| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥24.92B | ¥29.23B | -14.8% |
| Ordinary Income | ¥10.10B | ¥14.87B | -32.1% |
| Profit Before Tax | ¥10.10B | ¥14.88B | -32.1% |
| Income Tax Expense | ¥2.80B | ¥4.37B | -36.0% |
| Net Income | ¥7.09B | ¥10.90B | -34.9% |
| Net Income Attributable to Owners | ¥7.30B | ¥10.51B | -30.5% |
| Total Comprehensive Income | ¥25.37B | ¥-620M | +4191.3% |
| Depreciation & Amortization | ¥571M | ¥548M | +4.2% |
| Earnings per Unit (EPU) | ¥115.55 | ¥163.99 | -29.5% |
| Distribution per Unit (DPU) | ¥15.00 | ¥15.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥7.78B | ¥8.00B | ¥-215M |
| Intangible Assets | ¥1.63B | ¥1.82B | ¥-190M |
| Total Assets | ¥1.64T | ¥1.59T | +¥44.44B |
| Total Liabilities | ¥1.46T | ¥1.44T | +¥21.26B |
| Total Equity | ¥175.70B | ¥152.52B | +¥23.18B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥-579M | ¥9.47B | ¥-10.05B |
| Investing Cash Flow | ¥-7.32B | ¥-13.80B | +¥6.48B |
| Financing Cash Flow | ¥-2.21B | ¥-1.64B | ¥-575M |
| Free Cash Flow | ¥-7.90B | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 29.3% |
| Debt-to-Equity Ratio | 8.33x |
| Effective Tax Rate | 27.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -14.8% |
| Ordinary Income YoY Change | -32.1% |
| Net Income YoY Change | -34.9% |
| Net Income Attributable to Owners YoY Change | -30.5% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 64.31M shares |
| Treasury Units | 1.46M shares |
| Average Units Outstanding | 63.20M shares |
| NAV per Unit | ¥2,795.44 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥15.00 |
| Year-End Distribution | ¥19.00 |
| Item | Forecast |
|---|---|
| Ordinary Income Forecast | ¥14.70B |
| Net Income Forecast | ¥10.00B |
| Net Income Attributable to Owners Forecast | ¥10.00B |
| Earnings per Unit Forecast (EPU) | ¥158.55 |
| Distribution per Unit Forecast (DPU) | ¥28.00 |
| Capital Stock | ¥10.18B | ¥10.18B | ¥0 |
| Capital Surplus | ¥9.50B | ¥9.49B | +¥8M |
| Retained Earnings | ¥103.58B | ¥97.49B | +¥6.09B |
| Treasury Stock | ¥-1.09B | ¥-101M | ¥-986M |
| Owners' Equity | ¥175.70B | ¥152.52B | +¥23.18B |