| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥211.37B | ¥173.63B | +21.7% |
| Ordinary Income | ¥64.39B | ¥54.33B | +18.5% |
| Profit Before Tax | ¥62.76B | ¥54.26B | +15.7% |
| Income Tax Expense | ¥18.54B | ¥16.48B | +12.4% |
| Net Income | ¥45.46B | ¥39.81B | +14.2% |
| Net Income Attributable to Owners | ¥44.22B | ¥37.77B | +17.1% |
| Total Comprehensive Income | ¥101.85B | ¥2.22B | +4490.0% |
| Basic EPS | ¥62.50 | ¥52.79 | +18.4% |
| Dividend Per Share | ¥18.00 | ¥18.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥126.91B | ¥125.30B | +¥1.61B |
| Intangible Assets | ¥26.43B | ¥23.93B | +¥2.50B |
| Total Assets | ¥20.94T | ¥21.63T | ¥-687.67B |
| Total Liabilities | ¥19.71T | ¥20.49T | ¥-774.15B |
| Total Equity | ¥1.23T | ¥1.15T | +¥86.49B |
| Item | Value |
|---|---|
| Net Profit Margin | 20.9% |
| Debt-to-Equity Ratio | 16.00x |
| Effective Tax Rate | 29.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +21.7% |
| Ordinary Income YoY Change | +18.5% |
| Net Income YoY Change | +14.1% |
| Net Income Attributable to Owners YoY Change | +17.0% |
| Total Comprehensive Income YoY Change | -96.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 805.52M shares |
| Treasury Stock | 97.98M shares |
| Average Shares Outstanding | 707.46M shares |
| Book Value Per Share | ¥1,740.79 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥18.00 |
| Year-End Dividend | ¥22.00 |
| Item | Forecast |
|---|---|
| Ordinary Income Forecast | ¥124.30B |
| Net Income Forecast | ¥84.60B |
| Net Income Attributable to Owners Forecast | ¥85.00B |
| Basic EPS Forecast | ¥120.68 |
| Dividend Per Share Forecast | ¥24.00 |
| Capital Stock | ¥145.07B | ¥145.07B | ¥0 |
| Capital Surplus | ¥122.22B | ¥122.13B | +¥83M |
| Retained Earnings | ¥866.33B | ¥837.90B | +¥28.43B |
| Treasury Stock | ¥-74.99B | ¥-75.10B | +¥115M |
| Owners' Equity | ¥1.23T | ¥1.15T | +¥86.49B |