| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥117.14B | ¥115.13B | +1.8% |
| Ordinary Income | ¥15.38B | ¥9.99B | +53.9% |
| Profit Before Tax | ¥15.37B | ¥13.14B | +17.0% |
| Income Tax Expense | ¥1.63B | ¥1.93B | -15.5% |
| Net Income | ¥12.92B | ¥7.71B | +67.6% |
| Net Income Attributable to Owners | ¥13.61B | ¥11.92B | +14.2% |
| Total Comprehensive Income | ¥19.62B | ¥17.12B | +14.6% |
| Basic EPS | ¥98.37 | ¥93.37 | +5.4% |
| Diluted EPS | ¥98.20 | ¥93.21 | +5.4% |
| Dividend Per Share | ¥19.00 | ¥19.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥21.89B | ¥22.39B | ¥-495M |
| Intangible Assets | ¥18.46B | ¥19.07B | ¥-616M |
| Total Assets | ¥8.17T | ¥7.76T | +¥403.16B |
| Total Liabilities | ¥7.69T | ¥7.30T | +¥389.52B |
| Total Equity | ¥473.32B | ¥459.69B | +¥13.64B |
| Item | Value |
|---|---|
| Book Value Per Share | ¥3,355.19 |
| Net Profit Margin | 11.6% |
| Debt-to-Equity Ratio | 16.25x |
| Effective Tax Rate | 10.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +1.8% |
| Ordinary Income YoY Change | +53.9% |
| Net Income YoY Change | +67.6% |
| Net Income Attributable to Owners YoY Change | +14.2% |
| Total Comprehensive Income YoY Change | +14.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 139.79M shares |
| Treasury Stock | 1.41M shares |
| Average Shares Outstanding | 138.38M shares |
| Book Value Per Share | ¥3,420.42 |
| Item | Amount |
|---|---|
| Q1 Dividend | ¥19.00 |
| Q2 Dividend | ¥19.00 |
| Q3 Dividend | ¥19.00 |
| Year-End Dividend | ¥22.00 |
| Item | Forecast |
|---|---|
| Ordinary Income Forecast | ¥30.00B |
| Net Income Attributable to Owners Forecast | ¥22.00B |
| Basic EPS Forecast | ¥158.98 |
| Dividend Per Share Forecast | ¥88.00 |
| Capital Stock | ¥125.97B | ¥125.97B | ¥0 |
| Capital Surplus | ¥113.48B | ¥113.48B | ¥0 |
| Retained Earnings | ¥249.01B | ¥241.49B | +¥7.52B |
| Treasury Stock | ¥-2.89B | ¥-2.89B | ¥0 |
| Owners' Equity | ¥464.30B | ¥450.92B | +¥13.38B |