| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥563.23B | ¥611.48B | -7.9% |
| Operating Income | ¥71.55B | ¥62.08B | +15.2% |
| Equity Method Investment Income | ¥7M | ¥7M | +0.0% |
| Ordinary Income | ¥74.50B | ¥64.21B | +16.0% |
| Net Income Attributable to Owners | ¥57.09B | ¥45.46B | +25.6% |
| Total Comprehensive Income | ¥67.82B | ¥60.41B | +12.3% |
| Basic EPS | ¥154.21 | ¥121.63 | +26.8% |
| Diluted EPS | ¥147.11 | ¥118.45 | +24.2% |
| Dividend Per Share | ¥55.00 | ¥14.00 | +292.9% |
| Total Dividend Paid | ¥14.85B | ¥14.85B | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Total Assets | ¥688.71B | ¥646.15B | +¥42.55B |
| Total Equity | ¥398.42B | ¥358.75B | +¥39.67B |
| Owners' Equity | ¥398.09B | ¥358.41B | +¥39.68B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥116.13B | ¥37.12B | +¥79.01B |
| Investing Cash Flow | ¥-2.39B | ¥-29.58B | +¥27.19B |
| Financing Cash Flow | ¥-36.82B | ¥22.73B | ¥-59.55B |
| Free Cash Flow | ¥113.74B | - | - |
| Item | Value |
|---|---|
| Operating Margin | 12.7% |
| ROA (Ordinary Income) | 11.2% |
| Payout Ratio | 32.9% |
| Dividend on Equity (DOE) | 4.3% |
| Book Value Per Share | ¥1,082.71 |
| Net Profit Margin | 10.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +1.6% |
| Operating Income YoY Change | +5.5% |
| Ordinary Income YoY Change | +7.4% |
| Net Income Attributable to Owners YoY Change | +10.2% |
| Total Comprehensive Income YoY Change | +12.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 379.83M shares |
| Treasury Stock | 12.15M shares |
| Average Shares Outstanding | 370.19M shares |
| Book Value Per Share | ¥1,083.60 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥14.00 |
| Year-End Dividend | ¥26.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥650.00B |
| Operating Income Forecast | ¥81.50B |
| Ordinary Income Forecast | ¥85.00B |
| Net Income Attributable to Owners Forecast | ¥65.00B |
| Basic EPS Forecast | ¥176.78 |
| Dividend Per Share Forecast | ¥32.00 |