| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥680.62B | ¥545.33B | +24.8% |
| Cost of Sales | ¥123.41B | ¥95.20B | +29.6% |
| Gross Profit | ¥557.21B | ¥450.13B | +23.8% |
| SG&A Expenses | ¥188.18B | ¥147.72B | +27.4% |
| Operating Income | ¥369.03B | ¥302.41B | +22.0% |
| Non-operating Income | ¥11.40B | ¥7.56B | +50.7% |
| Non-operating Expenses | ¥136M | ¥126M | +7.9% |
| Ordinary Income | ¥380.29B | ¥309.85B | +22.7% |
| Profit Before Tax | ¥380.29B | ¥309.85B | +22.7% |
| Income Tax Expense | ¥112.27B | ¥91.44B | +22.8% |
| Net Income | ¥268.02B | ¥218.41B | +22.7% |
| Net Income Attributable to Owners | ¥268.02B | ¥218.41B | +22.7% |
| Total Comprehensive Income | ¥283.37B | ¥223.98B | +26.5% |
| Basic EPS | ¥1,105.13 | ¥900.54 | +22.7% |
| Dividend Per Share | ¥100.00 | ¥100.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.37T | ¥1.32T | +¥48.83B |
| Cash and Deposits | ¥425.00B | ¥464.30B | ¥-39.30B |
| Accounts Receivable | ¥283.73B | ¥247.90B | +¥35.83B |
| Inventories | ¥92.21B | ¥62.07B | +¥30.14B |
| Non-current Assets | ¥1.15T | ¥1.00T | +¥144.86B |
| Item | Value |
|---|---|
| Net Profit Margin | 39.4% |
| Gross Profit Margin | 81.9% |
| Current Ratio | 1173.8% |
| Quick Ratio | 1094.8% |
| Debt-to-Equity Ratio | 0.05x |
| Effective Tax Rate | 29.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +24.8% |
| Operating Income YoY Change | +22.0% |
| Ordinary Income YoY Change | +22.7% |
| Profit Before Tax YoY Change | +22.7% |
| Net Income YoY Change | +22.7% |
| Net Income Attributable to Owners YoY Change | +22.7% |
| Total Comprehensive Income YoY Change | +26.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 243.21M shares |
| Treasury Stock | 682K shares |
| Average Shares Outstanding | 242.53M shares |
| Book Value Per Share | ¥9,879.42 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥100.00 |
| Year-End Dividend | ¥100.00 |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥150.00 |
| Property, Plant & Equipment | ¥31.24B | ¥26.38B | +¥4.86B |
| Intangible Assets | ¥3.54B | ¥3.52B | +¥22M |
| Investment Securities | ¥1.07T | ¥939.75B | +¥133.48B |
| Total Assets | ¥2.52T | ¥2.32T | +¥193.69B |
| Current Liabilities | ¥116.84B | ¥146.55B | ¥-29.71B |
| Accounts Payable | ¥21.23B | ¥15.91B | +¥5.31B |
| Non-current Liabilities | ¥4.87B | ¥3.90B | +¥973M |
| Total Liabilities | ¥121.71B | ¥150.45B | ¥-28.74B |
| Total Equity | ¥2.40T | ¥2.17T | +¥222.43B |
| Capital Stock | ¥30.64B | ¥30.64B | ¥0 |
| Capital Surplus | ¥30.54B | ¥30.54B | ¥0 |
| Retained Earnings | ¥2.31T | ¥2.10T | +¥207.09B |
| Treasury Stock | ¥-3.79B | ¥-3.79B | ¥-9M |
| Owners' Equity | ¥2.40T | ¥2.17T | +¥222.43B |
| Working Capital | ¥1.25T | - | - |