Selected Data

Consolidated / Annual

	Mar. 2003	Mar. 2004	Mar. 2005	Mar. 2006	Mar. 2007
Net sales	1,069,218	1,164,378	1,241,538	1,505,955	1,878,398
Operating income	52,477	52,631	53,120	64,040	89,954
Ordinary income	51,375	58,970	70,912	80,635	108,484
Income before income taxes	43,669	57,740	70,353	80,635	108,399
Net income	21,933	33,623	43,357	47,077	59,468
Total assets	1,650,391	2,011,995	2,326,824	3,245,341	3,585,857
Shareholders' equity	738,867	1,016,763	1,115,747	1,611,227	1,810,483
Common stock	68,046	80,462	80,462	80,462	80,462
Cash flows from operating activities	103,183	92,406	100,095	131,784	177,467
Cash flows from investing activities	-95,120	-92,667	-128,230	-205,013	-164,446
Cash flows from financing activities	57,775	-56,015	50,020	85,172	-19,749
Cash and cash equivalents at end of year	136,929	77,212	100,535	112,596	108,569
Depreciation and Amortization	59,154	65,351	70,213	87,287	106,060
Capital expenditures	87,559	89,508	136,506	158,835	166,505
Net income per share	70.19 yen	108.04 yen	135.09 yen	146.16 yen	189.88 yen
Diluted net income per share	62.90 yen	101.97 yen	135.03 yen	146.02 yen	189.66 yen
Shareholders' equity per share	2,522.52 yen	3,199.69 yen	3,504.80 yen	5,044.45 yen	5,612.11 yen
Return on equity (ROE)	2.7%	3.8%	4.1%	3.5%	3.5%
Return on assets (ROA)	1.3%	1.8%	2.0%	1.7%	1.7%
Return on sales (ROS)	2.1%	2.9%	3.5%	3.1%	3.2%
Capital-adequacy ratio	44.8%	50.5%	48.0%	49.6%	48.8%
Debt/equity ratio^*1	55.6%	31.6%	34.4%	29.4%	28.9%
Interest coverage^*2	6.7 times	7.4 times	7.7 times	7.8 times	7.4times

(Units: Millions of Yen)

(Amounts less than one million yen are omitted)

*1 Debt/equity ratio = Interest-bearing debt / shareholders' equity
*2 Interest coverage = (Operating income + Interest and dividends income) / Interest expense

(Units: Millions of Yen)

	Sept. 2003	Sept. 2004	Sept. 2005	Sept. 2006	Sept. 2007
Net sales	569,587	607,063	699,028	913,085	955,760
Operating income	27,018	30,098	32,051	40,051	46,960
Ordinary income	30,168	38,890	41,577	53,482	63,260
Income before income taxes	28,938	38,476	41,577	53,482	69,124
Net income	17,095	23,945	25,008	30,268	40,309
Total assets	1,900,974	2,173,329	2,682,651	3,242,357	3,556,826
Shareholders' equity	939,865	1,098,215	1,326,134	1,570,523	1,777,545
Common stock	80,462	80,462	80,462	80,462	80,462
Cash flows from operating activities	32,343	45,198	58,759	84,897	86,895
Cash flows from investing activities	-36,418	-54,965	-114,771	-97,411	-103,309
Cash flows from financing activities	-56,780	9,422	30,187	-18,435	42,449
Cash and cash equivalents at end of period	72,886	76,827	73,793	82,689	134,870
Net income per share - basic	58.12 yen	75.31 yen	78.41 yen	96.30 yen	129.07yen
Net income per share - diluted	51.65 yen	75.28 yen	78.38 yen	96.21 yen	128.97yen
Shareholders' equity per share	2,888.92 yen	3,451.12 yen	4,153.23 yen	5,032.84 yen	5,496.01 yen
Return on sales	3.0%	3.9%	3.6%	3.3%	4.2%
Shareholders' equity ratio	49.4%	50.5%	49.4%	48.4%	48.3%