| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.41T | ¥4.39T | +0.5% |
| Operating Income | ¥196.69B | ¥261.83B | -24.9% |
| Net Income | ¥105.64B | ¥178.44B | -40.8% |
| Net Income Attributable to Owners | ¥45.02B | ¥119.60B | -62.4% |
| Total Comprehensive Income | ¥77.46B | ¥363.60B | -78.7% |
| Basic EPS | ¥31.64 | ¥84.07 | -62.4% |
| Diluted EPS | ¥31.63 | ¥80.77 | -60.8% |
| Dividend Per Share | ¥32.00 | ¥16.00 | +100.0% |
| Total Dividend Paid | ¥45.59B | ¥45.59B | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Total Assets | ¥5.89T | ¥6.10T | ¥-209.89B |
| Total Equity | ¥2.28T | ¥2.28T | +¥9.07B |
| Shareholders' Equity | ¥1.74T | ¥1.76T | ¥-22.88B |
| Equity Ratio | 29.5% | 28.9% | +0.6% |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥552.85B | ¥465.15B | +¥87.70B |
| Investing Cash Flow | ¥-275.43B | ¥-246.09B | ¥-29.35B |
| Financing Cash Flow | ¥-246.65B | ¥-241.72B | ¥-4.93B |
| Cash and Cash Equivalents | ¥326.14B | ¥294.92B | +¥31.22B |
| Free Cash Flow | ¥277.41B | - | - |
| Item | Value |
|---|---|
| ROE | 2.6% |
| ROA (Ordinary Income) | 2.5% |
| Payout Ratio | 38.1% |
| Dividend on Equity (DOE) | 2.7% |
| Book Value Per Share | ¥1,223.01 |
| Net Profit Margin | 1.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +0.5% |
| Operating Income YoY Change | -24.9% |
| Net Income YoY Change | -40.8% |
| Net Income Attributable to Owners YoY Change | -62.4% |
| Total Comprehensive Income YoY Change | -78.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.51B shares |
| Treasury Stock | 83.10M shares |
| Average Shares Outstanding | 1.42B shares |
| Book Value Per Share | ¥1,605.25 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥16.00 |
| Year-End Dividend | ¥16.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥3.74T |
| Operating Income Forecast | ¥202.00B |
| Net Income Forecast | ¥213.00B |
| Net Income Attributable to Owners Forecast | ¥145.00B |
| Basic EPS Forecast | ¥101.88 |
| Dividend Per Share Forecast | ¥16.00 |