| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.08T | ¥3.83T | +6.6% |
| Operating Income | ¥221.69B | ¥200.40B | +10.6% |
| Profit Before Tax | ¥351.46B | ¥309.19B | +13.7% |
| Net Income | ¥271.25B | ¥236.85B | +14.5% |
| Net Income Attributable to Owners | ¥262.31B | ¥228.78B | +14.7% |
| Total Comprehensive Income | ¥-938.14B | ¥2.29T | -141.0% |
| Basic EPS | ¥856.96 | ¥736.86 | +16.3% |
| Diluted EPS | ¥856.96 | ¥736.86 | +16.3% |
| Dividend Per Share | ¥280.00 | ¥100.00 | +180.0% |
| Total Dividend Paid | ¥74.51B | ¥74.51B | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Total Assets | ¥9.40T | ¥11.08T | ¥-1.67T |
| Total Equity | ¥5.02T | ¥6.15T | ¥-1.14T |
| Shareholders' Equity | ¥4.90T | ¥6.05T | ¥-1.14T |
| Equity Ratio | 52.2% | 54.6% | -2.4% |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥171.58B | ¥443.59B | ¥-272.01B |
| Investing Cash Flow | ¥-43.40B | ¥47.90B | ¥-91.31B |
| Financing Cash Flow | ¥-198.65B | ¥-209.49B | +¥10.84B |
| Cash and Cash Equivalents | ¥378.45B | ¥496.85B | ¥-118.39B |
| Free Cash Flow | ¥128.18B | - | - |
| Item | Value |
|---|---|
| ROE | 4.8% |
| Operating Margin | 5.4% |
| ROA (Ordinary Income) | 3.4% |
| Payout Ratio | 32.6% |
| Dividend on Equity (DOE) | 1.5% |
| Book Value Per Share | ¥16,273.00 |
| Net Profit Margin | 6.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +6.6% |
| Operating Income YoY Change | +10.6% |
| Profit Before Tax YoY Change | +13.7% |
| Net Income YoY Change | +14.5% |
| Net Income Attributable to Owners YoY Change | +14.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 325.84M shares |
| Treasury Stock | 24.44M shares |
| Average Shares Outstanding | 306.10M shares |
| Book Value Per Share | ¥16,639.82 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥100.00 |
| Year-End Dividend | ¥140.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥4.00T |
| Operating Income Forecast | ¥180.00B |
| Net Income Attributable to Owners Forecast | ¥240.00B |
| Basic EPS Forecast | ¥798.74 |
| Dividend Per Share Forecast | ¥140.00 |