Based on OMRON´s current financial achievements the financial results forecast announced on September 5, 2000 were revised as follows.

1. Revised Mid-term Consolidated Financial Results Forecast (April 1, 2000 - September 30, 2000)

   	Sales	NIBT	Net Income
   Previous Forecast (A) (September 5, 2000)	278,500	12,000	6,500
   Revised Forecast (B)	273,000	15,000	8,000
   Change (B-A)	-5,500	3,000	1,500
   Percent Change	-2.00%	25.00%	23.10%
   Previous Year´s Results	256,653	7,561	4,019

   All units in millions of yen

2. Revised Consolidated Financial Results Forecast (April 1, 2000 - March 31, 2001)

   	Sales	NIBT	Net Income
   Previous Forecast (A) (September 5, 2000)	605,000	35,000	19,500
   Revised Forecast (B)	594,000	40,000	23,000
   Change (B-A)	-11,000	5,000	3,500
   Percent Change	-1.80%	14.30%	17.90%
   Previous Year´s Results	555,358	21,036	11,561

   All units in millions of yen

Reasons for Revision

Due to a recovery in plant and equipment investment, mainly in the domestic semi-conductor and IT related business sectors, the demand for the OMRON Group mainstay control system related products (Industrial Automation Company and Electronic Components Company) has seen a remarkable increase.
The above situation, OMRON´s cost structure reforms and an increase in production have contributed to a sizable increase in OMRON´s overall financial results.
While these results do not show a large change in sales, and even though OMRON has seen a slight loss in securities due to new accounting principles adopted in April this year, an increase in profit is expected. Accordingly, OMRON´s financial results forecast has been revised as noted in the tables above.

Please note

The above half year and full year results were calculated on the information received to date, and do not take into account further changes in market conditions, exchange rate fluctuations and other uncertain elements etc. Consequently, as a result of environmental changes both externally and internally the actual financial results may differ from those forecast above