| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥72.41B | ¥63.06B | +14.8% |
| Ordinary Income | ¥11.17B | ¥6.02B | +85.5% |
| Profit Before Tax | ¥10.79B | ¥5.86B | +84.1% |
| Income Tax Expense | ¥3.05B | ¥1.53B | +99.7% |
| Net Income | ¥7.80B | ¥3.88B | +100.9% |
| Net Income Attributable to Owners | ¥7.75B | ¥4.34B | +78.6% |
| Total Comprehensive Income | ¥32.90B | ¥-9.32B | +453.1% |
| Basic EPS | ¥186.08 | ¥104.21 | +78.6% |
| Diluted EPS | ¥185.78 | ¥104.07 | +78.5% |
| Dividend Per Share | ¥35.00 | ¥35.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥30.83B | ¥31.46B | ¥-624M |
| Intangible Assets | ¥6.11B | ¥6.42B | ¥-306M |
| Total Assets | ¥6.60T | ¥6.54T | +¥60.49B |
| Total Liabilities | ¥6.25T | ¥6.22T | +¥29.88B |
| Total Equity | ¥349.14B | ¥318.52B | +¥30.61B |
| Item | Value |
|---|---|
| Net Profit Margin | 10.7% |
| Debt-to-Equity Ratio | 17.91x |
| Effective Tax Rate | 28.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +14.8% |
| Ordinary Income YoY Change | +85.4% |
| Net Income YoY Change | +100.8% |
| Net Income Attributable to Owners YoY Change | +78.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 41.83M shares |
| Treasury Stock | 198K shares |
| Average Shares Outstanding | 41.63M shares |
| Book Value Per Share | ¥8,385.84 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥35.00 |
| Year-End Dividend | ¥55.00 |
| Item | Forecast |
|---|---|
| Ordinary Income Forecast | ¥24.90B |
| Net Income Forecast | ¥16.20B |
| Net Income Attributable to Owners Forecast | ¥17.10B |
| Basic EPS Forecast | ¥410.72 |
| Dividend Per Share Forecast | ¥55.00 |
| Capital Stock | ¥46.77B | ¥46.77B | ¥0 |
| Capital Surplus | ¥42.36B | ¥42.36B | ¥0 |
| Retained Earnings | ¥203.85B | ¥198.37B | +¥5.49B |
| Treasury Stock | ¥-383M | ¥-385M | +¥2M |
| Owners' Equity | ¥349.00B | ¥318.40B | +¥30.60B |