| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥16.16B | ¥14.61B | +10.6% |
| Ordinary Income | ¥1.99B | ¥1.46B | +35.9% |
| Profit Before Tax | ¥1.98B | ¥1.46B | +35.0% |
| Income Tax Expense | ¥444M | ¥201M | +120.9% |
| Net Income | ¥1.69B | ¥1.37B | +23.6% |
| Net Income Attributable to Owners | ¥1.51B | ¥1.24B | +21.6% |
| Total Comprehensive Income | ¥6.05B | ¥-1.24B | +589.3% |
| Basic EPS | ¥133.91 | ¥107.53 | +24.5% |
| Diluted EPS | ¥133.11 | ¥106.89 | +24.5% |
| Dividend Per Share | ¥30.00 | ¥30.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥17.09B | ¥16.97B | +¥123M |
| Intangible Assets | ¥1.95B | ¥2.14B | ¥-190M |
| Total Assets | ¥1.79T | ¥1.81T | ¥-18.77B |
| Total Liabilities | ¥1.71T | ¥1.73T | ¥-24.55B |
| Total Equity | ¥79.03B | ¥73.25B | +¥5.78B |
| Item | Value |
|---|---|
| Net Profit Margin | 9.3% |
| Debt-to-Equity Ratio | 21.63x |
| Effective Tax Rate | 22.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +10.6% |
| Ordinary Income YoY Change | +35.8% |
| Net Income YoY Change | +23.6% |
| Net Income Attributable to Owners YoY Change | +21.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 11.64M shares |
| Treasury Stock | 346K shares |
| Average Shares Outstanding | 11.27M shares |
| Book Value Per Share | ¥6,996.68 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥30.00 |
| Year-End Dividend | ¥30.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥31.40B |
| Ordinary Income Forecast | ¥2.50B |
| Net Income Forecast | ¥1.90B |
| Net Income Attributable to Owners Forecast | ¥2.00B |
| Basic EPS Forecast | ¥177.94 |
| Dividend Per Share Forecast | ¥30.00 |
| Capital Stock | ¥10.82B | ¥10.82B | ¥0 |
| Capital Surplus | ¥7.57B | ¥7.58B | ¥-17M |
| Retained Earnings | ¥65.10B | ¥63.93B | +¥1.16B |
| Treasury Stock | ¥-601M | ¥-700M | +¥99M |
| Owners' Equity | ¥77.30B | ¥71.53B | +¥5.76B |