| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥142.51B | ¥120.31B | +18.5% |
| Cost of Sales | ¥91.62B | ¥79.77B | +14.9% |
| Gross Profit | ¥50.89B | ¥40.54B | +25.5% |
| SG&A Expenses | ¥33.90B | ¥30.31B | +11.9% |
| Operating Income | ¥16.45B | ¥13.95B | +17.9% |
| Equity Method Investment Income | ¥932M | ¥969M | -3.8% |
| Profit Before Tax | ¥16.98B | ¥15.16B | +12.0% |
| Income Tax Expense | ¥5.17B | ¥4.66B | +11.1% |
| Net Income | ¥11.80B | ¥10.50B | +12.4% |
| Net Income Attributable to Owners | ¥11.66B | ¥10.36B | +12.6% |
| Total Comprehensive Income | ¥16.29B | ¥20.33B | -19.9% |
| Basic EPS | ¥44.62 | ¥39.64 | +12.6% |
| Diluted EPS | ¥44.58 | ¥39.61 | +12.5% |
| Dividend Per Share | ¥32.00 | ¥32.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥439.35B | ¥430.90B | +¥8.45B |
| Accounts Receivable | ¥173.10B | ¥171.22B | +¥1.88B |
| Inventories | ¥192.48B | ¥182.23B | +¥10.25B |
| Non-current Assets | ¥227.31B | ¥222.23B | +¥5.08B |
| Property, Plant & Equipment | ¥100.47B | ¥100.31B | +¥161M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Cash and Cash Equivalents | ¥41.86B | ¥42.27B | ¥-413M |
| Item | Value |
|---|---|
| Net Profit Margin | 8.2% |
| Gross Profit Margin | 35.7% |
| Debt-to-Equity Ratio | 0.84x |
| Effective Tax Rate | 30.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +18.5% |
| Operating Income YoY Change | +17.9% |
| Profit Before Tax YoY Change | +12.0% |
| Net Income YoY Change | +12.4% |
| Net Income Attributable to Owners YoY Change | +12.6% |
| Total Comprehensive Income YoY Change | -19.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 266.69M shares |
| Treasury Stock | 5.23M shares |
| Average Shares Outstanding | 261.47M shares |
| Book Value Per Share | ¥1,388.22 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥32.00 |
| Year-End Dividend | ¥32.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥580.00B |
| Operating Income Forecast | ¥70.00B |
| Net Income Attributable to Owners Forecast | ¥51.30B |
| Dividend Per Share Forecast | ¥32.00 |
| Intangible Assets | ¥19.50B | ¥19.11B | +¥388M |
| Goodwill | ¥7.58B | ¥7.56B | +¥21M |
| Total Assets | ¥666.66B | ¥653.13B | +¥13.53B |
| Accounts Payable | ¥67.37B | ¥67.72B | ¥-342M |
| Short-term Loans | ¥57.82B | ¥55.10B | +¥2.72B |
| Non-current Liabilities | ¥82.80B | ¥83.25B | ¥-451M |
| Total Liabilities | ¥303.69B | ¥298.06B | +¥5.63B |
| Total Equity | ¥362.97B | ¥355.07B | +¥7.90B |
| Capital Stock | ¥30.56B | ¥30.56B | ¥0 |
| Capital Surplus | ¥29.00B | ¥28.88B | +¥120M |
| Retained Earnings | ¥274.88B | ¥271.30B | +¥3.58B |
| Treasury Stock | ¥-22.02B | ¥-22.00B | ¥-22M |
| Shareholders' Equity | ¥355.42B | ¥347.50B | +¥7.92B |
| Equity Ratio | 53.3% | 53.2% | +0.1% |