| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥192.07B | ¥162.26B | +18.4% |
| Ordinary Income | ¥65.95B | ¥49.88B | +32.2% |
| Profit Before Tax | ¥65.25B | ¥48.98B | +33.2% |
| Income Tax Expense | ¥18.75B | ¥14.17B | +32.3% |
| Net Income | ¥46.51B | ¥34.81B | +33.6% |
| Net Income Attributable to Owners | ¥46.51B | ¥34.82B | +33.6% |
| Total Comprehensive Income | ¥98.90B | ¥14.45B | +584.4% |
| Basic EPS | ¥85.77 | ¥63.36 | +35.4% |
| Diluted EPS | ¥85.76 | ¥63.35 | +35.4% |
| Dividend Per Share | ¥25.00 | ¥25.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥49.51B | ¥50.08B | ¥-574M |
| Intangible Assets | ¥21.47B | ¥21.05B | +¥420M |
| Total Assets | ¥15.79T | ¥15.71T | +¥78.21B |
| Total Liabilities | ¥14.55T | ¥14.55T | ¥-2.42B |
| Total Equity | ¥1.25T | ¥1.17T | +¥80.64B |
| Item | Value |
|---|---|
| Net Profit Margin | 24.2% |
| Debt-to-Equity Ratio | 11.66x |
| Effective Tax Rate | 28.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +18.4% |
| Ordinary Income YoY Change | +32.2% |
| Net Income Attributable to Owners YoY Change | +33.6% |
| Total Comprehensive Income YoY Change | +584.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 580.13M shares |
| Treasury Stock | 37.69M shares |
| Average Shares Outstanding | 542.25M shares |
| Book Value Per Share | ¥2,299.98 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥25.00 |
| Year-End Dividend | ¥35.00 |
| Item | Forecast |
|---|---|
| Ordinary Income Forecast | ¥124.00B |
| Net Income Attributable to Owners Forecast | ¥86.00B |
| Basic EPS Forecast | ¥158.79 |
| Dividend Per Share Forecast | ¥39.00 |
| Capital Stock | ¥90.00B | ¥90.00B | ¥0 |
| Capital Surplus | ¥40.95B | ¥40.86B | +¥85M |
| Retained Earnings | ¥921.58B | ¥894.05B | +¥27.52B |
| Treasury Stock | ¥-41.07B | ¥-41.76B | +¥684M |
| Owners' Equity | ¥1.25T | ¥1.17T | +¥80.68B |