| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥175.22B | ¥107.96B | +62.3% |
| Operating Income | ¥22.96B | ¥15.70B | +46.3% |
| Profit Before Tax | ¥26.25B | ¥18.50B | +41.9% |
| Net Income | ¥18.91B | ¥13.76B | +37.4% |
| Net Income Attributable to Owners | ¥18.79B | ¥13.69B | +37.3% |
| Total Comprehensive Income | ¥20.07B | ¥16.55B | +21.2% |
| Basic EPS | ¥167.65 | ¥123.52 | +35.7% |
| Diluted EPS | ¥167.57 | ¥123.44 | +35.8% |
| Dividend Per Share | ¥23.00 | ¥23.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Total Assets | ¥431.98B | ¥240.96B | +¥191.02B |
| Total Equity | ¥211.30B | ¥181.51B | +¥29.79B |
| Shareholders' Equity | ¥209.60B | ¥180.69B | +¥28.91B |
| Equity Ratio | 48.5% | 75.0% | -26.5% |
| Item | Value |
|---|---|
| Net Profit Margin | 10.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +62.3% |
| Operating Income YoY Change | +46.2% |
| Profit Before Tax YoY Change | +41.9% |
| Net Income YoY Change | +37.4% |
| Net Income Attributable to Owners YoY Change | +37.3% |
| Total Comprehensive Income YoY Change | +21.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 125.29M shares |
| Treasury Stock | 9.60M shares |
| Average Shares Outstanding | 112.08M shares |
| Book Value Per Share | ¥1,826.44 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥23.00 |
| Year-End Dividend | ¥30.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥247.50B |
| Operating Income Forecast | ¥25.00B |
| Net Income Attributable to Owners Forecast | ¥21.40B |
| Basic EPS Forecast | ¥190.93 |
| Dividend Per Share Forecast | ¥31.00 |