【JP:E04111】

Market cap

P/E ratio

	Mar 31, 2018	Mar 31, 2019	Mar 31, 2020	Mar 31, 2021	Mar 31, 2022	Mar 31, 2023
Revenue	700,391	708,831	672,286	652,380	743,612	814,310
Cost of sales	620,011	626,458	588,078	566,582	649,000	702,364
Gross profit	80,380	82,373	84,208	85,798	94,612	111,946
Selling, general and administrative expenses	50,577	51,181	50,725	49,087	55,916	66,106
Adjusted operating income (IFRS)	29,803	31,192	33,483	36,711	38,696	45,840
Other income	3,461	3,850	10,579	10,787	2,071	11,287
Other expenses	3,998	4,689	9,706	6,448	10,029	12,991
Operating profit (loss)	29,266	30,353	34,356	41,050	30,738	44,136
Finance income	88	450	88	413	76	643
Finance costs	1,818	1,042	1,701	44	1,888	298
Share of profit (loss) of investments accounts (IFRS)	-	-	6,864	3,010	491	811
EBIT (Earnings before interest and taxes) (IFRS)	33,093	36,180	39,607	44,429	29,417	45,292
Interest income	1,031	1,075	1,186	1,197	1,299	1,046
Interest expenses	1,862	2,009	6,964	6,492	6,085	6,370
Profit (loss) before tax	32,262	35,246	33,829	39,134	24,631	39,968
Income tax expense	10,154	11,233	11,344	15,180	10,009	12,558
Profit (loss)	22,108	24,013	22,485	23,954	14,622	27,410
Owners of parent	20,916	22,786	21,614	22,873	13,513	25,516
Non-controlling interests	1,192	1,227	871	1,081	1,109	1,894
Basic earnings per share	187.5	204.27	193.76	240.02	772	1,507