| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥39.26B | ¥34.56B | +13.6% |
| Ordinary Income | ¥7.41B | ¥5.07B | +46.1% |
| Profit Before Tax | ¥7.39B | ¥5.05B | +46.3% |
| Income Tax Expense | ¥2.11B | ¥1.54B | +36.5% |
| Net Income | ¥4.77B | ¥3.12B | +53.0% |
| Net Income Attributable to Owners | ¥5.29B | ¥3.51B | +50.6% |
| Total Comprehensive Income | ¥7.63B | ¥1.96B | +289.2% |
| Basic EPS | ¥128.85 | ¥84.81 | +51.9% |
| Diluted EPS | ¥128.77 | ¥84.74 | +52.0% |
| Dividend Per Share | ¥19.00 | ¥19.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥46.13B | ¥44.42B | +¥1.71B |
| Intangible Assets | ¥4.57B | ¥4.45B | +¥117M |
| Total Assets | ¥3.09T | ¥2.98T | +¥108.02B |
| Total Liabilities | ¥2.94T | ¥2.84T | +¥101.56B |
| Total Equity | ¥146.28B | ¥139.83B | +¥6.45B |
| Item | Value |
|---|---|
| Net Profit Margin | 13.5% |
| Debt-to-Equity Ratio | 20.09x |
| Effective Tax Rate | 28.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +13.6% |
| Ordinary Income YoY Change | +46.1% |
| Net Income YoY Change | +53.0% |
| Net Income Attributable to Owners YoY Change | +50.6% |
| Total Comprehensive Income YoY Change | +289.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 43.11M shares |
| Treasury Stock | 2.10M shares |
| Average Shares Outstanding | 41.02M shares |
| Book Value Per Share | ¥3,567.27 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥19.00 |
| Year-End Dividend | ¥19.00 |
| Item | Forecast |
|---|---|
| Ordinary Income Forecast | ¥11.50B |
| Net Income Forecast | ¥7.50B |
| Net Income Attributable to Owners Forecast | ¥8.00B |
| Basic EPS Forecast | ¥195.02 |
| Dividend Per Share Forecast | ¥27.00 |
| Capital Stock | ¥56.97B | ¥56.97B | ¥0 |
| Capital Surplus | ¥14.27B | ¥14.26B | +¥9M |
| Retained Earnings | ¥81.49B | ¥76.99B | +¥4.50B |
| Treasury Stock | ¥-2.24B | ¥-1.84B | ¥-396M |
| Owners' Equity | ¥146.25B | ¥139.79B | +¥6.46B |