| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥620.77B | ¥534.41B | +16.2% |
| Ordinary Income | ¥199.66B | ¥161.49B | +23.6% |
| Profit Before Tax | ¥199.13B | ¥158.57B | +25.6% |
| Income Tax Expense | ¥55.23B | ¥43.26B | +27.7% |
| Net Income | ¥143.90B | ¥115.31B | +24.8% |
| Net Income Attributable to Owners | ¥142.87B | ¥114.24B | +25.1% |
| Total Comprehensive Income | ¥212.65B | ¥61.96B | +243.2% |
| Basic EPS | ¥62.55 | ¥49.30 | +26.9% |
| Diluted EPS | ¥62.55 | ¥49.30 | +26.9% |
| Dividend Per Share | ¥11.50 | ¥11.50 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥308.77B | ¥311.97B | ¥-3.20B |
| Intangible Assets | ¥50.42B | ¥50.01B | +¥410M |
| Total Assets | ¥76.32T | ¥77.37T | ¥-1.05T |
| Total Liabilities | ¥73.41T | ¥74.62T | ¥-1.20T |
| Total Equity | ¥2.90T | ¥2.75T | +¥151.99B |
| Item | Value |
|---|---|
| Net Profit Margin | 23.0% |
| Debt-to-Equity Ratio | 25.27x |
| Effective Tax Rate | 27.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +16.2% |
| Ordinary Income YoY Change | +23.6% |
| Net Income Attributable to Owners YoY Change | +25.1% |
| Total Comprehensive Income YoY Change | +243.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 2.31B shares |
| Treasury Stock | 33.26M shares |
| Average Shares Outstanding | 2.28B shares |
| Book Value Per Share | ¥1,277.47 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥11.50 |
| Year-End Dividend | ¥13.50 |
| Item | Forecast |
|---|---|
| Net Income Attributable to Owners Forecast | ¥240.00B |
| Basic EPS Forecast | ¥105.32 |
| Dividend Per Share Forecast | ¥14.50 |
| Capital Stock | ¥50.55B | ¥50.55B | ¥0 |
| Capital Surplus | ¥69.80B | ¥69.81B | ¥-11M |
| Retained Earnings | ¥2.35T | ¥2.24T | +¥111.94B |
| Treasury Stock | ¥-36.00B | ¥-6.62B | ¥-29.38B |
| Owners' Equity | ¥2.88T | ¥2.73T | +¥153.07B |