| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥800.12B | ¥717.14B | +11.6% |
| Profit Before Tax | ¥72.99B | ¥53.78B | +35.7% |
| Net Income | ¥47.74B | ¥39.92B | +19.6% |
| Net Income Attributable to Owners | ¥46.50B | ¥37.85B | +22.9% |
| Total Comprehensive Income | ¥209.22B | ¥188.87B | +10.8% |
| Earnings per Unit (EPU) | ¥169.25 | ¥137.76 | +22.9% |
| Diluted Earnings per Unit | ¥169.25 | ¥137.76 | +22.9% |
| Distribution per Unit (DPU) | ¥35.00 | ¥35.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Total Assets | ¥3.26T | ¥3.03T | +¥232.50B |
| Total Equity | ¥2.17T | ¥1.97T | +¥195.68B |
| Shareholders' Equity | ¥1.96T | ¥1.79T | +¥172.15B |
| Equity Ratio | 60.0% | 59.0% | +1.0% |
| Item | Value |
|---|---|
| Net Profit Margin | 5.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +11.6% |
| Profit Before Tax YoY Change | +35.7% |
| Net Income YoY Change | +19.6% |
| Net Income Attributable to Owners YoY Change | +22.9% |
| Total Comprehensive Income YoY Change | +10.8% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 290.81M shares |
| Treasury Units | 16.06M shares |
| Average Units Outstanding | 274.76M shares |
| NAV per Unit | ¥7,894.46 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥35.00 |
| Year-End Distribution | ¥63.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥1.55T |
| Net Income Forecast | ¥72.00B |
| Net Income Attributable to Owners Forecast | ¥67.00B |
| Earnings per Unit Forecast (EPU) | ¥243.85 |
| Distribution per Unit Forecast (DPU) | ¥50.00 |