| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.12T | ¥819.57B | +36.9% |
| Operating Income | ¥313.90B | ¥178.58B | +75.8% |
| Ordinary Income | ¥321.18B | ¥181.28B | +77.2% |
| Net Income Attributable to Owners | ¥243.90B | ¥137.49B | +77.4% |
| Total Comprehensive Income | ¥226.76B | ¥179.67B | +26.2% |
| Earnings per Unit (EPU) | ¥528.67 | ¥295.13 | +79.1% |
| Diluted Earnings per Unit | ¥527.10 | ¥294.12 | +79.2% |
| Distribution per Unit (DPU) | ¥148.00 | ¥148.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Total Assets | ¥2.52T | ¥2.46T | +¥61.39B |
| Total Equity | ¥1.80T | ¥1.76T | +¥38.20B |
| Owners' Equity | ¥1.78T | ¥1.75T | +¥35.24B |
| Item | Value |
|---|---|
| Net Profit Margin | 21.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +36.9% |
| Operating Income YoY Change | +75.8% |
| Ordinary Income YoY Change | +77.2% |
| Net Income Attributable to Owners YoY Change | +77.4% |
| Total Comprehensive Income YoY Change | +26.2% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 471.63M shares |
| Treasury Units | 10.72M shares |
| Average Units Outstanding | 461.35M shares |
| NAV per Unit | ¥3,901.77 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥148.00 |
| Year-End Distribution | ¥245.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥2.40T |
| Operating Income Forecast | ¥680.00B |
| Ordinary Income Forecast | ¥692.00B |
| Net Income Attributable to Owners Forecast | ¥526.00B |
| Earnings per Unit Forecast (EPU) | ¥1,140.67 |
| Distribution per Unit Forecast (DPU) | ¥306.00 |