| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥136.17B | ¥115.07B | +18.3% |
| Ordinary Income | ¥41.95B | ¥26.71B | +57.0% |
| Profit Before Tax | ¥41.91B | ¥27.11B | +54.6% |
| Income Tax Expense | ¥12.05B | ¥7.52B | +60.3% |
| Net Income | ¥27.87B | ¥17.00B | +63.9% |
| Net Income Attributable to Owners | ¥29.76B | ¥19.51B | +52.5% |
| Total Comprehensive Income | ¥92.95B | ¥-23.44B | +496.6% |
| Basic EPS | ¥64.75 | ¥40.64 | +59.3% |
| Diluted EPS | ¥64.71 | ¥40.61 | +59.3% |
| Dividend Per Share | ¥13.00 | ¥13.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥39.26B | ¥38.63B | +¥628M |
| Intangible Assets | ¥3.90B | ¥4.08B | ¥-176M |
| Total Assets | ¥13.51T | ¥13.52T | ¥-2.72B |
| Total Liabilities | ¥12.47T | ¥12.55T | ¥-76.19B |
| Total Equity | ¥1.04T | ¥967.66B | +¥73.47B |
| Item | Value |
|---|---|
| Net Profit Margin | 21.9% |
| Debt-to-Equity Ratio | 11.98x |
| Effective Tax Rate | 28.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +18.3% |
| Ordinary Income YoY Change | +57.0% |
| Net Income YoY Change | +63.9% |
| Net Income Attributable to Owners YoY Change | +52.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 493.77M shares |
| Treasury Stock | 36.80M shares |
| Average Shares Outstanding | 459.62M shares |
| Book Value Per Share | ¥2,278.34 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥13.00 |
| Year-End Dividend | ¥29.00 |
| Item | Forecast |
|---|---|
| Ordinary Income Forecast | ¥76.00B |
| Net Income Forecast | ¥60.00B |
| Net Income Attributable to Owners Forecast | ¥55.00B |
| Basic EPS Forecast | ¥120.35 |
| Dividend Per Share Forecast | ¥30.00 |
| Capital Stock | ¥52.24B | ¥52.24B | ¥0 |
| Capital Surplus | ¥57.23B | ¥56.96B | +¥273M |
| Retained Earnings | ¥596.28B | ¥579.91B | +¥16.37B |
| Treasury Stock | ¥-31.34B | ¥-25.40B | ¥-5.94B |
| Owners' Equity | ¥1.04T | ¥963.36B | +¥73.78B |