| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥810.38B | ¥752.27B | +7.7% |
| Cost of Sales | ¥640.44B | ¥593.06B | +8.0% |
| Gross Profit | ¥169.94B | ¥159.21B | +6.7% |
| SG&A Expenses | ¥137.92B | ¥127.58B | +8.1% |
| Operating Income | ¥32.02B | ¥31.63B | +1.2% |
| Non-operating Income | ¥2.57B | ¥2.82B | -8.8% |
| Non-operating Expenses | ¥725M | ¥672M | +7.9% |
| Ordinary Income | ¥33.87B | ¥33.77B | +0.3% |
| Profit Before Tax | ¥33.62B | ¥33.19B | +1.3% |
| Income Tax Expense | ¥10.87B | ¥10.84B | +0.3% |
| Net Income | ¥22.75B | ¥22.34B | +1.8% |
| Net Income Attributable to Owners | ¥22.75B | ¥22.34B | +1.8% |
| Total Comprehensive Income | ¥22.74B | ¥22.34B | +1.8% |
| Interest Expense | ¥324M | ¥145M | +123.4% |
| Basic EPS | ¥287.02 | ¥281.91 | +1.8% |
| Dividend Per Share | ¥32.50 | ¥32.50 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥151.21B | ¥165.62B | ¥-14.41B |
| Cash and Deposits | ¥30.88B | ¥57.04B | ¥-26.16B |
| Accounts Receivable | ¥801M | ¥761M | +¥40M |
| Inventories | ¥99.08B | ¥92.03B | +¥7.05B |
| Non-current Assets | ¥395.54B | ¥359.13B | +¥36.41B |
| Item | Value |
|---|---|
| Net Profit Margin | 2.8% |
| Gross Profit Margin | 21.0% |
| Current Ratio | 65.9% |
| Quick Ratio | 22.7% |
| Debt-to-Equity Ratio | 0.99x |
| Interest Coverage Ratio | 98.83x |
| Effective Tax Rate | 32.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +7.7% |
| Operating Income YoY Change | +1.2% |
| Ordinary Income YoY Change | +0.3% |
| Profit Before Tax YoY Change | +1.3% |
| Net Income YoY Change | +1.8% |
| Net Income Attributable to Owners YoY Change | +1.8% |
| Total Comprehensive Income YoY Change | +1.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 80.00M shares |
| Treasury Stock | 744K shares |
| Average Shares Outstanding | 79.26M shares |
| Book Value Per Share | ¥3,460.31 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥37.50 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥1.06T |
| Operating Income Forecast | ¥40.50B |
| Ordinary Income Forecast | ¥43.20B |
| Net Income Attributable to Owners Forecast | ¥31.00B |
| Basic EPS Forecast | ¥391.13 |
| Dividend Per Share Forecast | ¥37.50 |
| Property, Plant & Equipment | ¥366.19B | ¥331.12B | +¥35.06B |
| Intangible Assets | ¥826M | ¥446M | +¥380M |
| Total Assets | ¥546.75B | ¥524.75B | +¥21.99B |
| Current Liabilities | ¥229.44B | ¥220.68B | +¥8.76B |
| Accounts Payable | ¥177.93B | ¥177.12B | +¥808M |
| Short-term Loans | ¥12.00B | - | - |
| Non-current Liabilities | ¥43.05B | ¥46.61B | ¥-3.56B |
| Long-term Loans | ¥33.37B | ¥37.20B | ¥-3.83B |
| Total Liabilities | ¥272.49B | ¥267.29B | +¥5.20B |
| Total Equity | ¥274.25B | ¥257.46B | +¥16.79B |
| Capital Stock | ¥4.18B | ¥4.18B | ¥0 |
| Capital Surplus | ¥5.10B | ¥5.10B | ¥0 |
| Retained Earnings | ¥265.11B | ¥248.31B | +¥16.80B |
| Treasury Stock | ¥-227M | ¥-227M | ¥0 |
| Owners' Equity | ¥274.25B | ¥257.46B | +¥16.79B |
| Working Capital | ¥-78.23B | - | - |