| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥87.51B | ¥90.17B | -2.9% |
| Cost of Sales | ¥36.76B | ¥39.11B | -6.0% |
| SG&A Expenses | ¥47.71B | ¥48.75B | -2.1% |
| Operating Income | ¥21.54B | ¥11.55B | +86.5% |
| Equity Method Investment Income | ¥-10M | ¥567M | -101.8% |
| Profit Before Tax | ¥20.17B | ¥12.81B | +57.4% |
| Income Tax Expense | ¥7.83B | ¥4.10B | +91.1% |
| Net Income | ¥12.33B | ¥8.71B | +41.5% |
| Net Income Attributable to Owners | ¥12.42B | ¥8.77B | +41.5% |
| Total Comprehensive Income | ¥20.99B | ¥1.85B | +1032.0% |
| Basic EPS | ¥243.98 | ¥159.69 | +52.8% |
| Diluted EPS | ¥243.31 | ¥159.05 | +53.0% |
| Dividend Per Share | ¥50.00 | ¥50.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥113.73B | ¥99.89B | +¥13.84B |
| Accounts Receivable | ¥16.40B | ¥16.84B | ¥-436M |
| Inventories | ¥50.25B | ¥50.23B | +¥27M |
| Non-current Assets | ¥168.91B | ¥172.85B | ¥-3.94B |
| Property, Plant & Equipment | ¥35.31B | ¥43.25B | ¥-7.94B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥8.33B | ¥5.29B | +¥3.04B |
| Investing Cash Flow | ¥23.70B | ¥3.87B | +¥19.83B |
| Financing Cash Flow | ¥-17.96B | ¥-4.20B | ¥-13.77B |
| Cash and Cash Equivalents | ¥38.84B | ¥23.42B | +¥15.42B |
| Free Cash Flow | ¥32.03B | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 14.2% |
| Debt-to-Equity Ratio | 0.39x |
| Effective Tax Rate | 38.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -2.9% |
| Operating Income YoY Change | +86.5% |
| Profit Before Tax YoY Change | +57.4% |
| Net Income YoY Change | +41.5% |
| Net Income Attributable to Owners YoY Change | +41.5% |
| Total Comprehensive Income YoY Change | -77.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 52.50M shares |
| Treasury Stock | 2.69M shares |
| Average Shares Outstanding | 50.90M shares |
| Book Value Per Share | ¥4,085.19 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥50.00 |
| Year-End Dividend | ¥50.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥173.80B |
| Operating Income Forecast | ¥20.20B |
| Net Income Attributable to Owners Forecast | ¥12.20B |
| Basic EPS Forecast | ¥239.69 |
| Dividend Per Share Forecast | ¥50.00 |
| Intangible Assets | ¥11.54B | ¥12.32B | ¥-786M |
| Goodwill | ¥15.67B | ¥15.20B | +¥472M |
| Total Assets | ¥282.64B | ¥272.75B | +¥9.90B |
| Accounts Payable | ¥14.16B | ¥15.78B | ¥-1.62B |
| Short-term Loans | ¥6.68B | ¥11.91B | ¥-5.23B |
| Non-current Liabilities | ¥33.44B | ¥27.58B | +¥5.87B |
| Long-term Loans | ¥5.50B | ¥2.55B | +¥2.94B |
| Total Liabilities | ¥79.17B | ¥77.62B | +¥1.54B |
| Total Equity | ¥203.48B | ¥195.12B | +¥8.36B |
| Capital Stock | ¥13.26B | ¥13.26B | ¥0 |
| Capital Surplus | ¥280M | ¥4.31B | ¥-4.03B |
| Retained Earnings | ¥156.28B | ¥153.81B | +¥2.47B |
| Treasury Stock | ¥-13.63B | ¥-17.97B | +¥4.34B |
| Shareholders' Equity | ¥200.54B | ¥192.05B | +¥8.49B |
| Equity Ratio | 71.0% | 70.4% | +0.6% |