| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥540.12B | ¥487.10B | +10.9% |
| Cost of Sales | ¥479.19B | ¥416.55B | +15.0% |
| Gross Profit | ¥60.94B | ¥70.55B | -13.6% |
| SG&A Expenses | ¥40.24B | ¥38.09B | +5.6% |
| Operating Income | ¥22.63B | ¥35.70B | -36.6% |
| Equity Method Investment Income | ¥651M | ¥517M | +25.9% |
| Profit Before Tax | ¥14.54B | ¥26.03B | -44.2% |
| Income Tax Expense | ¥4.59B | ¥6.91B | -33.6% |
| Net Income | ¥9.95B | ¥19.13B | -48.0% |
| Net Income Attributable to Owners | ¥7.37B | ¥16.71B | -55.9% |
| Total Comprehensive Income | ¥12.92B | ¥18.21B | -29.0% |
| Basic EPS | ¥40.70 | ¥86.58 | -53.0% |
| Dividend Per Share | ¥70.00 | ¥70.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥503.14B | ¥479.55B | +¥23.59B |
| Accounts Receivable | ¥190.84B | ¥187.34B | +¥3.50B |
| Inventories | ¥258.20B | ¥244.11B | +¥14.09B |
| Non-current Assets | ¥502.39B | ¥490.46B | +¥11.93B |
| Property, Plant & Equipment | ¥406.56B | ¥394.35B | +¥12.21B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Cash and Cash Equivalents | ¥24.03B | ¥26.33B | ¥-2.30B |
| Item | Value |
|---|---|
| Net Profit Margin | 1.4% |
| Gross Profit Margin | 11.3% |
| Debt-to-Equity Ratio | 2.06x |
| Effective Tax Rate | 31.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +10.9% |
| Operating Income YoY Change | -36.6% |
| Profit Before Tax YoY Change | -44.2% |
| Net Income YoY Change | -48.0% |
| Net Income Attributable to Owners YoY Change | -55.9% |
| Total Comprehensive Income YoY Change | -29.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 185.31M shares |
| Treasury Stock | 4.24M shares |
| Average Shares Outstanding | 181.05M shares |
| Book Value Per Share | ¥1,815.43 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥70.00 |
| Year-End Dividend | ¥80.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥1.10T |
| Operating Income Forecast | ¥55.00B |
| Net Income Attributable to Owners Forecast | ¥23.00B |
| Basic EPS Forecast | ¥127.03 |
| Dividend Per Share Forecast | ¥22.00 |
| Total Assets | ¥1.01T | ¥970.01B | +¥35.52B |
| Accounts Payable | ¥146.42B | ¥140.62B | +¥5.80B |
| Short-term Loans | ¥165.74B | ¥147.23B | +¥18.51B |
| Non-current Liabilities | ¥276.71B | ¥266.08B | +¥10.63B |
| Long-term Loans | ¥200.05B | ¥193.50B | +¥6.55B |
| Total Liabilities | ¥676.81B | ¥650.42B | +¥26.39B |
| Total Equity | ¥328.72B | ¥319.59B | +¥9.13B |
| Capital Stock | ¥52.28B | ¥52.28B | ¥0 |
| Capital Surplus | ¥69.47B | ¥69.39B | +¥76M |
| Retained Earnings | ¥133.22B | ¥129.59B | +¥3.62B |
| Treasury Stock | ¥-5.29B | ¥-5.34B | +¥44M |
| Shareholders' Equity | ¥297.58B | ¥290.62B | +¥6.95B |
| Equity Ratio | 29.6% | 30.0% | -0.4% |