| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥424.33B | ¥407.52B | +4.1% |
| Cost of Sales | ¥271.46B | ¥267.83B | +1.4% |
| Gross Profit | ¥152.87B | ¥139.69B | +9.4% |
| SG&A Expenses | ¥106.34B | ¥96.97B | +9.7% |
| Operating Income | ¥46.55B | ¥48.13B | -3.3% |
| Equity Method Investment Income | ¥3.13B | ¥3.17B | -1.3% |
| Profit Before Tax | ¥48.43B | ¥51.07B | -5.2% |
| Income Tax Expense | ¥13.09B | ¥13.60B | -3.8% |
| Net Income | ¥35.34B | ¥37.47B | -5.7% |
| Net Income Attributable to Owners | ¥34.79B | ¥37.19B | -6.5% |
| Total Comprehensive Income | ¥50.05B | ¥52.51B | -4.7% |
| Basic EPS | ¥133.05 | ¥142.25 | -6.5% |
| Diluted EPS | ¥132.92 | ¥142.13 | -6.5% |
| Dividend Per Share | ¥32.00 | ¥32.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥475.39B | ¥430.90B | +¥44.49B |
| Accounts Receivable | ¥164.38B | ¥171.22B | ¥-6.84B |
| Inventories | ¥205.11B | ¥182.23B | +¥22.88B |
| Non-current Assets | ¥237.83B | ¥222.23B | +¥15.59B |
| Property, Plant & Equipment | ¥109.92B | ¥100.31B | +¥9.61B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Cash and Cash Equivalents | ¥55.42B | ¥42.27B | +¥13.15B |
| Item | Value |
|---|---|
| Net Profit Margin | 8.2% |
| Gross Profit Margin | 36.0% |
| Debt-to-Equity Ratio | 0.84x |
| Effective Tax Rate | 27.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +4.1% |
| Operating Income YoY Change | -3.3% |
| Profit Before Tax YoY Change | -5.2% |
| Net Income YoY Change | -5.7% |
| Net Income Attributable to Owners YoY Change | -6.5% |
| Total Comprehensive Income YoY Change | -4.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 266.69M shares |
| Treasury Stock | 5.31M shares |
| Average Shares Outstanding | 261.46M shares |
| Book Value Per Share | ¥1,483.81 |
| 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 | ¥19.73B | ¥19.11B | +¥613M |
| Goodwill | ¥7.19B | ¥7.56B | ¥-370M |
| Total Assets | ¥713.21B | ¥653.13B | +¥60.08B |
| Accounts Payable | ¥62.23B | ¥67.72B | ¥-5.49B |
| Short-term Loans | ¥41.48B | ¥55.10B | ¥-13.62B |
| Non-current Liabilities | ¥112.96B | ¥83.25B | +¥29.71B |
| Total Liabilities | ¥325.37B | ¥298.06B | +¥27.31B |
| Total Equity | ¥387.84B | ¥355.07B | +¥32.77B |
| Capital Stock | ¥30.56B | ¥30.56B | ¥0 |
| Capital Surplus | ¥29.23B | ¥28.88B | +¥353M |
| Retained Earnings | ¥289.34B | ¥271.30B | +¥18.04B |
| Treasury Stock | ¥-22.49B | ¥-22.00B | ¥-492M |
| Shareholders' Equity | ¥379.66B | ¥347.50B | +¥32.16B |
| Equity Ratio | 53.2% | 53.2% | 0.0% |