| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥14.99B | ¥11.55B | +29.7% |
| Ordinary Income | ¥2.51B | ¥2.00B | +25.3% |
| Profit Before Tax | ¥2.51B | ¥2.00B | +25.7% |
| Income Tax Expense | ¥447M | ¥269M | +66.2% |
| Net Income | ¥2.06B | ¥1.73B | +19.4% |
| Net Income Attributable to Owners | ¥2.06B | ¥1.73B | +19.4% |
| Total Comprehensive Income | ¥5.81B | ¥6.81B | -14.6% |
| Basic EPS | ¥25.04 | ¥20.99 | +19.3% |
| Diluted EPS | ¥14.88 | ¥7.50 | +98.4% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥18.50B | ¥18.80B | ¥-298M |
| Intangible Assets | ¥3.71B | ¥3.64B | +¥71M |
| Total Assets | ¥2.95T | ¥2.84T | +¥110.74B |
| Total Liabilities | ¥2.84T | ¥2.73T |
| Item | Value |
|---|---|
| Net Profit Margin | 13.8% |
| Debt-to-Equity Ratio | 25.50x |
| Effective Tax Rate | 17.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +29.7% |
| Ordinary Income YoY Change | +25.2% |
| Profit Before Tax YoY Change | +25.7% |
| Net Income YoY Change | +19.4% |
| Net Income Attributable to Owners YoY Change | +19.4% |
| Total Comprehensive Income YoY Change | -14.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 82.55M shares |
| Treasury Stock | 143K shares |
| Average Shares Outstanding | 82.41M shares |
| Book Value Per Share | ¥1,348.98 |
| Item | Forecast |
|---|---|
| Ordinary Income Forecast | ¥7.70B |
| Net Income Attributable to Owners Forecast | ¥6.70B |
| Basic EPS Forecast | ¥78.70 |
| Dividend Per Share Forecast | ¥5.00 |
| +¥105.42B |
| Total Equity | ¥111.17B | ¥105.85B | +¥5.32B |
| Capital Stock | ¥48.87B | ¥48.87B | ¥0 |
| Capital Surplus | ¥30.45B | ¥30.45B | ¥0 |
| Retained Earnings | ¥49.92B | ¥48.32B | +¥1.59B |
| Treasury Stock | ¥-31M | ¥-31M | ¥0 |
| Owners' Equity | ¥111.17B | ¥105.85B | +¥5.32B |