| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥42.22B | ¥38.10B | +10.8% |
| Ordinary Income | ¥9.65B | ¥7.13B | +35.4% |
| Profit Before Tax | ¥9.65B | ¥7.08B | +36.3% |
| Income Tax Expense | ¥2.88B | ¥2.22B | +29.5% |
| Net Income | ¥6.51B | ¥4.68B | +39.3% |
| Net Income Attributable to Owners | ¥6.77B | ¥4.86B | +39.4% |
| Total Comprehensive Income | ¥18.97B | ¥623M | +2945.3% |
| Basic EPS | ¥400.37 | ¥283.88 | +41.0% |
| Diluted EPS | ¥398.65 | ¥282.70 | +41.0% |
| Dividend Per Share | ¥55.00 | ¥55.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥23.20B | ¥23.09B | +¥116M |
| Intangible Assets | ¥4.47B | ¥4.81B | ¥-344M |
| Total Assets | ¥4.08T | ¥4.07T | +¥7.48B |
| Total Liabilities | ¥3.87T | ¥3.88T | ¥-9.65B |
| Total Equity | ¥206.76B | ¥189.64B | +¥17.12B |
| Item | Value |
|---|---|
| Net Profit Margin | 16.0% |
| Debt-to-Equity Ratio | 18.73x |
| Effective Tax Rate | 29.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +10.8% |
| Ordinary Income YoY Change | +35.3% |
| Net Income YoY Change | +39.2% |
| Net Income Attributable to Owners YoY Change | +39.4% |
| Total Comprehensive Income YoY Change | -92.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 17.13M shares |
| Treasury Stock | 351K shares |
| Average Shares Outstanding | 16.91M shares |
| Book Value Per Share | ¥12,320.35 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥55.00 |
| Year-End Dividend | ¥55.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥86.20B |
| Ordinary Income Forecast | ¥18.20B |
| Net Income Forecast | ¥12.00B |
| Net Income Attributable to Owners Forecast | ¥12.40B |
| Basic EPS Forecast | ¥736.02 |
| Dividend Per Share Forecast | ¥90.00 |
| Capital Stock | ¥14.70B | ¥14.70B | ¥0 |
| Capital Surplus | ¥12.78B | ¥12.78B | ¥0 |
| Retained Earnings | ¥151.65B | ¥145.84B | +¥5.81B |
| Treasury Stock | ¥-1.31B | ¥-473M | ¥-839M |
| Owners' Equity | ¥206.62B | ¥189.45B | +¥17.17B |