| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥775.19B | ¥707.19B | +9.6% |
| Cost of Sales | ¥124.58B | ¥122.38B | +1.8% |
| Gross Profit | ¥650.61B | ¥584.81B | +11.3% |
| SG&A Expenses | ¥253.57B | ¥225.29B | +12.6% |
| Operating Income | ¥397.03B | ¥359.51B | +10.4% |
| Non-operating Income | ¥13.56B | ¥18.17B | -25.4% |
| Non-operating Expenses | ¥261M | ¥126M | +107.1% |
| Ordinary Income | ¥410.34B | ¥377.56B | +8.7% |
| Profit Before Tax | ¥410.34B | ¥377.56B | +8.7% |
| Income Tax Expense | ¥118.57B | ¥111.13B | +6.7% |
| Net Income | ¥291.76B | ¥266.43B | +9.5% |
| Net Income Attributable to Owners | ¥291.76B | ¥266.43B | +9.5% |
| Total Comprehensive Income | ¥283.61B | ¥282.10B | +0.5% |
| Basic EPS | ¥1,203.03 | ¥1,098.55 | +9.5% |
| Dividend Per Share | ¥150.00 | ¥150.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.57T | ¥1.53T | +¥41.22B |
| Cash and Deposits | ¥513.40B | ¥520.36B | ¥-6.95B |
| Accounts Receivable | ¥302.44B | ¥307.53B | ¥-5.08B |
| Inventories | ¥82.34B | ¥77.61B | +¥4.73B |
| Non-current Assets | ¥1.57T | ¥1.43T | +¥141.70B |
| Item | Value |
|---|---|
| Net Profit Margin | 37.6% |
| Gross Profit Margin | 83.9% |
| Current Ratio | 1268.3% |
| Quick Ratio | 1201.9% |
| Debt-to-Equity Ratio | 0.05x |
| Effective Tax Rate | 28.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +9.6% |
| Operating Income YoY Change | +10.4% |
| Ordinary Income YoY Change | +8.7% |
| Profit Before Tax YoY Change | +8.7% |
| Net Income YoY Change | +9.5% |
| Net Income Attributable to Owners YoY Change | +9.5% |
| Total Comprehensive Income YoY Change | +0.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 243.21M shares |
| Treasury Stock | 682K shares |
| Average Shares Outstanding | 242.53M shares |
| Book Value Per Share | ¥12,415.09 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥150.00 |
| Year-End Dividend | ¥150.00 |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥175.00 |
| Property, Plant & Equipment | ¥77.40B | ¥75.87B | +¥1.53B |
| Intangible Assets | ¥6.31B | ¥4.79B | +¥1.52B |
| Investment Securities | ¥1.45T | ¥1.31T | +¥133.66B |
| Total Assets | ¥3.15T | ¥2.96T | +¥182.92B |
| Current Liabilities | ¥124.03B | ¥145.36B | ¥-21.33B |
| Accounts Payable | ¥16.09B | ¥13.72B | +¥2.37B |
| Non-current Liabilities | ¥12.71B | ¥13.24B | ¥-531M |
| Total Liabilities | ¥136.73B | ¥158.60B | ¥-21.87B |
| Total Equity | ¥3.01T | ¥2.81T | +¥204.78B |
| Capital Stock | ¥30.64B | ¥30.64B | ¥0 |
| Capital Surplus | ¥30.54B | ¥30.54B | ¥0 |
| Retained Earnings | ¥2.91T | ¥2.70T | +¥212.94B |
| Treasury Stock | ¥-3.83B | ¥-3.82B | ¥-12M |
| Owners' Equity | ¥3.01T | ¥2.81T | +¥204.78B |
| Working Capital | ¥1.45T | - | - |