Nidec : Supplementary Financial Data (April-December 2020)

				Supplementary Financial Data
				January 25, 2021
1. Financial Highlights
							IFRS
(Yen in millions)			FY2017			FY2018				FY2019			FY2020
		1st Half	2nd Half	Full Year	1st Half	2nd Half	Full Year		1st Half	2nd Half	Full Year	1st Half	2nd Half(e)	Full Year(e)
Net Sales		708,818	750,221	1,459,039	755,447	719,989	1,475,436		751,277	783,523	1,534,800	751,794	798,206	1,550,000
Operating Profit		82,213	83,690	165,903	96,168	33,054	129,222		61,787	46,771	108,558	69,180	85,820	155,000
(Operating Profit Ratio)		11.6%	11.2%	11.4%	12.7%	4.6%	8.8%		8.2%	6.0%	7.1%	9.2%	10.8%	10.0%
Profit Before Income Taxes		76,341	86,919	163,260	95,743	34,087	129,830		63,330	41,830	105,160	66,005	83,995	150,000
Profit attributable to owners of the parent	59,421	71,413	130,834	78,428	31,532	109,960		27,227	31,232	58,459	48,783	71,217	120,000
EPS (Basic) (Yen) *		100.35	120.61	220.96	132.92	53.57	186.49		46.26	53.10	99.37	83.28	121.59	204.87
Dividend Per Share (Yen)*		22.50	25.00	47.50	25.00	27.50	52.50		27.50	30.00	57.50	30.00	30.00	60.0
							IFRS
(Yen in millions)			FY2018			FY2019			FY2020
		1Q	2Q	3Q	4Q	1Q	2Q		3Q	4Q	1Q	2Q	3Q	4Q
Net Sales		372,223	383,224	366,966	353,023	360,874	390,403		408,331	375,192	336,876	414,918	433,197
Operating Profit		45,693	50,475	28,354	4,700	27,632	34,155		31,417	15,354	27,793	41,387	46,355
(Operating Profit Ratio)		12.3%	13.2%	7.7%	1.3%	7.7%	8.7%		7.7%	4.1%	8.3%	10.0%	10.7%
Profit Before Income Taxes		45,888	49,855	30,480	3,607	30,935	32,395		29,720	12,110	27,410	38,595	43,335
Profit attributable to owners of the parent	37,287	41,141	24,414	7,118	3,284	23,943		22,099	9,133	20,058	28,725	34,853
EPS (Basic) (Yen)*		63.16	69.76	41.48	12.09	5.58	40.67		37.55	15.55	34.24	49.04	59.50
*Adjusted based on the 2-for-1 split implemented as of April 1, 2020. "EPS" and "Dividends" are	expressed assuming that the stock split occurred at the beginning of FY2017.
2. Sales and Operating Profit (OP) by Product Category
							IFRS
(Yen in millions)			FY2017			FY2018				FY2019			FY2020
		1st Half	2nd Half	Full Year	1st Half	2nd Half	Full Year		1st Half	2nd Half	Full Year	1st Half	2nd Half	Full Year
Small Precision Motors	Sales	220,474	231,902	452,376	228,955	212,512	441,467		219,810	204,478	424,288	223,462
OP	36,142	36,572	72,714	37,098	17,458	54,556		24,989	20,127	45,116	33,099
Automotive Products	Sales	140,499	154,861	295,360	151,904	145,394	297,298		150,832	182,409	333,241	149,135
OP	18,832	20,141	38,973	22,895	10,005	32,900		13,582	7,614	21,196	4,397
Appliance, Commercial and	Sales	243,001	246,590	489,591	249,991	245,441	495,432		270,580	292,024	562,604	273,334
Industrial Products	OP	19,561	19,290	38,851	26,261	7,800	34,061		18,615	15,325	33,940	22,022
Machinery	Sales	67,849	78,712	146,561	85,413	78,553	163,966		76,980	72,760	149,740	74,650
OP	12,438	14,809	27,247	15,945	6,384	22,329		11,189	10,549	21,738	12,329
Electronic & Optical Components	Sales	34,997	35,979	70,976	36,968	35,704	72,672		30,805	29,591	60,396	29,607
	OP	5,531	4,189	9,720	4,118	752	4,870		2,388	813	3,201	3,317
Others	Sales	1,998	2,177	4,175	2,216	2,385	4,601		2,270	2,261	4,531	1,606
OP	281	293	574	371	308	679		332	280	612	181
Eliminations/Corporate	OP	(10,572)	(11,604)	(22,176)	(10,520)	(9,653)	(20,173)		(9,308)	(7,937)	(17,245)	(6,165)
							IFRS
(Yen in millions)			FY2018			FY2019			FY2020
		1Q	2Q	3Q	4Q	1Q	2Q		3Q	4Q	1Q	2Q	3Q	4Q
Small Precision Motors	Sales	106,333	122,622	114,298	98,214	108,006	111,804		115,122	89,356	104,418	119,044	116,490
OP	16,542	20,556	14,878	2,580	10,494	14,495		15,548	4,579	14,283	18,816	18,121
Automotive Products	Sales	77,181	74,723	71,862	73,532	75,488	75,344		92,189	90,220	56,797	92,338	106,873
OP	10,905	11,990	5,702	4,303	6,767	6,815		4,336	3,278	(258)	4,655	7,677
Appliance, Commercial and	Sales	127,016	122,975	120,860	124,581	123,009	147,571		147,000	145,024	125,096	148,238	155,965
Industrial Products	OP	13,163	13,098	4,763	3,037	8,675	9,940		8,523	6,802	8,967	13,055	14,198
Machinery	Sales	42,616	42,797	39,533	39,020	38,086	38,894		38,233	34,527	35,729	38,921	36,866
OP	8,200	7,745	5,469	915	5,307	5,882		6,022	4,527	6,181	6,148	7,364
Electronic & Optical Components	Sales	17,987	18,981	19,198	16,506	15,170	15,635		14,595	14,996	14,086	15,521	16,074
	OP	1,955	2,163	2,354	(1,602)	1,291	1,097		957	(144)	1,496	1,821	1,669
Others	Sales	1,090	1,126	1,215	1,170	1,115	1,155		1,192	1,069	750	856	929
OP	192	179	182	126	188	144		178	102	84	97	57
Eliminations/Corporate	OP	(5,264)	(5,256)	(4,994)	(4,659)	(5,090)	(4,218)		(4,147)	(3,790)	(2,960)	(3,205)	(2,731)
3. Capital Expenditure, Depreciation, R&D
							IFRS
(Yen in millions)			FY2017			FY2018				FY2019			FY2020
		1st Half	2nd Half	Full Year	1st Half	2nd Half	Full Year		1st Half	2nd Half	Full Year	1st Half	2nd Half(e)	Full Year(e)
Capital Expenditure		41,841	49,000	90,841	57,165	63,390	120,555		71,732	61,194	132,926	47,529	72,471	120,000
Depreciation		33,071	35,626	68,697	33,874	36,863	70,737		40,127	47,604	87,731	47,990	42,010	90,000
R & D		26,789	28,649	55,438	28,888	34,024	62,912		37,053	41,577	78,630	31,242	53,758	85,000

NIDEC CORPORATION

https://www.nidec.com/en/

338 Kuzetonoshiro-cho,Minami-ku, Kyoto 601-8205 JAPAN

TEL: [phone], FAX: [phone],E-mail: [e-mail]