| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥263.53B | ¥239.91B | +9.8% |
| Cost of Sales | ¥174.07B | ¥156.03B | +11.6% |
| Gross Profit | ¥89.45B | ¥83.88B | +6.7% |
| SG&A Expenses | ¥63.30B | ¥56.63B | +11.8% |
| Operating Income | ¥31.26B | ¥26.87B | +16.4% |
| Equity Method Investment Income | ¥1.66B | ¥869M | +90.4% |
| Profit Before Tax | ¥33.47B | ¥27.84B | +20.2% |
| Income Tax Expense | ¥9.58B | ¥6.51B | +47.1% |
| Net Income | ¥23.89B | ¥21.32B | +12.0% |
| Net Income Attributable to Owners | ¥23.71B | ¥21.16B | +12.0% |
| Total Comprehensive Income | ¥43.21B | ¥27.28B | +58.4% |
| Basic EPS | ¥90.69 | ¥80.96 | +12.0% |
| Diluted EPS | ¥90.61 | ¥80.93 | +12.0% |
| Dividend Per Share | ¥26.00 | ¥26.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥425.74B | ¥362.36B | +¥63.38B |
| Accounts Receivable | ¥168.85B | ¥149.65B | +¥19.21B |
| Inventories | ¥167.81B | ¥131.77B | +¥36.04B |
| Non-current Assets | ¥213.45B | ¥196.68B | +¥16.77B |
| Property, Plant & Equipment | ¥97.39B | ¥93.60B | +¥3.79B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Cash and Cash Equivalents | ¥61.59B | ¥55.15B | +¥6.44B |
| Item | Value |
|---|---|
| Net Profit Margin | 9.0% |
| Gross Profit Margin | 33.9% |
| Debt-to-Equity Ratio | 0.91x |
| Effective Tax Rate | 28.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +9.8% |
| Operating Income YoY Change | +16.4% |
| Profit Before Tax YoY Change | +20.2% |
| Net Income YoY Change | +12.0% |
| Net Income Attributable to Owners YoY Change | +12.0% |
| Total Comprehensive Income YoY Change | +58.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 266.69M shares |
| Treasury Stock | 5.25M shares |
| Average Shares Outstanding | 261.43M shares |
| Book Value Per Share | ¥1,278.79 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥26.00 |
| Year-End Dividend | ¥26.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥550.00B |
| Operating Income Forecast | ¥70.00B |
| Net Income Attributable to Owners Forecast | ¥51.50B |
| Dividend Per Share Forecast | ¥32.00 |
| Intangible Assets | ¥18.48B | ¥18.07B | +¥414M |
| Goodwill | ¥7.54B | ¥7.34B | +¥194M |
| Total Assets | ¥639.19B | ¥559.04B | +¥80.15B |
| Accounts Payable | ¥92.74B | ¥76.92B | +¥15.82B |
| Short-term Loans | ¥49.88B | ¥20.50B | +¥29.39B |
| Non-current Liabilities | ¥79.69B | ¥85.66B | ¥-5.96B |
| Total Liabilities | ¥304.85B | ¥260.94B | +¥43.91B |
| Total Equity | ¥334.33B | ¥298.10B | +¥36.23B |
| Capital Stock | ¥30.56B | ¥30.56B | ¥0 |
| Capital Surplus | ¥28.30B | ¥28.31B | ¥-8M |
| Retained Earnings | ¥249.83B | ¥232.55B | +¥17.29B |
| Treasury Stock | ¥-21.85B | ¥-21.97B | +¥120M |
| Shareholders' Equity | ¥327.03B | ¥291.23B | +¥35.80B |
| Equity Ratio | 51.2% | 52.1% | -0.9% |