| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥986.26B | ¥1.03T | -4.2% |
| Cost of Sales | ¥753.72B | ¥786.00B | -4.1% |
| Gross Profit | ¥232.54B | ¥243.31B | -4.4% |
| SG&A Expenses | ¥199.14B | ¥175.84B | +13.3% |
| Operating Income | ¥21.47B | ¥85.49B | -74.9% |
| Equity Method Investment Income | ¥7.69B | ¥5.17B | +48.7% |
| Profit Before Tax | ¥20.20B | ¥77.90B | -74.1% |
| Income Tax Expense | ¥13.11B | ¥12.34B | +6.3% |
| Net Income | ¥7.09B | ¥65.57B | -89.2% |
| Net Income Attributable to Owners | ¥6.04B | ¥64.85B | -90.7% |
| Total Comprehensive Income | ¥-7.89B | ¥70.44B | -111.2% |
| Basic EPS | ¥33.37 | ¥358.70 | -90.7% |
| Diluted EPS | ¥33.37 | ¥358.70 | -90.7% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥812.29B | ¥886.55B | ¥-74.26B |
| Inventories | ¥204.17B | ¥220.81B | ¥-16.64B |
| Non-current Assets | ¥1.26T | ¥1.29T | ¥-28.68B |
| Property, Plant & Equipment | ¥665.69B | ¥670.78B | ¥-5.09B |
| Intangible Assets | ¥413.31B | ¥442.42B | ¥-29.11B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Cash and Cash Equivalents | ¥216.27B | ¥294.66B | ¥-78.39B |
| Item | Value |
|---|---|
| Net Profit Margin | 0.6% |
| Gross Profit Margin | 23.6% |
| Debt-to-Equity Ratio | 2.08x |
| Effective Tax Rate | 64.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -4.2% |
| Operating Income YoY Change | -74.9% |
| Profit Before Tax YoY Change | -74.1% |
| Net Income YoY Change | -89.2% |
| Net Income Attributable to Owners YoY Change | -90.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 184.90M shares |
| Treasury Stock | 3.92M shares |
| Average Shares Outstanding | 180.86M shares |
| Book Value Per Share | ¥3,710.27 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥65.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥1.42T |
| Operating Income Forecast | ¥49.00B |
| Net Income Forecast | ¥27.00B |
| Net Income Attributable to Owners Forecast | ¥26.00B |
| Basic EPS Forecast | ¥143.87 |
| Dividend Per Share Forecast | ¥65.00 |
| Total Assets | ¥2.07T | ¥2.17T | ¥-102.94B |
| Non-current Liabilities | ¥931.28B | ¥985.45B | ¥-54.17B |
| Total Liabilities | ¥1.40T | ¥1.48T | ¥-82.43B |
| Total Equity | ¥671.50B | ¥692.01B | ¥-20.51B |
| Capital Stock | ¥182.15B | ¥182.15B | ¥0 |
| Capital Surplus | ¥108.58B | ¥108.86B | ¥-283M |
| Retained Earnings | ¥312.82B | ¥318.64B | ¥-5.82B |
| Treasury Stock | ¥-12.41B | ¥-13.17B | +¥766M |
| Shareholders' Equity | ¥644.72B | ¥664.62B | ¥-19.89B |
| Equity Ratio | 31.2% | 30.6% | +0.6% |