| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥118.36B | ¥83.66B | +41.5% |
| Ordinary Income | ¥48.29B | ¥31.09B | +55.3% |
| Profit Before Tax | ¥48.29B | ¥31.09B | +55.3% |
| Income Tax Expense | ¥14.87B | ¥9.63B | +54.4% |
| Net Income | ¥33.63B | ¥22.22B | +51.4% |
| Net Income Attributable to Owners | ¥34.01B | ¥22.14B | +53.6% |
| Total Comprehensive Income | ¥36.74B | ¥19.39B | +89.5% |
| Basic EPS | ¥194.89 | ¥126.92 | +53.6% |
| Diluted EPS | ¥194.60 | ¥126.85 | +53.4% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥5.18B | ¥4.62B | +¥559M |
| Intangible Assets | ¥36.09B | ¥30.58B | +¥5.50B |
| Total Assets | ¥15.71T | ¥14.75T | +¥961.72B |
| Total Liabilities | ¥15.35T | ¥14.43T | +¥924.74B |
| Total Equity | ¥356.10B | ¥319.12B | +¥36.98B |
| Item | Value |
|---|---|
| Net Profit Margin | 28.7% |
| Debt-to-Equity Ratio | 43.12x |
| Effective Tax Rate | 30.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +41.4% |
| Ordinary Income YoY Change | +55.3% |
| Net Income YoY Change | +51.3% |
| Net Income Attributable to Owners YoY Change | +53.5% |
| Total Comprehensive Income YoY Change | +89.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 174.50M shares |
| Treasury Stock | 144 shares |
| Average Shares Outstanding | 174.49M shares |
| Book Value Per Share | ¥2,040.68 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥246.88B |
| Ordinary Income Forecast | ¥91.22B |
| Net Income Attributable to Owners Forecast | ¥64.35B |
| Basic EPS Forecast | ¥368.79 |
| Dividend Per Share Forecast | ¥0.00 |
| Capital Stock | ¥32.64B | ¥32.62B | +¥26M |
| Capital Surplus | ¥10.57B | ¥10.54B | +¥26M |
| Retained Earnings | ¥305.94B | ¥271.93B | +¥34.01B |
| Treasury Stock | ¥-0 | ¥-0 | ¥0 |
| Owners' Equity | ¥337.87B | ¥301.84B | +¥36.04B |