| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥34.11B | ¥28.35B | +20.3% |
| Ordinary Income | ¥7.69B | ¥5.45B | +41.2% |
| Profit Before Tax | ¥7.68B | ¥5.55B | +38.3% |
| Income Tax Expense | ¥2.45B | ¥1.73B | +41.8% |
| Net Income | ¥5.23B | ¥3.83B | +36.8% |
| Net Income Attributable to Owners | ¥5.23B | ¥3.83B | +36.8% |
| Total Comprehensive Income | ¥8.51B | ¥1.10B | +676.1% |
| Depreciation & Amortization | ¥1.13B | ¥1.17B | -3.7% |
| Basic EPS | ¥245.27 | ¥179.12 | +36.9% |
| Diluted EPS | ¥245.16 | ¥179.01 | +37.0% |
| Dividend Per Share | ¥45.00 | ¥45.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥18.11B | ¥17.87B | +¥242M |
| Intangible Assets | ¥3.40B | ¥3.70B | ¥-297M |
| Total Assets | ¥2.96T | ¥2.98T | ¥-20.78B |
| Total Liabilities | ¥2.80T | ¥2.83T | ¥-28.10B |
| Total Equity | ¥160.82B | ¥153.51B | +¥7.32B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥-22.10B | ¥86.37B | ¥-108.47B |
| Investing Cash Flow | ¥-57.79B | ¥-84.30B | +¥26.51B |
| Financing Cash Flow | ¥-1.22B | ¥-816M | ¥-407M |
| Free Cash Flow | ¥-79.89B | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 15.3% |
| Debt-to-Equity Ratio | 17.39x |
| Effective Tax Rate | 31.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +20.3% |
| Ordinary Income YoY Change | +41.1% |
| Net Income Attributable to Owners YoY Change | +36.8% |
| Total Comprehensive Income YoY Change | +676.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 23.02M shares |
| Treasury Stock | 1.67M shares |
| Average Shares Outstanding | 21.34M shares |
| Book Value Per Share | ¥7,534.62 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥45.00 |
| Year-End Dividend | ¥60.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥68.00B |
| Ordinary Income Forecast | ¥14.00B |
| Net Income Attributable to Owners Forecast | ¥10.00B |
| Basic EPS Forecast | ¥468.54 |
| Dividend Per Share Forecast | ¥70.00 |
| Capital Stock | ¥20.00B | ¥20.00B | ¥0 |
| Capital Surplus | ¥22.22B | ¥22.22B | ¥0 |
| Retained Earnings | ¥132.15B | ¥128.22B | +¥3.92B |
| Treasury Stock | ¥-3.91B | ¥-3.95B | +¥36M |
| Owners' Equity | ¥160.71B | ¥153.47B | +¥7.24B |