 14 months to 12 months).
SFP Category - Comprises restaurants operated by SFP Dining (SFP).
- Entered into capital alliance in April 2013, operated izakaya-style restaurants in downtown districts.
- Major brands include seafood izakaya ISOMARU-SUISAN and poultry specialty restaurant TORIYOSHI.
8
* The number of new stores represents that for 14 months from January 2015 to February 2016
due to change of accounting period of SFP in FY under review.
The total number of stores at the end of FY2016 (39) represents that for the accounting period
(March 2015 to February 2016) of the Company
In addition to ISOMARU-SUISAN proving successful and new stores under new brands (44 stores*), the full-year
contribution of stores that were opened in FY 2015 and the change of the accounting period resulted in the
substantial growth of sales and profit.
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
(Unit: Million yen)
FY 2/2016
Result
FY 2/2017
Forecast Difference
Net Sales 25,198 35,816 +10,618
Category Income 1,739 2,081 +342
Income Rate 6.9% 5.8% -1.1%
(Unit: Million yen)
FY 2/2015
(previous year)
FY 2/2016
Result Difference
Net Sales 8,292 25,198 +16,906
Category
Income 499 1,739 +1,240
Income Rate 6.0% 6.9% +0.9%
4. Sales & Profit of Individual Categories (3)
[Looking back at FY 2/2016]
KR joined the Group and Kagonoya performed well, mostly as planned, and smooth store
openings at SAPA locations (Shizugatake SA, Okazaki SA, and Nagashino Shitaragahara
PA) contribute to sales.
The number of stores at the end of FY 2016 was 192, including 13 new stores and 98 added
through M&A, less 9 stores that were closed.
Topics: KR and RCJ were made subsidiaries on June 30 and August 31, 2015, respectively.
As part of PMI after M&A, KR implemented system renewal, distribution restructuring,
head office relocation, etc.
[Assumptions in the forecast for FY 2/2017]
The opening of 23 new stores and the closure of 6 stores (incl. 4 under operation
contract) are planned.
KR starts full-year contributions in FY 2017 (4 months, approx. 9 billion yen), and KR
and YNR will actively open new stores.
Profitability will decline due to opening expenses for an increase in new stores (13
stores -> 23 stores) and reduced non-operating income (compensation for CK’s
closed stores).
Specialty Brand
Category
- Comprises restaurants operated by eight domestic subsidiaries (Create Kissho (CK), Lemonde des Gourmet (LG), Eat Walk
(EW),YUNARI (YNR), Shanghai Bishoku Chushin (SBC), Gourmet Brands Company (GBC), KR Food Service (KR), and RC Japan
(RCJ)
- Operates Kagonoya mostly on roadsides of suburban areas and KISSHO, TANTO TANTO, Awkitchen, TSUKEMEN TETSU,
NANSHO MANTOUTEN, Jean Francois, etc. in urban commercial facilities.
9
In addition to the consolidation of KR starting in July in the fiscal year under review (8 months), smooth new
openings, etc. of KR and YNR led to a significant increase in sales and profit from FY 2015.
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
(Unit: Million yen)
FY 2/2016
Result
FY 2/2017
Forecast Difference
Net Sales 2,832 3,380 +548
Category Income 164 246 +82
Income Rate 5.8% 7.3% +1.5%
(Unit: Million yen)
FY 2/2015
(previous year)
FY 2/2016
Result Difference
Net Sales 2,483 2,832 +349
Category Income -147 164 +311
Income Rate ― 5.8% ―
4. Sales & Profit of Individual Categories (4)
[Looking back at FY 2/2016]
Sales in Singapore and Hong Kong remained strong.
Unprofitable stores in China (Shanghai) were closed according to the plan => turned to
surplus in FY 2016.
The number of stores at the end of FY 2016 was 46, including 11 new stores and 11
added through M&A, less 9 stores that were closed.
Topics: TSUKEMEN TETSU (YNR’s first overseas store) and Pom Pom Purin Café
opened in Hong Kong in November and December 2015, respectively.
[Assumptions in the forecast for FY 2/2017]
The opening of 8 new stores and the closure of 3 stores are
scheduled.
In addition to an increase in sales and profit expected in
Singapore and Hong Kong, Taiwan will be newly consolidated.
The first store will open in North America (NY), most likely in FY
2017.
Overseas Category - Operates in Singapore, Hong Kong and mainland China.
- Operates brands such as SHABU SAI and MACCHA HOUSE primarily inside commercial facilities.
10
In addition to the strong performance of Singapore and Hong Kong, the closure of unprofitable stores
in China as planned resulted in a surplus in FY 2016.
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
FY 2/2016
Result
Forecast for
FY 2/2016
FY 2/2015
(previous year)
Ratio to
forecast YoY
FY 2016
Result
Forecast for
FY 2/2016
FY 2/2015
(previous year)
Difference
from forecast
Difference from
previous year (Unit: Million yen)
Net Sales 103,271 102,000 69,309 101.2% 149.0% - - - - -
Costs 29,769 29,223 19,370 101.9% 153.7% 28.8% 28.7% 27.9% +0.2% +0.9%
SG&A Expenses 66,751 66,176 45,774 100.9% 145.8% 64.6% 64.9% 66.0% -0.2% -1.4%
Operating Income 6,749 6,600 4,164 102.3% 162.1% 6.5% 6.5% 6.0% +0.1% +0.5%
Ordinary Income 7,340 7,200 4,383 101.9% 167.4% 7.1% 7.1% 6.3% +0.0% +0.8%
Net Income 3,321 4,000 6,495 83.0% 51.1% 3.2% 3.9% 9.4% -0.7% -6.2%
5. Comparison with Forecasts (Consolidated)
11
■Net Sales
Net Sales
+1,271 million yen
Ratio to forecast
+1.2%
- Existing stores outperformed the forecast [year-on-year sales at existing stores: forecast 99.4%, result 100.7%]
- New stores, particularly in the SFP category, opened as planned (forecast +9 stores)
■ Ordinary income and net income
Ordinary Income
+140 million yen
Net Income
-679 million yen
Ratio to forecast
+1.9%
Ratio to forecast
-17.0%
[Ordinary income]
- SFP category led the overall performance and exceeded the forecast.
[Net income]
- Increase in extraordinary losses: impairment of KR’s Thai JV shares, losses on disposal of assets due to head office
relocation (approx. 240 million yen), impairment of CR’s Okinawa stores (approx. 100 million yen), loss on sale of
shares due to business liquidation in China (approx. 40 million yen), etc.
- Increase in income taxes: change in recognition of sponsorship fees in tax affairs (effect is approx. 200 million yen,
only in FY 2016).
- Impact of differences between forecasts and results of CR and SFP: While the SFP category remained strong, the
CR category underperformed the forecast, making the contribution of SFP larger, the percentage of minority interests
higher, and causing profit to decrease (approx. 200 million yen).
Net sales from existing stores were stronger than expectations, and overall net sales exceeded the forecast.
While the SFP category led sales and ordinary income exceeded the forecast, extraordinary losses, etc. to improve
future profitability and the management base resulted in net income below the forecast.
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
12 COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
Ⅱ. Earnings Forecast of Fiscal
2017
Category Total no. at
previous year's end
Increase/decrease Expected number
of stores at the end of FY 2017
New Closed
CR 381 27 20 388
SFP 176 41 0 217
Specialty Brand 192 23 6 209
(portion of M&A) (98) (0)
Overseas 46 8 16 38
(portion of M&A) (9) (0)
Group Total 795 99 42 852
FY 2/2017
Forecast
FY 2/2016
(result) Difference YoY
FY 2/2017
Forecast
FY 2/2016
(result) (Unit: Million yen)
Net Sales 118,000 103,271 +14,729 114.3% - -
Costs 34,113 29,769 +4,344 114.6% 28.9% 28.8%
SG&A Expenses 76,286 66,751 +9,535 114.3% 64.6% 64.6%
Operating Income 7,600 6,749 +851 112.6% 6.4% 6.5%
Ordinary Income 7,900 7,340 +560 107.6% 6.7% 7.1%
Net Income 4,200 3,321 +879 126.4% 3.6% 3.2%
1. Overview of Earnings Forecast FY 2/2017
13
Net sales 118.0 billion yen (up 14.3% year on year) and ordinary income 7.9 billion yen (up 7.6% year on year).
Despite a decrease in the number of months for SFP consolidation (from 14 months to 12 months) in addition to 99
new stores to be opened, an increase in sales and ordinary income is expected for the third consecutive year based
on KR’s full-year contribution (increase of approx. 9.0 billion yen) from FY 2016 and growth in profit from overseas
businesses, etc.
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
Category
FY 2/2016
Result
FY 2/2017
Forecast Difference
Net Sales Category income Net Sales Category income Net Sales Category income
Million yen Composition
ratio Million yen Income ratio Million yen
Composition
ratio Million yen Income ratio Million yen
Composition
ratio
Million
yen
Income
ratio
CR 39,084 37.8% 3,469 8.9% 40,503 34.3% 3,885 9.6% +1,419 -3.5% +416 +0.7%
SFP 36,091 34.9% 4,349 12.1% 38,300 32.5% 4,100 10.7% +2,209 -2.5% -249 -1.3%
Specialty Brand 25,198 24.4% 1,739 6.9% 35,816 30.4% 2,081 5.8% +10,618 +6.0% +342 -1.1%
Overseas 2,832 2.7% 164 5.8% 3,380 2.9% 246 7.3% +548 +0.1% +82 +1.5%
CRH head office &
other expenses 65 0.1% -2,383 ‒ 0 0.0% -2,413 ‒ -65 -0.1% -30 ‒
TOTAL 103,271 ‒ 7,340 7.1% 118,000 ‒ 7,900 6.7% +14,729 +560
2. Sales & Profit Forecast of Individual Categories
14
Increased sales are expected from active new store openings of SFP, KR, and YNR and the full-year contributions of
stores that opened in FY 2016.
Profit in the SFP category will fall slightly due to the reduced number of months for consolidation.
The Specialty Brand category will contribute to profit through an increase in the number of months for KR
consolidation.
The Overseas category will establish a surplus by adding Taiwan to the consolidation.
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
15 COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
Ⅲ.VISION 2020 ~Aiming for Net Sales of 200 Billion Yen
in Three Years~
(Unit: Million yen)
FY 2/2016
Result
FY 2/2017
Forecast
FY 2/2018
Forecast
FY 2/2019
Forecast
Net Sales 103,271 118,000 132,000 145,000
(Growth rate) (114.3%) (111.9%) (109.8%)
Ordinary Income 7,340 7.1% 7,900 6.7% 9,400 7.1% 10,600 7.3%
Net Income 3,321 3.2% 4,200 3.6% 5,300 4.0% 6,000 4.1%
(Reference)
Ordinary income before amortization of goodwill 8,221 8.0% 8,870 7.5% 10,360 7.8% 11,560 8.0%
(Unit: Million yen)
FY 2/2016
Result
FY 2/2017
Forecast
FY 2/2018
Forecast
FY 2/2019
Forecast
Net Sales 103,271 118,000 150,000 175,000
(Growth rate) (114.3%) (127.1%) (116.7%)
Ordinary Income 7,340 7.1% 7,900 6.7% 10,700 7.1% 13,000 7.4%
Net Income 3,321 3.2% 4,200 3.6% 6,100 4.1% 7,600 4.3%
(Reference)
Ordinary income before amortization of
goodwill 8,221 8.0% 8,870 7.5% 12,080 8.1% 14,630 8.4%
1. Medium-Term Management Plan
(Numeric Target)
Aim for net sales of 175 billion yen and ordinary income of 13 billion yen for FY 2/2019
by implementing the three growth scenarios.
16
(* Forecasts for FY 2/2017 are values excluding the impact of M&A.)
(Reference: Three-year plan excluding the impact of M&A)
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
2. VISION 2020: Growth Scenarios
No changes have been made to VISION 2020 announced on October 14, 2015.
Aiming for net sales of 200 billion yen in three years.
Three growth scenarios
17
(1) Organic store
openings (Businesses currently operating
in Japan and overseas)
(3) Further development
overseas
(2) M&As in Japan
Growth scenario Basic policy (concept) Higher sales
- Open about 90 stores a year.
- Reinforce store openings in the Specialty
Brand category.
- Track record of six M&As in the past four years
worth net sales of approx. 38.0 billion yen
- M&As to boost net sales by 30.0 billion yen
over the next three years.
- Develop business in North America and new
ASEAN regions.
- Use expertise in Singapore and Hong Kong.
- Set our sights on development that employs
the JV and FC method.
+60.0
billion yen
(15.0 billion
yen×4 years)
+10.0
billion yen
+30.0
billion yen
FY 2/2020 Net sales
200.0 billion yen!
FY 2/2016
Net sales
103.2 billion yen
+100.0
billion yen
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
0
500
1,000
1,500
2,000
2,500
FY 2013 FY 2014 FY 2015 FY 2016 FY 2017 FY 2018 FY 2019 FY 2020
Overseas
Net sales (M&A)
Net sales (Specialty B)
Net sales (SFP)
Net sales (CR)
Net sales 200.0
billion yen
Net sales
103.2
billion yen
Overseas
M&A
CR
SFP
Specialty
B
(Forecast)
3. VISION 2020: Net Sales Growth Image
18
Organic store openings
Conduct M&As in Japan
Further development
overseas
Aiming for net sales of
200.0 billion yen in FY
2020!
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
< Four decision criteria > • Brands that can be extended
to many stores • High profitability based on
the competitive advantage • Potential for continuous
growth of sales and profit • Passion of managers
(2) M&A type “non-core business
acquisition”
(1) M
&A
typ
e “e
xit fro
m fu
nd
s, e
tc.”
(3) M
&A
typ
e “a
llian
ce
with
fou
nd
er/o
wn
er”
Evaluation
Evaluation Evaluation
4. M&A Strategy
- Primarily, three routes are considered as the
sources of M&A projects.
(1) Exit from funds, etc. [SFP, KR]
(2) Non-core business acquisition [LG, RCJ]
(3) Alliance with founder / owner [EW, YNR]
- Four M&A decision criteria
(1) Brands that can be extended to many stores
(2) High profitability based on the competitive
advantage
(3) Potential for continuous growth of sales and
profit
(4) Passion of managers
< Image of M&A examination >
- A number of projects proposed will be carefully
examined based on the four criteria.
19
Continue to examine M&As by focusing on good targets while aiming to
achieve VISION 2020.
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
(*1) Acquired shares held by CRH from Mitsubishi
Corporation through TOB of the Company’s shares.
(*2) Acquired SFP Dining and EW through M&A
(*3) Acquired YNR through M&A, and SFP Dining
launched IPO in TSE Sec. 2.
(*4) Acquired KR Food Service through M&A
5. Financial Policy for M&A
✓Changes in Net D/E Ratio
(Times) (Million yen)
✓Changes in Net Interest-Bearing Debt to Cash Flow Ratio
(Times) (Million yen)
20
While net interest-bearing debts increased due to the acquisition of KR shares, etc., the
net D/E ratio and the net interest-bearing debt to cash flow ratio are maintained at low
levels.
Ensure bankability to implement new M&A
FY2011 FY2012 FY2013 FY2014 FY2015 FY2016
Net interest-bearing debt (million yen) 2,862 1,929 4,345 12,583 2,393 18,265
Cash flow from operating activities (million yen) 3,381 2,936 3,602 4,568 6,298 10,353
Equity capital (million yen) 5,180 6,127 3,745 9,332 15,249 17,502
Net D/E ratio (times) 0.55 0.31 1.16 1.35 0.16 1.04
Net interest-bearing debt to cash flow ratio 0.85 0.66 1.21 2.75 0.38 1.76
(*1) (*2) (*3) (*4)
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
21 COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
Ⅳ. Returns to Shareholders
* A 1-to-3 common stock split was carried out on September 1, 2014, and March 1, 2016. The amount of the annual dividend
has therefore been corrected retroactively, taking into account the stock splits.
* During FY 2015, a gain on change in equity of SFP associated with IPO was recognized as extraordinary income, which
resulted in an increase in net income and a decline in the consolidated dividend payout ratio.
1. Dividend Policy
22
Basic policy: Pay stable dividends based on a consolidated dividend payout ratio of approximately 30%.
Dividends for FY 2016 will be an interim dividend of 16.5 yen (already paid) and a year-end dividend of 18.5 yen,
totaling 35.0 yen as the annual dividend.
Dividends for FY 2017 are expected to be 6.5 yen each for the interim and year-end dividends, totaling 13.0 yen as
the annual dividend.
(Reference: dividend before adjusting for share split is 39.0 yen/year)
8th consecutive dividend increase is scheduled.
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
Forecast Result
Interim: 6.50 yen
Fiscal year-end: 6.50 yen
Number of shares
owned Content of special benefits
End of Feb. End of Aug. Annual
100 shares or more
Less than 500 shares
Meal tickets
worth 3,000 yen
Meal tickets
worth 3,000 yen
Meal tickets
worth 6,000 yen
500 shares or more
Less than 1,500 share Meal tickets
worth 6,000 yen
Meal tickets
worth 6,000 yen Meal tickets
worth 12,000 yen
1,500 shares or more
Less than 4,500 shares
Meal tickets
worth 15,000 yen Meal tickets
worth 15,000 yen Meal tickets
worth 30,000 yen
4,500 shares or more Meal tickets
worth 30,000 yen Meal tickets
worth 30,000 yen Meal tickets
worth 60,000 yen
2. Shareholder Special Benefit Plan
23
The special benefit plan was enhanced due to the stock split (1:3) carried out
with the record date of February 29, 2016.
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
Reference
Data
FY 2012 FY 2013 FY 2014 FY 2015 FY 2016
Goodwill balance 25 45 9,369 7,876 15,385
Amortization of goodwill 42 33 364 640 827
FY 2012 FY 2013 FY 2014 FY 2015 FY 2016
Change in number of
stores -15 +31 +138 +86 +179
Number of new stores
(portion of M&A) 19 53 (7) 169 (108) 128 (26) 217 (109)
Number of stores
closed 34 29 36 42 38
Number of stores at the
end of FY 361 392 530 616 795
FY 2012 FY 2013 FY 2014 FY 2015 FY 2016
Net assets per share 44.45 46.10 98.87 161.55 185.42
Net income per share 9.54 11.94 20.41 68.82 35.19
Dividend per share 2.78 5.33 7.33 7.56 11.67
Dividend payout ratio 29.1% 44.7% 35.9% 11.0% 33.2%
FY 2012 FY 2013 FY 2014 FY 2015 FY 2016
Cash flow from
operating activities 2,936 3,602 4,568 6,298 10,353
Cash flow from
investing activities -2,018 -2,604 -10,135 -8,078 -20,540
Cash flow from
financing activities 1,218 441 4,824 10,239 11,542
FY 2012 FY 2013 FY 2014 FY 2015 FY 2016
Net sales 34,624 37,167 52,523 69,309 103,271
Ordinary income 3,558 2,827 3,796 4,383 7,340
Net income 1,314 1,317 1,811 6,495 3,321
EBITDA 3,817 4,044 5,984 7,441 11,295
Total assets 16,514 19,047 35,819 47,034 72,530
Net assets 6,127 3,744 9,332 19,676 22,996
Net interest-bearing
debts 1,928 4,345 12,583 2,393 18,265
Equity ratio 37.1% 19.7% 26.1% 32.4% 24.1%
ROA 8.7% 7.4% 6.6% 15.7% 5.6%
ROE 23.3% 26.7% 27.7% 52.9% 20.3%
Net D/E ratio (times) 0.31 1.16 1.35 0.16 1.04
Year-on-year sales at
existing stores 94.4% 100.5% 100.8% 99.6% 100.7%
* A 1-to-3 common stock split was carried out on September 1, 2014, and March 1, 2016. Net assets per share, net income
per share, dividend per share, and dividend payout ratio have therefore been corrected retroactively, taking into account the
stock splits.
Major Management Indicators
25
[Major management indicators (in million yen)]
[Number of stores]
[Per-share data (in yen)]
[Changes in cash flow (in million yen)]
[Changes in goodwill (in million yen)]
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
“Group Federation Management” (1):
High Growth Achieved through Active M&A
26
Net sales doubled in two years through active M&A in addition to organic growth.
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
March 2012
April 2013
August 2015
April 2014
June 2015
Combine a variety of locations with specialties = Sustainable growth based on a strong portfolio
“Group Federation Management” (2):
Group Federation Management that Maximizes the Strengths of
Acquired Companies
27
立地 (ロケーション)
専門性
(
ブランド)
商業施設立地 繁華街/駅前 ロードサイド
国内 海外
中華圏 北米
海外事業会社 海外拠点の拡充
新規M&A
ASEAN
:従来のビジネス領域
:グループ入後のビジネス領域
Location
Sp
ec
ialty
(Bra
nd
)
Commercial
facilities
Urban street front districts
Suburban
roadside
Overseas
Greater
China
North
America
Overseas companies Enhancement of
overseas bases
New M&As
ASEAN
Existing business domains
Business domains after
entering the Group Japan
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.
Disclaimer
28
<<For inquiries regarding IR>>
Corporate Planning Division IR Team 03-5488-8022
The purpose of this material is to provide information regarding the financial
results of the fiscal 2016 and is not intended to solicit investment in securities
issued by the Company.
Furthermore, although the contents in this material is prescribed based on
reasonable assumptions of the Company at the time of publication, it does not
warrant or guarantee the information’s accuracy or completeness and is
subject to change without prior announcement.
COPYRIGHT © create restaurants holdings inc. All Rights Reserved.