February 9, 2026
Presentation for Investors
3Q FY2025 (April 1, 2025 - December 31, 2025) Financial Results
Translation of presentation materials for the conference call held on February 9, 2026
C o n t e n t s
3Q FY2025 Financial Results P3
Segment Performance P11
ESG Topics P31
Appendix P36
C o n t e n t s
3Q FY2025 Financial Results P3
Segment PeJormance
ESG Topics
Appendix
P11 P31 P36
3Q vs. 3Q FY2024
Sales up ¥8.7 billion (+15%)
OP up ¥2.6 billion (+21%)
Net Income up ¥1.0 billion (+9%)
Hereinafter referred to as 1-3Q
Sales up ¥20.6 billion (+12%)
1-3Q
Total1
vs. 1-3Q
FY2024
OP up ¥3.9 billion (+10%)
Net Income up ¥3.3 billion (+11%)
3Q
vs. 3Q Outlook
as of Nov 2025
Sales above target ¥5.8 billion
OP above target ¥3.4 billion
Net Income above target ¥3.9 billion
Shareholder Returns
Dividend ¥180/share (Full-Year)
【vs. FY2024】 up ¥6/share 【vs. Outlook as of Nov 2025】 unchanged
Share Repurchase a ¥10.5 billion
¥1.5 billion (Announced in March 2025, Completed in April 2025)
¥9.0 billion (Announced in May 2025, Completed until February 2026)
Total Payout Ratio Outlook 78.8%
FY2025 Outlook
FY2025 Outlook for full year remain unchanged
from those announced in Nov 2025
(Outlook by segment also remain unchanged)
(¥billion)
FY2024 Actual | FY2025 Actual | YOY Change | |||||||
1H | 3Q | 1-3Q | 1H | 3Q | 1-3Q | 1H | 3Q | 1-3Q | |
Sales | 118.2 | 56.6 | 174.8 | 130.1 | 65.3 | 195.4 | +11.9 (+10%) | +8.7 (+15%) | +20.6 (+12%) |
Operating Profit | 28.3 | 12.8 | 41.1 | 29.6 | 15.4 | 45.0 | +1.3 (+4%) | +2.6 (+21%) | +3.9 (+10%) |
Non-Operating Income/Expenses | -0.4 | 2.6 | 2.2 | 0.2 | 1.3 | 1.5 | +0.6 | -1.3 | -0.7 |
Foreign exchange Gains/Losses | -0.8 | 1.8 | 1.0 | -0.4 | 0.9 | 0.5 | +0.4 | -0.9 | -0.5 |
Ordinary Income | 27.9 | 15.4 | 43.3 | 29.8 | 16.7 | 46.5 | +1.9 (+7%) | +1.3 (+9%) | +3.2 (+7%) |
Extraordinary Income/Losses | 0.8 | 0.0 | 0.8 | 0.0 | 0.0 | 0.0 | -0.8 | 0.0 | -0.8 |
Net Income1 | 20.5 | 11.2 | 31.7 | 22.8 | 12.2 | 35.0 | +2.3 (+11%) | +1.0 (+9%) | +3.3 (+11%) |
EBITDA2 | 34.5 | 16.7 | 51.2 | 36.6 | 19.5 | 56.1 | +2.1 | +2.8 | +4.9 |
EPS (¥/share) | 148.78 | 81.49 | 230.27 | 168.45 | 90.65 | 259.10 | +19.67 | +9.16 | +28.83 |
Dividend (¥/share) | 70 | - | 70 | 70 | - | 70 | 0 | - | 0 |
Total amount of Dividend | 9.6 | - | 9.6 | 9.4 | - | 9.4 | -0.2 | - | -0.2 |
OP Margin | 24.0% | 22.5% | 23.5% | 22.8% | 23.5% | 23.0% | -1.2pt | +1.0pt | -0.5pt |
FX Rate (¥/$) | 153 | 152 | 153 | 146 | 154 | 149 | - | - | - |
1. Net Income = Profit Attributable to Owners of Parent 2. EBITDA = Operating Profit + Depreciation and amortization
