| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥2.44T | ¥2.52T | -3.1% |
| Ordinary Income | ¥483.34B | ¥520.89B | -7.2% |
| Profit Before Tax | ¥481.57B | ¥518.18B | -7.1% |
| Income Tax Expense | ¥102.24B | ¥144.80B | -29.4% |
| Net Income | ¥379.33B | ¥373.38B | +1.6% |
| Net Income Attributable to Owners | ¥376.90B | ¥371.36B | +1.5% |
| Total Comprehensive Income | ¥303.57B | ¥528.54B | -42.6% |
| Basic EPS | ¥97.46 | ¥94.36 | +3.3% |
| Diluted EPS | ¥97.44 | ¥94.34 | +3.3% |
| Dividend Per Share | ¥180.00 | ¥180.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥1.01T | ¥1.01T | +¥3.79B |
| Intangible Assets | ¥994.39B | ¥1.02T | ¥-22.93B |
| Total Assets | ¥298.92T | ¥306.28T | ¥-7.36T |
| Total Liabilities | ¥284.31T | ¥291.44T | ¥-7.13T |
| Total Equity | ¥14.61T | ¥14.84T | ¥-233.57B |
| Item | Value |
|---|---|
| Net Profit Margin | 15.4% |
| Debt-to-Equity Ratio | 19.46x |
| Effective Tax Rate | 21.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -3.1% |
| Ordinary Income YoY Change | -7.2% |
| Profit Before Tax YoY Change | -7.1% |
| Net Income YoY Change | +1.6% |
| Net Income Attributable to Owners YoY Change | +1.5% |
| Total Comprehensive Income YoY Change | -42.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 3.88B shares |
| Treasury Stock | 28.23M shares |
| Average Shares Outstanding | 3.87B shares |
| Book Value Per Share | ¥3,788.16 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥180.00 |
| Year-End Dividend | ¥62.00 |
| Item | Forecast |
|---|---|
| Net Income Attributable to Owners Forecast | ¥1.30T |
| Basic EPS Forecast | ¥338.00 |
| Dividend Per Share Forecast | ¥68.00 |
| Capital Stock | ¥2.35T | ¥2.35T | ¥0 |
| Capital Surplus | ¥611.42B | ¥611.42B | ¥-1M |
| Retained Earnings | ¥8.20T | ¥8.29T | ¥-92.09B |
| Treasury Stock | ¥-102.15B | ¥-38.51B | ¥-63.64B |
| Owners' Equity | ¥14.47T | ¥14.70T | ¥-231.50B |