| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥230.69B | ¥214.19B | +7.7% |
| SG&A Expenses | ¥29.75B | ¥27.64B | +7.6% |
| Operating Income | ¥31.48B | ¥31.73B | -0.8% |
| Non-operating Income | ¥1.71B | ¥1.48B | +15.1% |
| Non-operating Expenses | ¥2.50B | ¥2.01B | +24.5% |
| Ordinary Income | ¥30.69B | ¥31.20B | -1.7% |
| Profit Before Tax | ¥30.66B | ¥32.07B | -4.4% |
| Income Tax Expense | ¥8.87B | ¥6.87B | +29.2% |
| Net Income | ¥21.79B | ¥25.21B | -13.6% |
| Net Income Attributable to Owners | ¥21.72B | ¥25.12B | -13.5% |
| Total Comprehensive Income | ¥29.60B | ¥23.28B | +27.1% |
| Interest Expense | ¥2.27B | ¥1.83B | +24.3% |
| Basic EPS | ¥183.67 | ¥205.76 | -10.7% |
| Dividend Per Share | ¥50.00 | ¥50.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥274.56B | ¥266.34B | +¥8.22B |
| Cash and Deposits | ¥33.37B | ¥48.25B | ¥-14.89B |
| Accounts Receivable | ¥52.73B | ¥65.79B | ¥-13.06B |
| Inventories | ¥55.89B | ¥38.91B | +¥16.98B |
| Non-current Assets | ¥862.10B | ¥856.25B | +¥5.86B |
| Item | Value |
|---|---|
| Net Profit Margin | 9.4% |
| Current Ratio | 96.5% |
| Quick Ratio | 76.9% |
| Debt-to-Equity Ratio | 1.59x |
| Interest Coverage Ratio | 13.86x |
| Effective Tax Rate | 28.9% |
| Item | YoY Change |
|---|---|
| Operating Revenues YoY Change | +7.7% |
| Operating Income YoY Change | -0.8% |
| Ordinary Income YoY Change | -1.7% |
| Net Income Attributable to Owners YoY Change | -13.5% |
| Total Comprehensive Income YoY Change | +27.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 119.70M shares |
| Treasury Stock | 1.43M shares |
| Average Shares Outstanding | 118.27M shares |
| Book Value Per Share | ¥3,707.19 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥50.00 |
| Year-End Dividend | ¥50.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥502.00B |
| Operating Income Forecast | ¥51.00B |
| Ordinary Income Forecast | ¥49.70B |
| Net Income Attributable to Owners Forecast | ¥42.00B |
| Basic EPS Forecast | ¥355.13 |
| Dividend Per Share Forecast | ¥55.00 |
| Property, Plant & Equipment | ¥715.51B | ¥717.93B | ¥-2.42B |
| Intangible Assets | ¥18.18B | ¥22.46B | ¥-4.29B |
| Investment Securities | ¥98.15B | ¥85.96B | +¥12.18B |
| Total Assets | ¥1.14T | ¥1.12T | +¥14.07B |
| Current Liabilities | ¥284.46B | ¥302.49B | ¥-18.03B |
| Accounts Payable | ¥18.69B | ¥25.83B | ¥-7.14B |
| Short-term Loans | ¥106.69B | ¥100.38B | +¥6.31B |
| Non-current Liabilities | ¥413.73B | ¥405.34B | +¥8.39B |
| Long-term Loans | ¥172.03B | ¥176.46B | ¥-4.43B |
| Total Liabilities | ¥698.19B | ¥707.83B | ¥-9.64B |
| Total Equity | ¥438.47B | ¥414.76B | +¥23.71B |
| Capital Stock | ¥59.02B | ¥59.02B | ¥0 |
| Capital Surplus | ¥32.06B | ¥42.32B | ¥-10.27B |
| Retained Earnings | ¥313.92B | ¥317.59B | ¥-3.67B |
| Treasury Stock | ¥-4.95B | ¥-34.76B | +¥29.80B |
| Owners' Equity | ¥438.31B | ¥414.64B | +¥23.67B |
| Working Capital | ¥-9.90B | - | - |