| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.34T | ¥4.59T | -5.4% |
| Ordinary Income | ¥849.63B | ¥747.08B | +13.7% |
| Profit Before Tax | ¥898.72B | ¥791.16B | +13.6% |
| Income Tax Expense | ¥206.14B | ¥223.13B | -7.6% |
| Net Income | ¥692.58B | ¥568.02B | +21.9% |
| Net Income Attributable to Owners | ¥689.95B | ¥566.14B | +21.9% |
| Total Comprehensive Income | ¥845.58B | ¥591.84B | +42.9% |
| Basic EPS | ¥276.20 | ¥223.35 | +23.7% |
| Diluted EPS | ¥276.20 | ¥223.35 | +23.7% |
| Dividend Per Share | ¥65.00 | ¥65.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥1.12T | ¥1.12T | ¥-2.75B |
| Intangible Assets | ¥861.95B | ¥808.90B | +¥53.05B |
| Total Assets | ¥288.76T | ¥283.32T | +¥5.44T |
| Total Liabilities | ¥277.68T | ¥272.80T | +¥4.88T |
| Total Equity | ¥11.08T | ¥10.52T | +¥552.25B |
| Item | Value |
|---|---|
| Net Profit Margin | 15.9% |
| Debt-to-Equity Ratio | 25.07x |
| Effective Tax Rate | 22.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -5.4% |
| Ordinary Income YoY Change | +13.7% |
| Profit Before Tax YoY Change | +13.6% |
| Net Income YoY Change | +21.9% |
| Net Income Attributable to Owners YoY Change | +21.8% |
| Total Comprehensive Income YoY Change | +42.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 2.49B shares |
| Treasury Stock | 4.34M shares |
| Average Shares Outstanding | 2.50B shares |
| Book Value Per Share | ¥4,456.23 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥65.00 |
| Year-End Dividend | ¥75.00 |
| Item | Forecast |
|---|---|
| Net Income Attributable to Owners Forecast | ¥1.13T |
| Basic EPS Forecast | ¥453.49 |
| Dividend Per Share Forecast | ¥72.50 |
| Capital Stock | ¥2.26T | ¥2.26T | ¥0 |
| Capital Surplus | ¥1.13T | ¥1.13T | ¥0 |
| Retained Earnings | ¥6.45T | ¥6.05T | +¥405.35B |
| Treasury Stock | ¥-11.32B | ¥-9.46B | ¥-1.86B |
| Owners' Equity | ¥11.00T | ¥10.44T | +¥553.43B |