FY2018 2nd Quarter Consolidated Financial Results [IFRS](April 1, 2017 through September 30, 2017)
October 31, 2017
This translation may be used only for reference purposes. This English version is a summary of the original Japanese document. In cases where
any differences occur between the English version and the original Japanese version, the Japanese version shall prevail. Aisin Seiki Co.,Ltd. shallaccept no responsibility or liability for damage or loss caused by any error, inaccuracy, or misunderstanding with regard to this translation.

Company Name AISIN SEIKI Co., Ltd.

Listed on

The Tokyo and Nagoya Stock Exchanges

Code Number7259

URL

http://www.aisin.com/

Representative

Yasumori Ihara, President

Contact person

Yuji Fukushige, General Manager Finance & Costing Dept

TEL+81-566-24-8265

Scheduled filing date for quarterly reporting on EDINET：November 13, 2017

The expected date of dividends payment：November 27, 2017

Additional documents to supplement quarterly financial results：Yes (Japanese only)
Quarterly IR presentation：Yes (For analysts and professional investors)(Amounts less than million yen are rounded down)
1.Consolidated Results for the 2nd Quarter of FY2018 (Apr. 1, 2017 through Sep. 30, 2017)(1) Consolidated Financial Results（Percent indications show the percentage of changes from corresponding figures for the previous period）
Revenue

Operating profit

Million Yen％FY2018 2nd quarter

1,855,119

FY2017 2nd quarter

1,697,566

Profit before income taxes

Million Yen％

9.3

108,019

8.6

94,808

Profit for the period
attributableto owners of the parent

Profit for the period

Million Yen％

Million Yen％

13.9

116,21428.0

81,942

11.7

23.3

90,771

15.7

73,38835.9

Comprehensive incomefor the period

Basic earnings per share

Diluted earnings per share

Million Yen％

Million Yen％

YenYenFY2018 2nd quarter

56,001

2.2

130,459-201.61201.50FY2017 2nd quarter

54,77645.8-5,710-190.06189.84(2) Consolidated Financial Position
Total Assets

Equity attributable toowners of the parent

Total equity

Ratio of equity attributableto owners of the parent

Million Yen

Million Yen

Million Yen％FY2018 2nd quarter

3,371,309

1,762,319

1,289,568

38.3

FY2017

3,338,339

1,694,864

1,236,385

37.0

2.Cash Dividends
Annual cash dividends per share
1st quarter2nd quarter3rd quarter

Year endTotal

Yen

Yen

Yen

YenYenFY2017

-

50.00

-

75.00

125.00FY2018-60.00-70.00

130.00FY2018(Forecast)(Note) Changes in dividends forecast for FY2018：Yes

Please refer to the 'Notice Concerning Distribution of Dividends from Surplus and Revision of Dividend Forecast' disclosed on October 31, 2017.

3.Consolidated forecast for FY2018 (Apr. 1, 2017 through Mar. 31, 2018）（Percent indications show the percentage of changes from the previous period）
Revenue

FY2018Operating profit

Profit before incometaxes

Profit attributable toowners of parent

Earnings per share

Million Yen％

Million Yen％

Million Yen％

Million Yen％

Yen

3,780,000

6.1

242,000

5.8

256,000

7.9

127,000

0.3

459.45(Note) Consolidated forecast corrections for FY2018：Yes

4.Others(1) Changes in significant subsidiaries：None(2) Changes in accounting policies and accounting estimation① Changes in accounting policies required by IFRS：None② Other changes：None③ Changes in accounting estimation：None(3) Number of outstanding shares(common stocks)① Number of shares issued including treasury stock as of therespective balance sheet date

FY2018 2ndquarter

294,674,634 shares

FY2017

294,674,634 shares② Number of treasury stock as of the respective balance
sheet date

FY2018 2ndquarter

19,615,349 shares

FY2017

15,336,453 shares③ Average number of common stocks (quarterly total)

FY2018 2ndquarter

277,773,931 shares

FY2017 2ndquarter

288,209,860 shares※ This Quarterly Financial Result is not subject to review procedure.

※ Explanation regarding the appropriate use of forecasts, and other additional information(Note concerning forecast）
The forecasts included in this document are based on information that the Company has obtained at the time of this disclosure and certain
assumptions that the Company considers reasonable. The Company does not guarantee the predicted outcome of the forecasts. Actual results
may differ significantly from the forecast due to a variety of factors, such as exchange rates and conditions of the global market.

5. Consolidated quarterly financial statements(1) Consolidated quarterly statements of financial position(Million Yen)FY2017(As of Mar. 31. 2017)

FY2018 2nd quarter(As of Sep. 30, 2017)

AssetsCurrent assets
Cash and cash equivalents

394,559

370,015

Trade and other receivables

572,189

566,651

Other financial assets

99,42878,326Inventories

276,955

299,961

Other current assets

42,19442,559Total current assets

1,385,326

1,357,515

1,248,933

1,256,299

Non-current assets
Property, plant and equipment
Intangible assets

43,95140,897

Investments accounted for using the equity method

104,528

107,474

Other financial assets

434,351

482,946

Deferred tax assets

101,590

105,976

Other non-current assets19,656

20,198

Total non-current assets

1,953,012

2,013,793

3,338,339

3,371,309

Trade and other payables

801,913720,018

Bonds and loans payable

64,82965,463

Other financial liabilities

37,401

37,254

Provisions

23,791

23,931

Income tax payables

37,40028,173

Other current liabilities

30,66932,741

Total current liabilities

996,005

907,583

Bonds and loans payable

393,935

428,901

Other financial liabilities

9,536

11,802

173,955

179,768

Total assets
Liabilities and equity
Liabilities
Current liabilities

Non-current liabilities

Retirement benefit liabilities
Provisions

3,248

2,983

Deferred tax liabilities

57,542

68,264

Other non-current liabilities

9,252

9,686

Total non-current liabilities

647,469

701,406

1,643,474

1,608,989

Capital stock

45,04945,049

Capital surplus

71,822

71,881

Treasury stock-56,983-81,667

Total liabilities
EquityOther components of equity

110,597

154,016

Retained earnings

1,065,900

1,100,288

Equity attributable to owners of the parent company

1,236,385

1,289,568

Non-controlling interests
Total equityTotal liabilities and equity

458,478472,751

1,694,864

1,762,319

3,338,339

3,371,309

(2) Consolidated quarterly statements of income / Consolidated quarterly statements of comprehensive income(Consolidated quarterly statements of income)(Million Yen)FY2017 2nd quarter(Apr. 1, 2016 throughSep. 30, 2016)

FY2018 2nd quarter(Apr. 1, 2017 throughSep. 30, 2017)

Revenue

1,697,566

1,855,119

Cost of revenue-1,475,403-1,613,578

Gross profit

222,162

241,541

Selling, general and administrative expenses-137,924-136,567

Other income

23,871

8,836

Other expenses-13,301-5,791

Operating profit

94,808108,019

Finance income

6,940

7,205

Finance expenses-14,404-4,230Equity in earnings of affiliates

3,426

5,219

Profit before income taxes

90,771

116,214

Income tax expenses-17,382-34,272

Profit for the period

73,38881,942

Owners of the parent

54,77656,001

Non-controlling interests

18,61225,940Total

73,38881,942

Basic earnings per share (Yen)

190.06201.61

Diluted earnings per share (Yen)

189.84201.50

Profit for the period attributable to:Earnings per share(Consolidated quarterly statements of comprehensive income)(Million Yen)FY2017 2nd quarter(Apr. 1, 2016 throughSep. 30, 2016)
Profit for the period

FY2018 2nd quarter(Apr. 1, 2017 throughSep. 30, 2017)

73,38881,942Remeasurements of defined benefit plans-1,035-106

Net changes in revaluation of financial assets measured at fair value throughother comprehensive income-18,958

31,644

Share of other comprehensive income of associates accounted for using theequity method-1155-20,004

31,59425-31

Other comprehensive incomeItems that will not be reclassified to profit or loss

Total
Items that may be reclassified subsequently to profit or loss
Net changes in revaluation of financial assets measured at fair value throughother comprehensive income
Cash flow hedges

395

348

Exchange differences on translating foreign operations-54,435

16,556

Share of other comprehensive income of associates accounted for using theequity method-5,08049

Total-59,094

16,922Other comprehensive income total-79,099

48,516Comprehensive income for the period-5,710130,459

Owners of the parent-8,52098,757

Non-controlling interests

2,810

31,701

Total-5,710

130,459

Comprehensive income for the period attributable to:(3）Consolidated statements of changes in equity
FY2017 2nd quarter(Apr. 1, 2016 through Sep. 30, 2016)(Million Yen)
Equity attributable to owners of the parent
Other components of equity

Capitalstock

Balance as of April 1, 2016
Profit for the period
Other comprehensive income(loss)
Comprehensive income for theperiod

Capitalsurplus

Net changes inrevaluation ofRemeasurefinancial assets
ments
measured atof defined
fair value
benefitthrough otherplanscomprehensive
incomeTreasury
stock

Cash
flow
hedgesExchangedifferencesontranslationof foreign
operations

Total

45,04961,862-18,035-

154,823-2,844-36,628

115,349--------

--

-

-733

-18,778

393-44,178-63,297

-

-

-

-733

-18,778

393-44,178-63,297

Acquisition of treasury stock---14,289

-

-

-

-

-

Disposal of treasury stock
Lapse of subscription rights toshares
Dividends-

10,4039,308-------359-----------------------

2--------

-

733

-114

-

-

618

-

10,046-4,981

733

-114

-

-

618

45,04971,908-23,016-

135,929-2,451-80,807

52,670Changes in scope ofconsolidation
Changes in the ownershipinterest in subsidiaries
Transfer from other componentsof equity to retained earnings
Total transactions with owners
Balance as of Sep. 30, 2016

Equity attributable to owners of the parent
Non-controlling interests

Retainedearnings

Total equity

Total

964,727

1,168,953

389,515

1,558,468

54,77654,776

18,61273,388--63,297-15,801-79,099

54,776-8,5202,810-5,710Acquisition of treasury stock--14,289--14,289

Disposal of treasury stock-

19,711

4,281

23,992

Lapse of subscription rights toshares

--359

-

-359

-14,161-14,161-8,244-22,405

-

-147

147

-

2

-10

-7

-618

---

Balance as of April 1, 2016
Profit for the period
Other comprehensive income(loss)
Comprehensive income for theperiod

Dividends
Changes in scope ofconsolidation
Changes in the ownershipinterest in subsidiaries
Transfer from other componentsof equity to retained earnings
Total transactions with owners-14,779-9,096-3,825-12,921

Balance as of Sep. 30, 2016

1,004,724

1,151,336

388,500

1,539,837

FY2018 2nd quarter(Apr. 1, 2017 through Sep. 30, 2017)(Million Yen)
Equity attributable to owners of the parent
Other components of equity

Capitalstock

Balance as of April 1, 2017
Profit for the period
Other comprehensive income(loss)
Comprehensive income for theperiod

Capitalsurplus

Net changes inrevaluation ofRemeasurefinancial assets
ments
measured atof defined
fair value
benefitthrough otherplanscomprehensive
incomeTreasury
stock

Cash
flow
hedgesExchangedifferencesontranslationof foreign
operations

Total

45,04971,822-56,983-

157,200-2,011-44,591

110,597

-

-

-

-

-

-

-

--

-

-

-

-118

31,381347

11,14442,755

-

-

-

-118

31,381347

11,14442,755Acquisition of treasury stock---25,271

-

-

-

-

-

Disposal of treasury stock

-

-125

587

-

-

-

-

-

-

-339

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

524

-

-

-

-

-

-

-

-

-

118

544

-

-

663

-

59-24,683

118544--663

45,04971,881-81,667-

189,127-1,664-33,446

154,016

Lapse of subscription rights toshares
Dividends
Changes in the ownershipinterest in subsidiaries
Transfer from other componentsof equity to retained earnings
Total transactions with owners
Balance as of Sep. 30, 2017

Equity attributable to owners of the parent
Non-controlling interests

Retainedearnings

Total equity

Total

1,065,900

1,236,385

458,478

1,694,864

56,00156,001

25,94081,942-42,755

5,761

48,51656,001

98,75731,701

130,459

Acquisition of treasury stock--25,271--25,271

Disposal of treasury stock-462

38500

--339

--339

-20,950-20,950-14,109-35,060-524-3,358-2,833-663---

Balance as of April 1, 2017
Profit for the period
Other comprehensive income(loss)
Comprehensive income for theperiod

Lapse of subscription rights toshares
Dividends
Changes in the ownershipinterest in subsidiaries
Transfer from other componentsof equity to retained earnings
Total transactions with owners-21,613-45,574-17,429-63,004

Balance as of Sep. 30, 2017

1,100,288

1,289,568

472,751

1,762,319

(4) Notes to the Consolidated Financial Statements(Going concern assumption)
None(Material Subsequent Events)
None