| Item | Current | Prior | YoY % |
|---|---|---|---|
| Profit Before Tax | ¥330.28B | ¥614.53B | -46.3% |
| Net Income | ¥245.21B | ¥531.74B | -53.9% |
| Net Income Attributable to Owners | ¥243.13B | ¥529.65B | -54.1% |
| Total Comprehensive Income | ¥384.07B | ¥1.26T | -69.4% |
| Basic EPS | ¥250.90 | ¥534.46 | -53.1% |
| Diluted EPS | ¥250.90 | ¥534.28 | -53.0% |
| Dividend Per Share | ¥132.00 | ¥150.00 | -12.0% |
| Total Dividend Paid | ¥98.98B | ¥98.98B | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Total Assets | ¥15.89T | ¥16.46T | ¥-569.90B |
| Total Equity | ¥4.23T | ¥4.13T | +¥98.95B |
| Shareholders' Equity | ¥4.21T | ¥4.11T | +¥97.57B |
| Equity Ratio | 26.5% | 25.0% | +1.5% |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥573.01B | ¥634.29B | ¥-61.28B |
| Investing Cash Flow | ¥-272.24B | ¥-640.09B | +¥367.85B |
| Financing Cash Flow | ¥-481.66B | ¥-112.62B | ¥-369.04B |
| Cash and Cash Equivalents | ¥1.03T | ¥1.22T | ¥-189.11B |
| Free Cash Flow | ¥300.77B | - | - |
| Item | Value |
|---|---|
| ROE | 5.8% |
| ROA (Ordinary Income) | 2.0% |
| Payout Ratio | 18.7% |
| Dividend on Equity (DOE) | 2.8% |
| Book Value Per Share | ¥4,474.77 |
| Item | YoY Change |
|---|---|
| Profit Before Tax YoY Change | -46.3% |
| Net Income YoY Change | -53.9% |
| Net Income Attributable to Owners YoY Change | -54.1% |
| Total Comprehensive Income YoY Change | -69.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 990.48M shares |
| Treasury Stock | 50.73M shares |
| Average Shares Outstanding | 969.00M shares |
| Book Value Per Share | ¥4,497.08 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥150.00 |
| Year-End Dividend | ¥150.00 |
| Item | Forecast |
|---|---|
| Net Income Attributable to Owners Forecast | ¥335.00B |
| Basic EPS Forecast | ¥356.47 |
| Dividend Per Share Forecast | ¥75.00 |