| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥120.31B | ¥119.00B | +1.1% |
| Cost of Sales | ¥79.77B | ¥78.85B | +1.2% |
| Gross Profit | ¥40.54B | ¥40.15B | +1.0% |
| SG&A Expenses | ¥30.31B | ¥27.42B | +10.5% |
| Operating Income | ¥13.95B | ¥12.94B | +7.8% |
| Equity Method Investment Income | ¥969M | ¥426M | +127.5% |
| Profit Before Tax | ¥15.16B | ¥13.53B | +12.0% |
| Income Tax Expense | ¥4.66B | ¥3.34B | +39.6% |
| Net Income | ¥10.50B | ¥10.20B | +3.0% |
| Net Income Attributable to Owners | ¥10.36B | ¥10.08B | +2.8% |
| Total Comprehensive Income | ¥20.33B | ¥17.75B | +14.5% |
| Basic EPS | ¥39.64 | ¥38.56 | +2.8% |
| Diluted EPS | ¥39.61 | ¥38.54 | +2.8% |
| Dividend Per Share | ¥26.00 | ¥26.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥400.56B | ¥362.36B | +¥38.20B |
| Accounts Receivable | ¥146.73B | ¥149.65B | ¥-2.92B |
| Inventories | ¥149.94B | ¥131.77B | +¥18.17B |
| Non-current Assets | ¥208.32B | ¥196.68B | +¥11.65B |
| Property, Plant & Equipment | ¥95.69B | ¥93.60B | +¥2.09B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Cash and Cash Equivalents | ¥77.90B | ¥55.15B | +¥22.75B |
| Item | Value |
|---|---|
| Net Profit Margin | 8.6% |
| Gross Profit Margin | 33.7% |
| Debt-to-Equity Ratio | 0.95x |
| Effective Tax Rate | 30.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +1.1% |
| Operating Income YoY Change | +7.8% |
| Profit Before Tax YoY Change | +12.0% |
| Net Income YoY Change | +3.0% |
| Net Income Attributable to Owners YoY Change | +2.8% |
| Total Comprehensive Income YoY Change | +14.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 266.69M shares |
| Treasury Stock | 5.28M shares |
| Average Shares Outstanding | 261.41M shares |
| Book Value Per Share | ¥1,192.08 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥26.00 |
| Year-End Dividend | ¥26.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥525.00B |
| Operating Income Forecast | ¥72.00B |
| Net Income Attributable to Owners Forecast | ¥52.50B |
| Dividend Per Share Forecast | ¥32.00 |
| Intangible Assets | ¥18.29B | ¥18.07B | +¥219M |
| Goodwill | ¥7.44B | ¥7.34B | +¥101M |
| Total Assets | ¥608.89B | ¥559.04B | +¥49.85B |
| Accounts Payable | ¥79.31B | ¥76.92B | +¥2.39B |
| Short-term Loans | ¥54.30B | ¥20.50B | +¥33.80B |
| Non-current Liabilities | ¥81.47B | ¥85.66B | ¥-4.19B |
| Total Liabilities | ¥297.26B | ¥260.94B | +¥36.33B |
| Total Equity | ¥311.62B | ¥298.10B | +¥13.52B |
| Capital Stock | ¥30.56B | ¥30.56B | ¥0 |
| Capital Surplus | ¥28.33B | ¥28.31B | +¥18M |
| Retained Earnings | ¥236.31B | ¥232.55B | +¥3.77B |
| Treasury Stock | ¥-21.97B | ¥-21.97B | ¥0 |
| Shareholders' Equity | ¥304.38B | ¥291.23B | +¥13.14B |
| Equity Ratio | 50.0% | 52.1% | -2.1% |