| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥44.60B | ¥38.85B | +14.8% |
| Ordinary Income | ¥6.64B | ¥5.34B | +24.2% |
| Profit Before Tax | ¥6.56B | ¥5.36B | +22.4% |
| Income Tax Expense | ¥2.14B | ¥1.64B | +30.2% |
| Net Income | ¥4.03B | ¥3.17B | +27.4% |
| Net Income Attributable to Owners | ¥4.43B | ¥3.71B | +19.3% |
| Total Comprehensive Income | ¥18.64B | ¥-2.57B | +825.0% |
| Basic EPS | ¥291.11 | ¥236.97 | +22.8% |
| Diluted EPS | ¥289.09 | ¥235.33 | +22.8% |
| Dividend Per Share | ¥50.00 | ¥50.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥29.52B | ¥29.37B | +¥149M |
| Intangible Assets | ¥1.07B | ¥842M | +¥229M |
| Total Assets | ¥4.48T | ¥4.51T | ¥-25.61B |
| Total Liabilities | ¥4.26T | ¥4.30T | ¥-42.53B |
| Total Equity | ¥225.48B | ¥208.56B | +¥16.93B |
| Item | Value |
|---|---|
| Net Profit Margin | 9.9% |
| Debt-to-Equity Ratio | 18.87x |
| Effective Tax Rate | 32.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +14.8% |
| Ordinary Income YoY Change | +24.2% |
| Net Income YoY Change | +27.4% |
| Net Income Attributable to Owners YoY Change | +19.3% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 15.69M shares |
| Treasury Stock | 607K shares |
| Average Shares Outstanding | 15.22M shares |
| Book Value Per Share | ¥14,945.85 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥50.00 |
| Year-End Dividend | ¥60.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥87.20B |
| Ordinary Income Forecast | ¥13.70B |
| Net Income Forecast | ¥8.40B |
| Net Income Attributable to Owners Forecast | ¥9.20B |
| Basic EPS Forecast | ¥604.38 |
| Dividend Per Share Forecast | ¥85.00 |
| Capital Stock | ¥19.60B | ¥19.60B | ¥0 |
| Capital Surplus | ¥13.77B | ¥13.77B | ¥0 |
| Retained Earnings | ¥164.32B | ¥160.84B | +¥3.49B |
| Treasury Stock | ¥-2.46B | ¥-1.62B | ¥-833M |
| Owners' Equity | ¥225.09B | ¥208.22B | +¥16.87B |