Terumo Corporation TSE:4543

Terumo : IFRS Financial Results for the Fiscal Year Ended March 31, 2026

Published

Source: MarketScreener



May 15, 2026

Consolidated Financial Results for the Fiscal Year Ended March 31, 2026 Terumo Corporation〔IFRS〕

Company name: TERUMO CORPORATION Listing: Tokyo Stock Exchange Securities code: 4543

URL: https://www.terumo.com/

Representative: Hikaru Samejima, Chief Executive Officer

Inquiries: Jin Hagimoto, Chief Financial Officer, Chief Information Officer Telephone: +81-3-6742-8550

Scheduled date of annual general meeting of shareholders: June 26, 2026 Scheduled date to file annual securities report: June 23, 2026

Scheduled date to commence dividend payments: June 29, 2026 Preparation of supplementary material on financial results: Yes

Holding of financial results briefing: Yes (for Securities analysts, Institutional investors)

(Yen amounts are rounded down to millions, unless otherwise noted.)

  1. Consolidated financial results for the fiscal year ended March 31, 2026 (from April 1, 2025 to March 31, 2026)
    1. Consolidated operating results (cumulative) (Percentages indicate year-on-year changes.)

      Revenue

      Operating profit

      Profit before tax

      Profit for the year

      Profit attributable to owners of the parent

      Total comprehensive income

      Fiscal year ended

      Millions of

      yen

      %

      Millions of

      yen

      %

      Millions of

      yen

      %

      Millions of

      yen

      %

      Millions of

      yen

      %

      Millions of

      yen

      %

      March 31, 2026

      1,131,877

      9.2

      176,320

      11.8

      178,252

      15.3

      135,914

      16.2

      135,914

      16.2

      256,934

      140.6

      March 31, 2025

      1,036,171

      12.4

      157,668

      12.5

      154,574

      9.8

      116,978

      10.0

      116,978

      10.0

      106,802

      (58.7)

      Basic earnings per share

      Diluted earnings per share

      Return on equity attributable to owners of the parent

      Profit before tax per total assets

      Operating profit to revenue

      Fiscal year ended

      Yen

      Yen

      %

      %

      %

      March 31, 2026

      92.14

      92.12

      9.2

      8.6

      15.6

      March 31, 2025

      79.01

      78.99

      8.7

      8.4

      15.2

      (Note) Share of profit/(loss) of investments accounted for using the equity method

      March 2026: (1,029) million yen March 2025: (470) million yen

      Adjusted operating profit March 2026: 219,369 million yen March 2025: 203,445 million yen

    2. Consolidated financial position

      Total assets

      Total equity

      Equity attributable to owners of the parent

      Ratio of equity attributable to owners of the parent to total assets

      Equity attributable to owners of the parent per share

      As of

      Millions of yen

      Millions of yen

      Millions of yen

      %

      (Yen)

      March 31, 2026

      2,312,234

      1,584,509

      1,584,509

      68.5

      1,074.18

      March 31, 2025

      1,828,393

      1,368,535

      1,368,535

      74.8

      927.85

    3. Consolidated cash flows

    Cash flows from operating activities

    Cash flows from investing activities

    Cash flows from financing activities

    Cash and cash equivalents at the end of the year

    Fiscal year ended

    Millions of yen

    Millions of yen

    Millions of yen

    Millions of yen

    March 31, 2026

    230,852

    (344,102)

    155,503

    280,494

    March 31, 2025

    210,802

    (82,481)

    (108,766)

    221,872

  2. Cash dividends

    Annual dividends per share

    Total dividends (total)

    Payout ratio (consolidated)

    Ratio of dividends to net assets (consolidated)

    First quarter-end

    Second quarter-end

    Third quarter-end

    Fiscal year-end

    Total

    Fiscal year ended

    Yen

    Yen

    Yen

    Yen

    Yen

    Millions of yen

    %

    %

    March 31, 2025

    -

    13.00

    -

    13.00

    26.00

    38,468

    32.9

    2.9

    March 31, 2026

    -

    15.00

    -

    15.00

    30.00

    44,252

    32.6

    3.0

    Fiscal year ending March 31, 2027 (Guidance)

    -

    18.00

    -

    18.00

    36.00

    32.1

  3. Consolidated Financial Guidance for the Fiscal Year Ending March 31, 2027 (From April 1, 2026 to March 31, 2027)

(Percentages indicate year-on-year changes.)

Revenue

Adjusted operating profit

Operating profit

Profit for the year attributable to owners of the parent

Basic Earnings per share

Fiscal year ending

Millions of yen

%

Millions of yen

%

Millions of yen

%

Millions of yen

%

Yen

March 31, 2027

1,239,000

9.5

261,500

19.2

224,500

27.3

165,300

21.6

112.06

(Note) Assumed exchange rate for the fiscal year ending March 31, 2027: 1USD=155 JPY, 1EUR=180 JPY

*Notes

  1. Significant changes in the scope of consolidation during the year: Yes Newly included: 1 (Company Name: OrganOx Limited)

    Excluded : 1 (Company Name: Kalia Medical, Inc.)

    Note: Kalila Medical, Inc., which was a specified subsidiary, was dissolved as a result of an absorption-type merger, with Terumo Medical Corp., a subsidiary of the Company, as the surviving company, effective January 31, 2026.

  2. Changes in accounting policies and changes in accounting estimates

    1. Changes in accounting policies required by IFRS: None

    2. Changes in accounting policies other than (i): None

    3. Changes in accounting estimates: None

  3. Number of shares outstanding (common stock)

(i) Number of shares outstanding at the end of the year (including treasury shares)

As of March 31, 2026

1,480,559,680

shares

As of March 31, 2025

1,480,559,680

shares

(ii) Number of treasury shares at the end of the year

As of March 31, 2026

5,476,639

shares

As of March 31, 2025

5,608,213

shares

(iii) Average number of shares during the year

Fiscal year ended March 31, 2026

1,475,035,745

shares

Fiscal year ended March 31, 2025

1,480,540,916

shares

  • Financial statements are not subject to audits by certified accountants or audit firms.

  • Explanation on appropriate use of financial guidance and other special notes

    1. Forward-looking statements, including financial guidance, contained in these disclosure materials, are based on information currently available to the Company and on certain assumptions deemed reasonable by management. These statements are not intended as a promise or commitment by the Company to achieve such results. Actual results may differ materially from these statements due to a variety of factors. For the assumptions underlying the financial guidance and notes on the use of such guidance, please refer to [attached materials], page 6, "1. Overview of Financial Results (4) Future Outlook concerning Consolidated Financial Guidance".

    2. Adjusted operating profit is defined as operating profit adjusted to exclude amortization of intangible assets acquired through acquisitions and temporary gains and losses. Adjusted operating profit is disclosed because it is consistent with segment profit and is used by the Group as a key performance management indicator.

  • Table of contents of attached materials

  1. Overview of Financial Results 2

    1. Overview of Consolidated Business Results 2

    2. Overview of Consolidated Statement of Financial Position 5

    3. Cash flow trends 5

    4. Future Outlook concerning Consolidated Financial Guidance 6

    5. Basic policy for profit distribution and dividend for the Current fiscal year and Following fiscal year 7

  2. Basic Concept Regarding the Selection of Accounting Standards 8

  3. Consolidated Financial Statements 9

    1. Consolidated Statement of Financial Position 9

    2. Consolidated Statement of Profit or Loss and Consolidated Statement of Comprehensive Income 11

    3. Consolidated Statement of Changes in Equity 13

    4. Consolidated Statement of Cash Flows 14

    5. Notes to Consolidated Financial Statements 15

      1. Going concern assumption 15

      2. Segment information 16

      3. Earnings per share 19

      4. Impairment of non-financial assets 20

      5. Business Combinations 22

      6. Material subsequent events 24

  1. ‌Overview of Financial Results for the Fiscal Year Ended March 31, 2026
    1. ‌Overview of Consolidated Business Results

      In December 2021, the Terumo Group disclosed the 5-Year Growth Strategy. The strategy focuses on "From Devices to Solutions" as its mid- to long-term vision in response to the major paradigm shifts taking place in healthcare, including the number of people living with chronic diseases rapidly increasing due to aging populations, improving patients' quality of life, and personalized medicine advancing through the evolution of genomic medicine and artificial intelligence (AI). The Group is advancing management initiatives aimed at becoming a company capable of proposing comprehensive solutions to address customer challenges, by shifting our focus from products to customers and becoming more actively involved in the entire healthcare ecosystem. Consolidated financial results for the current fiscal year, which represents the fourth fiscal year of the 5-Year Growth Strategy, are as follows.

      (Unit: Millions of yen)

      For the fiscal year ended March 31, 2025

      For the fiscal year ended March 31, 2026

      Growth (%)

      Growth excluding

      FX impact (%)

      Revenue

      1,036,171

      1,131,877

      9.2

      8.6

      Gross profit

      560,670

      594,675

      6.1

      5.5

      Adjusted operating profit

      203,445

      219,369

      7.8

      8.0

      Operating profit

      157,668

      176,320

      11.8

      11.5

      Profit before tax

      154,574

      178,252

      15.3

      -

      Profit for the year

      116,978

      135,914

      16.2

      -

      Profit for the year attributable to owners of the parent

      116,978

      135,914

      16.2

      -

      Revenue by geographic area for the fiscal year is as follows:

      (Unit: Millions of yen)

      Geographic area

      For the fiscal year ended March 31,

      2025

      For the fiscal year ended March 31,

      2026

      Growth (%)

      Growth excluding

      FX impact (%)

      Americas

      395,653

      443,405

      12.1

      13.6

      Europe

      218,287

      242,655

      11.2

      4.7

      China

      84,968

      91,309

      7.5

      6.7

      Asia and others

      120,054

      131,902

      9.9

      11.6

      Overseas total

      818,964

      909,274

      11.0

      10.2

      Japan

      217,206

      222,603

      2.5

      2.5

      Total

      1,036,171

      1,131,877

      9.2

      8.6

      Revenue

      Revenue totaled ¥1,131.9 billion, an increase of 9.2% compared to the previous fiscal year. The Group's sales have been strong amid the continued expansion of medical demand globally and the growth in major businesses overseas mainly in the Americas.

      Overseas, revenue increased by 11.0% year on year due to expansion in the Terumo Interventional Systems division, centered on access devices, and the Global Blood Solutions, reflecting the quickened pace of growth in the plasma innovation business.

      In Japan, revenue increased by 2.5% compared to the previous fiscal year, driven by the strong performance of the Pharmaceutical Solutions division.

      Profit

      Gross profit totaled ¥594.7 billion, an increase of 6.1% compared to the previous fiscal year, driven by higher revenue despite the impact of U.S. tariff policies.

      Adjusted operating profit totaled ¥219.4 billion, an increase of 7.8% compared to the previous fiscal year, because of the higher gross profit and other factors. Operating profit, profit before tax and profit for the year attributable to owners of the parent respectively increased due to the increase in gross profit and other factors.

      The Group discloses adjusted operating profit as a supplementary performance management indicator that is not defined under IFRS, the accounting standards applied by the Group. Adjusted operating profit is calculated by adjusting operating profit for amortization of intangible assets acquired through acquisitions and temporary gains and losses, and is consistent with segment profit.

      The Group uses adjusted operating profit for management purposes to assess the performance of each division as it aims to achieve sustainable growth over the mid- to long-term. The Group also believes that this indicator provides useful information for users of the financial statements in evaluating the Group's performance.

      Revenue results of the reportable segments are as follows:

      (Unit: Millions of yen)

      Segment

      For the fiscal year ended March 31, 2025

      For the fiscal year ended March 31, 2026

      Growth (%)

      Growth excluding

      FX impact (%)

      Cardiac and Vascular Company

      Revenue

      624,357

      676,421

      8.3

      7.4

      (Overseas)

      570,372

      619,262

      8.6

      7.6

      (Japan)

      53,985

      57,159

      5.9

      5.9

      Medical Care Solutions Company

      Revenue

      211,235

      216,138

      2.3

      1.9

      (Overseas)

      61,123

      65,496

      7.2

      5.8

      (Japan)

      150,111

      150,642

      0.4

      0.4

      Blood and Cell Technologies Company

      Revenue

      200,280

      231,037

      15.4

      15.2

      (Overseas)

      187,469

      216,529

      15.5

      15.4

      (Japan)

      12,811

      14,507

      13.2

      13.2

      Terumo Organ Technologies

      Revenue

      -

      7,985

      -

      -

      (Overseas)

      -

      7,985

      -

      -

      (Japan)

      -

      -

      -

      -

      Cardiac and Vascular Company

      Overseas, revenue increased across all businesses, led by the Terumo Interventional Systems division, resulting in a 8.6% year on year increase. In Japan, revenue increased by 5.9% year on year, driven by strong sales in both the Terumo Interventional Systems and the Terumo Neuro divisions. As a result, global revenue increased by 8.3% compared to the previous fiscal year to ¥676.4 billion.

      Medical Care Solutions Company

      In Japan, although sales were impacted by the termination of certain business in the Hospital Care Solutions division and other factors, sales increased by 0.4% year on year, driven by solid growth in the Pharmaceutical Solutions division. Overseas, revenue increased by 7.2% year on year, driven by sales growth in North America and Europe. As a result, global revenue increased by 2.3% compared to the previous fiscal year to ¥216.1 billion.

      Blood and Cell Technologies Company

      Overseas, revenue increased by 15.5% compared to the previous fiscal year, driven by the Global Blood Solutions, following accelerated expansion of the plasma innovation business in North America. In Japan, revenue rose by 13.2% owing to the increase in revenue of the blood collection products. As a result, global revenue increased by 15.4% compared to the previous fiscal year to ¥231.0 billion.

      Terumo Organ Technologies

      Following the acquisition of all shares of OrganOx Limited and its consolidation as a wholly owned subsidiary on October 29, 2025, revenue attributable to OrganOx has been recognized from the acquisition date onward. Furthermore, the business operated by OrganOx has been designated as the "Terumo Organ Technologies". This decision does not entail any change in the nature of the business.

      Sales in this segment amounted to ¥8.0 billion, driven by business expansion primarily in the North American market.

    2. ‌Overview of Consolidated Statement of Financial Position

      Total assets increased by ¥483.8 billion to ¥2,312.2 billion. This was mainly attributable to an increase of

      ¥258.2 billion in goodwill and intangible assets resulting from the acquisition of OrganOx Limited, an increase of ¥75.4 billion in property, plant and equipment due to investments in production facilities and the acquisition of the Leverkusen plant in Germany, an increase of ¥58.6 billion in cash and cash equivalents reflecting the expansion of business scale and an increase of ¥ 41.2 billion in inventories, including the impact of foreign exchange rates moving in a yen depreciation direction.

      Total liabilities increased by ¥267.9 billion to ¥727.7 billion. This was mainly due to an increase of ¥205.0 billion in bonds and borrowings, primarily related to financing for the acquisition of OrganOx Limited.

      Total equity increased by ¥216.0 billion to ¥1,584.5 billion. This was mainly attributable to an increase of

      ¥135.9 billion resulting from the recognition of profit for the period and an increase of ¥121.0 billion in other comprehensive income, including the impact of foreign exchange rates moving in a yen depreciation direction, partially offset by a decrease of ¥41.3 billion due to the payment of dividends from retained earnings.

    3. ‌Cash flow trends

      (Millions of yen)

      For the fiscal

      year ended March 31, 2025

      For the fiscal

      year ended March 31, 2026

      Change

      Cash flows from operating activities

      210,802

      230,852

      20,049

      Cash flows from investing activities

      (82,481)

      (344,102)

      (261,620)

      Cash flows from financing activities

      (108,766)

      155,503

      264,269

      Cash and cash equivalents at the end of the year

      221,872

      280,494

      58,621

      Cash flows from operating activities

      Net cash provided by operating activities amounted to ¥230.9 billion. This was mainly attributable to profit before tax of ¥178.3 billion, depreciation and amortization of ¥95.4 billion, and income taxes paid of ¥41.6 billion.

      Cash flows from investing activities

      Net cash used in investing activities amounted to ¥344.1 billion. This was mainly attributable to payments of

      ¥248.3 billion for the acquisition of subsidiaries or other businesses, including the acquisitions of OrganOx Limited and the Leverkusen plant in Germany, payments of ¥85.2 billion for the purchase of property, plant and equipment associated with investments in production facilities, and payments of ¥16.8 billion for the acquisition of intangible assets related to investments in new IT systems.

      Cash flows from financing activities

      Net cash used in financing activities amounted to ¥155.5 billion. This was mainly attributable to proceeds from borrowings of ¥239.8 billion for the acquisition of OrganOx Limited, cash dividends paid of ¥41.3 billion, and repayments of long-term borrowings of ¥35.0 billion.

      In addition to the above, cash and cash equivalents increased by ¥16.4 billion due to the effect of exchange rate changes on cash and cash equivalents. As a result, the balance of cash and cash equivalents at the end of the current consolidated fiscal year increased by ¥58.6 billion from the end of the previous consolidated fiscal year, reaching ¥280.5 billion.

      (Reference) Cash flow indicators

      For the fiscal year ended

      March 31, 2024

      For the fiscal year ended

      March 31, 2025

      For the fiscal year ended

      March 31, 2026

      Equity ratio attributable to owners of the parent

      (%)

      72.5

      74.8

      68.5

      Market cap-based equity ratio attributable to

      owners of the parent (%)

      221.2

      225.6

      134.5

      Interest-bearing debt to cash flow ratio (annual)

      1.8

      1.0

      1.9

      Interest coverage ratio (x)

      113.0

      123.4

      83.7

      Note: Equity ratio attributable to owners of the parent = Equity attributable to owners of the parent / Total assets Market cap-based equity ratio attributable to owners of the parent = Total market capitalization / Total assets Interest-bearing debt to cash flow ratio = Interest-bearing debt / Cash flow

      Interest coverage ratio = Cash flow / Total interest payments

      *All figures are calculated based on consolidated financial data.

      *Market capitalization = Fiscal year-end share price multiplied by the total number of shares outstanding excluding treasury shares

      *The cash flow above is the cash flow from operating activities as stated in the Consolidated Statements of Cash Flows. The interest-bearing debt includes all liabilities posted in the Consolidated Statement of Financial Position on which the company pays interest. Also, the figure for interest expenses paid in the Consolidated Statements of Cash Flows was employed as the amount for interest payments.

    4. ‌Future Outlook concerning Consolidated Financial Guidance

      In the fiscal year ending March 31, 2027, the upward trend in medical demand will continue and revenue is expected to grow, mainly in Europe and the United States. As for the macro environment, the risks related to supply chain disruptions and rising raw material prices will continue. Furthermore, geopolitical risks, including tensions in the Middle East, have also increased, making the future uncertain. In this environment, the Group's financial guidance calls for an increase in revenue and adjusted operating profit. The estimated impact of U.S. tariff policies and developments in the Middle East based on certain assumptions have been incorporated into our earnings outlook. The Group will continue to take appropriate measures in response to market conditions, such as improving productivity at manufacturing sites and reducing costs. In fields that are expected to drive growth, the Group intends to invest in CAPEX focused on increases in production capacity. In this fiscal year, which is the final year of our 5-Year Growth Strategy GS26, the Group will address issues confronting healthcare, such as the shortage of medical professionals and the promotion of in-hospital work efficiency, and work to expand and create businesses that provide new values and solutions in order to achieve the goals set forth in our growth strategy.

      The consolidated financial guidance for the fiscal year ending March 31, 2027 is as follows.

      Consolidated financial guidance for the year ending March 2027

      (Millions of yen)

      For the fiscal year ended

      March 31, 2026

      For the fiscal year ending

      March 31, 2027

      Change

      Rate of Change (%)

      Revenue

      1,131,877

      1,239,000

      107,122

      9.5

      Adjusted operating profit

      219,369

      261,500

      42,130

      19.2

      Adjusted operating profit ratio

      19.4%

      21.1%

      -

      -

      Operating profit

      176,320

      224,500

      48,179

      27.3

      Operating profit ratio

      15.6%

      18.1%

      -

      -

      Profit for the year attributable to owners of the parent

      135,914

      165,300

      29,385

      21.6

      Actual exchange rate for the fiscal year ended March 31, 2026: 1 USD equals 151 JPY and 1 EUR equals 175 JPY Exchange rate assumption for the fiscal year ending March 31, 2027: 1 USD equals 155 JPY and 1 EUR equals 180 JPY

    5. ‌Basic policy for profit distribution and dividend for the Current fiscal year and Following fiscal year The Group will continue to appropriately and proactively reinvest profits to secure high profitability and sustainable growth, thereby aiming to further increase corporate value. The Group believes that this policy serves the interests of shareholders and contributes to maximizing investment value.

    With regard to the distribution of profits to shareholders, in addition to stable dividend increases, the Group will consider share repurchases as a means of shareholder returns with a total return ratio target of 50%, while comprehensively taking into account growth investments, financial soundness, and other relevant factors.

    The annual dividend for the fiscal year ended March 31, 2026, is scheduled to be ¥30 per share. Accordingly, the year-end dividend is scheduled to be ¥15 per share, after deducting the interim dividend of ¥15 per share already paid.

    The annual dividend for the fiscal year ending March 31, 2027, is scheduled to be ¥36 per share including an interim dividend of ¥18 per share.

    Cautionary note:

    Forward-looking statements, including financial guidance, contained in the Company's disclosure materials are based on information currently available to the Company and certain assumptions deemed reasonable by management. This is not a promise or guarantee by the Company that it will achieve these goals. Please note that actual performance and other results may differ due to various factors. Important factors that may affect actual performance include economic conditions surrounding the Company's business domains, fluctuations in foreign exchange rates, and competitive conditions.

  2. ‌Basic Policy on the Selection of Accounting Standards

    The Group has applied IFRS since the fiscal year-end financial results for the fiscal year ended March 31, 2018, with the aim of enhancing the international comparability of financial information in capital markets, improving the accuracy of management through globally unified rules, and strengthening governance.

  3. ‌Consolidated Financial Statements
  1. ‌Consolidated Statement of Financial Position

    (Unit: Millions of yen)

    As of March 31, 2025

    As of March 31, 2026

    Assets

    Current assets

    Cash and cash equivalents

    221,872

    280,494

    Trade and other receivables

    176,854

    214,927

    Other current financial assets

    388

    236

    Inventories

    294,385

    335,634

    Current tax assets

    3,218

    2,644

    Other current assets

    26,776

    27,102

    Total current assets

    723,496

    861,040

    Non-current assets

    Property, plant and equipment

    431,078

    506,481

    Goodwill and intangible assets

    545,243

    803,410

    Investments accounted for using the equity method

    1,927

    1,544

    Other non-current financial assets

    40,925

    65,085

    Deferred tax assets

    31,077

    45,107

    Other non-current assets

    54,645

    29,565

    Total non-current assets

    1,104,897

    1,451,194

    Total assets

    1,828,393

    2,312,234

    (Unit: Millions of yen)

    As of March 31, 2025

    As of March 31, 2026

    Liabilities and Equity

    Liabilities

    Current liabilities

    Trade and other payables

    91,029

    89,756

    Bonds and borrowings

    15,000

    279,886

    Other current financial liabilities

    7,834

    8,969

    Current tax liabilities

    23,836

    36,830

    Provisions

    242

    260

    Other current liabilities

    103,022

    125,028

    Total current liabilities

    240,965

    540,731

    Non-current liabilities

    Bonds and borrowings

    159,838

    99,910

    Other non-current financial liabilities

    32,401

    39,257

    Deferred tax liabilities

    5,835

    25,671

    Retirement benefit liabilities

    6,388

    6,214

    Provisions

    617

    921

    Other non-current liabilities

    13,809

    15,018

    Total non-current liabilities

    218,891

    186,993

    Total liabilities

    459,857

    727,725

    Equity

    Share capital

    38,716

    38,716

    Capital surplus

    51,725

    51,720

    Treasury shares

    (14,866)

    (14,517)

    Retained earnings

    1,016,160

    1,116,479

    Other components of equity

    276,800

    392,110

    Total equity attributable to owners of the parent

    1,368,535

    1,584,509

    Total equity

    1,368,535

    1,584,509

    Total liabilities and equity

    1,828,393

    2,312,234

  2. ‌Consolidated Statement of Profit or Loss and Consolidated Statement of Comprehensive Income

    (Consolidated Statement of Profit or Loss)

    (Unit: Millions of yen)

    For the fiscal year ended March 31, 2025

    For the fiscal year ended March 31, 2026

    Revenue

    1,036,171

    1,131,877

    Cost of sales

    475,501

    537,201

    Gross profit

    560,670

    594,675

    Selling, general and administrative expenses

    381,648

    409,937

    Other income

    6,592

    9,184

    Other expenses

    27,944

    17,601

    Operating profit

    157,668

    176,320

    Finance income

    3,624

    6,248

    Finance costs

    6,247

    3,286

    Share of profit/(loss) of investments accounted for using the equity method

    (470)

    (1,029)

    Profit before tax

    154,574

    178,252

    Income tax expenses

    37,595

    42,337

    Profit for the year

    116,978

    135,914

    Attributable to:

    Owners of the parent

    116,978

    135,914

    Total profit for the year

    116,978

    135,914

    Earnings per share

    Basic earnings per share (yen)

    79.01

    92.14

    Diluted earnings per share (yen)

    78.99

    92.12

    (Consolidated Statement of Comprehensive Income)

    (Unit: Millions of yen)

    For the fiscal year ended March 31, 2025

    For the fiscal year ended March 31, 2026

    Profit for the year

    116,978

    135,914

    Other comprehensive income

    Items that will not be reclassified to profit or loss

    Changes in financial assets measured at fair value through other comprehensive income

    589

    8,282

    Remeasurements of defined benefit plans

    4,861

    (1,223)

    Total items that will not be reclassified to profit or loss

    5,451

    7,059

    Items that are or may be reclassified subsequently to profit or loss

    Exchange differences on translation of foreign operations

    (15,675)

    113,960

    Cash flow hedges

    (9)

    -

    Cost of hedging

    56

    -

    Total items that are or may be reclassified subsequently to profit or loss

    (15,628)

    113,960

    Total other comprehensive income for the year

    (10,176)

    121,019

    Total comprehensive income for the year

    106,802

    256,934

    Attributable to:

    Owners of the parent

    106,802

    256,934

    Total comprehensive income for the year

    106,802

    256,934

    (Note) The items presented in the above statements are disclosed on an after-tax basis.

  3. ‌Consolidated Statement of Changes in Equity

    For the fiscal year ended March 31, 2025

    (Unit: Millions of yen)

    Equity attributable to owners of the parent

    Share capital

    Capital surplus

    Treasury shares

    Retained earnings

    Other components

    of equity

    Total

    Total equity

    Balance as of April 1, 2024

    38,716

    51,752

    (12,436)

    954,679

    294,379

    1,327,090

    1,327,090

    Profit for the year

    -

    -

    -

    116,978

    -

    116,978

    116,978

    Other comprehensive income

    -

    -

    -

    -

    (10,176)

    (10,176)

    (10,176)

    Total comprehensive income

    -

    -

    -

    116,978

    (10,176)

    106,802

    106,802

    Acquisition of treasury shares

    -

    (32)

    (30,003)

    -

    -

    (30,036)

    (30,036)

    Disposal of treasury shares

    -

    (256)

    532

    -

    (276)

    0

    0

    Cancellation of treasury shares

    -

    (26,872)

    26,872

    -

    -

    -

    -

    Dividends

    -

    -

    -

    (35,626)

    -

    (35,626)

    (35,626)

    Transfer from retained earnings to capital surplus

    -

    27,069

    -

    (27,069)

    -

    -

    -

    Transfer from other components of equity to retained earnings

    -

    -

    -

    7,199

    (7,199)

    -

    -

    Share-based payments

    -

    65

    168

    -

    72

    306

    306

    Total transactions with owners of the parent

    -

    (27)

    (2,429)

    (55,497)

    (7,402)

    (65,356)

    (65,356)

    Balance as of March 31, 2025

    38,716

    51,725

    (14,866)

    1,016,160

    276,800

    1,368,535

    1,368,535

    For the fiscal year ended March 31, 2026

    (Unit: Millions of yen)

    Equity attributable to owners of the parent

    Share capital

    Capital surplus

    Treasury shares

    Retained earnings

    Other components

    of equity

    Total

    Total equity

    Balance as of April 1, 2025

    38,716

    51,725

    (14,866)

    1,016,160

    276,800

    1,368,535

    1,368,535

    Profit for the year

    -

    -

    -

    135,914

    -

    135,914

    135,914

    Other comprehensive income

    -

    -

    -

    -

    121,019

    121,019

    121,019

    Total comprehensive income

    -

    -

    -

    135,914

    121,019

    256,934

    256,934

    Acquisition of treasury shares

    -

    -

    (1)

    -

    -

    (1)

    (1)

    Disposal of treasury shares

    -

    (63)

    82

    -

    (18)

    0

    0

    Dividends

    -

    -

    -

    (41,300)

    -

    (41,300)

    (41,300)

    Transfer from retained earnings to capital surplus

    -

    85

    -

    (85)

    -

    -

    -

    Transfer from other components of equity to retained earnings

    -

    -

    -

    5,790

    (5,790)

    -

    -

    Share-based payments

    -

    (26)

    268

    -

    99

    341

    341

    Total transactions with owners of the parent

    -

    (4)

    348

    (35,595)

    (5,709)

    (40,960)

    (40,960)

    Balance as of March 31, 2026

    38,716

    51,720

    (14,517)

    1,116,479

    392,110

    1,584,509

    1,584,509

  4. Consolidated Statement of Cash Flows

    (Unit: Millions of yen)

    For the fiscal year ended March

    31, 2025

    For the fiscal year ended March

    31, 2026

    Cash flows from operating activities

    Profit before tax

    154,574

    178,252

    Depreciation and amortization

    85,449

    95,379

    Impairment losses

    22,461

    11,363

    Share of (profit)/loss of investments accounted for using the equity method

    470

    1,029

    Increase/(decrease) in retirement benefit assets or

    liabilities

    104

    9,750

    Interest and dividend income

    (3,492)

    (3,847)

    Interest expenses

    2,017

    2,819

    Foreign exchange (gain)/loss

    892

    298

    (Gain)/loss on sale and disposal of property, plant and equipment

    (681)

    597

    (Increase)/decrease in trade and other receivables

    (4,613)

    (23,422)

    (Increase)/decrease in inventories

    (11,593)

    (7,016)

    Increase/(decrease) in trade and other payables

    1,839

    (6,740)

    Others

    12,813

    12,808

    Sub-total

    260,242

    271,274

    Interest and dividend income received

    3,561

    3,935

    Interest expenses paid

    (1,708)

    (2,759)

    Income taxes paid

    (51,292)

    (41,598)

    Net cash provided by operating activities

    210,802

    230,852

    Cash flows from investing activities

    Payments into time deposits

    (213)

    (131)

    Proceeds from withdrawal of time deposits

    1,392

    1,149

    Payments for purchase of property, plant and equipment

    (68,617)

    (85,213)

    Proceeds from sale of property, plant and equipment

    2,594

    368

    Payments for purchase of intangible assets

    (13,748)

    (16,750)

    Proceeds from government grants

    976

    271

    Payments for purchase of financial instruments

    (8,769)

    (8,902)

    Proceeds from sale of financial instruments

    4,291

    13,382

    Payments for acquisition of shares of subsidiaries, affiliates and other businesses

    (479)

    (248,275)

    Proceeds from liquidation of subsidiaries and

    associates

    92

    -

    Net cash used in investing activities

    (82,481)

    (344,102)

    (Unit: Millions of yen)

    For the fiscal year ended March

    31, 2025

    For the fiscal year ended March

    31, 2026

    Cash flows from financing activities

    Proceeds from long-term borrowings

    29,969

    239,808

    Repayments of long-term borrowings

    (160,278)

    (35,000)

    Proceeds from issue of corporate bonds

    69,826

    -

    Repayments of lease liabilities

    (8,029)

    (8,011)

    Payments for purchase of treasury shares

    (30,051)

    (1)

    Payments for dividends

    (35,622)

    (41,291)

    Proceeds from settlement of derivatives

    25,420

    -

    Net cash used in financing activities

    (108,766)

    155,503

    Effect of exchange rate changes on cash and cash equivalents

    (2,565)

    16,367

    Net increase/(decrease) in cash and cash equivalents

    16,989

    58,621

    Cash and cash equivalents at the beginning of the year

    204,883

    221,872

    Cash and cash equivalents at the end of the year

    221,872

    280,494

  5. Notes to Consolidated Financial Statements
    1. ‌ Going concern assumption Not applicable.

    2. ‌Segment information

      1. ‌General information on reportable segments

        The Group's reportable segments are components of the Group for which discrete financial information is available and which are regularly reviewed by the Board of Directors for the purposes of allocating management resources and evaluating business performance.

        The Group has adopted an internal company structure organized by product groups. Each internal company headquarters formulates comprehensive strategies for its respective products in both Japan and overseas and conducts its business activities accordingly.

        Following the acquisition of all shares of OrganOx Limited. on October 29, 2025, making it a wholly owned subsidiary, the Group has newly added "Terumo Organ Technologies" as a reportable segment from the current fiscal year. This addition has no impact on segment information for the previous consolidated fiscal year or on the existing reportable segments.

        Accordingly, the Group has designated four reportable segments based on its internal company structure and product group classifications: the Cardiac and Vascular Company, the Medical Care Solutions Company, the Blood and Cell Technologies Company, and Terumo Organ Technologies.

        Reportable Segments

        Sub-segments

        Main Products

        Cardiac and Vascular Company

        Terumo Interventional Systems

        Angiographic guidewires, Angiographic catheters, Introducer sheaths, Vascular closure devices, PTCA balloon catheters,

        Coronary stents, Self-expanding peripheral stents, IVUS, Imaging catheters and others

        Terumo Neuro

        Coils, Stents and Intrasaccular devices for treating cerebral aneurysm, Embolization system, Aspiration catheters and Clot retrievers for treating ischemic stroke and

        others

        Terumo Cardiovascular

        Oxygenators, Cardio-pulmonary bypass systems and others

        Terumo Aortic

        Artificial vascular grafts, Stent grafts and others

        Medical Care Solutions Company

        Hospital Care Solutions

        Syringes, Infusion pumps, Syringe pumps, Infusion lines, I.V. solutions, Peritoneal dialysis fluid, Pain management products,

        Adhesion barriers and others

        Life Care Solutions

        Blood glucose monitoring systems, Disposable needles for pen-injector,

        Insulin patch pumps, Blood pressure monitors, Digital thermometers and others

        Pharmaceutical Solutions

        Contract manufacturing of prefilled syringes, Devices to pharmaceutical companies for use in drug kits (Prefillable

        syringes, Needles for pharmaceutical packaging business) and others

        Blood and Cell Technologies Company

        -

        Blood bags, Component collection systems, Automated blood processing systems, Pathogen reduction systems, Centrifugal apheresis systems, Cell

        expansion systems, Plasma donation system and others

        Terumo Organ Technologies

        -

        Organ preservation device

      2. ‌Reportable segment information

        Revenue and performance by the reporting segments of the Group are as follows.

        For the fiscal year ended March 31, 2025

        (Unit: Millions of yen)

        Reportable Segments

        Amount recorded on consolidated financial statements

        Cardiac and Vascular

        Company

        Medical Care Solutions

        Company

        Blood and Cell Technologies

        Company

        Total

        Adjustments (Note 1)

        Revenue

        Revenue from

        sales to external customers

        624,357

        211,235

        200,280

        1,035,873

        298

        1,036,171

        Segment profit (Adjusted operating

        profit)

        154,682

        22,993

        26,482

        204,158

        (712)

        203,445

        (Adjustment items)

        Amortization of intangible assets acquired through business

        combinations

        (10,145)

        -

        (11,233)

        (21,378)

        (151)

        (21,530)

        Non-recurring profit

        or loss (Note 2)

        (24,247)

        Operating profit

        157,668

        Finance income

        3,624

        Finance costs

        (6,247)

        Share of profit/(loss) of investment accounted for using

        the equity method

        (470)

        Profit before tax

        154,574

        Other items

        Depreciation and amortization (Note 3)

        42,412

        19,600

        23,950

        85,962

        (513)

        85,449

        Increase in property, plant and equipment and intangible

        assets

        43,583

        18,465

        17,801

        79,849

        2,634

        82,484

        (Note 1) Details of the adjustments are as follows:

        1. The adjustment amount for revenue from external customers of ¥298 million primarily comprises income from temporary staffing services provided to external customers that is not attributable to any reportable segment.

        2. The adjustment to segment for segment profit of ¥ (712) million includes inventory-related adjustments of ¥2,305 million and preparatory costs of ¥ (2,437) million associated with compliance with the European Union Medical Device Regulation (MDR).

          (Note 2) Temporary losses of negative ¥(24,247) million include impairment losses of ¥ (17,858) million, including those described in Note "(Impairment losses on non-financial assets)" (1) through (5), expenses of ¥(3,155) million related to Note "(Impairment losses on non-financial assets)" (5), and business restructuring costs of ¥(7,521) million, which include expenses of ¥(1,615) million incurred in connection with the review of the business portfolio in the Terumo Cardiovascular division.

          (Note 3) "Depreciation and amortization" include amortization of acquired intangible assets.

          For the fiscal year ended March 31, 2026

          (Unit: Millions of yen)

          Reportable Segments

          Amount recorded on consolidated financial statements

          Cardiac and Vascular Company

          Medical Care Solutions

          Company

          Blood and Cell Technologies

          Company

          Terumo Organ Technologies

          Total

          Adjustments (Note 1)

          Revenue

          Revenue from sales

          to external customers

          676,421

          216,138

          231,037

          7,985

          1,131,582

          294

          1,131,877

          Segment profit (Adjusted operating

          profit)

          163,994

          21,568

          33,635

          1,665

          220,864

          (1,494)

          219,369

          (Adjustment items)

          Amortization of intangible assets acquired through business

          combinations

          (10,723)

          (7)

          (11,090)

          (2,507)

          (24,328)

          108

          (24,220)

          Non-recurring profit

          or loss (Note 2)

          (18,828)

          Operating profit

          176,320

          Finance income

          6,248

          Finance costs

          (3,286)

          Share of profit/(loss) of investment accounted for using

          the equity method

          (1,029)

          Profit before tax

          178,252

          Other items

          Depreciation and amortization (Note 3)

          45,578

          22,588

          25,331

          2,766

          96,265

          (885)

          95,379

          Increase in property, plant and equipment and intangible

          assets

          36,719

          36,685

          21,700

          1,078

          96,184

          924

          97,108

          (Note 1) Details of the adjustments are as follows:

          1. The adjustment amount for revenue from external customers of ¥294 million primarily comprises income from temporary staffing services provided to external customers that is not attributable to any reportable segment.

          2. The adjustment to segment profit of ¥(1,494) million includes preparatory costs of ¥(1,629) million associated with compliance with the European Union Medical Device Regulation (MDR), inventory-related adjustments of ¥1,846 million, and corporate expenses of ¥(1,993) million. Corporate expenses represent the difference between the budgeted amounts of selling, general and administrative expenses allocated to each reportable segment and the actual amounts incurred.

          (Note 2) Temporary losses of ¥(18,828) million include litigation-related expenses of ¥(5,507) million in connection with lawsuits currently under dispute, impairment losses described in Note "(Impairment losses on non-financial assets)" (1) and related expenses of ¥(4,520) million, related expenses of ¥(3,631) million, respectively, and acquisition-related costs of ¥(3,906) million.

          (Note 3) "Depreciation and amortization" include amortization of acquired intangible assets.

    3. ‌Earnings per share

      The basis for calculating basic earnings per share and diluted earnings per share attributable to the Company's ordinary shareholders is as follows:

      For the fiscal year ended

      March 31, 2025

      For the fiscal year ended

      March 31, 2026

      Profit for the year attributable to owners of the parent (millions of yen)

      116,978

      135,914

      Profit for the year adjustments

      -

      -

      Profit for the year used to calculate diluted earnings per share (millions of yen)

      116,978

      135,914

      Weighted average number of ordinary shares (shares)

      1,480,540,916

      1,475,035,745

      Increase in the number of ordinary shares

      Stock option plan (shares)

      394,721

      355,086

      Weighted average number of ordinary shares after dilution (shares)

      1,480,935,637

      1,475,390,831

      Basic earnings per share (yen)

      79.01

      92.14

      Diluted earnings per share (yen)

      78.99

      92.12

      (Note 1) Basic earnings per share is calculated by dividing profit for the year attributable to ordinary shareholders of the parent by the weighted average number of common stock outstanding during the year.

    4. ‌Impairment of non-financial assets

      For the previous consolidated fiscal year (from April 1, 2024 to March 31, 2025)

      In the previous consolidated fiscal year, impairment losses of ¥22,461 million were recognized, mainly due to the following factors.

      1. ‌ Termination of certain development project in the Terumo Interventional Systems division in the Americas

        An impairment loss of ¥6,211 million was recorded due to the decision to terminate further development of a certain project in the Cardiac and Vascular Company.

        The recoverable amount was measured based on the value in use, and the value was determined to be zero. The breakdown of the impairment loss is ¥5,007 million for capitalized development costs, ¥609 million for construction in progress and ¥593 million for goodwill. The impairment loss is included in "Other expenses" in the Consolidated Statement of Profit or Loss.

      2. ‌Termination of certain business in the Terumo Interventional Systems division in Europe

        An impairment loss of ¥5,290 million was recorded due to the decision to terminate certain business in the Cardiac and Vascular Company.

        The recoverable amount was measured based on the value in use, and the value was determined to be zero. The main breakdown of the impairment loss is ¥3,124 million for goodwill, ¥1,406 million for other intangible assets and ¥543 million for software. The impairment loss is included in "Other expenses" in the Consolidated Statement of Profit or Loss.

      3. ‌Termination of new contract manufacturing project with pharmaceutical company

        An impairment loss of ¥2,486 million for manufacturing facilities was recorded due to the decision to terminate the new contract manufacturing project with a pharmaceutical company in the Blood and Cell Technologies Company.

        The recoverable amount was measured based on the value in use, and the value was determined to be zero. The impairment loss recorded mainly in construction in progress is included in "Other expenses" in the Consolidated Statement of Profit or Loss.

      4. ‌Deterioration of profitability in the Terumo Interventional Systems division in China

        An impairment loss of ¥1,882 million was recorded due to the deterioration of profitability in certain business in the Cardiac and Vascular Company.

        The recoverable amount was measured based on the value in use, reflecting past experience and external information, and calculated by discounting the estimated future cash flows based on the business plan for the next nine years approved by management, considering sales forecasts and market share. The cash flow forecast period exceeds five years. The business plan is created by aggregating individual product sales plans, which consider current market size and competitive landscape. Therefore, the Group evaluates that the cash flow forecast is reliable and accurately projected over a long-term period based on past experience. The discount rate used for the impairment test was 10.7%. The impairment loss for goodwill is included in "Other expenses" in the Consolidated Statement of Profit or Loss.

      5. ‌Closure of certain plant in the Terumo Interventional Systems division in Europe

        An impairment loss of ¥1,545 million was recorded due to the decision to close a certain plant in the Cardiac and Vascular Company.

        The recoverable amount was measured based on the value in use, and the value was determined to be zero. The main breakdown of the impairment loss is ¥891 million for machinery and equipment and ¥627 million for construction in progress. The impairment loss is included in "Other expenses" in the Consolidated Statement of Profit or Loss.

      6. ‌Termination of certain development project in the Terumo Cardiovascular division in the Americas

        An impairment loss of ¥1,244 million was recorded due to the decision to terminate further development of a certain project in the Cardiac and Vascular Company.

        The recoverable amount was measured based on the value in use, and the value was determined to be zero. The impairment loss for capitalized development costs is included in "Selling, general and administrative expenses" in the Consolidated Statement of Profit or Loss.

        For the current consolidated fiscal year (from April 1, 2025 to March 31, 2026)

        The impairment loss of ¥11,363 million recognized in the current consolidated fiscal year was mainly due to the following factors.

        1. Review of the exclusive distribution agreement held by a subsidiary in the United States for the Terumo Interventional Systems division

          An impairment loss of ¥4,520 million was recorded due to the termination of exclusive distribution agreement with a review of the partnership approach in the Cardiac and Vascular Company. The recoverable amount was measured based on the value in use, and the value was determined to be zero. The impairment loss recorded in other intangible assets is included in "Other expenses" in the Consolidated Statement of Profit or Loss.

        2. Termination of the profitability improvement project in the Terumo Interventional Systems division in Americas

          An impairment loss of ¥2,238 million was recorded due to the decision to terminate the project with the objective of improving profitability in the Cardiac and Vascular Company. The recoverable amount was measured based on the value in use, and the value was determined to be zero.

          The impairment loss recorded mainly in construction in progress is included in "Cost of sales" in the Consolidated Statement of Profit or Loss.

        3. Termination of certain development project in the Terumo Aortic division in the Americas

          An impairment loss of ¥2,084 million was recorded due to the decision to terminate further development of a certain project in the Cardiac and Vascular Company. The recoverable amount was measured based on the value in use, and the value was determined to be zero.

          The impairment loss recorded mainly in capitalized development costs is included in "Selling, general and administrative expenses" in the Consolidated Statement of Profit or Loss.

        4. Termination of certain development project in the Terumo Cardiovascular division in the Americas

        An impairment loss of ¥1,423 million was recorded due to the decision to terminate further development of a certain project in the Cardiac and Vascular Company. The recoverable amount was measured based on the value in use, and the value was determined to be zero.

        The impairment loss for capitalized development costs is included in "Selling, general and administrative expenses" in the Consolidated Statement of Profit or Loss.

    5. ‌Business Combinations

      For the previous consolidated fiscal year (from April 1, 2024 to March 31, 2025)

      There is no significant business combination.

      For the current consolidated fiscal year (from April 1, 2025 to March 31, 2026)

      Acquisition of WuXi Biologics' plant located in Leverkusen

      1. Overview of the business combination

        1. Name of the counterparty to the business acquisition and description of the acquired business Name of the counterparty: WuXi Biologics

          Description of the business: Contract Development and Manufacturing Organization (CDMO) services (Note) The Group acquired a drug product manufacturing facility located in Leverkusen, Germany, which had been owned by WuXi Biologics, a CDMO company.

        2. Acquisition date September 30, 2025

        3. Main objectives for the business combination

        The Group develops containers such as prefilled syringes made of materials suitable for pharmaceutical applications, as well as administration devices, and conducts a CDMO division for combination products of pharmaceuticals and medical devices by leveraging its advanced manufacturing technologies.

        By utilizing the acquired drug product manufacturing facility as the Group's first overseas CDMO production site, the Group aims to expand production capacity and enhance its global responsiveness, thereby accelerating the global expansion of the CDMO division.

      2. Fair values of consideration transferred, acquired assets and assumed liabilities, and goodwill (Note 1)

        (Millions of yen)

        Provisional

        fair value

        Adjustments

        Adjusted fair

        value

        Inventories

        156

        156

        Property, plant and equipment

        12,654

        3,780

        16,435

        Intangible Assets

        568

        (9)

        558

        Deferred tax assets

        678

        (612)

        65

        Total Assets

        14,058

        3,158

        17,216

        Other financial liabilities

        (117)

        (117)

        Deferred tax liabilities

        (139)

        (313)

        (453)

        Total Liabilities

        (256)

        (313)

        (570)

        Consideration for the acquisition (cash)

        27,104

        27,104

        Total Consideration for the acquisition (Note 1)

        27,119

        27,119

        Foreign currency translation differences

        14

        14

        Goodwill (Note 2)

        13,317

        (2,844)

        10,473

        (Note 1) During the six months ended September 30, 2025, the allocation of the acquisition cost had not been completed and the amounts were provisional. The allocation was finalized by the end of the fiscal year, and accordingly, the initially recognized fair values at the acquisition date were adjusted.

        (Note 2) Goodwill represents the excess earning power expected from future business development. No amount of goodwill is expected to be deductible for tax purposes.

      3. Acquisition costs related to the business combination

        There were no acquisition-related costs of material significance in connection with the business combination.

      4. Revenue and profit or loss for the period of the acquired business

        As the impact on the consolidated statement of profit or loss was not material, this information has been omitted.

      5. Impact on consolidation assuming the business combination had been completed at the beginning of the fiscal year (pro forma information)

        As the impact was not material, this information has been omitted. The pro forma information has not been

        audited.

        Acquisition of stocks of OrganOx Limited

        1. Overview of the business combination

          1. Name of the acquired company and description of its business Name of the acquired company: OrganOx Limited

            Description of the acquired company's business: Manufacturing and sales of organ preservation devices

          2. Acquisition date October 29, 2025

          3. Percentage of voting rights acquired

            Percentage of voting rights held immediately before the acquisition date: 0.4% Additional percentage of voting rights acquired on the acquisition date: 99.6% Percentage of voting rights after the acquisition: 100%

          4. Primary objectives for the business combination

            The Group has decided to enter the organ transplantation-related field, where significant unmet medical needs exist and high growth is expected going forward. By combining the technology and expertise that the Group has cultivated over many years in medical device development with the knowledge and know-how related to normothermic machine perfusion (NMP) possessed by OrganOx Limited, the Group aims to provide organ preservation devices globally. Through this initiative, the Group seeks to contribute to improving the utilization of transplantable organs, enhancing organ preservation performance, improving outcomes of transplantation procedures, and addressing challenges associated with organ transplantation, thereby expanding opportunities for transplantation for patients and supporting the advancement of transplantation medicine.

          5. Legal form of the acquisition Acquisition of stocks

        2. Consideration for the acquisition

          (Millions of yen)

          Amount

          Cash

          224,576

          Other Payable (Note 2)

          5,036

          Fair value of the equity interest held prior to the acquisition date

          (Note 3)

          1,019

          Total consideration for the acquisition

          230,632

          (Note 1) Acquisition-related costs of ¥3,641 million incurred in connection with this business combination are included in "Selling, general and administrative expenses" in the Consolidated Statements of Profit or Loss.

          (Note 2) The final acquisition consideration was determined as a result of price adjustments based on the acquisition agreement.

          (Note 3) The Company recognized a gain of ¥570 million, as a result of measuring the 0.4% equity interest in OrganOx Limited held prior to the business combination at fair value. This gain is included in "Other income" in the Consolidated Statements of Profit or Loss.

        3. Fair value of acquired assets and assumed liabilities, and goodwill (Note 1)

          (Millions of yen)

          Provisional fair value

          Adjustments

          Adjusted fair value

          Current assets

          Cash and cash equivalents

          4,140

          4,140

          Trade and other receivables

          2,106

          2,106

          Inventories

          14,251

          460

          14,712

          Others

          2,123

          9

          2,132

          Non-current assets

          Property, plant and equipment

          4,328

          4,328

          Intangible assets (Note 2)

          100,373

          (7,795)

          92,577

          Others

          4,166

          1,412

          5,578

          Current liabilities

          Trade and other payables

          (2,234)

          (2,234)

          Others

          (4,339)

          (4,339)

          Non-current liabilities

          Other financial liabilities

          (876)

          (876)

          Deferred tax liabilities

          (27,797)

          1,833

          (25,963)

          Fair value of assets acquired and liabilities assumed, net

          96,242

          (4,079)

          96,162

          Total acquisition cost

          225,596

          5,036

          230,632

          Foreign currency translation differences

          (239)

          (239)

          Goodwill (Note 3)

          129,353

          8,876

          138,230

          (Note 1) During nine months ended December 31, 2025, under review, the allocation of the acquisition cost had not been completed and the amounts were therefore provisional. The allocation was finalized by the end of the consolidated fiscal year, and accordingly, the initially measured fair values at the acquisition date were revised.

          (Note 2) Intangible assets mainly consist of technology-related assets and in-process R&D assets.

          (Note 3) Goodwill represents the expected future excess earning power arising from future business development, as well as intangible assets that do not meet the criteria for separate recognition. No amount of goodwill is expected to be deductible for tax purposes.

        4. Payment for the acquisition of the company

          (Millions of yen)

          Amount

          Cash

          224,576

          Cash and cash equivalents held by the acquiree

          4,140

          Total payment for the acquisition of the company

          220,435

        5. Revenue and profit for the period of the acquired company

          This information has been omitted as the impact on the consolidated statement of profit or loss was not material. Revenue from external customers and segment profit are disclosed in the notes under "(ii) Segment information".

        6. Impact on the consolidated financial statements assuming the business combination had been completed at the beginning of the fiscal year (pro forma information)

        As the impact was not material, this information has been omitted. The pro forma information has not been audited.

    6. ‌Material subsequent events Issuance of notes

In accordance with the resolution of the Board of Directors meeting held on December 11, 2025, the Company issued U.S. dollar-denominated unsecured notes with a payment date of April 28, 2026, under the following terms and conditions.

Terumo Corporation's 1st U.S. Dollar-Denominated Senior Unsecured Notes (5-year maturity)

  1. Issue size: $500 million

  2. Issue price: 100% of the face value

  3. Coupon rate: 4.4800% per annum (2.37110% per annum after interest rate swaps)

  4. Payment due date: April 28, 2026

  5. Maturity date: April 28, 2031

  6. Redemption method: Lump-sum redemption at maturity

  7. Use of proceeds: Allocation to general corporate purposes and the refinancing of a portion of the funds borrowed for the acquisition of OrganOx Limited with long-term financing

  8. Other: Foreign exchange risk is hedged