| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.44T | ¥1.38T | +4.7% |
| Cost of Sales | ¥1.29T | ¥1.25T | +3.0% |
| Gross Profit | ¥155.76B | ¥128.15B | +21.5% |
| SG&A Expenses | ¥90.04B | ¥82.04B | +9.8% |
| Operating Income | ¥65.71B | ¥46.10B | +42.5% |
| Non-operating Income | ¥10.19B | ¥8.53B | +19.5% |
| Non-operating Expenses | ¥2.88B | ¥1.89B | +52.0% |
| Ordinary Income | ¥73.03B | ¥52.75B | +38.5% |
| Profit Before Tax | ¥81.02B | ¥55.59B | +45.7% |
| Income Tax Expense | ¥22.19B | ¥15.64B | +41.9% |
| Net Income | ¥58.83B | ¥39.95B | +47.2% |
| Net Income Attributable to Owners | ¥56.55B | ¥38.37B | +47.4% |
| Total Comprehensive Income | ¥59.76B | ¥33.27B | +79.6% |
| Interest Expense | ¥1.86B | ¥1.51B | +23.0% |
| Basic EPS | ¥78.88 | ¥53.49 | +47.5% |
| Dividend Per Share | ¥16.00 | ¥16.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.48T | ¥1.40T | +¥85.61B |
| Cash and Deposits | ¥265.80B | ¥265.04B | +¥753M |
| Non-current Assets | ¥1.07T | ¥1.03T | +¥40.29B |
| Property, Plant & Equipment | ¥662.42B | ¥623.31B | +¥39.12B |
| Intangible Assets | ¥12.39B | ¥8.65B | +¥3.74B |
| Item | Value |
|---|---|
| Net Profit Margin | 3.9% |
| Gross Profit Margin | 10.8% |
| Current Ratio | 125.6% |
| Quick Ratio | 125.6% |
| Debt-to-Equity Ratio | 1.50x |
| Interest Coverage Ratio | 35.25x |
| Effective Tax Rate | 27.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +4.7% |
| Operating Income YoY Change | +42.5% |
| Ordinary Income YoY Change | +38.5% |
| Profit Before Tax YoY Change | +45.7% |
| Net Income YoY Change | +47.2% |
| Net Income Attributable to Owners YoY Change | +47.4% |
| Total Comprehensive Income YoY Change | +79.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 721.51M shares |
| Treasury Stock | 4.56M shares |
| Average Shares Outstanding | 716.93M shares |
| Book Value Per Share | ¥1,422.29 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥16.00 |
| Year-End Dividend | ¥16.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥2.04T |
| Operating Income Forecast | ¥86.00B |
| Ordinary Income Forecast | ¥94.00B |
| Net Income Attributable to Owners Forecast | ¥71.00B |
| Basic EPS Forecast | ¥99.03 |
| Dividend Per Share Forecast | ¥21.00 |
| Investment Securities | ¥307.30B | ¥337.98B | ¥-30.68B |
| Total Assets | ¥2.55T | ¥2.42T | +¥125.91B |
| Current Liabilities | ¥1.18T | ¥1.13T | +¥50.49B |
| Short-term Loans | ¥71.08B | ¥62.78B | +¥8.30B |
| Non-current Liabilities | ¥349.18B | ¥304.57B | +¥44.61B |
| Long-term Loans | ¥132.21B | ¥94.59B | +¥37.62B |
| Total Liabilities | ¥1.53T | ¥1.43T | +¥95.11B |
| Total Equity | ¥1.02T | ¥988.91B | +¥30.80B |
| Capital Stock | ¥57.75B | ¥57.75B | ¥0 |
| Capital Surplus | ¥42.21B | ¥42.64B | ¥-433M |
| Retained Earnings | ¥706.93B | ¥677.56B | +¥29.37B |
| Treasury Stock | ¥-2.75B | ¥-2.81B | +¥54M |
| Owners' Equity | ¥982.20B | ¥955.69B | +¥26.50B |
| Working Capital | ¥302.04B | - | - |