| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥114.92B | ¥29.55B | +288.9% |
| Operating Income | ¥113.59B | ¥28.31B | +301.2% |
| Equity Method Investment Income | ¥644M | ¥-2.48B | +126.0% |
| Ordinary Income | ¥122.76B | ¥77.00B | +59.4% |
| Net Income | ¥113.50B | ¥28.31B | +300.9% |
| Net Income Attributable to Owners | ¥82.81B | ¥66.93B | +23.7% |
| Total Comprehensive Income | ¥58.44B | ¥154.56B | -62.2% |
| Basic EPS | ¥71.63 | ¥57.16 | +25.3% |
| Diluted EPS | ¥71.63 | ¥57.16 | +25.3% |
| Dividend Per Share | ¥29.00 | ¥11.00 | +163.6% |
| Total Dividend Paid | ¥26.94B | ¥26.94B | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Total Assets | ¥24.79T | ¥24.38T | +¥411.43B |
| Total Equity | ¥1.29T | ¥1.28T | +¥7.83B |
| Owners' Equity | ¥1.29T | ¥1.28T | +¥9.01B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥376.26B | ¥-2.22T | +¥2.59T |
| Investing Cash Flow | ¥21.59B | ¥37.48B | ¥-15.89B |
| Financing Cash Flow | ¥-70.61B | ¥-51.02B | ¥-19.59B |
| Free Cash Flow | ¥397.85B | - | - |
| Item | Value |
|---|---|
| ROA (Ordinary Income) | 0.4% |
| Payout Ratio | 40.2% |
| Dividend on Equity (DOE) | 2.2% |
| Book Value Per Share | ¥1,128.09 |
| Net Profit Margin | 72.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +11.3% |
| Operating Revenues YoY Change | +288.8% |
| Operating Income YoY Change | +301.1% |
| Ordinary Income YoY Change | +59.4% |
| Net Income YoY Change | +300.8% |
| Net Income Attributable to Owners YoY Change | +23.7% |
| Total Comprehensive Income YoY Change | -62.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.14B shares |
| Treasury Stock | 3.13M shares |
| Average Shares Outstanding | 1.16B shares |
| Book Value Per Share | ¥1,132.38 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥11.00 |
| Year-End Dividend | ¥12.00 |
| Item | Forecast |
|---|---|
| Ordinary Income Forecast | ¥145.00B |
| Net Income Attributable to Owners Forecast | ¥95.50B |
| Basic EPS Forecast | ¥83.66 |
| Dividend Per Share Forecast | ¥17.00 |