| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥787.99B | ¥738.53B | +6.7% |
| Operating Income | ¥57.94B | ¥25.90B | +123.7% |
| Profit Before Tax | ¥64.41B | ¥28.64B | +124.9% |
| Net Income | ¥44.82B | ¥17.73B | +152.8% |
| Net Income Attributable to Owners | ¥43.41B | ¥16.62B | +161.1% |
| Total Comprehensive Income | ¥113.46B | ¥67.48B | +68.2% |
| Earnings per Unit (EPU) | ¥93.41 | ¥35.76 | +161.2% |
| Diluted Earnings per Unit | ¥35.76 | ¥35.76 | +0.0% |
| Distribution per Unit (DPU) | ¥75.00 | ¥75.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Total Assets | ¥1.85T | ¥1.77T | +¥78.10B |
| Total Equity | ¥1.09T | ¥1.01T | +¥75.08B |
| Shareholders' Equity | ¥1.06T | ¥983.66B | +¥72.35B |
| Equity Ratio | 57.1% | 55.6% | +1.5% |
| Item | Value |
|---|---|
| Book Value Per Share | ¥2,273.50 |
| Net Profit Margin | 5.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +6.7% |
| Operating Income YoY Change | +123.7% |
| Profit Before Tax YoY Change | +124.9% |
| Net Income YoY Change | +152.8% |
| Net Income Attributable to Owners YoY Change | +161.1% |
| Total Comprehensive Income YoY Change | +68.2% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 465.90M shares |
| Treasury Units | 1.42M shares |
| Average Units Outstanding | 464.77M shares |
| NAV per Unit | ¥2,340.50 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥75.00 |
| Year-End Distribution | ¥75.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥1.60T |
| Operating Income Forecast | ¥140.00B |
| Net Income Attributable to Owners Forecast | ¥104.00B |
| Earnings per Unit Forecast (EPU) | ¥223.90 |
| Distribution per Unit Forecast (DPU) | ¥76.00 |