| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥545.33B | ¥376.80B | +44.7% |
| Cost of Sales | ¥95.20B | ¥69.12B | +37.7% |
| Gross Profit | ¥450.13B | ¥307.68B | +46.3% |
| SG&A Expenses | ¥147.72B | ¥119.82B | +23.3% |
| Operating Income | ¥302.41B | ¥187.86B | +61.0% |
| Non-operating Income | ¥7.56B | ¥5.81B | +30.2% |
| Non-operating Expenses | ¥126M | ¥86M | +46.5% |
| Ordinary Income | ¥309.85B | ¥193.58B | +60.1% |
| Profit Before Tax | ¥309.85B | ¥193.58B | +60.1% |
| Income Tax Expense | ¥91.44B | ¥61.22B | +49.4% |
| Net Income | ¥218.41B | ¥132.36B | +65.0% |
| Net Income Attributable to Owners | ¥218.41B | ¥132.36B | +65.0% |
| Total Comprehensive Income | ¥223.98B | ¥134.39B | +66.7% |
| Basic EPS | ¥900.54 | ¥545.77 | +65.0% |
| Dividend Per Share | ¥100.00 | ¥100.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.19T | ¥1.16T | +¥29.66B |
| Cash and Deposits | ¥420.01B | ¥401.20B | +¥18.81B |
| Accounts Receivable | ¥223.18B | ¥186.94B | +¥36.24B |
| Inventories | ¥58.28B | ¥34.94B | +¥23.34B |
| Non-current Assets | ¥1.01T | ¥851.65B | +¥155.58B |
| Item | Value |
|---|---|
| Net Profit Margin | 40.0% |
| Gross Profit Margin | 82.5% |
| Current Ratio | 1140.9% |
| Quick Ratio | 1084.9% |
| Debt-to-Equity Ratio | 0.05x |
| Effective Tax Rate | 29.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +44.7% |
| Operating Income YoY Change | +61.0% |
| Ordinary Income YoY Change | +60.1% |
| Profit Before Tax YoY Change | +60.1% |
| Net Income YoY Change | +65.0% |
| Net Income Attributable to Owners YoY Change | +65.0% |
| Total Comprehensive Income YoY Change | +66.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 243.21M shares |
| Treasury Stock | 681K shares |
| Average Shares Outstanding | 242.53M shares |
| Book Value Per Share | ¥8,610.61 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥100.00 |
| Year-End Dividend | ¥100.00 |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥100.00 |
| Property, Plant & Equipment | ¥24.23B | ¥23.81B | +¥426M |
| Intangible Assets | ¥3.70B | ¥4.25B | ¥-554M |
| Investment Securities | ¥951.30B | ¥813.08B | +¥138.22B |
| Total Assets | ¥2.20T | ¥2.01T | +¥185.24B |
| Current Liabilities | ¥104.12B | ¥94.52B | +¥9.60B |
| Accounts Payable | ¥16.79B | ¥10.54B | +¥6.25B |
| Non-current Liabilities | ¥2.69B | ¥2.51B | +¥187M |
| Total Liabilities | ¥106.81B | ¥97.03B | +¥9.78B |
| Total Equity | ¥2.09T | ¥1.91T | +¥175.46B |
| Capital Stock | ¥30.64B | ¥30.64B | ¥0 |
| Capital Surplus | ¥30.54B | ¥30.54B | ¥0 |
| Retained Earnings | ¥2.02T | ¥1.85T | +¥169.90B |
| Treasury Stock | ¥-3.78B | ¥-3.76B | ¥-19M |
| Owners' Equity | ¥2.09T | ¥1.91T | +¥175.46B |
| Working Capital | ¥1.08T | - | - |