| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥466.28B | ¥351.02B | +32.8% |
| Operating Income | ¥141.67B | ¥85.65B | +65.4% |
| Ordinary Income | ¥142.50B | ¥86.38B | +65.0% |
| Net Income Attributable to Owners | ¥99.83B | ¥60.06B | +66.2% |
| Total Comprehensive Income | ¥112.43B | ¥61.80B | +81.9% |
| Earnings per Unit (EPU) | ¥60.94 | ¥36.67 | +66.2% |
| Diluted Earnings per Unit | ¥59.82 | ¥36.07 | +65.8% |
| Distribution per Unit (DPU) | ¥18.00 | ¥18.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Total Assets | ¥1.32T | ¥1.21T | +¥116.39B |
| Total Equity | ¥927.85B | ¥829.69B | +¥98.16B |
| Owners' Equity | ¥927.85B | ¥829.69B | +¥98.16B |
| Item | Value |
|---|---|
| Book Value Per Share | ¥566.32 |
| Net Profit Margin | 21.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +32.8% |
| Operating Income YoY Change | +65.4% |
| Ordinary Income YoY Change | +65.0% |
| Net Income Attributable to Owners YoY Change | +66.2% |
| Total Comprehensive Income YoY Change | +81.9% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 1.82B shares |
| Treasury Units | 180.08M shares |
| Average Units Outstanding | 1.64B shares |
| NAV per Unit | ¥566.32 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥18.00 |
| Year-End Distribution | ¥22.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥594.69B |
| Operating Income Forecast | ¥146.71B |
| Ordinary Income Forecast | ¥147.36B |
| Net Income Attributable to Owners Forecast | ¥105.18B |
| Earnings per Unit Forecast (EPU) | ¥64.20 |
| Distribution per Unit Forecast (DPU) | ¥6.00 |