目次3 (\ million) (ratio:%) 連結データ consolidated data 増減 % %%% %(variance)...

24

Upload: others

Post on 01-Aug-2020

0 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term
Page 2: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

目次 CONTENTS <連結データ> <Consolidated Data>

連結決算概要.............................1 Financial Summary(Consolidated)

連結貸借対照表...........................2 Consolidated Balance Sheets

連結損益計算書...........................4 Consolidated Income Statement

連結キャッシュフロー計算書...............5 Consolidated Cash Flow Statement

収益の状況...............................6 Sales and Profit

資産および負債・純資産の状況.............7 Assets, Liabilities and Net Assets

設備投資の状況...........................8 Capital Expenditure

地域別・事業別・品目別売上高.............9 Net Sales by Region and Business and Product type

地域別・事業別売上高....................10 Net Sales by Region (Net Sales to customers in the Region) and Business

所在地別売上高および営業利益の状況......12 Net Sales and Operating Income (Loss) by Geographical Region (Net Sales and Operating Income (Loss) of subsidiaries in the Region)

<単独データ> <Non-Consolidated Data>

主要単独財務指標........................13 Non-Consolidated Financial Summary

単独貸借対照表..........................14 Non-Consolidated Balance Sheets

単独損益計算書..........................16 Non-Consolidated Income Statement

<関連データ> <Associated Data>

株式情報................................17 Stock Information

一株当たり指標..........................18 Per Share Data

会社概要................................20 Corporate Data

連結子会社および関連会社................21 Consolidated Subsidiaries and Affiliates

● 2002年3月期通期の連結決算よりシスメックス国際試薬株式会社の業績が反映されています。

● The consolidated figures for fiscal year ended March 31, 2002 include the results ofthe annual period of SYSMEX INTERNATIONAL REAGENTS CO., LTD.

● 2003年3月期通期の連結決算よりシスメックスRA株式会社の業績が反映されています。

● The consolidated figures for fiscal year ended March 31, 2003 include the results ofthe annual period of SYSMEX RA CO., LTD.

● 2005年3月期通期の連結決算より株式会社シーエヌエーの業績が反映されています。● The consolidated figures for fiscal year ended March 31, 2005 include the results of

the annual period of CNA Co., Ltd.

● 2006年3月期の第1四半期より、一部を除く連結子会社の決算期を親会社に統一しています。

● At the beginning of 1st quarter of fiscal year ended March 31, 2006, closing date ofmost consolidated subsidiaries was changed to be aligned with SYSMEX CORPORATION.

● 2005年11月18日付で1株を2株に株式分割を実施しました。 ● The shares of shareholders was split two for one on November 18, 2005.

本資料のうち、業績見通し等に記載されている各数値は、現在入手可能な情報による判断および仮定に基づき算出しており、判断や仮定に内在する不確定性および今後の事業運営や内外の状況変化により、実際の業績等が見通しの数値と大きく異なる可能性があります。 Forward-looking Statements This material contains forward-looking statements about Sysmex Corporation and its group companies (the Sysmex Group). These forward-looking statements are based on current judgments and assumptions of the Sysmex Group in light of the information currently available to it, and involve known and unknown risks, uncertainties and other factors, including but not limited to: global economic conditions, competitive situations and changes in exchange rates. Such risks, uncertainties and other factors may cause our actual results, performance, achievements or financial position to be materially different from any future results, performance, achievements or financial position expressed or implied by these forward-looking statements.

● 2007年3月期通期予想は、2006年5月に公表したものです。 ● Business forecast for the coming fiscal term from April 1, 2006 to March 31, 2007

was announced May 2006.

Page 3: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

1

2007.3 通期予想(Forecast)

売上高 (百万円)

Net Sales (\ million)

 連単倍率

 Consolidated/Non-consolidated営業利益 (百万円)

Operating Income (\ million)

 連単倍率

 Consolidated/Non-consolidated経常利益 (百万円)

Ordinary Income (\ million)

 連単倍率

 Consolidated/Non-consolidated当期純利益 (百万円)

Net Income (\ million)

 連単倍率

 Consolidated/Non-consolidated1株当たり当期純利益 (円)

Net Income per Share (\)

自己資本当期純利益率

Return on Equity[ROE]

売上総利益率

Gross Profit per Net Sales売上高経常利益率

Ordinary Income per Net Sales売上高当期純利益率

Net Income per Net Sales営業活動によるキャッシュ・フロー (百万円)

Net Cash Provided by Operating Activities (\ million)

投資活動によるキャッシュ・フロー (百万円)

Net Cash Used in Investing Activities (\ million)

財務活動によるキャッシュ・フロー (百万円)

Net Cash Used in Financing Activities (\ million)

現金及び現金同等物の期末残高 (百万円)

Cash and Cash Equivalents, End of Year (\ million)

増減(Variance)

資本金 (百万円)

Capital Stock (\ million)

自己株控除後期末株式数 (千株)

Number of Shares Outstanding (thousand shares)

純資産 ※ (百万円)

Net Assets ※ (\ million)

総資産 (百万円)

Total Assets (\ million)

自己資本比率 ※

Equity Ratio ※1株当たり純資産 ※ (円)

Net Assets per Share ※ (\)

3月31日に終了する各年度 2007.3 通期予想Years ended March 31 (Forecast)USドル (円)

US$ (\)

ユーロ (円)

EURO€ (\)

英ポンド (円)

STG£ (\)*ユーロの換算レートは各期のドイツマルクのレートに1.95583を乗じて算出しております。

*The exchange rates for Euro are translated by multiplying the DM by 1.95583.

1,344.48 92.67

214.0

145.0

115.0

※過年度の数値については、従来の「株主資本」を「純資産」の欄に、「株主資本比率」を「自己資本比率」の欄に、「1株当たり株主資本」を「1株当たり純資産」の欄に記載しております。

※With regards to the figures for previous period, the original "Shareholders' Equity" is described in the "Net Assets" column, the original "Shareholders' Equity Ratio" in the "Equity Ratio" column and the original "Shareholders' Equity per Share" in the "Net Assets per Share" column.

1,879.51 2,042.67 2,244.85 1,251.81

7,273 8,558 13,000

1.86 2.13 2.18 2.35 2.20

164.27

8.4

118.1 131.0 134.5 137.9

188.0 189.4 198.3 202.2

2003.3 2004.3 2005.3 2006.3

7.0

98,000

1.56

13,300

1.55

12.3

13.6

8,200

1.44

1.49

97.55

5,654

1.42

1.281.07

3,875 4,869

1.48

(%)

(%)

(%)

(%)

54,129

6,892

47,750

3,341

3,998 6,174

△ 5,047

58.6 58.658.7

7.7

△ 5,000

4,598

8.0

6,166 4,014 4,129

△ 2,638 △ 4,019

62,915

8,386

1.56

155.20

1.47

1.34

1.20

12.7 13.3 13.2

7.2

112.91

2007.3 3Q

70,755

9,334

1.65

8,61010,431

△ 688△ 3,180 △ 2,308 △ 1,106

3.6

57.1

決算期 Fiscal Term 2003.3 3Q

1,704

74.11

1.41

1.40

2005.3 3Q 2006.3 3Q 項目 Item

2004.3 3Q

10,486 9,282

125.4 116.0 108.2 113.3121.5

108.8

175.0

2002.3

5,509 7,943 7,954 7,954

77,660 87,446

43,325 51,095

2007.3 3Q

66,449 71,982

23,008.1 24,966.4 24,962.6

2005.3 F.Y.

71.372.3

2006.3 F.Y.

49,917.0

56,149 62,646

項目 Item決算期 Fiscal Term 2003.3 F.Y. 2004.3 F.Y.

8,376 422

50,415.4 498.4

(%) 1.5

93,086 5,640

72.8

68,799 6,153

65.2 71.0

換算レート

Average Exchange Rates in the Periods

連結決算概要[第3四半期] Financial Summary(Consolidated) [3rd Quarter]

連結データ Consolidated Data

Page 4: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

2

増減% % % % % (Variance)

現金及び預金Cash and Cash Equivalents受取手形及び売掛金Trade Notes and Trade Accounts有価証券Marketable Securities棚卸資産Inventories繰延税金資産Deferred Tax Assets前払費用Prepaid Expenses未収法人税等Income Tax Receivable短期貸付金Short-term Loans Receivableその他の流動資産Other Current Assets貸倒引当金Allowance for Doubtful Accounts

建物及び構築物Buildings and Structures機械装置及び運搬具Machinery and Equipment工具器具及び備品Furniture and Fixtures土地Land建設仮勘定Construction in Progress

投資有価証券Investment Securities長期貸付金Long-term Loans Receivable長期前払費用Long-term Prepaid Expenses前払年金費用Prepaid Pension Expenses投資不動産Investments in Real Estatesその他の投資Other Investments繰延税金資産Deferred Tax Assets貸倒引当金Allowance for Doubtful Accounts

社債発行費Bond Issue Cost

(百万円) (構成比:%)(\ million) (Ratio:%)

-

100.0

1.8

0.1

-

-

0.0

0.1

-

3.9

8.4

2.3

2.2

3.7

8.1

3.6

36.6

24.8

8.2

2.1

-

-

1.0

-

-

-

100.0

63.4

8.2

29.9

1.1

19.7

3.3

0.7

0.0

0.1

-

2.5

8.8

1.2

3.7

9.0

24.5

8.6

2.0

3.9

-

100.0

62.7

10.8

29.9

0.0

17.5

2.9

0.7

-

3.6

8.8

23.1

2.9

5.7

-

-

5,640

2003.3 F.Y. 2004.3 F.Y. 2005.3 F.Y. 2006.3 F.Y. 2007.3 3Q

64.5

△ 37

216

△ 42

0

△ 595

26

29

-

38

1,010

242

△ 403

1,604

86

223

246

△ 3

△ 237

△ 66

1,442

3,011

505

54

-

4,199

△ 1,806

1,731

1,009

7,502

3,393

2,834 3,244 3,486

4.62,493 3,988

項目 Item決算期 Fiscal Term

93,08666,449 71,982

27,876

18,302

6 3 29

資産合計Total Assets

- -

77,660 87,446

-

100.0

-

100.0

-- -

- - -- -- -繰延資産Deferred Assets

△ 29 △ 3△ 29 △ 29

-

△ 3

453 177 1350.2

-

440 211

1,465 1,454 1,6701,348 1,397 1.7

2,288 2,173 2,136- -

- - -- -

124 110 139225 189

12 8

6,802 7,9053,700 4,090

1,702 2,312

5.6投資その他の資産Investments and Other Assets

246 1,018

2,241 2,088無形固定資産Intangible Fixed Assets 3.4

2,02821 156

6,004 7,738 7,7766,001 6,003

3,089 3,387 3,6332,762 3,032

1,610 1,744 1,9671,265 1,152

23,04817,642 17,563

7,011 7,555 7,6417,591 7,218

26.5有形固定資産Property, Plant and Equipment

27,599 32,594

17,962 21,444

35.5 33.0

24.4

35.5 34,03623,584 23,742固定資産Fixed Assets 37.3

△ 317 △ 419 △ 485△ 124 △ 136 -

417 1,161 924827 545 1.3

3 3 023 9 0.0

- - -1,093 -

484 614 668377 413

2,004 2,540 3,0451,515 2,116

13,496 15,29111,361 12,587

2,053 28 1,037133 87

23,426 26,14517,381 18,825

8,490 9,485 7,67910,275 13,790

流動資産Current Assets 59,05050,060 54,85142,865 48,239 67.0 64.5

資産の部

Assets Section

連結データ Consolidated Data連結貸借対照表[第3四半期]

Consolidated Balance Sheets [3rd Quarter]

Page 5: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

3

連結データ Consolidated Data

増減% % % % % (Variance)

支払手形及び買掛金Trade Notes and Trade Accounts短期借入金Short-term Bank Loans一年以内償還予定転換社債Current Portion of Convertible Bond Redemption 未払法人税等Income Taxes Payable繰延税金負債Deferred Tax Liabilities未払費用Accrued Expenses賞与引当金Reserve for Bonuses役員賞与引当金Reserve for Directors' Bonuses製品保証引当金Reserve for Product Warranties返品調整引当金Reserve for Returned Goods Unsoldその他の流動負債Other Current Liabilities

転換社債Convertible Bonds長期借入金Long-term Debt繰延税金負債Deferred Tax Liabilities退職給付引当金Liability for Retirement Benefits役員退職慰労引当金Liability for Directors' Retirement Benefitsその他Other Long-term Liabilities

資本金Capital Stock資本剰余金Capital Surplus利益剰余金Earned Surplus自己株式Treasury Stock

その他有価証券評価差額金Unrealized Gain on Avaibable-for-Sale Securities為替換算調整勘定Foreign Currency Translation Adjustments

119 0.1

93,086 100.0負債・純資産合計Total Liabilities and Total Net Assets

68,799 73.9純資産合計Total Net Assets

1,016 1.1少数株主持分Minority Interests

- -新株予約権Subscription Rights to Shares

1,639 1.8

879 0.9

2,518 2.7評価・換算差額等Valuation and Translation Adjustments

△ 159 -

45,441 48.8

11,606 12.5

8,376 9.0

65,263 70.1株主資本Owners' Equity

1.0

-

10.2

14.4

46.4

0.8

0.5

-

9.1

12.8

47.5

1.4

-

0.0

1.2

0.2

3.4

-

3

-

22

-

37

207

2.4

0.5

△ 150

7,954

23.0

10.1

0.1

-

2.1

0.0

2.9

1.5

872

0.5

-

5.7

3.1

-

0.1

1.0

0.2

0.3

(百万円) (構成比:%)(\ million) (Ratio:%)

41,550

1,234

1.4

26.1

284

10.1

407

-

5.3

1,454

1,067

162

0.3

1.7

-

2,664

3

2,221

2,057

1,136

26.7

1.0

7,943

0.0

20,708

298

23,071

668

29.020,87334.7

766

322

-

3,344

359

271

-

2,044

-

1,583

595

297

964

628

-

849

1,355

64

2,652

6.4

-

2,001

407

30

△ 20

△ 125

348

△ 119

-

106

△ 111

△ 653

47

-

690

-

△ 724

△ 2

511

467

558

△ 80

2003.3 F.Y. 2004.3 F.Y. 2005.3 F.Y. 2006.3 F.Y. 2007.3 3Q

28.3

5,299

固定負債Long-term Liabilities

20,967

項目 Item

3,354

4,999

8,239

73

6,660

3,593

決算期 Fiscal Term

流動負債Current Liabilities 23.426.3 21,434

9,426

18,803 18,907 18,161 24.0

8,868

66

--

1,9401,939

0.2

-

3.0

146

-

1

229

2,732

1,4041,473

-

2,057

1,758

0.0

2.5

454

--

5,288

225

-

3,867 4,598

4,267 1,965 2,546 2,9712.7 3.3 2,852

-

109

956

27.4

1.0

23,939

192

264

1,329

24,287

53 13 802 860

8.3

0.1

8,736 11,182

7,954

13.1 15.5 11,184

5,509 11.0

11,170

91 656

28,784 36,05043.3

0.1

43.4

0.6

268 4230.5

-△ 64 △ 118

0.4

-

100.0

62,646

100.077,660 87,446

72.356,14971.0

100.0

65.2 71.6

100.0

Earned Surplus

Unrealized Gain on Avaibable-for-Sale Securities

43,325 51,095

31,243

456

357

△ 75

負債合計Total Liabilities少数株主持分Minority Interests

and Shareholders' EquityTotal Liabilities, Minority Interests

Total Shareholders' Equity負債・少数株主持分・資本合計 66,449 71,982

資本合計Treasury Stock

資本金Capital Stock

為替換算調整勘定Foreign Currency Translation Adjustments

その他有価証券評価差額金

資本剰余金Capital Surplus

自己株式

利益剰余金

負債・純資産の部

Liabilities and Net Assets

Page 6: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

4

決算期 Fiscal Term 項目 Item % % % % %売上高Net Sales売上原価Cost of Sales売上総利益Gross Profit販売費及び一般管理費Selling, General and Administrative営業利益Operating Income営業外収益Non-Operating Income 受取利息及び配当金 Interest and Dividend Income 受取ロイヤルティ Royalty 投資不動産収入 Income on Invested Real Estates 為替差益 Foreign Exchange Gain その他の営業外収益 Other Non-Operating Income営業外費用Non-Operating Expenses 支払利息及び割引料 Interest Expenses 社債発行費償却 Amortization of Bond Issue Expense 有価証券評価損 Write-down of Securities 営業権償却 Amortization of Good Will 投資不動産維持費 Upkeep of invested Real Estates 貸倒引当金繰入額 Transfer to Allowance for Bad Debts 為替差損 Exchange Loss 持分法による投資損失 Investment Loss on Equity Method その他の営業外費用 Other Non-Operating Expenses経常利益Ordinary Income特別利益Extraordinary Income 投資有価証券売却益 Gain on Sales of Investment Securities 貸倒引当金戻入益 Gain on Transfer from Allowance for Bad Debts その他 Other Extraordinary Income特別損失Extraordinary Expenses 有価証券等評価損 Write-down of Investment Securities 投資有価証券売却損 Loss on Sales of Investment Securities 棚卸資産評価損 Write-down of Inventories 固定資産除売却損 Loss on Disposal of Property, Plant and Equipment 子会社再編費用 Restructuring Expenses of Subsidiary 退職給付制度終了損失見込額 Loss on Termination of Retirement Benefit Plans(Estimated) 退職給付制度終了損失 Loss on Termination of Retirement Benefit Plans 退職給付引当金繰入額 Loss on Transfer to Retirement Allowance 会員権解約損 Loss on Cancellation of Membership税金等調整前当期純利益Income before Income Taxes and Minority Interests法人税、住民税及び事業税Income Taxes and Enterprise Taxes法人税等調整額Income Taxes Adjustments少数株主利益Minority Interest in Net Income当期純利益Net Income 7.7

(百万円)   (構成比:%)(\ million)   (Ratio:%)

1,704 3.6 5,654 8.03,875 7.2 4,869

2003.3 3Q 2004.3 3Q 2005.3 3Q

62,915

27,289 57.1 31,759

2007.3 3Q2006.3 3Q

47,750 100.0 54,129 100.0 70,755 100.0100.0

20,461 42.9 22,370 41.3 29,292 41.426,044 41.4

58.7 41,463 58.636,870 58.6

23,290 48.8 25,583 47.3 32,904 46.529,596 47.0

3,998 8.4 6,174 11.4 8,558 12.17,273 11.6

271 0.6 985 1.8 1,063 1.51,342 2.1

10674

3638

295297

442788

181143

929 1.9 267 0.5 288 0.4229 0.4

1617

-

-

-4

124150

-

-

-

14656

3,341 7.0 6,892 12.7 9,334 13.28,386 13.3

22 0.0 29 0.1 0.138 0.1 53

0

2424

2813

156 0.3 329 0.6 89 0.194 0.1

-

-

-

8994

-

-

-

-

-

3,206 6.7 6,592 12.2 9,298 13.18,330 13.2

1,522 3.2 2,742 5.1 3,940 5.63,497 5.6

△ 307 -△ 30 -

△ 20 - △ 25 - 10 0.0△ 7 -

連結データ Consolidated Data連結損益計算書[第3四半期]

Consolidated Income Statement [3rd Quarter]

Page 7: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

5

(百万円)(\ million)

決算期 Fiscal Term 項目 Item

△ 542

配当金の支払額 Cash Dividends Paid

その他 Others

財務活動によるキャッシュ・フロー Net Cash Used in Financing Activities

9,416

285

178 △ 3,232 △ 631 △ 805

現金及び現金同等物の期末残高 Cash and Cash Equivalents, End of Year

現金及び現金同等物の期首残高 Cash and Cash Equivalents, Beginning of Year

現金及び現金同等物の増減額 Net Increase (Decrease) in Cash and Cash Equivalents

現金及び現金同等物に係る換算差額 Foreign Currency Translation Adjustments Cash and Cash Equivalents

現金及び現金同等物の期首残高調整額 Decrease of Cash and Cash Equivalents by the change of closing date of subsidiaries

転換社債の償還による支出 Repayment of Convertible bonds

長期借入金の返済による支出 Repayments of Long-term Debt

株式の発行による収入 Proceeds from issuance of stocks

自己株式の取得による支出 Payment for Treasury stock

その他資産増減額 Others

投資活動によるキャッシュ・フロー Net Cash Used in Investing Activities

短期借入金純増減額 Increase (Decrease) in Short-term Bank Loans - Net

長期借入による収入 Proceeds from Borrowing of Long-term Debt

投資有価証券の取得による支出 Purchase of Investment Securities

投資有価証券の売却による収入 Proceeds from Sales of Investment Securities

子会社株式の取得による収支 Proceeds and Payment about Acquisition of Subsidiary

投資不動産の取得による支出 Payment for investment in real estate

有価証券の取得による支出 Payment for Purchase of Marketable Securities

有価証券の売却等による収入 Proceeds from Sales of Marketable Securities

有形固定資産の取得による支出 Purchase of Property, Plant and Equipment

無形固定資産の取得による支出 Purchase of Software and Other Assets

法人税等の支払額 Income Taxes - Paid

営業活動によるキャッシュ・フロー Net Cash Provided by Operating Activities

定期預金の預入による支出 Payment into time deposit

定期預金の払い戻しによる収入 Repayment of time deposit

その他 Others

小計 Total

利息及び配当金の受取額 Interest and Dividend Income - Received

利息の支払額 Interest Expenses - Paid

仕入債務の増減額 Decrease (Increase) in Notes and Accounts Payable

未払(未収)法人税等の増減額 Decrease (Increase) in Accrued Income Tax

未払(未収)消費税等の増減額 Decrease (Increase) in Consumption Taxes Payable

役員賞与の支払額 Officer's Bonus

未収入金の増減額 Increase (Decrease) in Other Receivable

未払金の増減額 Decrease (Increase) in Other Payable

固定資産除売却損 Loss on Disposal of fixed assets

退職給付制度終了損失 Loss on Termination on Retiremant Benefit Plans

売上債権の増減額 Increase (Decrease) in Notes and Accounts Receivable

棚卸資産の増減額 Increase (Decrease) in Inventories

支払利息 Interest Expenses

持分法投資損失 Equity in Loss of Unconsolidated Subsidiaries, etc.

有価証券等評価損 Write-Down of Marketable Equity Securities

棚卸資産評価損 Write-Down of Inventories

役員退職慰労引当金の増減額 Increase (Decrease) in Directors' Retirement Allowances

退職給付引当金の増減額 Increase (Decrease) in Reserve for Retirement Allowances

貸倒引当金の増減額 Increase (Decrease) in Allowance for Bad Debts

受取利息及び受取配当金 Interest and Dividend Income

税金等調整前当期純利益 Income before Income Taxes and Minority Interests

減価償却費 Depreciation and Amortization

のれん償却額 Amortization of Goodwill

賞与引当金の増減額 Increase (Decrease) in Reserve for Bonus

8,610

10,253 13,718 10,457

10,431 10,486 9,282

-

△ 169 108 365

58

△ 3,180 △ 2,308 △ 1,106 △ 688

19

△ 8

△ 1,123 △ 1,603

△ 26

-

842

183

△ 14 △ 45

△ 5,000

38 △ 116

△ 2,638 △ 5,047 △ 4,019

△ 4

△ 21 △ 211

△ 49

10

△ 533

△ 909

△ 21 -

△ 934

-

△ 2,956 △ 3,351

30

-

4,598

△ 35 △ 30

6,166 4,014 4,129

△ 17

△ 3,649 △ 4,654

△ 9

2,957

△ 701

25

64 105

△ 19

7,358 7,722 9,1636,763

2005.3 3Q 2006.3 3Q

8,330

2003.3 3Q 2004.3 3Q

543

9,298

△ 111

367

△ 159

△ 22 272

-

△ 741 △ 565

-

-

△ 418

△ 1,561 △ 2,048

-

94 63

-

-

△ 22

17 16

△ 13

2,593

△ 106

33△ 20

31 △ 4

256

△ 15

2007.3 3Q

△ 74

△ 954

△ 453

-自己株式の処分による収入 Gains on disposal of Treasury stock

連結データ Consolidated Data連結キャッシュ・フロー計算書[第3四半期]

Consolidated Cash Flow Statement [3rd Quarter]

Page 8: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

6

連結データ Consolidated Data収益の状況[第3四半期]

Sales and Profit [3rd Quarter]

% % % % %売上高 (百万円)

Net Sales (\ million)

売上総利益 (百万円)

Gross Profit (\ million)

営業利益 (百万円)

Operating Income (\ million)

経常利益 (百万円)

Ordinary Income (\ million)

当期純利益 (百万円)

Net Income (\ million)

売上総利益率Gross Profit per Net Sales売上高営業利益率Operating Income per Net Sales売上高経常利益率Ordinary Income per Net Sales売上高当期純利益率Net Income per Sales自己資本当期純利益率Return on Equity(ROE)

1,704 3,875

3,341

4,869

決算期 Fiscal Term

9,3348,386

41,463

3,998 6,174

6,892

36,870

8,558

項目 Item47,750 54,129 70,755

7,273

27,289 31,759

113.4

116.4

154.4

62,915

(%)

(%)

(%)

(%)

(%)

7.0

3.6

58.6

8.4 11.4 11.6

57.1 58.7

13.2

8.07.7

2006.3 3Q

12.7 13.3

7.2

206.3

227.4

121.7

2007.3 3Q

116.2

116.1

117.8

2003.3 3Q 2004.3 3Q 2005.3 3Q

125.7

58.6

12.1

5,654

(前期比:%)(change:%)

112.5

112.5

117.7

111.3

116.1

収益の状況

Sales and Profit

(百万円)(\ million)

■ 通期(2007.3月期は予想)

  Full Year (Data in '07.3 is Forecast)■ 第3四半期

  3rd Quarter

売上高Net Sales

76,934

65,97057,252

87,887

98,000

54,129

70,75562,915

47,750

0

20,000

40,000

60,000

80,000

100,000

'03.3 '04.3 '05.3 '06.3 '07.3

(百万円)(\ million)

営業利益Operating Income

5,2986,615

9,10310,723

13,000

3,998

7,2738,558

6,174

02,0004,0006,0008,000

10,00012,00014,000

'03.3 '04.3 '05.3 '06.3 '07.3

(%)(%)

売上総利益率Gross Profit per Net Sales

57.158.658.7 58.6

54.0

56.0

58.0

60.0

62.0

'03.3 '04.3 '05.3 '06.3 '07.3

(百万円)(\ million)

売上総利益Gross Profit

38,02944,130

58,10051,148

33,385

27,289

36,87041,463

31,759

0

10,000

20,000

30,000

40,000

50,000

60,000

'03.3 '04.3 '05.3 '06.3 '07.3

(百万円)(\ million)

経常利益Ordinary Income

5,321

13,300

5,622

9,87111,981

8,3869,334

6,892

3,3410

2,0004,0006,0008,000

10,00012,00014,000

'03.3 '04.3 '05.3 '06.3 '07.3

(%)(%)

売上高営業利益率Operating Income per Net Sales

8.4

11.4 11.6 12.1

0.0

3.0

6.0

9.0

12.0

15.0

'03.3 '04.3 '05.3 '06.3 '07.3

(百万円)(\ million)

当期純利益Net Income

3,124 3,157

5,731

7,4228,200

5,6544,869

3,875

1,7040

2,000

4,000

6,000

8,000

10,000

'03.3 '04.3 '05.3 '06.3 '07.3

(%)(%)

売上高経常利益率Ordinary Income per Net Sales

7.0

13.213.3

12.7

0.0

3.0

6.0

9.0

12.0

15.0

'03.3 '04.3 '05.3 '06.3 '07.3

(%)(%)

売上高当期純利益率Net Income per Sales

3.6

7.28.07.7

0.0

2.0

4.0

6.0

8.0

10.0

'03.3 '04.3 '05.3 '06.3 '07.3

(%)(%)

自己資本当期純利益率Return on Equity(ROE)

0.0

3.0

6.0

9.0

12.0

15.0

'03.3 '04.3 '05.3 '06.3 '07.3

■ 第3四半期  3rd Quarter

Page 9: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

7

連結データ Consolidated Data資産および負債・純資産の状況[第3四半期]

Assets, Liabilities and Net Assets [3rd Quarter]

増減% % % % % (Variance)

総資産 (百万円)

Total Assets (\ million)

流動資産 (百万円)

Current Assets (\ million)

流動負債 (百万円)

Current Liabilities (\ million)

流動比率Current Ratio現金及び現金同等物 (百万円)

Cash and Cash Equivalents (\ million)

棚卸資産 (百万円)

Inventories (\ million)

有利子負債 (百万円)

Interest-bearing Liabilities (\ million)

ネットキャッシュ (百万円)

Net Cash (\ million)

インタレストカバレッジ比率 (倍)

Interest Coverage Ratio (time)

純資産 ※ (百万円)

Net Assets ※ (\ million)

自己資本比率 ※Equity Ratio ※

       ※過年度の数値については、従来の「株主資本」を「純資産」の欄に、「株主資本比率」を「自己資本比率」の欄に記載しております。       ※With regards to the figures for previous period, the original "Shareholders' Equity" is described in the "Net Assets" column, the original "Shareholders' Equity Ratio" in the "Equity Ratio"column.

56,149 109.9 62,646 111.643,325 51,095 117.9

       注:ネットキャッシュ=現金及び現金同等物-有利子負債       Note:Net Cash=Cash and Cash Equivalents - Interest-bearing Liabilities       注:インタレストカバレッジ比率=営業活動によるキャッシュ・フロー/利息の支払額       Note:Interest Coverage Ratio=Cash Flow Operating Activities/Interest Expenses-Paid

(%)

(%)

2007.3 3Q2005.3 F.Y. 2006.3 F.Y. 項目 Item

決算期 Fiscal Term 2003.3 F.Y. 2004.3 F.Y.

66,449 71,982 77,660 87,446 93,086108.3 5,640106.4112.6107.9

10,893

△ 640

29.0

42,865

18,803

228.0

10,253

65.2

11,361

54,85148,239

255.1

12,587

9,543

109.6

18,907 100.6 18,161 96.1 20,967 115.5

112.5 50,060 103.8

113.3

13,718 133.8 10,457 76.2 9,416 90.0

275.6 261.6

695

9,800

13,496 107.2 15,291

4,175 38.3 657 15.7 105.8

110.8

89.0

486.8

- 102.7 8,721

108.1 308.6

71.0 72.3 71.3

59,050

21,434

275.5

8,610

72.8

107.7

102.2

91.4

119.7

98.1

90.9

18,302

△ 13

△ 793

△ 216.8

682

7,928

270.0

68,799 109.8 6,153

(前期比:%)(change:%)

1.5

4,199

467

13.9

△ 806

3,011

資産および負債・純資産の状況

Assets, Liabilities and Net Assets

10,893

4,175

695 682

9,543.8,721.

657

7,928.

△ 640

9,800.

270.0

486.8

29.0

308.6

108.1

△ 1,000

1,000

3,000

5,000

7,000

9,000

11,000

13,000

'03.3 F.Y. '04.3 F.Y. '05.3 F.Y. '06.3 F.Y. '07.3 3Q

有利子負債、ネットキャッシュ、インタレストカバレッジ比率Interest-bearing LiabilitiesNet Cash, Interest Coverage Ratio

■ 有利子負債

  Interest-bearing  Liabilities■ ネットキャッシュ

  Net Cash■ インタレストカバレッジ比率(倍)

  Interest Coverage  Ratio (time)

純資産、自己資本比率Net AssetsEquity Ratio

(百万円)(\ million)

(百万円)(\ million)

43,325

62,646

68,799

51,095

56,149

72.871.365.2

71.0 72.3

0

10,000

20,000

30,000

40,000

50,000

60,000

70,000

80,000

'03.3 F.Y. '04.3 F.Y. '05.3 F.Y. '06.3 F.Y. '07.3 3Q

■ 純資産

  Net Assets■ 自己資本比率(%)

  Equity Ratio

71,98277,660

87,446

18,803 18,161

66,449

93,086

42,86548,239 50,060

59,05054,851

21,43420,96718,907

228.0

275.6 261.6 275.5255.1

0

10,000

20,000

30,000

40,000

50,000

60,000

70,000

80,000

90,000

100,000

'03.3 F.Y. '04.3 F.Y. '05.3 F.Y. '06.3 F.Y. '07.3 3Q

10,253

13,718

10,457

8,610

11,361

13,496

15,291

18,302

9,416

12,587

0

2,000

4,000

6,000

8,000

10,000

12,000

14,000

16,000

18,000

20,000

'03.3 F.Y. '04.3 F.Y. '05.3 F.Y. '06.3 F.Y. '07.3 3Q

総資産、流動資産、流動負債、流動比率Total Assets, Current AssetsCurrent Liabilities, Current Ratio

(百万円)(\ million)

(百万円)(\ million)

■ 総資産

  Total Assets■ 流動資産

  Current Assets■ 流動負債

  Current Liabilities■ 流動比率(%)

  Current Ratio

■ 現金及び現金同等物

  Cash and Cash  Equivalents■ 棚卸資産

  Inventories

現金及び現金同等物、棚卸資産Cash and Cash EquivalentsInventories

Page 10: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

8

連結データ Consolidated Data設備投資の状況

Capital Expenditure

2007.3 通期予想(Forecast)

設備投資 (百万円)

Capital Expenditure (\ million)

減価償却費 (百万円)

Depreciation (\ million)

研究開発費 (百万円)

R & D Expenditure (\ million)

研究開発費対売上比率R & D Expenditure per Net Sales研究開発従事者数Number of R & D Staff

2007.3 H.Y.

390

4,251

2,142

1,887 3,950

8,900

5,600

(%)

(人)

8.7

280

934 1,435

278

9.1

378338270

9.09.38.88.9

3,859

2006.3 H.Y.決算期 Fiscal Term 2003.3 H.Y.2004.3 H.Y.2005.3 H.Y. 項目 Item9871,348

1,686

2,953

1,460 1,551 1,513

2,7422,044

設備投資の状況

Capital Expenditure

設備投資Capital Expenditure

5,600

1,348 1,435

987934

2,142

0

1,000

2,000

3,000

4,000

5,000

6,000

'03.3H.Y.

'04.3H.Y.

'05.3H.Y.

'06.3H.Y.

'07.3H.Y.

(百万円)(\ million)

(百万円)(\ million)

3,950

1,8871,460 1,551 1,5131,686

0

500

1,000

1,500

2,000

2,500

3,000

3,500

4,000

'03.3H.Y.

'04.3H.Y.

'05.3H.Y.

'06.3H.Y.

'07.3H.Y.

減価償却費Depreciation

研究開発費研究開発費対売上比率R & D ExpenditureR & D Expenditure as % of Net Sales

8,900

2,044

2,742 2,953

3,8594,251

0

1,000

2,000

3,000

4,000

5,000

6,000

7,000

8,000

9,000

'03.3H.Y.

'04.3H.Y.

'05.3H.Y.

'06.3H.Y.

'07.3H.Y.

■ 研究開発費 (2007.3月期は予想)

  R & D Expenditure  (Data in '07.3 is Forecast)■ 中間期

  Half Year■ 研究開発費対売上  比率(%)

  R & D Expenditure  as % of Net Sales

390

338

278280

270

378

0

50

100

150

200

250

300

350

400

450

'03.3H.Y.

'04.3H.Y.

'05.3H.Y.

'06.3H.Y.

'07.3H.Y.

研究開発従事者数Number of R & D Staff

9.09.38.88.98.7

(百万円)(\ million)

(人)

(Number of

■ 通期  (2007.3月期は予想)

  Full Year  (Data in '07.3 is Forecast)■中間期  Half Year

■ 通期  (2007.3月期は予想)

  Full Year  (Data in '07.3 is Forecast)■ 中間期

  Half Year

■ 通期  (2007.3月期は予想)

  Full Year  (Data in '07.3 is Forecast)■ 中間期  Half Year

Page 11: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

9

連結データ Consolidated Data地域別・事業別・品目別売上高[第3四半期]

Net Sales by Region and Business and Product type [3rd Quarter]

% % % % %Japan 24,382 25,698 105.4 37,100Americas 11,286 13,759 121.9 18,860Europe 19,209 22,476 117.0 28,090China 4,547 4,944 108.7 8,310Asia - Pacific 3,488 3,876 111.1 5,640Overseas Total 38,532 45,057 116.9 60,900Total Sales 62,915 70,755 112.5 98,000

% % % % %血球計数検査 37,594 42,671 113.5 57,930血液凝固検査 8,708 9,525 109.4 12,620免疫血清検査 3,039 2,565 84.4 3,620生化学 2,315 2,073 89.5 3,150尿/便潜血 3,788 4,480 118.3 5,870POC 2,353 2,609 110.9 4,480その他 1,254 1,839 146.7 2,820

59,054 65,766 111.4 90,4902,409 3,221 133.7 4,490

61,464 68,988 112.2 94,9801,450 1,767 121.9 3,020

62,915 70,755 112.5 98,000

% % % % %20,247 25,038 123.7 36,21028,872 30,710 106.4 41,2005,224 5,725 109.6 7,6308,569 9,281 108.3 12,960

62,915 70,755 112.5 98,000

検体検査試薬 Reagent保守サービス Maintenance service & parts

合計 Total Salesその他 Others

品目 Product type検体検査機器 Instrument

(百万円) (前期比:%)(\ million)(change:%)

決算期 Fiscal Term 2003.3 3Q 2004.3 3Q 2005.3 3Q 2006.3 3Q 2007.3 3Q

(百万円) (前期比:%)(\ million)(change:%)

2007.3 通期予想(Forecast)

(Forecast)2007.3 通期予想

New Business新規事業・他Total Sales

Point of CareOthers

IT

合  計

Diagnostics

2007.3 通期予想(Forecast)

(百万円) (前期比:%)(\ million)(change:%)

2005.3 3Q 2006.3 3Q

中国アジア・パシフィック

海外 計合  計

Coagulation

2004.3 3Q 2005.3 3Q

2007.3 3Q

2007.3 3Q

Hematology

地域 Region国      内米州欧州

Urinalysis/FOBT

ITDiagnostics/IT Diagnostics/IT

Diagnostics

ImmunologyClinical Chemistry

決算期 Fiscal Term

決算期 Fiscal Term

事業 Business

2003.3 3Q

2004.3 3Q2003.3 3Q

2006.3 3Q

事業別売上高

Net Sales by Business

品目別売上高

Net Sales by Product type

地域別売上高Net Sales by Region

地域別売上高(国内・海外)Net Sales (Japan ・ Overseas)

事業別売上高Net Sales by Business

■ その他

  Others■ 保守サービス

  Maintenance  service & parts■ 検体検査試薬

  Reagent■ 検体検査機器

  Instrument■ 通期予想

  Forecast

■ 新規事業・他

  New Business■ IT  IT■ Diagnostics

  Diagnostics■ 通期予想

  Forecast0

10,000

20,000

30,000

40,000

50,000

60,000

70,000

80,000

90,000

100,000

'03.3 3Q '04.3 3Q '05.3 3Q '06.3 3Q '07.3 3Q

品目別売上Net Sales by Product type

0

10,000

20,000

30,000

40,000

50,000

60,000

70,000

80,000

90,000

100,000

'03.3 3Q '04.3 3Q '05.3 3Q '06.3 3Q '07.3 3Q

■ 海外

  Overseas■ 国内

  Japan■ 通期予想

  Forecast

地域別売上高Net Sales by Region

0

10,000

20,000

30,000

40,000

50,000

60,000

70,000

80,000

90,000

100,000

'03.3 3Q '04.3 3Q '05.3 3Q '06.3 3Q '07.3 3Q

■ アジア・  パシフィック

  Asia - Pacific■ 中国

  China■ 欧州

  Europe■ 米州

  Americas■ 日本

  Japan■ 通期予想

  Forecast

0

10,000

20,000

30,000

40,000

50,000

60,000

70,000

80,000

90,000

100,000

'03.3 3Q '04.3 3Q '05.3 3Q '06.3 3Q '07.3 3Q

(百万円)(\ million)

(百万円)(\ million)

(百万円)(\ million)

(百万円)(\ million)

Page 12: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

10

連結データ Consolidated Data地域別・事業別売上高[第3四半期]

Net Sales by Region and Business [3rd Quarter]

% % % % %血球計数検査 Hematology 9,077 9,595 105.7 14,200血液凝固検査 Coagulation 3,891 3,984 102.4 5,570免疫血清検査 Immunology 3,030 2,550 84.2 3,610生化学 Clinical Chemistry 1,774 1,593 89.8 2,050尿/便潜血 Urinalysis/FOBT 1,045 1,145 109.6 1,570POC Point of Care 2,305 2,581 112.0 4,050その他 Others 675 1,060 157.0 1,120

Diagnostics 21,801 22,512 103.3 32,170IT 1,256 1,631 129.9 2,290Diagnostics/IT 23,057 24,143 104.7 34,460New Business 1,324 1,554 117.4 2,640Total Sales 24,382 25,698 105.4 37,100

% % % % %血球計数検査 Hematology 28,516 33,076 116.0 43,730血液凝固検査 Coagulation 4,817 5,541 115.0 7,050免疫血清検査 Immunology 9 14 155.6 10生化学 Clinical Chemistry 541 479 88.5 1,100尿/便潜血 Urinalysis/FOBT 2,742 3,334 121.6 4,300POC Point of Care 47 27 57.4 430その他 Others 578 779 134.8 1,700

Diagnostics 37,253 43,253 116.1 58,320IT 1,152 1,590 138.0 2,200Diagnostics/IT 38,406 44,844 116.8 60,520New Business 125 213 170.4 380Total Sales 38,532 45,057 116.9 60,900

地域 Region

(百万円) (前期比:%)(\ million)(change:%)

2007.3 通期予想

国内 Japan2003.3 3Q 2004.3 3Q 2005.3 3Q 2006.3 3Q 2007.3 3Q

合  計

2007.3 通期予想

Diagnostics

IT

合  計

海外 Overseas

Diagnostics/IT

Diagnostics/IT

地域 Region決算期 Fiscal Term

新規事業・他

決算期 Fiscal Term

事業 Business

IT

事業 Business

新規事業・他

Diagnostics

(Forecast)

(Forecast)2007.3 3Q2003.3 3Q 2004.3 3Q 2005.3 3Q 2006.3 3Q

地域別・事業別売上高

Net Sales by Region and Business

国内Japan

米州Americas

海外Overseas

中国China

アジア・パシフィックAsia - Pacific

欧州Europe

37,100

24,38225,698

0

10,000

20,000

30,000

40,000

'03.33Q

'04.33Q

'05.33Q

'06.33Q

'07.33Q

18,860

13,759

11,286

0

5,000

10,000

15,000

20,000

'03.33Q

'04.33Q

'05.33Q

'06.33Q

'07.33Q

(百万円)(\million)

8,310

4,9444,547

0

1,500

3,000

4,500

6,000

7,500

9,000

'03.33Q

'04.33Q

'05.33Q

'06.33Q

'07.33Q

(百万円)(\million)

5,640

3,8763,488

0

1,000

2,000

3,000

4,000

5,000

6,000

'03.33Q

'04.33Q

'05.33Q

'06.33Q

'07.33Q

(百万円)(\million)

60,900

45,05738,532

0

10,000

20,000

30,000

40,000

50,000

60,000

70,000

'03.33Q

'04.33Q

'05.33Q

'06.33Q

'07.33Q

(百万円)(\million)

(百万円)(\million)

28,090

22,476

19,209

0

5,000

10,000

15,000

20,000

25,000

30,000

'03.33Q

'04.33Q

'05.33Q

'06.33Q

'07.33Q

(百万円)(\million)

■ 通期売上高(2007.3月期は予想)

  Net Sales (Data in '07.3 is Forecast)■ 第3四半期売上高

  Net Sales(3rd Quarter)

Page 13: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

11

連結データ Consolidated Data

% % % % %血球計数検査 Hematology 8,701 10,490 120.6 14,900血液凝固検査 Coagulation 1,455 1,705 117.2 2,120免疫血清検査 Immunology - -生化学 Clinical Chemistry - -尿/便潜血 Urinalysis/FOBT 948 1,330 140.3 1,330POC Point of Care - -その他 Others - -

Diagnostics 11,106 13,526 121.8 18,350IT 138 232 168.1 460Diagnostics/IT 11,244 13,759 122.4 18,810New Business 42 - - 50Total Sales 11,286 13,759 121.9 18,860

% % % % %血球計数検査 Hematology 14,416 16,651 115.5 19,770血液凝固検査 Coagulation 2,369 2,472 104.3 3,360免疫血清検査 Immunology - -生化学 Clinical Chemistry 13 14 107.7 30尿/便潜血 Urinalysis/FOBT 1,094 1,423 130.1 1,670POC Point of Care 36 25 69.4 430その他 Others 448 611 136.4 1,300

Diagnostics 18,379 21,198 115.3 26,560IT 752 1,078 143.4 1,210Diagnostics/IT 19,132 22,276 116.4 27,770New Business 77 199 258.4 320Total Sales 19,209 22,476 117.0 28,090

% % % % %血球計数検査 Hematology 2,891 3,175 109.8 5,000血液凝固検査 Coagulation 430 726 168.8 800免疫血清検査 Immunology - -生化学 Clinical Chemistry 447 315 70.5 800尿/便潜血 Urinalysis/FOBT 644 496 77.0 1,170POC Point of Care 10 1 10.0 -その他 Others 76 165 217.1 400

Diagnostics 4,502 4,881 108.4 8,170IT 44 63 143.2 140Diagnostics/IT 4,547 4,944 108.7 8,310New Business - -Total Sales 4,547 4,944 108.7 8,310

% % % % %血球計数検査 Hematology 2,506 2,759 110.1 4,060血液凝固検査 Coagulation 560 637 113.8 770免疫血清検査 Immunology 9 14 155.6 10生化学 Clinical Chemistry 80 149 186.3 270尿/便潜血 Urinalysis/FOBT 54 84 155.6 130POC Point of Care - -その他 Others 53 2 3.8 -

Diagnostics 3,265 3,647 111.7 5,240IT 217 216 99.5 390Diagnostics/IT 3,482 3,863 110.9 5,630New Business 6 13 216.7 10Total Sales 3,488 3,876 111.1 5,640

2007.3 通期予想

Diagnostics

(Forecast)

中国 China2003.3 3Q 2004.3 3Q 2005.3 3Q 2006.3 3Q 2007.3 3Q

事業 Business

決算期 Fiscal Term

IT

地域 Region

2003.3 3Q

合  計

事業 Business

DiagnosticsIT

事業 Business

Diagnostics

新規事業・他

地域 Region

Diagnostics/IT

合  計

IT

決算期 Fiscal Term地域 Region

2007.3 通期予想

米州 Americas

2007.3 3Q

事業 Business

決算期 Fiscal Term(Forecast)2007.3 3Q2003.3 3Q 2004.3 3Q 2005.3 3Q 2006.3 3Q 2007.3 通期予想

2006.3 3Q

地域 Region アジア・パシフィック Asia - Pacific

2004.3 3Q決算期 Fiscal Term 2007.3 通期予想

合  計

Diagnostics/IT新規事業・他

新規事業・他Diagnostics/IT

合  計

DiagnosticsIT

Diagnostics/IT新規事業・他

(百万円) (前期比:%)(\ million)(change:%)

(Forecast)

(Forecast)2003.3 3Q 2004.3 3Q 2005.3 3Q 2006.3 3Q 2007.3 3Q

2005.3 3Q

欧州 Europe

Page 14: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

12

連結データ Consolidated Data所在地別売上高および営業利益の状況[第3四半期]

Net Sales and Operating Income (Loss) by Geographical Region (Net Sales and Operating Income (Loss) of subsidiaries in the Region) [3rd Quarter]

% % % % %外部顧客に対する売上高 Sales to Customers 23,581 23,331 98.9 25,390 108.8 26,737 105.3 38,500セグメント間の内部売上高 Intra-area Transfer 11,020 14,373 130.4 16,259 113.1 17,743 109.1 26,000

日本 売上高 計 Total Sales 34,602 37,704 109.0 41,650 110.5 44,480 106.8 64,500Japan 営業費用 Operating Expenses 31,567 34,024 107.8 37,754 111.0 39,908 105.7 57,800

営業利益 Operating Income (Loss) 3,034 3,680 121.3 3,896 105.9 4,572 117.4 6,700外部顧客に対する売上高 Sales to Customers 5,997 9,826 163.8 11,184 113.8 13,710 122.6 18,800セグメント間の内部売上高 Intra-area Transfer 1 69 6,900.0 153 221.7 28 18.3 200

米州 売上高 計 Total Sales 5,998 9,896 165.0 11,337 114.6 13,738 121.2 19,000Americas 営業費用 Operating Expenses 6,593 9,920 150.5 11,245 113.4 13,445 119.6 18,300

営業利益 Operating Income (Loss) △ 595 △ 24 - 92 - 293 318.5 700外部顧客に対する売上高 Sales to Customers 13,933 16,370 117.5 19,174 117.1 22,426 117.0 28,000セグメント間の内部売上高 Intra-area Transfer 127 307 241.7 228 74.3 308 135.1 300

欧州 売上高 計 Total Sales 14,060 16,677 118.6 19,403 116.3 22,735 117.2 28,300Europe 営業費用 Operating Expenses 12,788 14,680 114.8 17,041 116.1 20,061 117.7 24,900

営業利益 Operating Income (Loss) 1,272 1,997 157.0 2,362 118.3 2,673 113.2 3,400外部顧客に対する売上高 Sales to Customers 2,532 2,563 101.2 4,547 177.4 4,944 108.7 8,300セグメント間の内部売上高 Intra-area Transfer 11 8 72.7 7 87.5 11 157.1 -

中国 売上高 計 Total Sales 2,543 2,572 101.1 4,555 177.1 4,955 108.8 8,300China 営業費用 Operating Expenses 2,284 2,273 99.5 4,114 181.0 4,456 108.3 7,550

営業利益 Operating Income (Loss) 259 298 115.1 440 147.7 499 113.4 750外部顧客に対する売上高 Sales to Customers 1,705 2,036 119.4 2,618 128.6 2,937 112.2 4,400

アジア・ セグメント間の内部売上高 Intra-area Transfer 27 84 311.1 70 83.3 103 147.1 100パシフィック 売上高 計 Total Sales 1,733 2,121 122.4 2,688 126.7 3,040 113.1 4,500

Asia - 営業費用 Operating Expenses 1,578 1,911 121.1 2,363 123.7 2,668 112.9 4,000Pacific 営業利益 Operating Income (Loss) 154 209 135.7 325 155.5 372 114.5 500

外部顧客に対する売上高 Sales to Customers 47,750 54,129 113.4 62,915 116.2 70,755 112.5 98,000セグメント間の内部売上高 Intra-area Transfer 11,187 14,843 132.7 16,720 112.6 18,195 108.8 26,600

計 売上高 計 Total Sales 58,938 68,972 117.0 79,635 115.5 88,951 111.7 124,600Total 営業費用 Operating Expenses 54,813 62,811 114.6 72,518 115.5 80,540 111.1 112,550

営業利益 Operating Income (Loss) 4,124 6,161 149.4 7,116 115.5 8,411 118.2 12,050外部顧客に対する売上高 Sales to Customers -

消去/ セグメント間の内部売上高 Intra-area Transfer △ 11,187 △ 14,843 - △ 16,720 - △ 18,195 - △ 26,600全社 売上高 計 Total Sales △ 11,187 △ 14,843 - △ 16,720 - △ 18,195 - △ 26,600

Eliminations/ 営業費用 Operating Expenses △ 11,061 △ 14,856 - △ 16,877 - △ 18,343 - △ 27,550Corporate 営業利益 Operating Income (Loss) △ 126 △ 13 - 156 - 147 94.2 950

外部顧客に対する売上高 Sales to Customers 47,750 54,129 113.4 62,915 116.2 70,755 112.5 98,000セグメント間の内部売上高 Intra-area Transfer -

連結 売上高 計 Total Sales 47,750 54,129 113.4 62,915 116.2 70,755 112.5 98,000Consolidated 営業費用 Operating Expenses 43,751 47,954 109.6 55,641 116.0 62,197 111.8 85,000

営業利益 Operating Income (Loss) 3,998 6,174 154.4 7,273 117.8 8,558 117.7 13,000

地域 Region

決算期 Fiscal Term 2007.3 通期予想2003.3 3Q 2004.3 3Q 2005.3 3Q 2006.3 3Q (Forecast)2007.3 3Q

(百万円) (前期比:%)(\ million)(change:%)

31,370 33,030 34,53038,50036,760

25,390 26,73723,33123,581

0

10,000

20,000

30,000

40,000

50,000

'03.3 '04.3 '05.3 '06.3 '07.3

0

10,000

20,000

30,000

40,000

50,000

3,1273,866

4,823

6,403

8,300

2,532 2,563

4,944

4,547

△2,000

0

2,000

4,000

6,000

8,000

10,000

'03.3 '04.3 '05.3 '06.3 '07.3

(2,000)

0

2,000

4,000

6,000

8,000

10,000(百万円)(\million)

(百万円)(\million)

(百万円)(\million)

6,349

9,152

13,57915,620

18,800

13,710

11,1849,826

5,997

△ 5,000

0

5,000

10,000

15,000

20,000

'03.3 '04.3 '05.3 '06.3 '07.3

(5,000)

0

5,000

10,000

15,000

20,000

4,572

3,034 3,6803,896

0

2,000

4,000

6,000

8,000

10,000

293

△ 595

△ 24 92

△600

0

600

1,200

1,800

2,400

259 298440

499

△ 200

0

200

400

600

800

1,000

日本Japan

中国China

米州Americas

14,524

17,586

21,200

25,368 28,000

22,426

13,93316,370

19,174

0

6,000

12,000

18,000

24,000

30,000

'03.3 '04.3 '05.3 '06.3 '07.3

0

6,000

12,000

18,000

24,000

30,000

1,880

2,334

2,801

3,734

4,400

1,7052,036

2,6182,937

0

1,000

2,000

3,000

4,000

5,000

'03.3 '04.3 '05.3 '06.3 '07.3

0

1,000

2,000

3,000

4,000

5,000(百万円)(\million)

(百万円)(\million)■ 通期売上高(2007.3月期は予想)

  Net Sales (Data in '07.3 is Forecast)■ 第3四半期営業利益

  Operating Income (Loss)(3rd Quarter)■ 第3四半期売上高

  Net Sales(3rd Quarter)

2,6732,362

1,997

1,272

0

1,000

2,000

3,000

4,000

5,000

325

209

154

372

0

100

200

300

400

500

欧州Europe

アジア・パシフィックAsia - Pacific

Page 15: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

13

主要単独財務指標[第3四半期] Non-Consolidated Financial Summary [3rd Quarter]

単独データ Non-Consolidated Data

(百万円)(\ million)

2007.3 通期予想(Forecast)

売上高 (百万円)

Net Sales (\ million)

営業利益 (百万円)

Operating Income (\ million)

経常利益 (百万円)

Ordinary Income (\ million)

当期純利益 (百万円)

Net Income (\ million)

1株当たり配当金 (円)

Cash Divdends per Share (\)

 <うち1株当たり中間配当> <Interim Cash Dividends per Share>1株当たり当期純利益 (円)

Net Income per Share (\)

配当性向Payput Ratio自己資本当期純利益率Return on Equity[ROE]売上総利益率Gross Profit per Net Sales売上高経常利益率Ordinary Income per Net Sales売上高当期純利益率Net Income per Net Sales

増減(Variance)

資本金 (百万円)

Capital Stock (\ million)

発行済株式数 (千株)

Number of Shares Issued (thousand shares)

純資産 ※ (百万円)

Net Assets ※ (\ million)

総資産 (百万円)

Total Assets (\ million)

有利子負債 (百万円)

Interest-bearing Liabilities (\ million)

設備投資 (百万円)

Capital Expenditure (\ million)

研究開発費 (百万円)

R & D Expenditure (\ million)

減価償却費 (百万円)

Depreciation (\ million)

自己資本比率 ※Equity Ratio ※1株当たり純資産 ※ (円)

Net Assets per Share ※ (\)

従業員数Number of Employees※過年度の数値については、従来の「株主資本」を「純資産」の欄に、「株主資本比率」を「自己資本比率」の欄に、「1株当たり株主資本」を「1株当たり純資産」の欄に記載しております。

1,973.78 2,127.51 2,270.74 1,233.12

15.3 13.7

0.3

84,207

2005.3 F.Y. 項目 Item

45,494 53,205 56,782 61,708

72,549

8,937

決算期 Fiscal Term 2003.3 F.Y. 2004.3 F.Y.

23,033.4 24,996.4

73,709 80,43864,927

6,273

62,700

5,900

8,600

32.00

5,700

15.57.0

決算期 Fiscal Term 項目 Item

(%)

2,9012,150

(%)

(%)

(%)

6,574

2,615 4,047 4,4331,589

2007.3 3Q2003.3 3Q 2004.3 3Q 2005.3 3Q 2006.3 3Q

33,846

3,338 3,647

42,99536,819 40,394

2,385 4,638

55.4 55.5

6,265

53.3 54.5

7.14.7

12.6

9.1

2006.3 F.Y. 2007.3 3Q

8,376 422

6,383

10.0 10.3

7,954

(%) 70.1

1,286.73

7,943

73.3 77.0

7,9545,509

1,455

1,106 1,115 1,119

114.19

<> <> <> <>

(%)

<16.00>

3,769

64,870 3,162

50,505.7 588.7

28.0

5,566 7,104 8,147

<>

25,002.8 49,917.0

4,072

2,716 2,780

1,507 1,303

※With regards to the figures for previous period, the original "Shareholders' Equity" is described in the "Net Assets" column, the original "Shareholders' Equity Ratio" in the "Equity Ratio"column and the original "Shareholders' Equity per Share" in the "Net Assets per Share" column.

1,701 △ 5981,879 1,864 1,915 2,299

4,576

22

76.7 77.0

△ 1,764

1,228 1,250

53.61

Page 16: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

14

単独データ Non-Consolidated Data単独貸借対照表[第3四半期]

Non-Consolidated Balance Sheets [3rd Quarter]

決算期 Fiscal Term 増減 項目 Item % % % % % (Variance)流動資産Current Assets  現金及び預金  Cash and Cash Equivalents  受取手形及び売掛金  Trade Notes and Trade Accounts  有価証券  Marketable Securities  棚卸資産  Inventories  前払費用  Prepaid Expenses  繰延税金資産  Deferred Tax Assets  未収入金  Accounts Receivable Other  短期貸付金  Short-term Loans Receivable  その他の流動資産  Other Current Assets  貸倒引当金  Allowance for Doubtful Accounts固定資産Fixed Assets 有形固定資産 Property, Plant and Equipment  建物及び構築物  Buildings and Structures  機械装置  Machinery and Equipment  工具器具及び備品  Furniture and Fixtures  土地  Land  建設仮勘定  Construction in Progress 無形固定資産 Intangible Fixed Assets 投資その他の資産 Investments and Other Assets  投資有価証券  Investment Securities  関係会社株式及び出資金  Investments in Affiliates and Subsidiaries  長期貸付金  Long-term Loans Receivable  繰延税金資産  Deferred Tax Assets  敷金及び保証金  Deposits  その他の投資  Other Investments  貸倒引当金  Allowance for Doubtful Accounts 繰延資産 Deferred Assets  社債発行費  Bond Issue Cost資産合計Total Assets

(百万円) (構成比:%)(\ million) (Ratio:%)

179

△ 22

-

△ 766

269

△ 166

4,994

△ 1,291

△ 502

3,769

△ 584

3,422

1,753

246

-

9

△ 530

204

-

2,545

△ 2,282

1,794

246

179

1,928

1,224

△ 2,160

△ 1,437

-

- -- -- - -

2,611 3.12,633 3.3544 499 2,772

1,025 1.2846 1.1826 827 815

297 0.451 0.1423 24 1

2,950 3.51,197 1.5762 730 672

19,041 22.615,619 19.414,199 14,628 15,936

2,469 2.93,053 3.81,454 1,968 2,162

30.3 28,395 33.723,401 29.118,211 28.0 18,678 22,36225.7

2,446 2.92,612 3.21,831 2.8 1,900 2,3712.6

273 0.34 0.00 123 60

5,236 6.26,002 7.53,435 3,435

1,710 2.01,701 2.11,262 1,162 1,134

174 0.2676 0.8434 372 679

4,417 5.25,708 7.15,140 4,843 4,727

11,812 14.014,094 17.510,272 15.8 9,937 10,03713.7

34,771 47.2 42,654 50.740,109 49.930,315 46.7 30,516 42.1

- -- -△ 16 △ 1 -

554 0.7350 0.41,178 190 191

1,026 1.21,556 1.91,651 3,385 3,017

3,580 4.31,652 2.12,314 2,377 2,617

1,070 1.3891 1.1309 694 727

545 0.6299 0.4678 703 276

8,321 9.96,527 8.16,724 6,291 5,864

1,000 1.2- -- - 1,999

2,682 3.2

16,583 18,203 19,615 22,771 27.024,208 30.1

50.1

5,188 10,188 4,627 4,842 6.0

73,709 100.0

2003.3 F.Y. 2004.3 F.Y. 2005.3 F.Y.

64,927 100.0 72,549 100.0

42,033

2007.3 3Q2006.3 F.Y.

34,611 53.3 57.9 38,938 52.8 41,553 49.340,329

84,207 100.080,438 100.0

13.6

3.2

- - - - - -

3,435

- - - -

- - - - -- - -

資産の部

Assets

Page 17: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

15

単独データ Non-Consolidated Data

決算期 Fiscal Term 増減 項目 Item % % % % % (Variance)流動負債Current Liabilities 支払手形及び買掛金 Trade Notes and Trade Accounts 一年以内償還予定転換社債 Current Portion of Convertible Bond Redemption 短期借入金 Short-term Bank Loans 一年以内返済予定長期借入金 Current Portion of Long-term Debt 未払法人税等  Income Taxes Payable 未払費用 Accrued Expenses その他の流動負債 Other Current Liabilities固定負債Long-term Liabilities 転換社債 Convertible Bonds 長期借入金 Long-term Debt 退職給付引当金 Liability for Retirement Benefits 役員退職慰労引当金 Liability for Directors' Retirement Benefits 預り保証金 Guaranty Deposits Received その他固定負債 Other Long-term Liabilities負債合計Total Liabilities資本金Capital Stock資本剰余金Capital Surplus 資本準備金 Legal Capital Surplus その他資本剰余金 Other Capital Surplus利益剰余金Earned Surplus 利益準備金 Retained Earnings Surplus 任意積立金 Voluntary Reserve 当期未処分利益 Unappropriated Retained Earnings  <うち当期純利益>  <Net Income>その他有価証券評価差額金Unrealized Gain on Avaibable-for-Sale Securities自己株式Treasury Stock資本合計Total Shareholders' Equity負債・資本合計Total Liabilities and Shareholders' Equity株主資本Owners' Equity 資本金 Capital Stock 資本剰余金 Capital Surplus  資本準備金  Legal Capital Surplus  その他資本剰余金  Other Capital Surplus 利益剰余金 Earned Surplus  利益準備金  Retained Earnings Surplus  任意積立金  Voluntary Reserve  繰越利益剰余金  Earned Surplus Brought Forward 自己株式 Treasury Stock評価・換算差額等Valuation and Translation Adjustments その他有価証券評価差額金 Unrealized Gain on Avaibable-for-Sale Securities 繰延ヘッジ損益 Deferred Gains or Losses on Hedges新株予約権Subscription Rights to Shares純資産合計Total Net Assets負債・純資産合計Total Liabilities and Total Net Assets 84,207 100.0

64,870 77.0

- -

- -

752 0.9

752 0.9

△ 159 -

5,460 6.5

37,515 44.6

389 0.5

43,365 51.5

2 0.0

12,534 14.9

12,537 14.9

8,376 9.9

64,118 76.1

(百万円) (構成比:%)(\ million) (Ratio:%)

2003.3 F.Y. 2004.3 F.Y. 2005.3 F.Y. 2007.3 3Q2006.3 F.Y.

16,598

6,533

4,999

100.0

70.1

△ 64

115

45,494

64,927

500

1,400

-

162

3,361

29.9

5,509 8.5

14.9

14.9

19,433

46.6

0.6

40.8

-

389

26,515

1,500

9,667

9,667

-

<2,727>

18,293

1,500

30,266

532

264

538

-

3,002

2,835

21.4

7,440 7,581 8,439 10,104 12.0

15,370 17,377 18,00320.9

4,229 2,154

-- -

2,235 2,252 2.7

- -

1,830 815 1.0

- - ---

281 326

1,454 1,379

5.13,387 3,929

397 538 0.60.5

1,050 1,556

4,475 4,292

1,352 1,333

5.6

1.61.7

--- -

- -

-

- - --

-

62 0.10.1213

249 280

42

264

257

264 0.30.3

1,006 1.21.3544 1,061

- -

1,044

- - --

19,344 26.7 16,927 23.0 18,730 23.3 19,336 23.0

9.97,943 7,954

12,101 12,113

7,954

12,115

10.8

16.4

10.9

16.7 15.1

15.112,101 12,113

32,822 36,214

16.7

45.2

-

12,113

40,690

2 0.0

50.6

0.5389 389

28,515 30,515

0.5

39.3

389

33,515 41.7

8.43,917 5,309

<3,235> <4,305>

5.4 6,785

<5,931> <>

1.4413 6170.6

△ 75 △ 118-

1,098

△ 150 -

53,205 73.3 56,782 77.0 61,708 76.7

72,549 100.0 73,709 100.0 80,438 100.0

626

1,665

-

17

-

△ 1,015

141

△ 183

-

606

△ 19

-

-

20

25.225.6

0

△ 38

2.3

21.6

10.5

-

2.8

2.11.44.4

16.4

49.1

0.5

41.4

-

7.2

0.8

-

- - -

0.2

-

5.2

負債・純資産の部

Liabilities and Net Assets

Page 18: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

16

単独データ Non-Consolidated Data単独損益計算書[第3四半期]

Non-Consolidated Income Statement [3rd Quarter]

(百万円)(\ million)

売上高Net Sales売上原価Cost of Sales売上総利益Gross Profit販売費及び一般管理費

営業利益Operating Income営業外収益Non-Operating Income 受取利息及び配当金 Interest and Dividend Income その他の営業外収益 Other Non-Operating Income営業外費用Non-Operating Expenses 支払利息及び割引料 Interest Expenses その他の営業外費用 Other Non-Operating Expenses経常利益Ordinary Income特別利益Extraordinary Income特別損失Extraordinary Expenses税引前当期純利益

法人税,住民税及び事業税

法人税等調整額Income Taxes Adjustments当期純利益Net Income

Income before Income Taxes and Minority Interests

36,819 40,39433,846

18,008

19,047

22,385

2,901 3,3382,150

3,148 3,125

1,443 1,700

1,704 1,424

220 197

9 13

210 183

2,385 4,638 6,265

224

29 33

6,241 6,564

2,150 2,318

1,589

43

2,615 4,047

2006.3 3Q 2007.3 3Q

23,867

3,647

20,220

19,128

4,433

△ 187

6,574

42,995

Selling, General and Administrative

決算期 Fiscal Term 項目 Item

Income Taxes and Enterprise Taxes

2003.3 3Q 2004.3 3Q 2005.3 3Q

Page 19: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

17

株式情報 Stock Information

関連データ Associated Data

shares

0

1,000

2,000

3,000

4,000

5,000

6,000

7,000

8,000

9,000

'96/12 '97/6 '97/12 '98/6 '98/12 '99/6 '99/12 '00/6 '00/12 '01/6 '01/12 '02/6 '02/12 '03/6 '03/12 '04/6 '04/12 '05/6 '05/12 '06/6 '06/12

シスメックス株式会社の株価推移と出来高Stock Price Range and Trading Volume of SYSMEX CORPORATION

■ 金融機関

 Financial Institutions■ 証券会社

 Securities Companies■ その他国内法人

 Other Japanese Companies

■ 外国法人等

 Foreign Investors■ 個人、その他

 Individuals and Others

() 株式数

 Number of shares<> 保有者数

 Number of shereholders

株価Stock Price

(円)(\)

0

100

200

300

400

500

600

'96/12 '97/6 '97/12 '98/6 '98/12 '99/6 '99/12 '00/6 '00/12 '01/6 '01/12 '02/6 '02/12 '03/6 '03/12 '04/6 '04/12 '05/6 '05/12 '06/6 '06/12

(万株)10 thousand( )

出来高Trading Volume

※1995年11月大阪証券取引所市場第2部に株式を上場 1996年7月までは大証株価、翌月以降は東証株価を使用

※First listing was November 1995 on the Second Section of the Osaka Securities Exchange. In compiling this data, the stock price on the Osaka Securities Exchange was used, from November 1995 to July 1996, and from August 1996, the stock price on the Tokyo Stock Exchange was used.

株式の所有者別状況Composition of Shareholders by Category

26.74%(13,478,944)<50>

0.70%(352,891)<33>

10.35%(5,216,320)<90>

20.03%(10,092,593)<175>

42.18%(21,257,648)<8,129>

(2006年9月30日現在)

(As of September 30, 2006)

株主数の推移Number of Shareholders

発行済株式数の推移Number of Shares Issued

8,789

9,664

6,053

8,355 8,477

0

1,000

2,000

3,000

4,000

5,000

6,000

7,000

8,000

9,000

10,000

11,000

'03.3 '04.3 '05.3 '06.3 '07.3H.Y.

23,03324,996 25,002

50,005 50,398

0

5,000

10,000

15,000

20,000

25,000

30,000

35,000

40,000

45,000

50,000

55,000

'03.3 '04.3 '05.3 '06.3 '07.3H.Y.

(千株)(thousand shares)

(各年度3月末現在)

(As of March 31)

※2005年11月18日付で1株を2株に株式分割を実施しました。

※The shares of shareholders was split two for one on November

(各年度3月末現在)

(As of March 31)

Page 20: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

18

1株当たり配当金 (円)

Cash Dividends per Share (\)

 (うち記念配当) (Special Dividends)配当性向Dividends Ratio1株当たり当期純利益 (円) (連結:Consolidated) 62.57 132.20 132.86 225.06 145.48Net Income per Share (\) (単独:Non-Consolidated) 87.75 114.94 136.61 168.49 115.721株当たり純資産 ※ (円) (連結:Consolidated) 1,701.47 1,879.51 2,042.67 2,244.85 1,251.81Net Assets per Share ※ (\) (単独:Non-Consolidated) 1,776.15 1,973.78 2,127.51 2,270.74 1,233.121株当たりキャッシュ・フロー (円) (連結:Consolidated) 197.00 270.82 254.47 361.65 220.30Cash Flow per Share (\) (単独:Non-Consolidated) 176.26 200.19 204.02 249.24 164.60

注:キャッシュ・フロー=当期純利益+減価償却費 2003.3:創立35周年記念配当3円 2006.3:上場10周年記念配当2円Note : Cash Flow = Net Income + Depreciation 2003.3:Special dividends of \3.00 to mark the 35th anniversary of its establishment. 2006.3:Special dividends of \2.00 to mark the 10th anniversary of its IPO.

※過年度の数値については、従来の「1株当たり株主資本」を「1株当たり純資産」の欄に記載しております。※With regards to the figures for previous period, the original "Shareholders' Equity per Share" is described in the "Net Assets per Share" column.

22.0 22.523.7

30.00 40.00 36.00

(-) (2.00)

22.00 25.00

3月31日に終了する各年度 2002.3 2003.3Years ended March 31 2006.32005.3

(-)

2004.3

(%)

(-) (3.00)

21.825.1

1株当たり指標

Per Share Data

1株当たり配当金、配当性向Cash Dividends per ShareDividends Ratio

87.75

145.48132.86

225.06

132.20

62.57

114.94

136.61

168.49

115.72

0

50

100

150

200

250

'02.3 '03.3 '04.3 '05.3 '06.3

1株当たり当期純利益Net Income per Share

1株当たり純資産Net Assets per Share

176.26200.19 204.02

220.30197.00

270.82254.47

361.65

164.60

249.24

0

50

100

150

200

250

300

350

400

'02.3 '03.3 '04.3 '05.3 '06.3

1株当たりキャッシュ・フローCash Flow per Share

25.00

30.00

40.00

36.00

21.8 22.022.00

25.1

22.523.7

0

5

10

15

20

25

30

35

40

45

'02.3 '03.3 '04.3 '05.3 '06.3

1,251.81

2,244.85

1,701.47

1,879.51

2,042.67

1,233.12

2,270.74

2,127.51

1,973.78

1,776.15

0

500

1,000

1,500

2,000

2,500

'02.3 '03.3 '04.3 '05.3 '06.3

■ 連結

  Consolidated■ 単独

  Non-Consolidated

■ 配当性向(%)

  Dividends Ratio■ 1株当たり配当金

  Cash Dividends  per Share

■ 連結

  Consolidated■ 単独

  Non-Consolidated

■ 連結

  Consolidated■ 単独

  Non-Consolidated

(円)(\)

(円)(\)

(円)(\)

(円)(\)

※※

1株当たり指標 Per Share Data

※2005年11月18日付で1株を2株に株式分割を実施しました。

※The shares of shareholders was split two for one on November 18,2005.

関連データ Associated Data

Page 21: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

19

株価の推移 (円) (終値:Close) 2,225 2,105 2,695 6,110 5,130Stock Price Movements (\) (高値:High) 2,990 2,735 2,750 6,710 8,500

(安値:Low) 2,070 2,075 2,000 2,660 3,840時価総額 (百万円)

Total Market Value (\ million)

株価収益率 (倍) (連結:Consolidated) 35.56 15.92 20.28 27.15 35.26Price-Earning Ratio (PER) (time) (単独:Non-Consolidated) 25.36 18.31 19.73 36.26 44.33株価純資産倍率 (倍) (連結:Consolidated) 1.31 1.12 1.32 2.72 4.10Price Book Value Ratio (PBR) (time) (単独:Non-Consolidated) 1.25 1.07 1.27 2.69 4.16株価キャッシュ・フロー倍率 (倍) (連結:Consolidated) 11.29 7.77 10.59 16.89 23.29Price Cash Flow Ratio (PCFR) (time) (単独:Non-Consolidated) 12.62 10.52 13.21 24.51 31.17

2005.3

152,76746,523 48,485 67,365

*各指標は、シスメックス株式会社の各年度3月31日の終値を用いて計算しています。*Data was calculated by the closing stock prices of SYSMEX CORPORATION on March 31, each year.

256,074

2006.3Years ended March 313月31日に終了する各年度 2002.3 2003.3 2004.3

株価指標

Stock Price Data

46,523 48,48567,365

152,767256,074

2,225 2,1052,695

6,110

5,130

6,710

2,990 2,735 2,750

8,500

3,840

2,075 2,0002,070

2,660

0

50,000

100,000

150,000

200,000

250,000

300,000

'02.3 '03.3 '04.3 '05.3 '06.3

株価および時価総額の推移Stock Price and Total Market Value

35.56

15.92

27.15

35.26

25.36

20.28

36.26

44.33

19.7318.31

0

5

10

15

20

25

30

35

40

45

50

'02.3 '03.3 '04.3 '05.3 '06.3

株価収益率Price-Earnings Ratio (PER)

株価純資産倍率Price Book Value Ratio (PBR)

1.321.12

1.31

2.72

4.10

1.251.07

1.27

2.69

4.16

0.0

0.5

1.0

1.5

2.0

2.5

3.0

3.5

4.0

4.5

'02.3 '03.3 '04.3 '05.3 '06.3

■ 連結

  Consolidated■ 単独

  Non-Consolidated

23.29

12.6210.52

13.21

24.51

31.17

11.29

7.7710.59

16.89

0

5

10

15

20

25

30

35

40

45

'02.3 '03.3 '04.3 '05.3 '06.3

株価キャッシュ・フロー倍率Price Cash Flow Ratio (PCFR)

■ 連結

  Consolidated■ 単独

  Non-Consolidated

■ 連結

  Consolidated■ 単独

  Non-Consolidated

(百万円)(\ million)

(倍)(time)

(倍)(time)

(倍)(time)

■ 時価総額

  Total Market Value■ 終値

  Close■ 高値

  High■ 安値

  Low

関連データ Associated Data

Page 22: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

20

SYSMEX CORPORATION

本社所在地 Address of Head Office

神戸市中央区脇浜海岸通1丁目5番1号1-5-1, Wakinohama-Kaigandori, Chuo-ku, Kobe, Hyogo 651-0073, Japan

電話番号 Telephone F A X Facsimile

(078)265-0500(代表) (078)265-0524

設立年月日 Date of Establishment

昭和43年2月20日 February 20, 1968

資本金 Paid-in Capital 8,285,532

(千円) (\ thousand)

従業員数 Number of Employees

1,250名(単独/Non-Consolidated) 2,973名(連結/Consolidated) ※嘱託及びパートタイマーは含んでおりません。 ※Non-Including part-time employees 従業員平均年齢 38.6才従業員平均勤続年数 11.1年

50,005 千株 (thousand shares)

発行済株式総数 Number of Shares Issued

※2005年11月18日付で1株を2株に株式分割を実

施しました。

※The shares of shareholders was split two for one onNovember 18, 2005.

決算期 Settlement Day

3月31日 March 31

上場市場 Stock Listings

東京証券取引所 市場第一部 Tokyo Stock Exchange, First Section 大阪証券取引所 市場第一部 Osaka Securities Exchange, First Section

証券コードNo. Stock Exchange Code Number 6869

主な事業内容 Main Line of Business

臨床検査機器、検査用試薬、 粒子分析機器ならびに関連ソフトウェアなどの開発・製造・販売・輸出入 Development,manufacture, sales, import and export of diagnostics testing instruments and reagents, particle analyzers, and related software

主な販売先 Customers

国立病院、一般病院、大学、研究所、その他医療機関 National and public hospitals, general hospitals, and other medical institutions, universities, and research institutes

ソリューションセンター Solution Center テクノセンター Techno Center 研究開発センター R & D Center 加古川工場 Kakogawa Factory 小野工場* Ono Factory* 西神工場* Seishin Factory* 仙台支店 Sendai Branch 北関東支店 Kitakanto Branch 東京支店 Tokyo Branch 名古屋支店 Nagoya Branch

大阪支店 Osaka Branch 広島支店 Hiroshima Branch 福岡支店 Fukuoka Branch 札幌営業所 Sapporo Sales Office 盛岡営業所 Morioka Sales Office 長野営業所 Nagano Sales Office 新潟営業所 Niigata Sales Office 千葉営業所 Chiba Sales Office 横浜営業所 Yokohama Sales Office

静岡営業所 Shizuoka Sales Office 金沢営業所 Kanazawa Sales Office京都営業所 Kyoto Sales Office 神戸営業所 Kobe Sales Office 高松営業所 Takamatsu Sales Office岡山営業所 Okayama Sales Office鹿児島営業所 Kagoshima Sales Office

事業所Offices

*シスメックス国際試薬株式会社 *SYSMEX INTERNATIONAL REAGENTS CO., LTD.

(2006年12月31日現在)(As of December 31,2006)

会社概要 Corporate Data

Page 23: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term

21

会社名 Corporate Name

所在地 Location

グループ出資比率Equity Qwnership by Group

シスメックス国際試薬株式会社 SYSMEX INTERNATIONAL REAGENTS CO., LTD.

日本 Japan 100

シスメックスメディカ株式会社 SYSMEX MEDICA CO., LTD.

日本 Japan 100

トーアメディカル株式会社 TOA MEDICAL CO., LTD.

日本 Japan 100

シスメックス物流株式会社 SYSMEX LOGISTICS CO., LTD.

日本 Japan 100

シスメックスRA株式会社 SYSMEX RA CO., LTD.

日本 Japan 96

株式会社シーエヌエー CNA CO., LTD.

日本 Japan 50

SYSMEX AMERICA, INC. 米国 U.S.A. 100

SYSMEX REAGENTS AMERICA, INC. 米国 U.S.A. 100

SYSMEX DO BRASIL INDUSTRIA E COMERCIO LTDA. ブラジル Brazil 100

SYSMEX EUROPE GMBH ドイツ Germany 100

SYSMEX DEUTSCHLAND GMBH ドイツ Germany 100

WELLTEC GMBH ドイツ Germany 75

SYSMEX UK LIMITED 英国 U.K. 100

SYSMEX LOGISTICS UK LTD. 英国 U.K. 100

SYSMEX BELGIUM S.A. ベルギー Belgium 100

SYSMEX FRANCE S.A.S. フランス France 100

SYSMEX BELGIUM IT SLOVAKIA, S.R.O. スロバキア Slovakia 76

SYSMEX POLSKA S.P.ZO.O. ポーランド Poland 100

SYSMEX SOUTH AFRICA (PTY) LTD. アフリカ Africa 100

SYSMEX DIGITANA AG スイス Switzerland 80

済南希森美康医用電子有限公司 JINAN SYSMEX MEDICAL ELECTRONICS CO., LTD.

中国 China 100

希森美康香港有限公司 SYSMEX HONG KONG LIMITED

中国 China 100

希森美康医用電子(上海)有限公司 SYSMEX SHANGHAI LTD.

中国 China 100

希森美康電脳技術(上海)有限公司 SYSMEX INFOSYSTEMS CHINA, LTD.

中国 China 100

希森美康生物科技(無錫)有限公司 SYSMEX WUXI CO., LTD.

中国 China 100

SYSMEX ASIA PACIFIC PTE LTD. シンガポール Singapore 100

SYSMEX (MALAYSIA) SDN BHD マレーシア Malaysia 100

SYSMEX INDIA PVT. LTD. インド India 75

SYSMEX (THAILAND) CO., LTD. タイ Thailand 51

MED-ONE CO., LTD.* タイ Thailand 49

SYSMEX SAN TUNG CO., LTD. 台湾 Taiwan 51

SYSMEX NEW ZEALAND LIMITED ニュージーランド New Zealand 100

PT. SYSMEX INDONESIA インドネシア Indonesia 100

連結子会社および関連会社 Consolidated Subsidiaries and Affiliates

(2006年12月31日現在) (As of December 31, 2006)

*持分法適用会社 Company under the application of the equity method

Page 24: 目次3 (\ million) (Ratio:%) 連結データ Consolidated Data 増減 % %%% %(Variance) 支払手形及び買掛金 Trade Notes and Trade Accounts 短期借入金 Short-term