| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥7.47B | ¥4.03B | +85.4% |
| SG&A Expenses | ¥717M | ¥607M | +18.1% |
| Operating Income | ¥6.75B | ¥3.42B | +97.4% |
| Non-operating Income | ¥31M | ¥33M | -6.1% |
| Non-operating Expenses | ¥0 | ¥0 | - |
| Ordinary Income | ¥32.03B | ¥20.42B | +56.9% |
| Profit Before Tax | ¥32.17B | ¥20.62B | +56.0% |
| Income Tax Expense | ¥9.36B | ¥5.97B | +56.9% |
| Net Income | ¥6.84B | ¥3.44B | +98.5% |
| Net Income Attributable to Owners | ¥22.81B | ¥14.65B | +55.7% |
| Total Comprehensive Income | ¥55.57B | ¥-3.04B | +1927.3% |
| Earnings per Unit (EPU) | ¥87.06 | ¥55.79 | +56.0% |
| Distribution per Unit (DPU) | ¥112.00 | ¥112.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.11B | ¥1.89B | +¥228M |
| Cash and Deposits | ¥1.40B | ¥1.56B | ¥-162M |
| Non-current Assets | ¥322.43B | ¥322.35B | +¥81M |
| Property, Plant & Equipment | ¥53.28B | ¥54.18B | ¥-896M |
| Intangible Assets | ¥5.38B | ¥6.74B | ¥-1.36B |
| Item | Value |
|---|---|
| Net Profit Margin | 305.4% |
| Current Ratio | 623.6% |
| Quick Ratio | 623.6% |
| Debt-to-Equity Ratio | 19.23x |
| Effective Tax Rate | 29.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +48.2% |
| Operating Revenues YoY Change | +85.4% |
| Operating Income YoY Change | +97.3% |
| Ordinary Income YoY Change | +56.8% |
| Net Income YoY Change | +98.4% |
| Net Income Attributable to Owners YoY Change | +55.6% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 275.66M shares |
| Treasury Units | 13.45M shares |
| Average Units Outstanding | 262.01M shares |
| NAV per Unit | ¥2,014.55 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥112.00 |
| Year-End Distribution | ¥75.00 |
| Item | Forecast |
|---|---|
| Ordinary Income Forecast | ¥52.30B |
| Net Income Attributable to Owners Forecast | ¥36.00B |
| Earnings per Unit Forecast (EPU) | ¥137.29 |
| Distribution per Unit Forecast (DPU) | ¥27.00 |
| Investment Securities | ¥0 | ¥0 | ¥0 |
| Total Assets | ¥10.69T | ¥10.98T | ¥-292.65B |
| Current Liabilities | ¥339M | ¥246M | +¥93M |
| Non-current Liabilities | ¥3.46B | ¥3.66B | ¥-198M |
| Long-term Loans | ¥1.55B | ¥1.98B | ¥-427M |
| Total Liabilities | ¥10.16T | ¥10.50T | ¥-342.02B |
| Total Equity | ¥528.24B | ¥478.87B | +¥49.37B |
| Capital Stock | ¥30.00B | ¥30.00B | ¥0 |
| Capital Surplus | ¥102.99B | ¥102.99B | ¥0 |
| Retained Earnings | ¥347.22B | ¥331.10B | +¥16.12B |
| Treasury Stock | ¥-8.43B | ¥-8.69B | +¥267M |
| Owners' Equity | ¥528.23B | ¥478.86B | +¥49.37B |
| Working Capital | ¥1.77B | - | - |