| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥72.94B | ¥59.89B | +21.8% |
| Ordinary Income | ¥14.09B | ¥12.82B | +9.8% |
| Profit Before Tax | ¥14.02B | ¥12.76B | +9.9% |
| Income Tax Expense | ¥3.85B | ¥3.56B | +7.9% |
| Net Income | ¥10.14B | ¥9.20B | +10.3% |
| Net Income Attributable to Owners | ¥10.18B | ¥9.19B | +10.7% |
| Total Comprehensive Income | ¥50.16B | ¥-33.85B | +248.2% |
| Basic EPS | ¥41.70 | ¥36.88 | +13.1% |
| Diluted EPS | ¥41.65 | ¥36.83 | +13.1% |
| Dividend Per Share | ¥9.00 | ¥9.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥44.36B | ¥44.63B | ¥-278M |
| Intangible Assets | ¥5.10B | ¥4.68B | +¥415M |
| Total Assets | ¥7.56T | ¥7.43T | +¥124.72B |
| Total Liabilities | ¥7.08T | ¥7.00T | +¥79.99B |
| Total Equity | ¥480.18B | ¥435.45B | +¥44.73B |
| Item | Value |
|---|---|
| Net Profit Margin | 13.9% |
| Debt-to-Equity Ratio | 14.74x |
| Effective Tax Rate | 27.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +21.8% |
| Ordinary Income YoY Change | +9.8% |
| Net Income YoY Change | +10.3% |
| Net Income Attributable to Owners YoY Change | +10.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 254.12M shares |
| Treasury Stock | 11.45M shares |
| Average Shares Outstanding | 243.98M shares |
| Book Value Per Share | ¥1,978.74 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥9.00 |
| Year-End Dividend | ¥12.00 |
| Item | Forecast |
|---|---|
| Ordinary Income Forecast | ¥28.80B |
| Net Income Forecast | ¥20.10B |
| Net Income Attributable to Owners Forecast | ¥20.60B |
| Basic EPS Forecast | ¥84.66 |
| Dividend Per Share Forecast | ¥13.00 |
| Capital Stock | ¥20.00B | ¥20.00B | ¥0 |
| Capital Surplus | ¥10.38B | ¥10.38B | ¥-3M |
| Retained Earnings | ¥306.01B | ¥298.81B | +¥7.20B |
| Treasury Stock | ¥-7.18B | ¥-4.79B | ¥-2.39B |
| Owners' Equity | ¥480.09B | ¥435.31B | +¥44.78B |