| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥35.74B | ¥20.65B | +73.1% |
| Operating Income | ¥34.63B | ¥19.64B | +76.3% |
| Ordinary Income | ¥59.69B | ¥46.06B | +29.6% |
| Profit Before Tax | ¥62.67B | ¥45.88B | +36.6% |
| Income Tax Expense | ¥18.90B | ¥13.85B | +36.4% |
| Net Income | ¥34.46B | ¥19.61B | +75.7% |
| Net Income Attributable to Owners | ¥43.77B | ¥32.02B | +36.7% |
| Total Comprehensive Income | ¥97.17B | ¥18.46B | +426.4% |
| Basic EPS | ¥46.03 | ¥31.85 | +44.5% |
| Diluted EPS | ¥46.03 | ¥31.84 | +44.6% |
| Dividend Per Share | ¥7.00 | ¥7.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥99.14B | ¥101.33B | ¥-2.19B |
| Intangible Assets | ¥12.17B | ¥12.16B | +¥11M |
| Total Assets | ¥20.98T | ¥21.41T | ¥-431.64B |
| Total Liabilities | ¥19.95T | ¥20.44T | ¥-497.30B |
| Total Equity | ¥1.03T | ¥966.01B | +¥65.66B |
| Item | Value |
|---|---|
| Net Profit Margin | 122.5% |
| Debt-to-Equity Ratio | 19.33x |
| Effective Tax Rate | 30.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +28.7% |
| Operating Revenues YoY Change | +73.0% |
| Operating Income YoY Change | +76.3% |
| Ordinary Income YoY Change | +29.6% |
| Net Income YoY Change | +75.7% |
| Net Income Attributable to Owners YoY Change | +36.7% |
| Total Comprehensive Income YoY Change | +426.3% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 947.06M shares |
| Treasury Stock | 989K shares |
| Average Shares Outstanding | 950.81M shares |
| Book Value Per Share | ¥1,090.48 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥7.00 |
| Year-End Dividend | ¥9.00 |
| Item | Forecast |
|---|---|
| Ordinary Income Forecast | ¥106.00B |
| Net Income Attributable to Owners Forecast | ¥75.00B |
| Basic EPS Forecast | ¥79.38 |
| Dividend Per Share Forecast | ¥14.00 |
| Capital Stock | ¥117.50B | ¥117.50B | ¥0 |
| Capital Surplus | ¥56.72B | ¥80.39B | ¥-23.66B |
| Retained Earnings | ¥735.30B | ¥699.66B | +¥35.63B |
| Treasury Stock | ¥-586M | ¥-1.60B | +¥1.01B |
| Owners' Equity | ¥1.03T | ¥965.94B | +¥65.66B |