| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.04T | ¥1.03T | +0.6% |
| Cost of Sales | ¥851.68B | ¥899.61B | -5.3% |
| Gross Profit | ¥187.05B | ¥132.88B | +40.8% |
| SG&A Expenses | ¥148.03B | ¥136.61B | +8.4% |
| Operating Income | ¥39.02B | ¥-3.73B | +1144.7% |
| Non-operating Income | ¥5.67B | ¥10.69B | -47.0% |
| Non-operating Expenses | ¥23.38B | ¥7.01B | +233.7% |
| Ordinary Income | ¥21.30B | ¥-56M | +38142.9% |
| Profit Before Tax | ¥22.64B | ¥811M | +2691.9% |
| Income Tax Expense | ¥13.59B | ¥13.58B | +0.1% |
| Net Income | ¥9.05B | ¥-12.77B | +170.9% |
| Net Income Attributable to Owners | ¥7.30B | ¥-13.97B | +152.2% |
| Total Comprehensive Income | ¥18.34B | ¥-13.67B | +234.1% |
| Interest Expense | ¥2.55B | ¥2.92B | -12.5% |
| Basic EPS | ¥43.60 | ¥-83.62 | +152.1% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.33T | ¥1.29T | +¥48.99B |
| Cash and Deposits | ¥75.25B | ¥126.70B | ¥-51.45B |
| Accounts Receivable | ¥460.44B | ¥460.44B | ¥0 |
| Inventories | ¥90.70B | ¥69.22B | +¥21.48B |
| Non-current Assets | ¥711.29B | ¥677.87B | +¥33.42B |
| Item | Value |
|---|---|
| Net Profit Margin | 0.7% |
| Gross Profit Margin | 18.0% |
| Current Ratio | 128.1% |
| Quick Ratio | 119.4% |
| Debt-to-Equity Ratio | 3.47x |
| Interest Coverage Ratio | 15.28x |
| Effective Tax Rate | 60.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +0.6% |
| Operating Income YoY Change | +1144.7% |
| Ordinary Income YoY Change | +38142.9% |
| Profit Before Tax YoY Change | +2691.9% |
| Net Income YoY Change | +170.9% |
| Net Income Attributable to Owners YoY Change | +152.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 167.92M shares |
| Treasury Stock | 450K shares |
| Average Shares Outstanding | 167.33M shares |
| Book Value Per Share | ¥2,731.90 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥1.55T |
| Operating Income Forecast | ¥46.00B |
| Ordinary Income Forecast | ¥22.00B |
| Net Income Attributable to Owners Forecast | ¥15.00B |
| Basic EPS Forecast | ¥89.64 |
| Dividend Per Share Forecast | ¥10.00 |
| Property, Plant & Equipment | ¥442.06B | ¥451.26B | ¥-9.20B |
| Intangible Assets | ¥22.09B | ¥22.43B | ¥-332M |
| Total Assets | ¥2.05T | ¥1.96T | +¥82.41B |
| Current Liabilities | ¥1.04T | ¥917.55B | +¥124.10B |
| Accounts Payable | ¥206.83B | ¥247.29B | ¥-40.46B |
| Short-term Loans | ¥178.08B | ¥141.58B | +¥36.50B |
| Non-current Liabilities | ¥546.51B | ¥562.94B | ¥-16.43B |
| Long-term Loans | ¥191.75B | ¥199.18B | ¥-7.43B |
| Total Liabilities | ¥1.59T | ¥1.48T | +¥107.67B |
| Total Equity | ¥457.52B | ¥482.77B | ¥-25.26B |
| Capital Stock | ¥104.48B | ¥104.48B | ¥0 |
| Capital Surplus | ¥55.53B | ¥54.54B | +¥985M |
| Retained Earnings | ¥270.88B | ¥306.58B | ¥-35.70B |
| Treasury Stock | ¥-1.13B | ¥-136M | ¥-991M |
| Owners' Equity | ¥438.67B | ¥465.33B | ¥-26.66B |
| Working Capital | ¥292.74B | - | - |