| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥196.36B | ¥195.10B | +0.6% |
| Cost of Sales | ¥119.76B | ¥127.34B | -6.0% |
| Gross Profit | ¥76.61B | ¥67.76B | +13.1% |
| SG&A Expenses | ¥34.18B | ¥34.80B | -1.8% |
| Operating Income | ¥42.43B | ¥32.96B | +28.7% |
| Non-operating Income | ¥9.93B | ¥8.85B | +12.2% |
| Non-operating Expenses | ¥809M | ¥682M | +18.6% |
| Ordinary Income | ¥51.55B | ¥41.13B | +25.3% |
| Profit Before Tax | ¥51.55B | ¥41.13B | +25.3% |
| Income Tax Expense | ¥12.94B | ¥11.35B | +14.0% |
| Net Income | ¥38.61B | ¥29.78B | +29.7% |
| Net Income Attributable to Owners | ¥37.84B | ¥28.80B | +31.4% |
| Total Comprehensive Income | ¥34.93B | ¥69.34B | -49.6% |
| Basic EPS | ¥40.56 | ¥30.46 | +33.2% |
| Dividend Per Share | ¥44.51 | ¥44.51 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.08T | ¥1.09T | ¥-4.89B |
| Cash and Deposits | ¥572.15B | ¥590.50B | ¥-18.35B |
| Accounts Receivable | ¥130.88B | ¥135.92B | ¥-5.04B |
| Inventories | ¥120.23B | ¥116.14B | +¥4.09B |
| Non-current Assets | ¥822.59B | ¥851.24B | ¥-28.65B |
| Item | Value |
|---|---|
| Net Profit Margin | 19.3% |
| Gross Profit Margin | 39.0% |
| Current Ratio | 785.1% |
| Quick Ratio | 697.8% |
| Debt-to-Equity Ratio | 0.10x |
| Effective Tax Rate | 25.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +0.6% |
| Operating Income YoY Change | +28.7% |
| Ordinary Income YoY Change | +25.3% |
| Profit Before Tax YoY Change | +25.3% |
| Net Income YoY Change | +29.7% |
| Net Income Attributable to Owners YoY Change | +31.4% |
| Total Comprehensive Income YoY Change | -49.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 982.38M shares |
| Treasury Stock | 49.27M shares |
| Average Shares Outstanding | 933.14M shares |
| Book Value Per Share | ¥1,849.76 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥44.51 |
| Year-End Dividend | ¥49.88 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥807.00B |
| Operating Income Forecast | ¥159.50B |
| Ordinary Income Forecast | ¥196.30B |
| Net Income Attributable to Owners Forecast | ¥143.00B |
| Basic EPS Forecast | ¥153.25 |
| Property, Plant & Equipment | ¥600.81B | ¥604.27B | ¥-3.45B |
| Intangible Assets | ¥8.73B | ¥8.80B | ¥-65M |
| Investment Securities | ¥168.54B | ¥192.21B | ¥-23.68B |
| Total Assets | ¥1.90T | ¥1.94T | ¥-33.54B |
| Current Liabilities | ¥137.68B | ¥157.59B | ¥-19.91B |
| Accounts Payable | ¥38.26B | ¥37.45B | +¥802M |
| Non-current Liabilities | ¥39.77B | ¥39.55B | +¥219M |
| Total Liabilities | ¥177.45B | ¥197.14B | ¥-19.69B |
| Total Equity | ¥1.73T | ¥1.74T | ¥-13.85B |
| Capital Stock | ¥69.01B | ¥69.01B | ¥0 |
| Capital Surplus | ¥96.00B | ¥96.00B | ¥0 |
| Retained Earnings | ¥1.54T | ¥1.59T | ¥-45.20B |
| Treasury Stock | ¥-137.91B | ¥-173.86B | +¥35.95B |
| Owners' Equity | ¥1.71T | ¥1.72T | ¥-12.79B |
| Working Capital | ¥943.23B | - | - |