| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥222.27B | ¥192.01B | +15.8% |
| Cost of Sales | ¥40.60B | ¥33.00B | +23.0% |
| Gross Profit | ¥181.67B | ¥159.00B | +14.3% |
| SG&A Expenses | ¥70.39B | ¥56.19B | +25.3% |
| Operating Income | ¥111.28B | ¥102.81B | +8.2% |
| Non-operating Income | ¥9.58B | ¥9.87B | -3.0% |
| Non-operating Expenses | ¥32M | ¥45M | -28.9% |
| Ordinary Income | ¥120.82B | ¥112.64B | +7.3% |
| Profit Before Tax | ¥120.82B | ¥112.64B | +7.3% |
| Income Tax Expense | ¥35.69B | ¥33.02B | +8.1% |
| Net Income | ¥85.13B | ¥79.62B | +6.9% |
| Net Income Attributable to Owners | ¥85.13B | ¥79.62B | +6.9% |
| Total Comprehensive Income | ¥91.00B | ¥90.05B | +1.1% |
| Basic EPS | ¥351.02 | ¥328.31 | +6.9% |
| Dividend Per Share | ¥150.00 | ¥150.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.28T | ¥1.34T | ¥-52.94B |
| Cash and Deposits | ¥413.62B | ¥433.66B | ¥-20.04B |
| Accounts Receivable | ¥277.59B | ¥297.79B | ¥-20.20B |
| Inventories | ¥90.72B | ¥87.39B | +¥3.33B |
| Non-current Assets | ¥1.37T | ¥1.31T | +¥60.02B |
| Item | Value |
|---|---|
| Net Profit Margin | 38.3% |
| Gross Profit Margin | 81.7% |
| Current Ratio | 1262.4% |
| Quick Ratio | 1173.1% |
| Debt-to-Equity Ratio | 0.04x |
| Effective Tax Rate | 29.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +15.8% |
| Operating Income YoY Change | +8.2% |
| Ordinary Income YoY Change | +7.3% |
| Profit Before Tax YoY Change | +7.3% |
| Net Income YoY Change | +6.9% |
| Net Income Attributable to Owners YoY Change | +6.9% |
| Total Comprehensive Income YoY Change | +1.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 243.21M shares |
| Treasury Stock | 682K shares |
| Average Shares Outstanding | 242.53M shares |
| Book Value Per Share | ¥10,498.91 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥150.00 |
| Year-End Dividend | ¥150.00 |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥150.00 |
| Property, Plant & Equipment | ¥68.72B | ¥67.31B | +¥1.42B |
| Intangible Assets | ¥4.07B | ¥3.69B | +¥382M |
| Investment Securities | ¥1.26T | ¥1.21T | +¥57.81B |
| Total Assets | ¥2.66T | ¥2.65T | +¥7.08B |
| Current Liabilities | ¥101.64B | ¥149.26B | ¥-47.62B |
| Accounts Payable | ¥15.81B | ¥18.38B | ¥-2.57B |
| Non-current Liabilities | ¥9.61B | ¥9.53B | +¥76M |
| Total Liabilities | ¥111.25B | ¥158.79B | ¥-47.54B |
| Total Equity | ¥2.55T | ¥2.49T | +¥54.62B |
| Capital Stock | ¥30.64B | ¥30.64B | ¥0 |
| Capital Surplus | ¥30.54B | ¥30.54B | ¥0 |
| Retained Earnings | ¥2.45T | ¥2.40T | +¥48.75B |
| Treasury Stock | ¥-3.80B | ¥-3.80B | ¥-3M |
| Owners' Equity | ¥2.55T | ¥2.49T | +¥54.62B |
| Working Capital | ¥1.18T | - | - |