| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥131.62B | ¥110.76B | +18.8% |
| Ordinary Income | ¥40.58B | ¥32.25B | +25.8% |
| Profit Before Tax | ¥39.98B | ¥31.87B | +25.5% |
| Income Tax Expense | ¥12.13B | ¥8.95B | +35.5% |
| Net Income | ¥25.79B | ¥20.69B | +24.6% |
| Net Income Attributable to Owners | ¥27.85B | ¥22.92B | +21.5% |
| Total Comprehensive Income | ¥51.52B | ¥7.20B | +615.4% |
| Basic EPS | ¥72.98 | ¥58.94 | +23.8% |
| Dividend Per Share | ¥20.00 | ¥20.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥64.44B | ¥64.38B | +¥62M |
| Intangible Assets | ¥7.40B | ¥7.62B | ¥-224M |
| Total Assets | ¥10.67T | ¥10.56T | +¥108.84B |
| Total Liabilities | ¥10.07T | ¥9.99T | +¥72.77B |
| Total Equity | ¥599.01B | ¥562.94B | +¥36.07B |
| Item | Value |
|---|---|
| Net Profit Margin | 21.2% |
| Debt-to-Equity Ratio | 16.81x |
| Effective Tax Rate | 30.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +18.8% |
| Ordinary Income YoY Change | +25.8% |
| Net Income YoY Change | +24.6% |
| Net Income Attributable to Owners YoY Change | +21.5% |
| Total Comprehensive Income YoY Change | +615.3% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 395.89M shares |
| Treasury Stock | 17.39M shares |
| Average Shares Outstanding | 381.67M shares |
| Book Value Per Share | ¥1,582.58 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥20.00 |
| Year-End Dividend | ¥25.00 |
| Item | Forecast |
|---|---|
| Ordinary Income Forecast | ¥78.00B |
| Net Income Forecast | ¥51.00B |
| Net Income Attributable to Owners Forecast | ¥55.00B |
| Basic EPS Forecast | ¥144.70 |
| Dividend Per Share Forecast | ¥30.00 |
| Capital Stock | ¥48.65B | ¥48.65B | ¥0 |
| Capital Surplus | ¥29.58B | ¥29.58B | ¥0 |
| Retained Earnings | ¥483.27B | ¥472.18B | +¥11.10B |
| Treasury Stock | ¥-13.07B | ¥-14.64B | +¥1.57B |
| Owners' Equity | ¥599.01B | ¥562.94B | +¥36.07B |