| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥441.36B | ¥384.71B | +14.7% |
| Cost of Sales | ¥410.74B | ¥357.11B | +15.0% |
| Gross Profit | ¥30.62B | ¥27.61B | +10.9% |
| SG&A Expenses | ¥24.68B | ¥24.30B | +1.6% |
| Operating Income | ¥5.94B | ¥3.31B | +79.4% |
| Non-operating Income | ¥6.74B | ¥5.03B | +34.1% |
| Non-operating Expenses | ¥1.81B | ¥1.47B | +23.6% |
| Ordinary Income | ¥10.87B | ¥6.87B | +58.2% |
| Profit Before Tax | ¥29.35B | ¥6.99B | +319.9% |
| Income Tax Expense | ¥10.46B | ¥3.43B | +204.5% |
| Net Income | ¥18.89B | ¥3.56B | +431.3% |
| Net Income Attributable to Owners | ¥18.67B | ¥3.65B | +410.9% |
| Total Comprehensive Income | ¥33.88B | ¥3.46B | +877.9% |
| Interest Expense | ¥1.29B | ¥818M | +57.2% |
| Basic EPS | ¥25.28 | ¥4.95 | +410.7% |
| Dividend Per Share | ¥10.50 | ¥10.50 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.31T | ¥1.45T | ¥-142.87B |
| Cash and Deposits | ¥279.07B | ¥372.78B | ¥-93.71B |
| Non-current Assets | ¥1.01T | ¥994.11B | +¥19.45B |
| Property, Plant & Equipment | ¥639.26B | ¥635.25B | +¥4.02B |
| Intangible Assets | ¥22.53B | ¥21.46B | +¥1.06B |
| Item | Value |
|---|---|
| Net Profit Margin | 4.2% |
| Gross Profit Margin | 6.9% |
| Current Ratio | 138.3% |
| Quick Ratio | 138.3% |
| Debt-to-Equity Ratio | 1.50x |
| Interest Coverage Ratio | 4.62x |
| Effective Tax Rate | 35.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +14.7% |
| Operating Income YoY Change | +79.4% |
| Ordinary Income YoY Change | +58.2% |
| Profit Before Tax YoY Change | +319.9% |
| Net Income YoY Change | +431.3% |
| Net Income Attributable to Owners YoY Change | +410.8% |
| Total Comprehensive Income YoY Change | +877.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 743.68M shares |
| Treasury Stock | 7.32M shares |
| Average Shares Outstanding | 738.79M shares |
| Book Value Per Share | ¥1,262.86 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥10.50 |
| Year-End Dividend | ¥10.50 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥1.95T |
| Operating Income Forecast | ¥57.50B |
| Ordinary Income Forecast | ¥54.00B |
| Net Income Attributable to Owners Forecast | ¥50.00B |
| Basic EPS Forecast | ¥67.85 |
| Dividend Per Share Forecast | ¥13.50 |
| Investment Securities | ¥333.41B | ¥312.97B | +¥20.44B |
| Total Assets | ¥2.32T | ¥2.45T | ¥-123.42B |
| Current Liabilities | ¥947.68B | ¥1.09T | ¥-138.40B |
| Short-term Loans | ¥135.67B | ¥225.66B | ¥-89.98B |
| Non-current Liabilities | ¥447.00B | ¥454.65B | ¥-7.64B |
| Long-term Loans | ¥136.14B | ¥134.78B | +¥1.35B |
| Total Liabilities | ¥1.39T | ¥1.54T | ¥-146.05B |
| Total Equity | ¥929.91B | ¥907.28B | +¥22.63B |
| Capital Stock | ¥74.36B | ¥74.36B | ¥0 |
| Capital Surplus | ¥43.69B | ¥43.69B | ¥-1M |
| Retained Earnings | ¥597.33B | ¥625.32B | ¥-28.00B |
| Treasury Stock | ¥-6.37B | ¥-41.30B | +¥34.93B |
| Owners' Equity | ¥874.37B | ¥852.56B | +¥21.81B |
| Working Capital | ¥363.35B | - | - |