| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥545.30B | ¥515.55B | +5.8% |
| Cost of Sales | ¥94.42B | ¥82.30B | +14.7% |
| Gross Profit | ¥450.88B | ¥433.25B | +4.1% |
| SG&A Expenses | ¥178.70B | ¥169.29B | +5.6% |
| Operating Income | ¥272.18B | ¥263.96B | +3.1% |
| Non-operating Income | ¥12.95B | ¥6.57B | +97.2% |
| Non-operating Expenses | ¥129M | ¥4.81B | -97.3% |
| Ordinary Income | ¥285.00B | ¥265.72B | +7.3% |
| Profit Before Tax | ¥285.00B | ¥265.72B | +7.3% |
| Income Tax Expense | ¥85.04B | ¥76.00B | +11.9% |
| Net Income | ¥199.96B | ¥189.72B | +5.4% |
| Net Income Attributable to Owners | ¥199.96B | ¥189.72B | +5.4% |
| Total Comprehensive Income | ¥209.49B | ¥178.81B | +17.2% |
| Basic EPS | ¥824.49 | ¥782.27 | +5.4% |
| Dividend Per Share | ¥175.00 | ¥175.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.74T | ¥1.63T | +¥109.15B |
| Cash and Deposits | ¥583.28B | ¥579.05B | +¥4.22B |
| Accounts Receivable | ¥324.82B | ¥320.31B | +¥4.50B |
| Inventories | ¥83.81B | ¥77.89B | +¥5.91B |
| Non-current Assets | ¥1.71T | ¥1.66T | +¥49.02B |
| Item | Value |
|---|---|
| Net Profit Margin | 36.7% |
| Gross Profit Margin | 82.7% |
| Current Ratio | 1083.9% |
| Quick Ratio | 1031.7% |
| Debt-to-Equity Ratio | 0.05x |
| Effective Tax Rate | 29.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +5.8% |
| Operating Income YoY Change | +3.1% |
| Ordinary Income YoY Change | +7.3% |
| Profit Before Tax YoY Change | +7.3% |
| Net Income YoY Change | +5.4% |
| Net Income Attributable to Owners YoY Change | +5.4% |
| Total Comprehensive Income YoY Change | +17.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 243.21M shares |
| Treasury Stock | 682K shares |
| Average Shares Outstanding | 242.53M shares |
| Book Value Per Share | ¥13,506.21 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥175.00 |
| Year-End Dividend | ¥175.00 |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥275.00 |
| Property, Plant & Equipment | ¥82.19B | ¥76.92B | +¥5.26B |
| Intangible Assets | ¥33.53B | ¥6.34B | +¥27.20B |
| Investment Securities | ¥1.54T | ¥1.53T | +¥17.00B |
| Total Assets | ¥3.45T | ¥3.29T | +¥158.17B |
| Current Liabilities | ¥160.70B | ¥168.04B | ¥-7.34B |
| Accounts Payable | ¥15.09B | ¥14.89B | +¥201M |
| Non-current Liabilities | ¥11.10B | ¥12.63B | ¥-1.53B |
| Total Liabilities | ¥171.79B | ¥180.67B | ¥-8.88B |
| Total Equity | ¥3.28T | ¥3.11T | +¥167.04B |
| Capital Stock | ¥30.64B | ¥30.64B | ¥0 |
| Capital Surplus | ¥30.54B | ¥30.54B | ¥0 |
| Retained Earnings | ¥3.18T | ¥3.02T | +¥157.52B |
| Treasury Stock | ¥-3.85B | ¥-3.84B | ¥-9M |
| Owners' Equity | ¥3.28T | ¥3.11T | +¥167.04B |
| Working Capital | ¥1.58T | - | - |