| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥5.73T | ¥5.54T | +3.5% |
| Cost of Sales | ¥2.10T | ¥3.83T | -45.1% |
| SG&A Expenses | ¥552.95B | ¥1.08T | -48.8% |
| Operating Income | ¥768.93B | ¥638.46B | +20.4% |
| Equity Method Investment Income | ¥-1.65B | ¥-1.02B | -61.5% |
| Profit Before Tax | ¥798.36B | ¥671.39B | +18.9% |
| Income Tax Expense | ¥123.35B | ¥163.97B | -24.8% |
| Net Income | ¥609.65B | ¥575.65B | +5.9% |
| Net Income Attributable to Owners | ¥598.88B | ¥570.13B | +5.0% |
| Total Comprehensive Income | ¥730.39B | - | - |
| Basic EPS | ¥99.83 | ¥93.84 | +6.4% |
| Diluted EPS | ¥99.22 | ¥93.53 | +6.1% |
| Dividend Per Share | ¥50.00 | ¥50.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥27.24T | ¥7.45T | +¥19.78T |
| Cash and Deposits | ¥2.67T | ¥1.73T | +¥939.25B |
| Inventories | ¥1.68T | ¥1.31T | +¥365.46B |
| Non-current Assets | ¥8.89T | ¥27.84T | ¥-18.95T |
| Property, Plant & Equipment | ¥1.40T | ¥1.51T | ¥-109.73B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥471.62B | ¥616.29B | ¥-144.67B |
| Investing Cash Flow | ¥-393.97B | ¥-644.93B | +¥250.96B |
| Financing Cash Flow | ¥-383.37B | ¥-126.97B | ¥-256.40B |
| Cash and Cash Equivalents | ¥1.50T | ¥2.98T | ¥-1.48T |
| Free Cash Flow | ¥77.64B | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 10.5% |
| Debt-to-Equity Ratio | 3.52x |
| Effective Tax Rate | 15.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +3.5% |
| Operating Income YoY Change | +20.4% |
| Profit Before Tax YoY Change | +18.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 6.15B shares |
| Treasury Stock | 172.67M shares |
| Average Shares Outstanding | 6.00B shares |
| Book Value Per Share | ¥1,337.44 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥50.00 |
| Year-End Dividend | ¥10.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥12.00T |
| Operating Income Forecast | ¥1.43T |
| Dividend Per Share Forecast | ¥12.50 |
| Goodwill | ¥1.51T | ¥1.51T | +¥5.46B |
| Total Assets | ¥36.13T | ¥35.29T | +¥834.78B |
| Accounts Payable | ¥2.30T | ¥2.10T | +¥203.25B |
| Short-term Loans | ¥50.47B | ¥1.84T | ¥-1.79T |
| Non-current Liabilities | ¥2.11T | ¥16.09T | ¥-13.99T |
| Total Liabilities | ¥28.13T | ¥26.78T | +¥1.35T |
| Total Equity | ¥7.99T | ¥8.51T | ¥-516.09B |
| Capital Stock | ¥881.36B | ¥881.36B | ¥0 |
| Capital Surplus | ¥1.47T | ¥1.48T | ¥-9.23B |
| Retained Earnings | ¥6.26T | ¥6.68T | ¥-416.32B |
| Treasury Stock | ¥-489.33B | ¥-296.86B | ¥-192.47B |
| Shareholders' Equity | ¥7.69T | ¥8.18T | ¥-492.14B |
| Equity Ratio | 21.3% | 23.2% | -1.9% |