| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥83.15B | ¥70.26B | +18.3% |
| Cost of Sales | ¥34.63B | ¥36.38B | -4.8% |
| Gross Profit | ¥48.52B | ¥33.88B | +43.2% |
| SG&A Expenses | ¥24.67B | ¥27.88B | -11.5% |
| Operating Income | ¥24.95B | ¥5.49B | +354.1% |
| Equity Method Investment Income | ¥4.36B | ¥-157M | +2877.1% |
| Profit Before Tax | ¥29.74B | ¥5.93B | +401.3% |
| Income Tax Expense | ¥6.93B | ¥3.41B | +102.9% |
| Net Income | ¥22.82B | ¥2.52B | +805.7% |
| Net Income Attributable to Owners | ¥23.03B | ¥3.00B | +667.8% |
| Total Comprehensive Income | ¥40.24B | ¥-316M | +12835.4% |
| Basic EPS | ¥206.60 | ¥26.94 | +666.9% |
| Diluted EPS | ¥206.07 | ¥26.91 | +665.8% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥126.45B | ¥142.69B | ¥-16.24B |
| Accounts Receivable | ¥23.23B | ¥44.54B | ¥-21.31B |
| Non-current Assets | ¥278.44B | ¥251.50B | +¥26.93B |
| Property, Plant & Equipment | ¥11.13B | ¥9.58B | +¥1.55B |
| Intangible Assets | ¥19.84B | ¥19.92B | ¥-81M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥15.05B | ¥14.65B | +¥406M |
| Investing Cash Flow | ¥-1.84B | ¥-5.08B | +¥3.23B |
| Financing Cash Flow | ¥-9.56B | ¥-5.08B | ¥-4.48B |
| Cash and Cash Equivalents | ¥96.40B | ¥92.80B | +¥3.60B |
| Free Cash Flow | ¥13.21B | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 27.7% |
| Gross Profit Margin | 58.4% |
| Debt-to-Equity Ratio | 0.42x |
| Effective Tax Rate | 23.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +18.3% |
| Operating Income YoY Change | +354.1% |
| Profit Before Tax YoY Change | +401.3% |
| Net Income YoY Change | +805.8% |
| Net Income Attributable to Owners YoY Change | +667.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 122.15M shares |
| Treasury Stock | 10.66M shares |
| Average Shares Outstanding | 111.46M shares |
| Book Value Per Share | ¥2,551.90 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥65.00 |
| Goodwill | ¥30.36B | ¥30.36B | ¥0 |
| Total Assets | ¥404.88B | ¥394.19B | +¥10.69B |
| Accounts Payable | ¥14.69B | ¥23.61B | ¥-8.91B |
| Short-term Loans | ¥29.92B | ¥31.02B | ¥-1.10B |
| Non-current Liabilities | ¥57.30B | ¥52.52B | +¥4.79B |
| Long-term Loans | ¥4.68B | ¥5.12B | ¥-445M |
| Total Liabilities | ¥120.39B | ¥141.31B | ¥-20.93B |
| Total Equity | ¥284.50B | ¥252.88B | +¥31.62B |
| Capital Stock | ¥10.40B | ¥10.40B | ¥0 |
| Capital Surplus | ¥14.28B | ¥14.80B | ¥-516M |
| Retained Earnings | ¥201.08B | ¥184.54B | +¥16.54B |
| Treasury Stock | ¥-20.44B | ¥-20.65B | +¥209M |
| Shareholders' Equity | ¥274.01B | ¥241.73B | +¥32.28B |
| Equity Ratio | 67.7% | 61.3% | +6.4% |