| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥29.38B | ¥26.38B | +11.4% |
| Ordinary Income | ¥5.60B | ¥3.72B | +50.5% |
| Profit Before Tax | ¥5.35B | ¥3.66B | +46.2% |
| Income Tax Expense | ¥1.43B | ¥1.73B | -17.3% |
| Net Income | ¥4.17B | ¥2.44B | +71.1% |
| Net Income Attributable to Owners | ¥3.91B | ¥1.92B | +103.1% |
| Total Comprehensive Income | ¥18.65B | ¥-2.96B | +730.7% |
| Basic EPS | ¥220.16 | ¥108.92 | +102.1% |
| Dividend Per Share | ¥45.00 | ¥45.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥17.38B | ¥17.86B | ¥-487M |
| Intangible Assets | ¥822M | ¥810M | +¥12M |
| Total Assets | ¥3.57T | ¥3.46T | +¥114.66B |
| Total Liabilities | ¥3.40T | ¥3.30T | +¥96.97B |
| Total Equity | ¥174.78B | ¥157.09B | +¥17.68B |
| Item | Value |
|---|---|
| Net Profit Margin | 13.3% |
| Debt-to-Equity Ratio | 19.45x |
| Effective Tax Rate | 26.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +11.4% |
| Ordinary Income YoY Change | +50.5% |
| Net Income YoY Change | +71.0% |
| Net Income Attributable to Owners YoY Change | +103.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 18.09M shares |
| Treasury Stock | 320K shares |
| Average Shares Outstanding | 17.74M shares |
| Book Value Per Share | ¥9,833.88 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥45.00 |
| Year-End Dividend | ¥60.00 |
| Item | Forecast |
|---|---|
| Ordinary Income Forecast | ¥9.80B |
| Net Income Forecast | ¥6.50B |
| Net Income Attributable to Owners Forecast | ¥6.50B |
| Basic EPS Forecast | ¥366.99 |
| Dividend Per Share Forecast | ¥75.00 |
| Capital Stock | ¥14.10B | ¥14.10B | ¥0 |
| Capital Surplus | ¥9.21B | ¥9.21B | ¥0 |
| Retained Earnings | ¥139.04B | ¥136.20B | +¥2.84B |
| Treasury Stock | ¥-816M | ¥-940M | +¥124M |
| Owners' Equity | ¥174.03B | ¥156.36B | +¥17.68B |