| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥15.00T | ¥12.52T | +19.8% |
| Operating Income | ¥1.08T | ¥733.94B | +46.7% |
| Profit Before Tax | ¥1.26T | ¥859.38B | +47.1% |
| Net Income | ¥924.69B | ¥633.87B | +45.9% |
| Net Income Attributable to Owners | ¥869.61B | ¥583.17B | +49.1% |
| Total Comprehensive Income | ¥1.37T | ¥984.33B | +38.8% |
| Earnings per Unit (EPU) | ¥176.78 | ¥114.13 | +54.9% |
| Diluted Earnings per Unit | ¥176.78 | ¥114.13 | +54.9% |
| Distribution per Unit (DPU) | ¥60.00 | ¥60.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Total Assets | ¥27.43T | ¥24.67T | +¥2.76T |
| Total Equity | ¥12.33T | ¥11.50T | +¥832.35B |
| Shareholders' Equity | ¥12.06T | ¥11.18T | +¥870.98B |
| Equity Ratio | 43.9% | 45.3% | -1.4% |
| Item | Value |
|---|---|
| Net Profit Margin | 5.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +19.8% |
| Operating Income YoY Change | +46.7% |
| Profit Before Tax YoY Change | +47.1% |
| Net Income YoY Change | +45.9% |
| Net Income Attributable to Owners YoY Change | +49.1% |
| Total Comprehensive Income YoY Change | +38.8% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 5.43B shares |
| Treasury Units | 584.52M shares |
| Average Units Outstanding | 4.92B shares |
| NAV per Unit | ¥2,543.35 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥60.00 |
| Year-End Distribution | ¥60.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥20.20T |
| Operating Income Forecast | ¥1.25T |
| Net Income Forecast | ¥1.03T |
| Net Income Attributable to Owners Forecast | ¥960.00B |
| Earnings per Unit Forecast (EPU) | ¥195.83 |
| Distribution per Unit Forecast (DPU) | ¥29.00 |