Notice Concerning Revision of forecasts for Consolidated Financial Results for FY2012

Feb. 3, 2012

IR

AISIN SEIKI CO., Ltd. (the "Company") has announced its revised forecasts for consolidated financial results of the fiscal year ending March 31, 2012, as follows:

1. Revision of Consolidated Forecasts
Original Forecasts and Revised Forecasts for consolidated financial results of fiscal year 2012 (April 1, 2011 through March 31, 2012)

(Amount: Millions of Yen)
Net Sales
Operating Income
Ordinary Income
Net Income

EPS

(Yen)
Previous Forecasts (A)
2,200,000
110,000
115,000
50,000
177.66
Revised Forecasts (B)
2,270,000
110,000
120,000
45,000
159.71
Change(B)-(A)
70,000
5,000
-5,000
% of Change
3.2
4.3
-10.0
(Reference)Actual
Results for the FY2009
2,257,436
137,266
147,894
69,643
247.46

2. Reasons for the Revision
After considering the impact of flood damage in Thailand and decrease in deferred tax assets due to change of Japanese effective corporate tax rate, the Company has revised its consolidated financial forecasts of fiscal year 2012. Assumptions of exchange rates are 77 yen per U.S. dollar and 100 yen per Euro after January 2012.


(Notice) Above forecasts contain forward-looking statements based on management's assumptions and beliefs taking into account information currently available to it. Therefore, please be advised that actual results could differ from those described in these forward-looking statements as a result of various factors, including business conditions and foreign exchange rates between the Japanese yen and major currencies.