| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥219.64B | ¥257.56B | -14.7% |
| Operating Income | ¥145.50B | ¥180.64B | -19.5% |
| Equity Method Investment Income | ¥934M | ¥1.39B | -32.7% |
| Ordinary Income | ¥668.32B | ¥657.66B | +1.6% |
| Net Income | ¥158.02B | ¥293.79B | -46.2% |
| Net Income Attributable to Owners | ¥268.69B | ¥431.05B | -37.7% |
| Total Comprehensive Income | ¥1.26T | ¥-305.25B | +511.5% |
| Earnings per Unit (EPU) | ¥80.26 | ¥120.82 | -33.6% |
| Distribution per Unit (DPU) | ¥50.00 | ¥0.00 | - |
| Total Dividend Paid | ¥173.05B | ¥173.05B | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Total Assets | ¥298.69T | ¥296.09T | +¥2.60T |
| Total Equity | ¥15.74T | ¥15.10T | +¥642.36B |
| Owners' Equity | ¥10.27T | ¥10.08T | +¥190.18B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥-2.36T | ¥-8.15T | +¥5.80T |
| Investing Cash Flow | ¥-7.72T | ¥9.35T | ¥-17.07T |
| Financing Cash Flow | ¥-606.26B | ¥552.63B | ¥-1.16T |
| Free Cash Flow | ¥-10.08T | - | - |
| Item | Value |
|---|---|
| ROA (Ordinary Income) | 0.2% |
| Payout Ratio | 41.4% |
| Dividend on Equity (DOE) | 1.6% |
| Book Value Per Share | ¥3,202.94 |
| Net Profit Margin | 122.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +7.6% |
| Operating Revenues YoY Change | -14.7% |
| Operating Income YoY Change | -19.5% |
| Ordinary Income YoY Change | +1.6% |
| Net Income YoY Change | -46.2% |
| Net Income Attributable to Owners YoY Change | -37.7% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 3.46B shares |
| Treasury Units | 255.97M shares |
| Average Units Outstanding | 3.35B shares |
| NAV per Unit | ¥4,910.49 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥0.00 |
| Year-End Distribution | ¥50.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥11.28T |
| Ordinary Income Forecast | ¥760.00B |
| Net Income Attributable to Owners Forecast | ¥280.00B |
| Earnings per Unit Forecast (EPU) | ¥87.36 |
| Distribution per Unit Forecast (DPU) | ¥25.00 |