13 August 2014
SBI Holdings, Inc. (TOKYO: 8473)

Results of Subscription to Tender Offer for Purchasing Subsidiary Shares and Change of Subsidiary

As was announced in the press release dated 30 June 2014 "Announcement on Subscription to Tender Offer for
Purchasing SBI Mortgage's Shares," SBI Holdings, Inc. (hereinafter "SBIH") subscribed to a tender offer
(hereinafter the "Tender Offer") made by CSM Holdings Co., Ltd. (hereinafter the "Tender Offeror"), which belongs to The Carlyle Group. The Tender Offer was for purchasing the shares, etc. of SBI Mortgage Co., Ltd. (hereafter "SBI Mortgage"), which is a consolidated subsidiary of SBIH, by converting into common shares all the 12,170,612
Korean Depositary Receipts (hereinafter the "KDR") that it owns.
SBIH's consolidated subsidiaries, namely SBI Incubation Co., Ltd., SBI Broadband Fund No. 1 Limited Partnership, SBI Jefferies Asia Fund L.P. and Softbank Internet Fund, also subscribed to the Tender Offer by converting into common shares all the KDRs that they respectively own.
As a result of the successful closing of the Tender Offer on 12 August 2014, all the shares of SBI Mortgage owned
by SBIH and its consolidated subsidiaries will be transferred to the Tender Offeror. As a result, SBI Mortgage will no longer be a consolidated subsidiary of SBIH effective 21 August 2014, which is the settlement start date of the
Tender Offer. Please see below for details.
1. Outline of SBI Mortgage (as of 31 March 2014)

(1) Name

SBI Mortgage Co., Ltd.

(2) Address

6-1, 1-chome, Roppongi, Minato-ku, Tokyo

(3) Title/name of representative

Yoshitaka Kitao, Representative Director, Chairman and CEO

Tomoyuki Naomi, Representative Director, President and COO

(4) Business

Mortgage issuing and intermediary businesses, and fire insurance agent

business

(5) Capital

JPY 4,556 million

(6) Date of establishment

9 June 2000

Major shareholder and

(7)

shareholding ratio

SBI Holdings, Inc.

51.26%

Major shareholder and

(7)

shareholding ratio

SBI Broadband Fund No. 1 Limited Partnership

6.97%

Major shareholder and

(7)

shareholding ratio

HANABANK [KB ASSET MANAGEMENT]

6.31%

Major shareholder and

(7)

shareholding ratio

SBI Incubation Co., Ltd.

5.05%

Major shareholder and

(7)

shareholding ratio

SBI Jefferies Asia Fund L.P.

1.82%

Major shareholder and

(7)

shareholding ratio

PNB-SBI ASEAN Gateway Fund Ltd. P.

1.82%

Relationship between the

(8) listed company and SBI Mortgage

Capital relationship

SBIH owns 51.26% of the total number of issued

shares of SBI Mortgage.

Relationship between the

(8) listed company and SBI Mortgage

Personal relationship

SBIH's director is concurrently serving as an

executive of SBI Mortgage.

1

Business relationship

SBIH is engaged in a lease transaction with SBI Lease, a wholly owned subsidiary of SBI

Mortgage.

(9) Business results and financial conditions of SBI Mortgage in the previous three years

Fiscal Year Ended

31 March 2012

(Non-consolidated)

31 March 2013

(Non-consolidated)

31 March 2014

(Consolidated)

Net assets

JPY 11,885,255

thousand

JPY 14,994,178

thousand

JPY 16,648,212

thousand

Total assets

JPY 46,109,889

thousand

JPY 43,228,213

thousand

JPY 79,101,340

thousand

Net assets per share

JPY 595.99

JPY 631.57

JPY 701.24

Operating revenue

JPY 9,522,236

thousand

JPY 12,013,024

thousand

JPY 15,787,881

thousand

Ordinary income

JPY 2,615,088

thousand

JPY 3,257,667

thousand

JPY 3,945,745

thousand

Net income

JPY 1,465,009

thousand

JPY 1,995,154

thousand

JPY 2,413,746

thousand

Net income per share

JPY 73.46

JPY 84.74

JPY 101.66

Dividend per share

-

JPY 50.40

JPY 32.00

*The figures for the fiscal years ended 31 March 2012 and 31 March 2013, respectively, are non-consolidated results, while the figures for the fiscal year ended 31 March 2014 are consolidated results, since SBI Mortgage has been preparing its financial statements on a consolidated basis since the fiscal year ended 31 March 2014.
2. Outline of the Tender Offeror (as of 13 August 2014)

(1) Name

CSM Holdings Co., Ltd.

(2) Address

5-1, 1-chome, Marunouchi, Chiyoda-ku, Tokyo

(3) Title/name of representative

Tamotsu Adachi, Representative Director

(4) Business

Control and management of business activities through holding shares, and

the associated businesses

(5) Capital

JPY 9.5 billion

(6) Date of establishment

20 May 2014

(7) Net assets

JPY 19 billion

(8) Total assets

JPY 19 billion

Major shareholder and

(9)

shareholding ratio

CJP CSM Holdings, L.P.

89.47%

Major shareholder and

(9)

shareholding ratio

SBI Holdings, Inc.

10.53%

Relationship between the

(10) listed company and CSM Holdings

Capital relationship

SBIH owns 10.53% of the total number of issued

shares of the Tender Offeror

Relationship between the

(10) listed company and CSM Holdings

Personal relationship

None

Relationship between the

(10) listed company and CSM Holdings

Business relationship

None

Relationship between the

(10) listed company and CSM Holdings

Status of relationship

with related parties

None

2


3. Outline of the subscription to the Tender Offer (Consolidated basis)

(1) Number of shares held before subscription

15,787,906 shares*

(Number of voting rights: 15,787,906) (Ownership ratio of voting rights: 66.50%)

(2) Number of shares for subscription

15,787,906 shares

(Number of voting rights: 15,787,906)

(Share transfer price: JPY 28,166 million (JPY 1,784 per share))

(3) Number of shares held after subscription

0 shares

(Number of voting rights: 0)

(Ownership ratio of voting rights: 0.00%)

* The figure for the number of shares represents the number of KDRs in terms of the number of common shares.
4. Settlement start date: 21 August 2014
5. Future outlook
As a result of the successful closing of the Tender Offer on 12 August 2014, SBI Mortgage will no longer be a consolidated subsidiary of SBIH effective 21 August 2014, which is the settlement start date of the Tender Offer. Furthermore, as a result of subscribing to the Tender Offer, SBIH will post a gain on sale of shares of approximately JPY 13.9 billion on a consolidated basis for the second quarter of the fiscal year ending 31 March 2015.
********************************************************************************************* For further information, please contact:
SBI Holdings, Inc. Corporate Communications Dept., Tel: +81 3 6229-0126

3

distributed by