| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.35T | ¥1.47T | -8.2% |
| Operating Income | ¥222.98B | ¥390.77B | -42.9% |
| Ordinary Income | ¥212.89B | ¥297.04B | -28.3% |
| Profit Before Tax | ¥263.83B | ¥422.17B | -37.5% |
| Net Income | ¥219.42B | ¥337.31B | -34.9% |
| Net Income Attributable to Owners | ¥219.08B | ¥337.09B | -35.0% |
| Total Comprehensive Income | ¥529.21B | ¥494.83B | +6.9% |
| Basic EPS | ¥122.51 | ¥189.77 | -35.4% |
| Diluted EPS | ¥120.85 | ¥186.07 | -35.1% |
| Dividend Per Share | ¥28.00 | ¥0.00 | - |
| Total Dividend Paid | ¥49.76B | ¥49.76B | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Total Assets | ¥4.49T | ¥3.17T | +¥1.32T |
| Total Equity | ¥2.54T | ¥2.01T | +¥536.71B |
| Owners' Equity | ¥1.35T | ¥1.15T | +¥193.97B |
| Shareholders' Equity | ¥2.54T | ¥2.00T | +¥535.83B |
| Equity Ratio | 56.5% | 63.2% | -6.7% |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥340.48B | ¥496.63B | ¥-156.14B |
| Investing Cash Flow | ¥-1.28T | ¥-267.49B | ¥-1.02T |
| Financing Cash Flow | ¥677.35B | ¥-181.25B | +¥858.59B |
| Cash and Cash Equivalents | ¥229.25B | ¥434.68B | ¥-205.43B |
| Free Cash Flow | ¥-943.62B | - | - |
| Item | Value |
|---|---|
| ROE | 9.7% |
| ROA (Ordinary Income) | 6.9% |
| Payout Ratio | 14.8% |
| Dividend on Equity (DOE) | 2.8% |
| Book Value Per Share | ¥1,413.77 |
| Net Profit Margin | 16.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -8.2% |
| Operating Income YoY Change | -42.9% |
| Ordinary Income YoY Change | -28.3% |
| Profit Before Tax YoY Change | -37.5% |
| Net Income YoY Change | -34.9% |
| Net Income Attributable to Owners YoY Change | -35.0% |
| Total Comprehensive Income YoY Change | +6.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.87B shares |
| Treasury Stock | 75.85M shares |
| Average Shares Outstanding | 1.79B shares |
| Book Value Per Share | ¥1,416.51 |
| Item | Amount |
|---|---|
| Q1 Dividend | ¥0.00 |
| Q2 Dividend | ¥0.00 |
| Q3 Dividend | ¥0.00 |
| Year-End Dividend | ¥28.00 |