| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.96T | ¥1.54T | +27.4% |
| Operating Income | ¥37.12B | ¥23.28B | +59.5% |
| Equity Method Investment Income | ¥17.54B | ¥11.53B | +52.2% |
| Ordinary Income | ¥60.23B | ¥54.10B | +11.3% |
| Net Income | ¥-10.67B | ¥15.16B | -170.4% |
| Net Income Attributable to Owners | ¥34.08B | ¥29.79B | +14.4% |
| Total Comprehensive Income | ¥45.06B | ¥82.45B | -45.4% |
| Basic EPS | ¥260.82 | ¥228.07 | +14.4% |
| Dividend Per Share | ¥100.00 | ¥47.00 | +112.8% |
| Total Dividend Paid | ¥12.30B | ¥12.30B | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Total Assets | ¥2.38T | ¥2.17T | +¥207.72B |
| Total Equity | ¥693.28B | ¥685.62B | +¥7.65B |
| Owners' Equity | ¥677.25B | ¥653.64B | +¥23.61B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥58.89B | ¥51.35B | +¥7.54B |
| Investing Cash Flow | ¥-79.38B | ¥-103.00B | +¥23.61B |
| Financing Cash Flow | ¥-13.21B | ¥32.92B | ¥-46.13B |
| Free Cash Flow | ¥-20.49B | - | - |
| Item | Value |
|---|---|
| Operating Margin | 1.9% |
| ROA (Ordinary Income) | 2.7% |
| Payout Ratio | 41.2% |
| Dividend on Equity (DOE) | 2.0% |
| Book Value Per Share | ¥5,183.34 |
| Net Profit Margin | 1.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +27.4% |
| Operating Income YoY Change | +59.5% |
| Ordinary Income YoY Change | +11.3% |
| Net Income YoY Change | -25.6% |
| Net Income Attributable to Owners YoY Change | +14.4% |
| Total Comprehensive Income YoY Change | -45.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 131.49M shares |
| Treasury Stock | 830K shares |
| Average Shares Outstanding | 130.65M shares |
| Book Value Per Share | ¥5,305.99 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥47.00 |
| Year-End Dividend | ¥47.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥1.87T |
| Operating Income Forecast | ¥10.00B |
| Ordinary Income Forecast | ¥33.00B |
| Net Income Attributable to Owners Forecast | ¥20.00B |
| Basic EPS Forecast | ¥153.08 |
| Dividend Per Share Forecast | ¥50.00 |