| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥169.96B | ¥109.98B | +54.5% |
| Cost of Sales | ¥29.43B | ¥20.71B | +42.1% |
| Gross Profit | ¥140.53B | ¥89.27B | +57.4% |
| SG&A Expenses | ¥47.12B | ¥37.57B | +25.4% |
| Operating Income | ¥93.41B | ¥51.70B | +80.7% |
| Non-operating Income | ¥2.59B | ¥1.33B | +95.6% |
| Non-operating Expenses | ¥32M | ¥304M | -89.5% |
| Ordinary Income | ¥95.97B | ¥52.72B | +82.0% |
| Profit Before Tax | ¥95.97B | ¥52.72B | +82.0% |
| Income Tax Expense | ¥28.40B | ¥16.21B | +75.2% |
| Net Income | ¥67.57B | ¥36.51B | +85.1% |
| Net Income Attributable to Owners | ¥67.57B | ¥36.51B | +85.1% |
| Total Comprehensive Income | ¥72.19B | ¥34.44B | +109.6% |
| Basic EPS | ¥278.60 | ¥150.53 | +85.1% |
| Dividend Per Share | ¥100.00 | ¥100.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.12T | ¥1.16T | ¥-35.08B |
| Cash and Deposits | ¥446.45B | ¥401.20B | +¥45.25B |
| Accounts Receivable | ¥195.38B | ¥186.94B | +¥8.44B |
| Inventories | ¥41.99B | ¥34.94B | +¥7.05B |
| Non-current Assets | ¥918.73B | ¥851.65B | +¥67.08B |
| Item | Value |
|---|---|
| Net Profit Margin | 39.8% |
| Gross Profit Margin | 82.7% |
| Current Ratio | 1432.3% |
| Quick Ratio | 1378.7% |
| Debt-to-Equity Ratio | 0.04x |
| Effective Tax Rate | 29.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +54.5% |
| Operating Income YoY Change | +80.7% |
| Ordinary Income YoY Change | +82.0% |
| Profit Before Tax YoY Change | +82.0% |
| Net Income YoY Change | +85.1% |
| Net Income Attributable to Owners YoY Change | +85.1% |
| Total Comprehensive Income YoY Change | +109.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 243.21M shares |
| Treasury Stock | 681K shares |
| Average Shares Outstanding | 242.53M shares |
| Book Value Per Share | ¥8,084.80 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥100.00 |
| Year-End Dividend | ¥100.00 |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥100.00 |
| Property, Plant & Equipment | ¥24.35B | ¥23.81B | +¥540M |
| Intangible Assets | ¥4.07B | ¥4.25B | ¥-181M |
| Investment Securities | ¥878.81B | ¥813.08B | +¥65.74B |
| Total Assets | ¥2.04T | ¥2.01T | +¥32.00B |
| Current Liabilities | ¥78.42B | ¥94.52B | ¥-16.10B |
| Accounts Payable | ¥14.76B | ¥10.54B | +¥4.22B |
| Non-current Liabilities | ¥2.68B | ¥2.51B | +¥172M |
| Total Liabilities | ¥81.10B | ¥97.03B | ¥-15.93B |
| Total Equity | ¥1.96T | ¥1.91T | +¥47.93B |
| Capital Stock | ¥30.64B | ¥30.64B | ¥0 |
| Capital Surplus | ¥30.54B | ¥30.54B | ¥0 |
| Retained Earnings | ¥1.89T | ¥1.85T | +¥43.32B |
| Treasury Stock | ¥-3.77B | ¥-3.76B | ¥-5M |
| Owners' Equity | ¥1.96T | ¥1.91T | +¥47.93B |
| Working Capital | ¥1.04T | - | - |