| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥60.41B | ¥48.38B | +24.9% |
| Ordinary Income | ¥12.74B | ¥10.30B | +23.7% |
| Profit Before Tax | ¥13.04B | ¥10.18B | +28.2% |
| Income Tax Expense | ¥3.90B | ¥2.67B | +46.2% |
| Net Income | ¥9.54B | ¥7.66B | +24.5% |
| Net Income Attributable to Owners | ¥9.14B | ¥7.51B | +21.8% |
| Total Comprehensive Income | ¥23.33B | ¥-20.87B | +211.8% |
| Basic EPS | ¥185.93 | ¥152.07 | +22.3% |
| Dividend Per Share | ¥110.00 | ¥110.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥41.48B | ¥41.65B | ¥-179M |
| Intangible Assets | ¥735M | ¥1.02B | ¥-290M |
| Total Assets | ¥6.10T | ¥5.77T | +¥330.73B |
| Total Liabilities | ¥5.80T | ¥5.49T | +¥309.83B |
| Total Equity | ¥297.43B | ¥276.53B | +¥20.89B |
| Item | Value |
|---|---|
| Net Profit Margin | 15.1% |
| Debt-to-Equity Ratio | 19.51x |
| Effective Tax Rate | 29.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +24.9% |
| Ordinary Income YoY Change | +23.7% |
| Net Income YoY Change | +24.5% |
| Net Income Attributable to Owners YoY Change | +21.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 49.37M shares |
| Treasury Stock | 169K shares |
| Average Shares Outstanding | 49.19M shares |
| Book Value Per Share | ¥6,045.52 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥110.00 |
| Year-End Dividend | ¥160.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥113.00B |
| Ordinary Income Forecast | ¥21.70B |
| Net Income Forecast | ¥14.90B |
| Net Income Attributable to Owners Forecast | ¥15.20B |
| Basic EPS Forecast | ¥309.08 |
| Dividend Per Share Forecast | ¥50.00 |
| Capital Stock | ¥25.09B | ¥25.09B | ¥0 |
| Capital Surplus | ¥21.25B | ¥21.24B | +¥8M |
| Retained Earnings | ¥180.15B | ¥173.49B | +¥6.66B |
| Treasury Stock | ¥-385M | ¥-429M | +¥44M |
| Owners' Equity | ¥297.43B | ¥276.53B | +¥20.89B |