| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥324.51B | ¥356.34B | -8.9% |
| Operating Income | ¥40.58B | ¥32.56B | +24.6% |
| Ordinary Income | ¥40.94B | ¥41.54B | -1.4% |
| Net Income | ¥9.37B | ¥31.62B | -70.4% |
| Net Income Attributable to Owners | ¥24.41B | ¥14.91B | +63.7% |
| Total Comprehensive Income | ¥25.25B | ¥14.62B | +72.7% |
| Basic EPS | ¥203.38 | ¥124.37 | +63.5% |
| Diluted EPS | ¥203.37 | ¥124.30 | +63.6% |
| Dividend Per Share | ¥129.00 | ¥10.00 | +1190.0% |
| Total Dividend Paid | ¥4.56B | ¥4.56B | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Total Assets | ¥416.16B | ¥410.88B | +¥5.28B |
| Total Equity | ¥336.37B | ¥317.13B | +¥19.24B |
| Owners' Equity | ¥335.71B | ¥316.50B | +¥19.21B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥42.78B | ¥52.24B | ¥-9.46B |
| Investing Cash Flow | ¥-15.11B | ¥-13.21B | ¥-1.90B |
| Financing Cash Flow | ¥-6.60B | ¥-14.79B | +¥8.19B |
| Free Cash Flow | ¥27.67B | - | - |
| Item | Value |
|---|---|
| Operating Margin | 12.5% |
| ROA (Ordinary Income) | 9.9% |
| Payout Ratio | 30.6% |
| Dividend on Equity (DOE) | 1.4% |
| Book Value Per Share | ¥2,795.25 |
| Net Profit Margin | 7.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -8.9% |
| Operating Income YoY Change | +24.6% |
| Ordinary Income YoY Change | -1.4% |
| Net Income YoY Change | -70.4% |
| Net Income Attributable to Owners YoY Change | +63.7% |
| Total Comprehensive Income YoY Change | +72.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 122.53M shares |
| Treasury Stock | 2.43M shares |
| Average Shares Outstanding | 120.04M shares |
| Book Value Per Share | ¥2,800.73 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥10.00 |
| Year-End Dividend | ¥28.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥280.00B |
| Operating Income Forecast | ¥41.00B |
| Ordinary Income Forecast | ¥41.00B |
| Net Income Attributable to Owners Forecast | ¥28.70B |
| Basic EPS Forecast | ¥79.70 |
| Dividend Per Share Forecast | ¥54.00 |