JP:E34837

Market cap
P/E ratio
Mar 31,
2022
Mar 31,
2023
Profit (loss) before tax38,612102,264
Depreciation and amortization202,882214,786
Impairment losses and reversal of impairment losses - OpeCF (IFRS)23,010-17,721
Finance income and finance costs6,53813,271
Share of loss (profit) of investments accounted for using equity method15,931-8,199
Decrease (increase) in trade and other receivables-422,654-151,773
Decrease (increase) in inventories-172,728-84,285
Increase (decrease) in trade and other payables378,341-124,875
Increase (decrease) in derivative assets or liabilities-98,85646,212
Decrease (increase) in other assets-OpeCF (IFRS)10,734-11,137
Increase (decrease) in other liabilities-OpeCF (IFRS)-28,016151,901
Other-252,408312,375
Subtotal-298,612442,818
Interest received2,01114,965
Dividends received31,20039,172
Interest paid-11,908-29,153
Income taxes refund (paid)-40,893-17,092
Net cash provided by (used in) operating activities-318,202450,710
Purchase of property, plant and equipment-288,589-303,428
Proceeds from sale of property, plant and equipment5,851135
Purchase of intangible assets-3,961-32,366
Purchase of investment securities-382,832-27,081
Proceeds from sale of investment securities28,9755,969
Payments for acquisition of subsidiaries--17,256
Other-8,7744,575
Net cash provided by (used in) investing activities-649,330-369,452
Net increase (decrease) in short-term borrowings99,891102,097
Net increase (decrease) in commercial paper297,000-198,000
Proceeds from long-term borrowings459,2401,025,776
Repayments of long-term borrowings-75,908-434,602
Proceeds from issuance of bonds109,717285,469
Repayments of lease liabilities-51,461-60,226
Dividends paid-33,400-84,246
Dividends paid to non-controlling interests-11,606-40,042
Issuance income of other capital instruments-199,157
Other5,240853
Net cash provided by (used in) financing activities798,713796,236
Effect of exchange rate changes on cash and cash equivalents24,20326,981
Net increase (decrease) in cash and cash equivalents-144,616904,475