| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥49.37B | ¥41.72B | +18.3% |
| Ordinary Income | ¥13.55B | ¥10.05B | +34.9% |
| Profit Before Tax | ¥13.21B | ¥9.91B | +33.3% |
| Income Tax Expense | ¥4.26B | ¥3.25B | +31.2% |
| Net Income | ¥8.56B | ¥6.29B | +36.0% |
| Net Income Attributable to Owners | ¥8.94B | ¥6.66B | +34.3% |
| Total Comprehensive Income | ¥28.24B | ¥11.31B | +149.7% |
| Basic EPS | ¥314.58 | ¥233.61 | +34.7% |
| Diluted EPS | ¥314.55 | ¥233.57 | +34.7% |
| Dividend Per Share | ¥60.00 | ¥60.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥37.21B | ¥37.52B | ¥-310M |
| Intangible Assets | ¥6.19B | ¥5.41B | +¥783M |
| Total Assets | ¥5.79T | ¥5.75T | +¥38.98B |
| Total Liabilities | ¥5.44T | ¥5.43T | +¥13.09B |
| Total Equity | ¥354.16B | ¥328.27B | +¥25.89B |
| Item | Value |
|---|---|
| Net Profit Margin | 18.1% |
| Debt-to-Equity Ratio | 15.36x |
| Effective Tax Rate | 32.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +18.3% |
| Ordinary Income YoY Change | +34.9% |
| Net Income YoY Change | +36.0% |
| Net Income Attributable to Owners YoY Change | +34.3% |
| Total Comprehensive Income YoY Change | +149.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 28.63M shares |
| Treasury Stock | 183K shares |
| Average Shares Outstanding | 28.43M shares |
| Book Value Per Share | ¥12,449.58 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥60.00 |
| Year-End Dividend | ¥85.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥100.00B |
| Ordinary Income Forecast | ¥26.50B |
| Net Income Forecast | ¥16.50B |
| Net Income Attributable to Owners Forecast | ¥17.50B |
| Basic EPS Forecast | ¥615.17 |
| Dividend Per Share Forecast | ¥108.00 |
| Capital Stock | ¥37.32B | ¥37.32B | ¥0 |
| Capital Surplus | ¥30.49B | ¥30.49B | ¥0 |
| Retained Earnings | ¥211.67B | ¥204.90B | +¥6.77B |
| Treasury Stock | ¥-494M | ¥-565M | +¥71M |
| Owners' Equity | ¥354.15B | ¥328.26B | +¥25.88B |