| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥119.00B | ¥90.80B | +31.1% |
| Cost of Sales | ¥78.85B | ¥62.85B | +25.5% |
| Gross Profit | ¥40.15B | ¥27.95B | +43.7% |
| SG&A Expenses | ¥27.42B | ¥22.29B | +23.0% |
| Operating Income | ¥12.94B | ¥6.23B | +107.9% |
| Equity Method Investment Income | ¥426M | ¥227M | +87.7% |
| Profit Before Tax | ¥13.53B | ¥5.90B | +129.5% |
| Income Tax Expense | ¥3.34B | ¥1.32B | +153.1% |
| Net Income | ¥10.20B | ¥4.58B | +122.8% |
| Net Income Attributable to Owners | ¥10.08B | ¥4.52B | +123.0% |
| Total Comprehensive Income | ¥17.75B | ¥-180M | +9962.2% |
| Basic EPS | ¥38.56 | ¥17.29 | +123.0% |
| Diluted EPS | ¥38.54 | ¥17.28 | +123.0% |
| Dividend Per Share | ¥12.00 | ¥12.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥319.70B | ¥303.42B | +¥16.27B |
| Accounts Receivable | ¥136.94B | ¥127.58B | +¥9.37B |
| Inventories | ¥105.64B | ¥101.49B | +¥4.14B |
| Non-current Assets | ¥188.43B | ¥184.00B | +¥4.42B |
| Property, Plant & Equipment | ¥86.40B | ¥86.47B | ¥-74M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Cash and Cash Equivalents | ¥55.84B | ¥50.95B | +¥4.89B |
| Item | Value |
|---|---|
| Net Profit Margin | 8.5% |
| Gross Profit Margin | 33.7% |
| Debt-to-Equity Ratio | 0.92x |
| Effective Tax Rate | 24.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +31.1% |
| Operating Income YoY Change | +107.9% |
| Profit Before Tax YoY Change | +129.5% |
| Net Income YoY Change | +122.8% |
| Net Income Attributable to Owners YoY Change | +123.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 266.69M shares |
| Treasury Stock | 5.29M shares |
| Average Shares Outstanding | 261.40M shares |
| Book Value Per Share | ¥1,010.71 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥12.00 |
| Year-End Dividend | ¥12.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥460.00B |
| Operating Income Forecast | ¥54.00B |
| Net Income Attributable to Owners Forecast | ¥41.00B |
| Dividend Per Share Forecast | ¥26.00 |
| Intangible Assets | ¥18.15B | ¥17.92B | +¥236M |
| Goodwill | ¥6.67B | ¥6.60B | +¥69M |
| Total Assets | ¥508.13B | ¥487.43B | +¥20.70B |
| Accounts Payable | ¥69.65B | ¥61.06B | +¥8.59B |
| Short-term Loans | ¥22.24B | ¥29.32B | ¥-7.08B |
| Non-current Liabilities | ¥89.69B | ¥83.32B | +¥6.37B |
| Total Liabilities | ¥243.93B | ¥237.87B | +¥6.06B |
| Total Equity | ¥264.20B | ¥249.56B | +¥14.64B |
| Capital Stock | ¥30.56B | ¥30.56B | ¥0 |
| Capital Surplus | ¥28.06B | ¥28.04B | +¥22M |
| Retained Earnings | ¥211.76B | ¥204.15B | +¥7.61B |
| Treasury Stock | ¥-22.02B | ¥-22.02B | ¥-1M |
| Shareholders' Equity | ¥260.65B | ¥246.27B | +¥14.38B |
| Equity Ratio | 51.3% | 50.5% | +0.8% |