| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥421.71B | ¥367.69B | +14.7% |
| Operating Income | ¥66.38B | ¥50.11B | +32.5% |
| Profit Before Tax | ¥83.57B | ¥62.77B | +33.1% |
| Net Income Attributable to Owners | ¥66.36B | ¥50.10B | +32.5% |
| Total Comprehensive Income | ¥130.64B | ¥109.18B | +19.7% |
| Earnings per Unit (EPU) | ¥35.30 | ¥26.52 | +33.1% |
| Distribution per Unit (DPU) | ¥75.00 | ¥75.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Total Assets | ¥3.04T | ¥3.04T | ¥-1.15B |
| Total Equity | ¥2.59T | ¥2.56T | +¥29.56B |
| Shareholders' Equity | ¥2.59T | ¥2.56T | +¥29.70B |
| Equity Ratio | 85.2% | 84.1% | +1.1% |
| Item | Value |
|---|---|
| Book Value Per Share | ¥1,381.12 |
| Net Profit Margin | 15.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +14.7% |
| Operating Income YoY Change | +32.5% |
| Profit Before Tax YoY Change | +33.1% |
| Net Income Attributable to Owners YoY Change | +32.5% |
| Total Comprehensive Income YoY Change | +19.7% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 1.99B shares |
| Treasury Units | 118.32M shares |
| Average Units Outstanding | 1.88B shares |
| NAV per Unit | ¥1,380.75 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥75.00 |
| Year-End Distribution | ¥27.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥1.70T |
| Operating Income Forecast | ¥300.00B |
| Net Income Attributable to Owners Forecast | ¥235.00B |
| Earnings per Unit Forecast (EPU) | ¥124.39 |
| Distribution per Unit Forecast (DPU) | ¥27.00 |