| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥355.22B | ¥238.75B | +48.8% |
| Cost of Sales | ¥61.48B | ¥44.15B | +39.3% |
| Gross Profit | ¥293.74B | ¥194.61B | +50.9% |
| SG&A Expenses | ¥96.32B | ¥77.84B | +23.8% |
| Operating Income | ¥197.41B | ¥116.77B | +69.1% |
| Non-operating Income | ¥3.89B | ¥3.52B | +10.7% |
| Non-operating Expenses | ¥80M | ¥44M | +81.8% |
| Ordinary Income | ¥201.23B | ¥120.25B | +67.3% |
| Profit Before Tax | ¥201.23B | ¥120.25B | +67.3% |
| Income Tax Expense | ¥59.44B | ¥35.92B | +65.5% |
| Net Income | ¥141.78B | ¥84.32B | +68.1% |
| Net Income Attributable to Owners | ¥141.78B | ¥84.32B | +68.1% |
| Total Comprehensive Income | ¥144.60B | ¥84.50B | +71.1% |
| Basic EPS | ¥584.61 | ¥347.69 | +68.1% |
| Dividend Per Share | ¥100.00 | ¥100.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.19T | ¥1.16T | +¥33.20B |
| Cash and Deposits | ¥455.85B | ¥401.20B | +¥54.64B |
| Accounts Receivable | ¥209.38B | ¥186.94B | +¥22.44B |
| Inventories | ¥49.32B | ¥34.94B | +¥14.38B |
| Non-current Assets | ¥955.77B | ¥851.65B | +¥104.12B |
| Item | Value |
|---|---|
| Net Profit Margin | 39.9% |
| Gross Profit Margin | 82.7% |
| Current Ratio | 1070.7% |
| Quick Ratio | 1026.4% |
| Debt-to-Equity Ratio | 0.06x |
| Effective Tax Rate | 29.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +48.8% |
| Operating Income YoY Change | +69.1% |
| Ordinary Income YoY Change | +67.3% |
| Profit Before Tax YoY Change | +67.3% |
| Net Income YoY Change | +68.1% |
| Net Income Attributable to Owners YoY Change | +68.1% |
| Total Comprehensive Income YoY Change | +71.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 243.21M shares |
| Treasury Stock | 681K shares |
| Average Shares Outstanding | 242.53M shares |
| Book Value Per Share | ¥8,383.35 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥100.00 |
| Year-End Dividend | ¥100.00 |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥100.00 |
| Property, Plant & Equipment | ¥24.66B | ¥23.81B | +¥852M |
| Intangible Assets | ¥3.84B | ¥4.25B | ¥-414M |
| Investment Securities | ¥910.24B | ¥813.08B | +¥97.16B |
| Total Assets | ¥2.15T | ¥2.01T | +¥137.32B |
| Current Liabilities | ¥111.28B | ¥94.52B | +¥16.76B |
| Accounts Payable | ¥15.36B | ¥10.54B | +¥4.82B |
| Non-current Liabilities | ¥2.73B | ¥2.51B | +¥227M |
| Total Liabilities | ¥114.01B | ¥97.03B | +¥16.98B |
| Total Equity | ¥2.03T | ¥1.91T | +¥120.34B |
| Capital Stock | ¥30.64B | ¥30.64B | ¥0 |
| Capital Surplus | ¥30.54B | ¥30.54B | ¥0 |
| Retained Earnings | ¥1.96T | ¥1.85T | +¥117.53B |
| Treasury Stock | ¥-3.78B | ¥-3.76B | ¥-13M |
| Owners' Equity | ¥2.03T | ¥1.91T | +¥120.34B |
| Working Capital | ¥1.08T | - | - |