| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.04T | ¥2.78T | +9.1% |
| Operating Income | ¥211.92B | ¥140.75B | +50.6% |
| Equity Method Investment Income | ¥-7.19B | ¥-38.11B | +81.1% |
| Ordinary Income | ¥193.46B | ¥90.12B | +114.7% |
| Net Income | ¥37.02B | ¥170.16B | -78.2% |
| Net Income Attributable to Owners | ¥135.00B | ¥43.81B | +208.2% |
| Total Comprehensive Income | ¥131.47B | ¥206.18B | -36.2% |
| Basic EPS | ¥97.94 | ¥31.60 | +209.9% |
| Dividend Per Share | ¥38.00 | ¥18.00 | +111.1% |
| Total Dividend Paid | ¥49.96B | ¥49.96B | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Total Assets | ¥4.02T | ¥3.66T | +¥352.48B |
| Total Equity | ¥1.91T | ¥1.85T | +¥65.32B |
| Owners' Equity | ¥1.86T | ¥1.81T | +¥46.03B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥301.49B | ¥295.30B | +¥6.19B |
| Investing Cash Flow | ¥-381.15B | ¥-142.60B | ¥-238.55B |
| Financing Cash Flow | ¥144.57B | ¥-94.33B | +¥238.90B |
| Free Cash Flow | ¥-79.66B | - | - |
| Item | Value |
|---|---|
| Operating Margin | 7.0% |
| ROA (Ordinary Income) | 5.0% |
| Payout Ratio | 1.1% |
| Dividend on Equity (DOE) | 2.9% |
| Book Value Per Share | ¥1,369.16 |
| Net Profit Margin | 4.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +9.1% |
| Operating Income YoY Change | +50.6% |
| Ordinary Income YoY Change | +114.7% |
| Net Income YoY Change | -78.2% |
| Net Income Attributable to Owners YoY Change | +208.2% |
| Total Comprehensive Income YoY Change | -36.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.37B shares |
| Treasury Stock | 7.68M shares |
| Average Shares Outstanding | 1.38B shares |
| Book Value Per Share | ¥1,409.31 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥18.00 |
| Year-End Dividend | ¥18.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥3.12T |
| Operating Income Forecast | ¥215.00B |
| Ordinary Income Forecast | ¥216.00B |
| Net Income Attributable to Owners Forecast | ¥125.00B |
| Basic EPS Forecast | ¥90.69 |
| Dividend Per Share Forecast | ¥20.00 |