| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥52.93B | ¥45.80B | +15.5% |
| Ordinary Income | ¥14.67B | ¥10.43B | +40.7% |
| Profit Before Tax | ¥12.81B | ¥10.35B | +23.8% |
| Income Tax Expense | ¥3.88B | ¥2.76B | +40.6% |
| Net Income | ¥8.44B | ¥7.08B | +19.1% |
| Net Income Attributable to Owners | ¥8.93B | ¥7.60B | +17.6% |
| Total Comprehensive Income | ¥15.52B | ¥6.01B | +158.2% |
| Basic EPS | ¥139.43 | ¥116.56 | +19.6% |
| Diluted EPS | ¥139.34 | ¥116.47 | +19.6% |
| Dividend Per Share | ¥45.00 | ¥45.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥36.11B | ¥36.02B | +¥97M |
| Intangible Assets | ¥3.93B | ¥4.16B | ¥-227M |
| Total Assets | ¥6.04T | ¥5.93T | +¥111.94B |
| Total Liabilities | ¥5.79T | ¥5.69T | +¥100.54B |
| Total Equity | ¥247.58B | ¥236.18B | +¥11.40B |
| Item | Value |
|---|---|
| Net Profit Margin | 16.9% |
| Debt-to-Equity Ratio | 23.39x |
| Effective Tax Rate | 30.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +15.5% |
| Ordinary Income YoY Change | +40.7% |
| Net Income YoY Change | +19.1% |
| Net Income Attributable to Owners YoY Change | +17.6% |
| Total Comprehensive Income YoY Change | +158.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 67.30M shares |
| Treasury Stock | 3.22M shares |
| Average Shares Outstanding | 64.07M shares |
| Book Value Per Share | ¥3,863.53 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥45.00 |
| Year-End Dividend | ¥65.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥106.60B |
| Ordinary Income Forecast | ¥29.20B |
| Net Income Forecast | ¥16.80B |
| Net Income Attributable to Owners Forecast | ¥18.50B |
| Basic EPS Forecast | ¥288.72 |
| Dividend Per Share Forecast | ¥58.00 |
| Capital Stock | ¥80.10B | ¥80.10B | ¥0 |
| Capital Surplus | ¥2.51B | ¥2.50B | +¥10M |
| Retained Earnings | ¥180.76B | ¥175.99B | +¥4.77B |
| Treasury Stock | ¥-5.30B | ¥-5.33B | +¥27M |
| Owners' Equity | ¥246.53B | ¥235.12B | +¥11.41B |