| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥10.05T | ¥9.72T | +3.4% |
| Operating Income | ¥1.40T | ¥1.49T | -5.9% |
| Equity Method Investment Income | ¥25.16B | ¥22.99B | +9.4% |
| Profit Before Tax | ¥1.34T | ¥1.56T | -13.8% |
| Income Tax Expense | ¥435.07B | ¥502.08B | -13.3% |
| Net Income | ¥906.61B | ¥1.05T | -14.0% |
| Net Income Attributable to Owners | ¥850.69B | ¥1.01T | -15.9% |
| Basic EPS | ¥10.15 | ¥11.89 | -14.6% |
| Dividend Per Share | ¥2.50 | ¥2.50 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥9.09T | ¥8.32T | +¥763.48B |
| Accounts Receivable | ¥4.99T | ¥4.82T | +¥171.39B |
| Inventories | ¥579.82B | ¥524.17B | +¥55.65B |
| Non-current Assets | ¥21.52T | ¥21.28T | +¥235.66B |
| Property, Plant & Equipment | ¥10.47T | ¥10.42T | +¥45.77B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥1.08T | ¥1.43T | ¥-353.97B |
| Investing Cash Flow | ¥-1.46T | ¥-1.63T | +¥163.85B |
| Financing Cash Flow | ¥584.20B | ¥327.09B | +¥257.11B |
| Cash and Cash Equivalents | ¥1.20T | ¥982.87B | +¥215.31B |
| Free Cash Flow | ¥-385.83B | - | - |
| Item | Value |
|---|---|
| Book Value Per Share | ¥122.21 |
| Net Profit Margin | 8.5% |
| Debt-to-Equity Ratio | 1.71x |
| Effective Tax Rate | 32.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +3.4% |
| Operating Revenues YoY Change | +3.4% |
| Operating Income YoY Change | -5.9% |
| Profit Before Tax YoY Change | -13.8% |
| Net Income YoY Change | -14.1% |
| Net Income Attributable to Owners YoY Change | -15.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 90.55B shares |
| Treasury Stock | 7.42B shares |
| Average Shares Outstanding | 83.84B shares |
| Book Value Per Share | ¥135.69 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥2.50 |
| Year-End Dividend | ¥2.60 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥13.46T |
| Operating Income Forecast | ¥1.81T |
| Net Income Attributable to Owners Forecast | ¥1.10T |
| Basic EPS Forecast | ¥13.00 |
| Dividend Per Share Forecast | ¥2.60 |
| Intangible Assets | ¥2.48T | ¥2.51T | ¥-35.29B |
| Goodwill | ¥1.78T | ¥1.70T | +¥77.99B |
| Total Assets | ¥30.60T | ¥29.60T | +¥999.14B |
| Accounts Payable | ¥2.46T | ¥2.94T | ¥-478.94B |
| Non-current Liabilities | ¥9.97T | ¥9.87T | +¥103.98B |
| Total Liabilities | ¥19.32T | ¥18.71T | +¥611.90B |
| Total Equity | ¥11.28T | ¥10.89T | +¥387.24B |
| Capital Stock | ¥937.95B | ¥937.95B | ¥0 |
| Retained Earnings | ¥9.52T | ¥9.08T | +¥440.72B |
| Treasury Stock | ¥-1.08T | ¥-937.29B | ¥-142.62B |
| Shareholders' Equity | ¥10.16T | ¥9.84T | +¥315.25B |
| Equity Ratio | 33.2% | 33.3% | -0.1% |