| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥44.57B | ¥32.74B | +36.1% |
| Ordinary Income | ¥9.13B | ¥6.83B | +33.7% |
| Profit Before Tax | ¥9.09B | ¥6.58B | +38.1% |
| Income Tax Expense | ¥2.82B | ¥2.01B | +40.4% |
| Net Income | ¥6.60B | ¥4.84B | +36.3% |
| Net Income Attributable to Owners | ¥6.27B | ¥4.57B | +37.1% |
| Total Comprehensive Income | ¥12.88B | ¥2.94B | +337.4% |
| Basic EPS | ¥25.10 | ¥18.27 | +37.4% |
| Dividend Per Share | ¥4.00 | ¥4.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥35.56B | ¥35.51B | +¥54M |
| Intangible Assets | ¥11.71B | ¥12.41B | ¥-701M |
| Total Assets | ¥6.64T | ¥6.65T | ¥-9.44B |
| Total Liabilities | ¥6.43T | ¥6.46T | ¥-21.14B |
| Total Equity | ¥208.93B | ¥197.23B | +¥11.69B |
| Item | Value |
|---|---|
| Net Profit Margin | 14.1% |
| Debt-to-Equity Ratio | 30.80x |
| Effective Tax Rate | 31.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +36.1% |
| Ordinary Income YoY Change | +33.7% |
| Net Income YoY Change | +36.2% |
| Net Income Attributable to Owners YoY Change | +37.1% |
| Total Comprehensive Income YoY Change | +337.3% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 252.50M shares |
| Treasury Stock | 2.61M shares |
| Average Shares Outstanding | 249.77M shares |
| Book Value Per Share | ¥836.09 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥4.00 |
| Year-End Dividend | ¥5.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥88.20B |
| Ordinary Income Forecast | ¥13.40B |
| Net Income Forecast | ¥9.50B |
| Net Income Attributable to Owners Forecast | ¥9.30B |
| Basic EPS Forecast | ¥37.22 |
| Dividend Per Share Forecast | ¥7.00 |
| Capital Stock | ¥23.52B | ¥23.52B | ¥0 |
| Capital Surplus | ¥13.65B | ¥13.65B | ¥0 |
| Retained Earnings | ¥169.29B | ¥164.25B | +¥5.05B |
| Treasury Stock | ¥-946M | ¥-1.01B | +¥66M |
| Owners' Equity | ¥208.93B | ¥197.23B | +¥11.69B |