Otsuka
Otsuka Holdings Co., Ltd.
Company highlights
The largest segment by revenue is Pharmaceuticals, at 74.0% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Otsuka
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Pharmaceuticals | ¥1,744.2 billion | 74.0% | ¥1,629.0 billion | ¥445.3 billion | 84.3% | 25.5% | ¥285.1 billion |
| ニュートラシューティカルズ関連事業 | ¥577.6 billion | 24.5% | ¥557.0 billion | ¥57.7 billion | 10.9% | 10.0% | ¥59.8 billion |
| 消費者関連事業 | ¥34.6 billion | 1.5% | ¥33.8 billion | ¥25.1 billion | 4.8% | 72.7% | ¥23.0 billion |
| Total of the businesses | ¥2,356.5 billion | 100.0% | ¥528.2 billion | 100.0% | |||
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Selling general and administrative expenses IFRS | ¥1,004.5 billion | Consolidated |
| Other | ¥10.6 billion | Parent only | |
| Salaries and bonuses | ¥3.1 billion | Parent only | |
| Depreciation | ¥1.8 billion | Parent only | |
| Research and development expenses | ¥0.4 billion | Parent only | |
| Provision for bonuses | ¥0.1 billion | Parent only | |
| Provision for directors' bonuses | ¥79.00 million | Parent only | |
| Profit by stage | Operating income | ¥479.4 billion | Consolidated |
| Net income | ¥363.1 billion | Consolidated | |
| Ordinary income | ¥84.2 billion | Parent only |
Otsuka
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Selling general and administrative expenses IFRS ¥1,004.5 billion
- Other ¥10.6 billion
- Salaries and bonuses ¥3.1 billion
- Depreciation ¥1.8 billion
- Research and development expenses ¥0.4 billion
- Provision for bonuses ¥0.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
Otsuka
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
Recent performance trends
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥1,498.3B | ¥1,738.0B | ¥2,018.6B | ¥2,329.9B | ¥2,468.9B |
| Year on year (%) | +5.3% | +16.0% | +16.1% | +15.4% | +6.0% |
| Profit (loss) before tax (IFRS) | ¥163.6B | ¥173.0B | ¥142.7B | ¥335.9B | ¥468.0B |
| Change from prior year | -13.9% | +5.7% | -17.5% | +135.4% | +39.4% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | 10.9% | 10.0% | 7.1% | 14.4% | 19.0% |
| Change (percentage points) | -2.4 points◆ | -1.0 points | -2.9 points◆ | +7.3 points◆ | +4.5 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (2)
- 2019Profit (loss) before tax (IFRS) as a share of revenue +4.0 points
- 2021Profit (loss) before tax (IFRS) as a share of revenue -2.4 points
- 2023Profit (loss) before tax (IFRS) as a share of revenue -2.9 points
- 2024Profit (loss) before tax (IFRS) as a share of revenue +7.3 points
- 2025Profit (loss) before tax (IFRS) as a share of revenue +4.5 points
Otsuka
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥1,498.3 billion | ¥1,738.0 billion | ¥2,018.6 billion | ¥2,329.9 billion | ¥2,468.9 billion |
| Profit (loss) before tax (IFRS) | ¥163.6 billion | ¥173.0 billion | ¥142.7 billion | ¥335.9 billion | ¥468.0 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥125.5 billion | ¥133.9 billion | ¥121.6 billion | ¥343.1 billion | ¥363.1 billion |
| Comprehensive income attributable to owners of parent (IFRS) | ¥212.2 billion | ¥268.0 billion | ¥222.9 billion | ¥455.5 billion | ¥438.6 billion |
| Equity attributable to owners of parent (IFRS) | ¥2,011.0 billion | ¥2,225.3 billion | ¥2,393.7 billion | ¥2,733.6 billion | ¥3,033.4 billion |
| Total assets (IFRS) | ¥2,820.9 billion | ¥3,102.6 billion | ¥3,361.2 billion | ¥3,739.3 billion | ¥4,197.6 billion |
| Equity attributable to owners of parent per share (IFRS) | 3,707.64 yen | 4,100.84 yen | 4,410.8 yen | 5,089.58 yen | 5,743.73 yen |
| Basic earnings (loss) per share (IFRS) | 231.32 yen | 246.8 yen | 224.1 yen | 633.76 yen | 685.06 yen |
| Diluted earnings (loss) per share (IFRS) | 231.15 yen | 246.78 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Ratio of equity attributable to owners of parent (IFRS) | 71.3% | 71.7% | 71.2% | 73.1% | 72.3% |
| Return on equity attributable to owners of parent (IFRS) | 6.5% | 6.3% | 5.3% | 13.4% | 12.6% |
| Net cash provided by (used in) operating activities (IFRS) | ¥228.9 billion | ¥211.8 billion | ¥283.2 billion | ¥354.6 billion | ¥403.6 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥-95.3 billion | ¥-81.6 billion | ¥-190.5 billion | ¥-265.8 billion | ¥-161.6 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥-95.8 billion | ¥-95.5 billion | ¥-60.3 billion | ¥-189.4 billion | ¥-137.3 billion |
| Cash and cash equivalents (IFRS) | ¥410.7 billion | ¥471.6 billion | ¥513.3 billion | ¥426.2 billion | ¥534.6 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥115.0 billion | ¥57.0 billion | ¥82.4 billion | ¥118.0 billion | ¥98.8 billion |
| Ordinary income (loss) | ¥104.8 billion | ¥46.4 billion | ¥70.0 billion | ¥105.0 billion | ¥84.2 billion |
| Net income (loss) | ¥106.0 billion | ¥47.4 billion | ¥71.0 billion | ¥106.4 billion | ¥89.9 billion |
| Capital stock | ¥81.7 billion | ¥81.7 billion | ¥81.7 billion | ¥81.7 billion | ¥81.7 billion |
| Total number of issued shares (common stock) | 557,835,617 shares | 557,835,617 shares | 557,835,617 shares | 552,024,717 shares | 542,988,917 shares |
| Net assets | ¥1,068.7 billion | ¥1,063.3 billion | ¥1,079.9 billion | ¥1,072.9 billion | ¥1,025.2 billion |
| Total assets | ¥1,248.1 billion | ¥1,271.5 billion | ¥1,212.3 billion | ¥1,382.5 billion | ¥1,324.0 billion |
| Net assets per share | 1,970.44 yen | 1,959.51 yen | 1,989.83 yen | 1,997.67 yen | 1,941.14 yen |
| Dividend per share | 100 yen | 100 yen | 110 yen | 120 yen | 140 yen |
| Interim dividend per share | 50 yen | 50 yen | 50 yen | 60 yen | 70 yen |
| Basic earnings (loss) per share | 195.5 yen | 87.37 yen | 130.92 yen | 196.52 yen | 169.52 yen |
| Equity-to-asset ratio | 85.6% | 83.6% | 89.1% | 77.6% | 77.4% |
| Return on equity | 10.2% | 4.4% | 6.6% | 9.9% | 8.6% |
| Payout ratio | 51.2% | 114.5% | 84.0% | 61.1% | 82.6% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥140 | ¥70 | 82.6% | |
| FY ending 12/2024 | ¥120 | ¥60 | 61.1% | |
| FY ending 12/2023 | ¥110 | ¥50 | 84.0% | |
| FY ending 12/2022 | ¥100 | ¥50 | 114.5% | |
| FY ending 12/2021 | ¥100 | ¥50 | 51.2% | |
| FY ending 12/2020 | ¥100 | ¥50 | 57.5% | |
| FY ending 12/2019 | ¥100 | ¥50 | 92.9% | |
| FY ending 12/2018 | ¥100 | ¥50 | 67.7% | |
| FY ending 12/2017 | ¥100 | ¥50 | 143.4% | |
| FY ending 12/2016 | ¥100 | ¥50 | 60.2% | |
| FY ending 12/2015 | ¥100 | ¥50 | 2,227.2% | |
| FY ending 12/2014 | ¥75 | ¥35 | 50.4% | Fiscal year was not 12 months, Fiscal year was not 12 months |
| FY ending 3/2013 | ¥58 | ¥28 | 71.8% |
Otsuka
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Otsuka
Unit %Source Annual securities reports
- Financial institutions35.80%
- Securities firms3.40%
- Other corporations9.80%
- Foreign holders (institutions)29.10%
- Foreign holders (individuals)0.00%
- Individuals and others21.90%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 日本マスタートラスト信託銀行㈱(信託口) | 14.69% | 77,620,000 |
| 2 | 野村信託銀行㈱ 大塚創業家持株会信託口 | 9.91% | 52,353,000 |
| 3 | ㈱日本カストディ銀行(信託口) | 5.64% | 29,804,000 |
| 4 | STATE STREET BANK AND TRUST COMPANY 505001(常任代理人 ㈱みずほ銀行決済営業部) | 2.98% | 15,756,000 |
| 5 | 大塚グループ従業員持株会 | 2.37% | 12,568,000 |
| 6 | ㈱阿波銀行 | 2.07% | 10,970,000 |
| 7 | JP MORGAN CHASE BANK 385781(常任代理人 ㈱みずほ銀行決済営業部) | 1.48% | 7,839,000 |
| 8 | ㈱りそな銀行 | 1.05% | 5,568,000 |
| 9 | ㈱メディパルホールディングス | 1.0% | 5,316,000 |
| 10 | 日亜化学工業㈱ | 0.9% | 4,793,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥352.8 billion | ¥292.3 billion |
| FY ending 12/2020 | ¥216.8 billion | ¥122.8 billion |
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| Pharmaceuticals | ¥334.5 billion | ¥221.7 billion |
| ニュートラシューティカルズ関連事業 | ¥12.3 billion | ¥38.9 billion |
| 消費者関連事業 | ¥0.6 billion | ¥5.1 billion |
Revenue scale in the same industry
Otsuka
Source Annual securities reports of each company
Pharmaceuticals: 68 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 Takeda PharmaceuticalFY Mar 2026 ¥4.5T
- 2 OtsukaThis companyFY Dec 2025 ¥2.5T
- 3 Astellas PharmaFY Mar 2026 ¥2.1T
- 4 DAIICHI SANKYOFY Mar 2026 ¥2.1T
- … 64 companies
Workforce information
Women 2.2 yrs Average length of service by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 139 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
3 hours |
| Annual paid leave taken |
73.4% |
| Share of managers who are women | 30.7% |
| Share of board members who are women | 26.7% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任あずさ監査法人 |
| Audit fees (this year, total) | ¥0.5 billion |
| Non-audit fees (this year, total) | ¥4.00 million |
| Audit fees (this year, network firms) | ¥1.0 billion |
| Non-audit fees (this year, network firms) | ¥0.1 billion |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥403.6 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 685.06 yen | Consolidated |
| Revenue (IFRS) | ¥2,468.9 billion | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥363.1 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥438.6 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-161.6 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥534.6 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥468.0 billion | Consolidated |
| Total assets (IFRS) | ¥4,197.6 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥3,033.4 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 12.6% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 72.3% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-137.3 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 5,743.73 yen | Consolidated |
| Dividend per share | 140 yen | Parent only |
| Operating revenue | ¥98.8 billion | Parent only |
| Net income (loss) | ¥89.9 billion | Parent only |
| Total number of issued shares (common stock) | 542,988,917 shares | Parent only |
| Net assets | ¥1,025.2 billion | Parent only |
| Ordinary income (loss) | ¥84.2 billion | Parent only |
| Total assets | ¥1,324.0 billion | Parent only |
| Return on equity | 8.6% | Parent only |
| Equity-to-asset ratio | 77.4% | Parent only |
| Capital stock | ¥81.7 billion | Parent only |
| Payout ratio | 82.6% | Parent only |
| Interim dividend per share | 70 yen | Parent only |
| Basic earnings (loss) per share | 169.52 yen | Parent only |
| Net assets per share | 1,941.14 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 37,758 people | Consolidated |
| Number of employees | 37,758 people | Consolidated |
| Wage gap between men and women (all employees) | 67.8% | Parent only |
| Average length of service (years) | 3.3 years | Parent only |
| Average annual salary | ¥10.00 million | Parent only |
| Average age (years) | 46.9 years old | Parent only |
| Number of employees | 224 people | Parent only |
| Number of employees | 224 people | Parent only |
| Number of employees | 224 people | Parent only |
| Wage gap between men and women (regular employees) | 82.5% | Parent only |
| Wage gap between men and women (non-regular employees) | 56.7% | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 5,275 people | Consolidated |
| Average number of temporary employees | 5,275 people | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 33 people | Parent only |
| Average number of temporary employees | 33 people | Parent only |
| Average number of temporary employees | 33 people | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 23.6% | Parent only |
Shares (34 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 222,591,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 14,857,500 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment second largest holding company | 7 issues | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment largest holding company | 1 issues | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment largest holding company | 8 issues | Consolidated |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment second largest holding company | 4 issues | Consolidated |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment largest holding company | 2 issues | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment second largest holding company | 1 issues | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment largest holding company | 16 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment second largest holding company | ¥5.1 billion | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment largest holding company | ¥99.00 million | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment largest holding company | ¥20.00 million | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment second largest holding company | ¥19.1 billion | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment largest holding company | ¥14.00 million | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment second largest holding company | ¥0.3 billion | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment largest holding company | ¥0.9 billion | Consolidated |
| Number of shares | 542,988,917 shares | Consolidated |
| Shareholding ratio treasury shares etc | 2.7% | Consolidated |
| Shareholding ratio | 42.1% | Consolidated |
| Number of shares held in own name treasury shares etc | 14,857,500 shares | Consolidated |
| Number of voting rights | 5,278,688 units | Consolidated |
| Carrying amount on the balance sheet | ¥30.2 billion | Consolidated |
| Carrying amount on the balance sheet | ¥7.2 billion | Consolidated |
| Carrying amount on the balance sheet | ¥1.9 billion | Consolidated |
| Carrying amount on the balance sheet | ¥2.5 billion | Consolidated |
| Carrying amount on the balance sheet | ¥5.8 billion | Consolidated |
| Carrying amount on the balance sheet | ¥46.7 billion | Consolidated |
| Number of issues | 18 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 20 issues | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 30 issues | Consolidated |
| Total shareholder return | 213.7% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥352.8 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥292.3 billion | Consolidated |
Audit (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - total | ¥1.0 billion | Consolidated |
| Fees for audit and attestation services - total | ¥0.5 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥1.0 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥0.3 billion | Consolidated |
| Fees for non-audit services - reporting company | ¥11.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥4.00 million | Consolidated |
| Fees for non-audit services - total | ¥0.1 billion | Consolidated |
| Fees for non-audit services - total | ¥4.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥99.00 million | Consolidated |
Balance sheet (142 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-54.1 billion | Consolidated |
| Other | ¥104.0 billion | Consolidated |
| Other | ¥49.9 billion | Consolidated |
| Other current liabilities clifrs | ¥400.0 billion | Consolidated |
| Other current assets caifrs | ¥105.7 billion | Consolidated |
| Other components of equity IFRS | ¥403.2 billion | Consolidated |
| Other financial liabilities | ¥10.2 billion | Consolidated |
| Other financial liabilities | ¥68.0 billion | Consolidated |
| Other financial assets | ¥34.4 billion | Consolidated |
| Other financial assets | ¥223.0 billion | Consolidated |
| Other non current liabilities nclifrs | ¥35.5 billion | Consolidated |
| Other non current assets ncaifrs | ¥27.6 billion | Consolidated |
| Goodwill | ¥534.4 billion | Consolidated |
| Goodwill | ¥-24.4 billion | Consolidated |
| Goodwill IFRS | ¥510.0 billion | Consolidated |
| Goodwill IFRS | ¥510.0 billion | Consolidated |
| Software | ¥-65.8 billion | Consolidated |
| Software | ¥88.7 billion | Consolidated |
| Software IFRS | ¥22.8 billion | Consolidated |
| Lease obligations | ¥21.9 billion | Consolidated |
| Lease obligations | ¥79.1 billion | Consolidated |
| Trade and other payables2 clifrs | ¥225.6 billion | Consolidated |
| Work in process | ¥77.1 billion | Consolidated |
| In-process research and development | ¥-54.7 billion | Consolidated |
| In-process research and development | ¥336.2 billion | Consolidated |
| In process research and development IFRS | ¥281.5 billion | Consolidated |
| Retained earnings IFRS | ¥2,205.7 billion | Consolidated |
| Raw materials | ¥108.2 billion | Consolidated |
| Merchandise and finished goods | ¥178.7 billion | Consolidated |
| Land | ¥116.8 billion | Consolidated |
| Land | ¥-8.9 billion | Consolidated |
| Land IFRS | ¥108.0 billion | Consolidated |
| Trade and other receivables2 caifrs | ¥566.0 billion | Consolidated |
| Current assets other than assets held for sale caifrs | ¥1,619.4 billion | Consolidated |
| Assets held for sale IFRS | ¥2.7 billion | Consolidated |
| Contract liabilities | ¥11.3 billion | Consolidated |
| Contract liabilities | ¥26.0 billion | Consolidated |
| Tools, furniture and fixtures | ¥149.9 billion | Consolidated |
| Tools, furniture and fixtures | ¥-119.9 billion | Consolidated |
| Tools, furniture and fixtures | ¥30.0 billion | Consolidated |
| Buildings and structures | ¥724.9 billion | Consolidated |
| Buildings and structures | ¥-409.9 billion | Consolidated |
| Buildings and structures IFRS | ¥315.0 billion | Consolidated |
| Construction in progress | ¥70.9 billion | Consolidated |
| Construction in progress | ¥-3.5 billion | Consolidated |
| Construction in progress IFRS | ¥67.4 billion | Consolidated |
| Provisions clifrs | ¥1.1 billion | Consolidated |
| Provisions nclifrs | ¥3.9 billion | Consolidated |
| Investments accounted for using equity method IFRS | ¥359.0 billion | Consolidated |
| Property, plant and equipment | ¥1,668.7 billion | Consolidated |
| Property, plant and equipment | ¥-971.9 billion | Consolidated |
| Property plant and equipment IFRS | ¥696.8 billion | Consolidated |
| Property plant and equipment IFRS | ¥696.8 billion | Consolidated |
| Income taxes receivable | ¥4.3 billion | Consolidated |
| Income taxes payable | ¥39.9 billion | Consolidated |
| Inventories | ¥374.3 billion | Consolidated |
| Inventories | ¥374.3 billion | Consolidated |
| Machinery, equipment and vehicles | ¥606.2 billion | Consolidated |
| Machinery, equipment and vehicles | ¥-429.7 billion | Consolidated |
| Machinery and vehicles IFRS | ¥176.4 billion | Consolidated |
| Total current liabilities IFRS | ¥749.1 billion | Consolidated |
| Current assets IFRS | ¥1,622.0 billion | Consolidated |
| Intangible assets accumulated amortization and impairment losses IFRS | ¥-439.6 billion | Consolidated |
| Intangible assets acquisition cost IFRS | ¥1,013.8 billion | Consolidated |
| Intangible assets IFRS | ¥574.1 billion | Consolidated |
| Intangible assets IFRS | ¥574.1 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥534.6 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥534.6 billion | Consolidated |
| Bonds and borrowings clifrs | ¥39.1 billion | Consolidated |
| Bonds and borrowings nclifrs | ¥87.9 billion | Consolidated |
| Net assets | ¥3,099.8 billion | Consolidated |
| Net assets | ¥3,099.8 billion | Consolidated |
| Total assets | ¥4,197.6 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥33.6 billion | Consolidated |
| Deferred tax assets IFRS | ¥185.0 billion | Consolidated |
| Treasury shares IFRS | ¥-85.2 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥3,033.4 billion | Consolidated |
| Liabilities and equity IFRS | ¥4,197.6 billion | Consolidated |
| Liabilities IFRS | ¥1,097.8 billion | Consolidated |
| Supplies | ¥10.3 billion | Consolidated |
| Capital surplus IFRS | ¥428.0 billion | Consolidated |
| Share capital IFRS | ¥81.7 billion | Consolidated |
| Net defined benefit liability | ¥12.6 billion | Consolidated |
| Non controlling interests IFRS | ¥66.3 billion | Consolidated |
| Non current labilities IFRS | ¥348.7 billion | Consolidated |
| Non current assets IFRS | ¥2,575.6 billion | Consolidated |
| Other | ¥46.00 million | Parent only |
| Other | ¥2.7 billion | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥6.6 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥2.1 billion | Parent only |
| Other capital surplus | ¥2.9 billion | Parent only |
| Software | ¥3.7 billion | Parent only |
| Investments in leases | ¥2.8 billion | Parent only |
| Investments in leases | ¥0.2 billion | Parent only |
| Retained earnings | ¥291.7 billion | Parent only |
| Prepaid pension cost | ¥1.1 billion | Parent only |
| Prepaid expenses | ¥3.2 billion | Parent only |
| Non-current liabilities | ¥81.8 billion | Parent only |
| Non-current assets | ¥1,092.3 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥0.1 billion | Parent only |
| Tools, furniture and fixtures | ¥0.3 billion | Parent only |
| Buildings, net | ¥7.6 billion | Parent only |
| Provision for directors' bonuses | ¥79.00 million | Parent only |
| Provision for directors' retirement benefits | ¥39.00 million | Parent only |
| Investments and other assets | ¥1,071.2 billion | Parent only |
| Investment securities | ¥13.0 billion | Parent only |
| Property, plant and equipment | ¥17.4 billion | Parent only |
| Income taxes refund receivable | ¥0.2 billion | Parent only |
| Income taxes payable | ¥0.3 billion | Parent only |
| Accrued expenses | ¥0.9 billion | Parent only |
| Accounts payable - other | ¥6.6 billion | Parent only |
| Shareholders' equity | ¥1,023.0 billion | Parent only |
| Structures, net | ¥8.4 billion | Parent only |
| Machinery and equipment, net | ¥1.1 billion | Parent only |
| Current liabilities | ¥217.0 billion | Parent only |
| Current assets | ¥231.7 billion | Parent only |
| Intangible assets | ¥3.7 billion | Parent only |
| Cash and deposits | ¥101.5 billion | Parent only |
| Bonds payable | ¥80.0 billion | Parent only |
| Net assets | ¥1,025.2 billion | Parent only |
| Net assets | ¥1,025.2 billion | Parent only |
| Total assets | ¥1,324.0 billion | Parent only |
| Deferred tax liabilities | ¥0.6 billion | Parent only |
| Retained earnings brought forward | ¥291.5 billion | Parent only |
| Treasury stock | ¥-85.1 billion | Parent only |
| Valuation and translation adjustments | ¥2.1 billion | Parent only |
| Liabilities | ¥298.8 billion | Parent only |
| Liabilities and net assets | ¥1,324.0 billion | Parent only |
| Allowance for doubtful accounts | ¥-2.5 billion | Parent only |
| Allowance for doubtful accounts | ¥-2.0 billion | Parent only |
| Capital surplus | ¥734.7 billion | Parent only |
| Legal capital surplus | ¥731.8 billion | Parent only |
| Capital stock | ¥81.7 billion | Parent only |
| Asset retirement obligations | ¥1.0 billion | Parent only |
| Provision for bonuses | ¥0.1 billion | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥0.1 billion | Parent only |
| Shares of subsidiaries and associates | ¥824.8 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥121.9 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥229.2 billion | Parent only |
| Deposits received from subsidiaries and affiliates | ¥178.7 billion | Parent only |
| Current portion of bonds payable | ¥30.0 billion | Parent only |
Accounts unique to this company (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥2.1 billion | Consolidated |
| Revenue | ¥484.9 billion | Consolidated |
| Revenue | ¥-265.0 billion | Consolidated |
| Revenue | ¥219.9 billion | Consolidated |
| Revenue | ¥113.2 billion | Consolidated |
| Revenue | ¥55.00 million | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥4.9 billion | Consolidated |
| Revenue | ¥7.9 billion | Consolidated |
| Revenue | ¥1.7 billion | Parent only |
| Revenue | ¥4.2 billion | Parent only |
| Revenue | ¥0.7 billion | Parent only |
Statement of income (110 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥8.1 billion | Consolidated |
| Other | ¥1.8 billion | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Other | ¥2.9 billion | Consolidated |
| Net change in fair value of equity instruments designated as measured at fair value through other comprehensive income net of tax items that will not be reclassified to profit or loss ociifrs | ¥17.2 billion | Consolidated |
| Financial assets measured at fair value through other comprehensive income | ¥2.5 billion | Consolidated |
| Other comprehensive income IFRS | ¥77.5 billion | Consolidated |
| Other comprehensive income IFRS | ¥77.5 billion | Consolidated |
| Other income IFRS | ¥63.2 billion | Consolidated |
| Other income IFRS | ¥63.2 billion | Consolidated |
| Other expenses IFRS | ¥3.6 billion | Consolidated |
| Other expenses IFRS | ¥3.6 billion | Consolidated |
| Effective portion of cash flow hedges net of tax items that may be reclassified to profit or loss ociifrs | ¥13.00 million | Consolidated |
| Lease obligations | ¥2.4 billion | Consolidated |
| Personnel expenses | ¥486.6 billion | Consolidated |
| Financial liabilities measured at amortized cost | ¥1.8 billion | Consolidated |
| Financial assets measured at amortized cost | ¥7.3 billion | Consolidated |
| Rental income2 IFRS | ¥0.4 billion | Consolidated |
| Operating income | ¥479.4 billion | Consolidated |
| Operating income | ¥479.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥403.6 billion | Consolidated |
| Loss on sale of fixed assets IFRS | ¥47.00 million | Consolidated |
| Gain on sale of fixed assets IFRS | ¥0.2 billion | Consolidated |
| Loss on retirement of fixed assets IFRS | ¥1.7 billion | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥37.4 billion | Consolidated |
| Basic earnings loss per share IFRS | 685.06 yen | Consolidated |
| Cost of sales IFRS | ¥699.1 billion | Consolidated |
| Gross profit IFRS | ¥1,769.8 billion | Consolidated |
| Net sales | ¥2,468.9 billion | Consolidated |
| Net sales | ¥2,468.9 billion | Consolidated |
| Revenue from external customers IFRS | ¥2,468.9 billion | Consolidated |
| Acquisition of subsidiaries ssifrs | ¥18.9 billion | Consolidated |
| Research and development expenditure recognized as expense during period IFRS | ¥352.8 billion | Consolidated |
| Profit loss IFRS | ¥366.2 billion | Consolidated |
| Profit loss IFRS | ¥366.2 billion | Consolidated |
| Profit loss IFRS | ¥366.2 billion | Consolidated |
| Profit loss IFRS | ¥366.2 billion | Consolidated |
| Comprehensive income (IFRS) | ¥443.7 billion | Consolidated |
| Comprehensive income (IFRS) | ¥443.7 billion | Consolidated |
| Comprehensive income (IFRS) | ¥443.7 billion | Consolidated |
| Net income | ¥363.1 billion | Consolidated |
| Total transactions with owners IFRS | ¥-122.1 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-161.6 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that will not be reclassified to profit or loss ociifrs | ¥0.9 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that may be reclassified to profit or loss ociifrs | ¥22.6 billion | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥33.7 billion | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥33.7 billion | Consolidated |
| Change in interests in subsidiaries | ¥-1.0 billion | Consolidated |
| Change in fair value of contingent considerations income IFRS | ¥0.7 billion | Consolidated |
| Share-based payment transactions | ¥1.1 billion | Consolidated |
| Income tax expense IFRS | ¥101.8 billion | Consolidated |
| Depreciation and amortization | ¥116.2 billion | Consolidated |
| Impairment loss | ¥26.4 billion | Consolidated |
| Impairment loss | ¥26.4 billion | Consolidated |
| Foreign exchange loss IFRS | ¥12.0 billion | Consolidated |
| Net increase decrease in cash and cash equivalents before effect of exchange rate changes IFRS | ¥104.6 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥3.8 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax items that will not be reclassified to profit or loss ociifrs | ¥-0.8 billion | Consolidated |
| Total of items that will not be reclassified to profit or loss ociifrs | ¥17.4 billion | Consolidated |
| Total of items that may be reclassified to profit or loss ociifrs | ¥60.1 billion | Consolidated |
| Financial assets measured at fair value through profit or loss | ¥23.00 million | Consolidated |
| Profit loss before tax IFRS | ¥468.0 billion | Consolidated |
| Profit loss before tax IFRS | ¥468.0 billion | Consolidated |
| Purchase of treasury stock | ¥-70.1 billion | Consolidated |
| Government grant income IFRS | ¥0.6 billion | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥438.6 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-137.3 billion | Consolidated |
| Sales promotion expenses IFRS | ¥281.2 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥1,004.5 billion | Consolidated |
| Capital expenditures IFRS | ¥292.3 billion | Consolidated |
| Dividendsofsurplus | ¥-71.0 billion | Consolidated |
| Finance income IFRS | ¥15.7 billion | Consolidated |
| Finance income IFRS | ¥15.7 billion | Consolidated |
| Finance costs IFRS | ¥27.0 billion | Consolidated |
| Finance costs IFRS | ¥27.0 billion | Consolidated |
| Gain on sale of investments in subsidiaries and associates IFRS | ¥52.6 billion | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥3.1 billion | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥5.0 billion | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥94.00 million | Parent only |
| Other | ¥10.6 billion | Parent only |
| Dividends from surplus | ¥-69.2 billion | Parent only |
| Interest and dividend income | ¥7.8 billion | Parent only |
| Operating income | ¥82.7 billion | Parent only |
| Operating revenue | ¥98.8 billion | Parent only |
| Non-operating income | ¥9.8 billion | Parent only |
| Non-operating expenses | ¥8.2 billion | Parent only |
| Operating expenses | ¥16.2 billion | Parent only |
| Gain on sales of non-current assets | ¥2.00 million | Parent only |
| Loss on retirement of non-current assets | ¥4.00 million | Parent only |
| Net income (loss) | ¥89.9 billion | Parent only |
| Net income (loss) | ¥89.9 billion | Parent only |
| Provision for directors' bonuses | ¥79.00 million | Parent only |
| Interest expenses | ¥5.4 billion | Parent only |
| Commission fees | ¥0.1 billion | Parent only |
| Income taxes - current | ¥-1.4 billion | Parent only |
| Income taxes | ¥-1.5 billion | Parent only |
| Income taxes - deferred | ¥-91.00 million | Parent only |
| Depreciation | ¥1.8 billion | Parent only |
| Extraordinary income | ¥4.2 billion | Parent only |
| Extraordinary loss | ¥4.00 million | Parent only |
| Research and development expenses | ¥0.4 billion | Parent only |
| Interest on bonds | ¥0.7 billion | Parent only |
| Income (loss) before income taxes | ¥88.4 billion | Parent only |
| Ordinary income | ¥84.2 billion | Parent only |
| Salaries and bonuses | ¥3.1 billion | Parent only |
| Purchase of treasury stock | ¥-70.0 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥0.2 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥1.8 billion | Parent only |
| Provision for bonuses | ¥0.1 billion | Parent only |
Statement of cash flows (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-3.6 billion | Consolidated |
| Other | ¥-24.9 billion | Consolidated |
| Repayments of lease obligations | ¥-24.7 billion | Consolidated |
| Increase decrease in trade and other payables2 ope cfifrs | ¥-4.1 billion | Consolidated |
| Interest paid ope cfifrs | ¥-4.6 billion | Consolidated |
| Interest and dividends received ope cfifrs | ¥18.8 billion | Consolidated |
| Decrease increase in trade and other receivables2 ope cfifrs | ¥-42.5 billion | Consolidated |
| Payments for acquisition of subsidiaries inv cfifrs | ¥-87.3 billion | Consolidated |
| Net decrease increase in time deposits inv cfifrs | ¥2.2 billion | Consolidated |
| Subtotal | ¥463.4 billion | Consolidated |
| Purchase of investments inv cfifrs | ¥-10.2 billion | Consolidated |
| Proceeds from sale of investments inv cfifrs | ¥78.4 billion | Consolidated |
| Share of loss profit of investments accounted for using equity method ope cfifrs | ¥-33.7 billion | Consolidated |
| Purchase of property plant and equipment inv cfifrs | ¥-87.8 billion | Consolidated |
| Proceeds from sale of property plant and equipment inv cfifrs | ¥0.6 billion | Consolidated |
| Decrease (increase) in inventories | ¥-53.5 billion | Consolidated |
| Income taxes refund (paid) | ¥-74.0 billion | Consolidated |
| Depreciation and amortization | ¥116.2 billion | Consolidated |
| Impairment losses reversal of impairment losses ope cfifrs | ¥26.4 billion | Consolidated |
| Purchase of intangible assets inv cfifrs | ¥-53.8 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥0.7 billion | Consolidated |
| Proceeds from issuance of bonds fin cfifrs | ¥30.0 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-70.1 billion | Consolidated |
| Dividends | ¥-71.0 billion | Consolidated |
| Financial revenue | ¥-15.7 billion | Consolidated |
| Financial expenses | ¥27.0 billion | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-1.3 billion | Consolidated |
| Payments for acquisition of interests in subsidiaries from non-controlling interests | ¥-1.0 billion | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-47.8 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.9 billion | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥403.6 billion | Consolidated | Disclosed |
| Dividend per share | 140 | Parent only | Disclosed |
| Number of employees | 37,758 | Consolidated | Disclosed |
| Net assets | ¥3,099.8 billion | Consolidated | Disclosed |
| Net sales | ¥2,468.9 billion | Consolidated | Disclosed |
| Operating income | ¥479.4 billion | Consolidated | Disclosed |
| Operating revenue | ¥98.8 billion | Parent only | Disclosed |
| Ordinary income | ¥84.2 billion | Parent only | Disclosed |
| Net income | ¥363.1 billion | Consolidated | Disclosed |
| Total assets | ¥4,197.6 billion | Consolidated | Disclosed |
| Operating margin | 19.4% | Consolidated | Calculated |
| Net margin | 14.7% | Consolidated | Calculated |
| Sales per employee | 65387256 yen | Consolidated | Calculated |
| Total asset turnover | 0.59 times | Consolidated | Calculated |
| Net assets to total assets | 73.8% | Consolidated | Calculated |