| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥444.00B | ¥355.22B | +25.0% |
| Cost of Sales | ¥80.03B | ¥61.48B | +30.2% |
| Gross Profit | ¥363.97B | ¥293.74B | +23.9% |
| SG&A Expenses | ¥122.49B | ¥96.32B | +27.2% |
| Operating Income | ¥241.48B | ¥197.41B | +22.3% |
| Non-operating Income | ¥15.21B | ¥3.89B | +290.8% |
| Non-operating Expenses | ¥71M | ¥80M | -11.2% |
| Ordinary Income | ¥256.62B | ¥201.23B | +27.5% |
| Profit Before Tax | ¥256.62B | ¥201.23B | +27.5% |
| Income Tax Expense | ¥75.98B | ¥59.44B | +27.8% |
| Net Income | ¥180.64B | ¥141.78B | +27.4% |
| Net Income Attributable to Owners | ¥180.64B | ¥141.78B | +27.4% |
| Total Comprehensive Income | ¥198.23B | ¥144.60B | +37.1% |
| Basic EPS | ¥744.83 | ¥584.61 | +27.4% |
| Dividend Per Share | ¥100.00 | ¥100.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.46T | ¥1.32T | +¥133.03B |
| Cash and Deposits | ¥530.97B | ¥464.30B | +¥66.67B |
| Accounts Receivable | ¥278.17B | ¥247.90B | +¥30.27B |
| Inventories | ¥85.58B | ¥62.07B | +¥23.50B |
| Non-current Assets | ¥1.04T | ¥1.00T | +¥36.88B |
| Item | Value |
|---|---|
| Net Profit Margin | 40.7% |
| Gross Profit Margin | 82.0% |
| Current Ratio | 1023.8% |
| Quick Ratio | 963.7% |
| Debt-to-Equity Ratio | 0.06x |
| Effective Tax Rate | 29.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +25.0% |
| Operating Income YoY Change | +22.3% |
| Ordinary Income YoY Change | +27.5% |
| Profit Before Tax YoY Change | +27.5% |
| Net Income YoY Change | +27.4% |
| Net Income Attributable to Owners YoY Change | +27.4% |
| Total Comprehensive Income YoY Change | +37.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 243.21M shares |
| Treasury Stock | 682K shares |
| Average Shares Outstanding | 242.53M shares |
| Book Value Per Share | ¥9,678.38 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥100.00 |
| Year-End Dividend | ¥100.00 |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥150.00 |
| Property, Plant & Equipment | ¥30.20B | ¥26.38B | +¥3.81B |
| Intangible Assets | ¥3.62B | ¥3.52B | +¥100M |
| Investment Securities | ¥970.07B | ¥939.75B | +¥30.32B |
| Total Assets | ¥2.49T | ¥2.32T | +¥169.91B |
| Current Liabilities | ¥142.17B | ¥146.55B | ¥-4.38B |
| Accounts Payable | ¥18.35B | ¥15.91B | +¥2.44B |
| Non-current Liabilities | ¥4.51B | ¥3.90B | +¥612M |
| Total Liabilities | ¥146.68B | ¥150.45B | ¥-3.77B |
| Total Equity | ¥2.35T | ¥2.17T | +¥173.68B |
| Capital Stock | ¥30.64B | ¥30.64B | ¥0 |
| Capital Surplus | ¥30.54B | ¥30.54B | ¥0 |
| Retained Earnings | ¥2.26T | ¥2.10T | +¥156.09B |
| Treasury Stock | ¥-3.79B | ¥-3.79B | ¥-5M |
| Owners' Equity | ¥2.35T | ¥2.17T | +¥173.68B |
| Working Capital | ¥1.31T | - | - |