Selected Data

Consolidated / Annual

Fiscal Year	2005	2006	2007	2008	2009
Net sales	1,241,538	1,505,955	1,878,398	2,000,536	1,584,252
Operating income	53,120	64,040	89,954	96,853	-6,621
Ordinary income	70,912	80,635	108,484	126,488	14,343
Income before income taxes	70,353	80,635	108,399	132,355	-23,247
Net income	43,357	47,077	59,468	80,460	-32,767
Total assets	2,326,824	3,245,341	3,585,857	2,965,585	2,327,432
Shareholders' equity	1,115,747	1,611,227	1,810,483	1,453,996	977,670
Common stock	80,462	80,462	80,462	80,462	80,462
Cash flows from operating activities	100,095	131,784	177,467	188,805	65,768
Cash flows from investing activities	-128,230	-205,013	-164,446	-138,789	-114,217
Cash flows from financing activities	50,020	85,172	-19,749	-33,992	120,971
Cash and cash equivalents at end of year	100,535	112,596	108,569	121,284	188,011
Depreciation and Amortization	70,213	87,287	106,060	119,905	125,543
Capital expenditures	136,506	158,835	166,505	142,158	138,770
Net income per share	135.09 yen	146.16 yen	189.88 yen	257.50 yen	-105.16 yen
Diluted net income per share	135.03 yen	146.02 yen	189.66 yen	257.43 yen	-105.16 yen
Shareholders' equity per share	3,504.80 yen	5,044.45 yen	5612.11 yen	4,483.32 yen	2,987.16 yen
Return on equity (ROE)	4.1 %	3.5 %	3.5 %	5.1 %	-2.8%
Return on assets (ROA)	2.0 %	1.7 %	1.7 %	2.7 %	-1.4%
Return on sales (ROS)	3.5 %	3.1 %	3.2 %	4.0 %	-2.1%
Capital-adequacy ratio	48.0 %	49.6 %	48.8 %	47.1 %	40.0%
Debt/equity ratio^*1	34.4 %	29.4 %	28.9 %	35.9 %	65.3%
Interest coverage^*2	7.7 times	7.8 times	7.4 times	7.5 times	2.2times

(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. 2004	Sept. 2005	Sept. 2006	Sept. 2007	Sept. 2008
Net sales	607,063	699,028	913,085	955,760	928,470
Operating income	30,098	32,051	40,051	46,960	22,974
Ordinary income	38,890	41,577	53,482	63,260	40,313
Income before income taxes and minority	38,476	41,577	53,482	69,124	40,313
Net income	23,945	25,008	30,268	40,309	23,518
Total assets	2,173,329	2,682,651	3,242,357	3,556,826	2,814,621
Shareholders' equity	1,098,215	1,326,134	1,624,752	1,777,545	1,302,680
Common stock	80,462	80,462	80,462	80,462	80,462
Net income per share - basic	75.31 yen	78.41 yen	96.30 yen	129.07 yen	75.48 yen
Net income per share - diluted	75.28 yen	78.38 yen	96.21 yen	128.97 yen	75.48 yen
Shareholders' equity per share	3,451.12 yen	4,153.23 yen	5,032.84 yen	5,496.01 yen	3,993.69 yen
Return on sales	3.9 %	3.6 %	3.3 %	4.2 %	2.5 %
Shareholders' equity ratio	50.5 %	49.4 %	48.4 %	48.3 %	44.2 %