| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥89.04B | ¥68.69B | +29.6% |
| Ordinary Income | ¥18.38B | ¥11.77B | +56.2% |
| Profit Before Tax | ¥18.14B | ¥11.54B | +57.1% |
| Income Tax Expense | ¥5.60B | ¥3.19B | +75.8% |
| Net Income | ¥13.02B | ¥9.07B | +43.5% |
| Net Income Attributable to Owners | ¥12.57B | ¥8.45B | +48.8% |
| Total Comprehensive Income | ¥28.92B | ¥-6.88B | +520.2% |
| Basic EPS | ¥33.39 | ¥22.06 | +51.4% |
| Diluted EPS | ¥33.39 | ¥22.05 | +51.4% |
| Dividend Per Share | ¥6.50 | ¥6.50 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥72.85B | ¥71.67B | +¥1.18B |
| Intangible Assets | ¥15.37B | ¥15.85B | ¥-474M |
| Total Assets | ¥13.21T | ¥13.45T | ¥-234.50B |
| Total Liabilities | ¥12.81T | ¥13.06T | ¥-256.21B |
| Total Equity | ¥406.12B | ¥384.41B | +¥21.71B |
| Item | Value |
|---|---|
| Net Profit Margin | 14.1% |
| Debt-to-Equity Ratio | 31.53x |
| Effective Tax Rate | 30.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +29.6% |
| Ordinary Income YoY Change | +56.1% |
| Net Income YoY Change | +43.5% |
| Net Income Attributable to Owners YoY Change | +48.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 378.06M shares |
| Treasury Stock | 1.56M shares |
| Average Shares Outstanding | 376.52M shares |
| Book Value Per Share | ¥1,078.69 |
| Item | Amount |
|---|---|
| Q1 Dividend | ¥6.50 |
| Q2 Dividend | ¥6.50 |
| Year-End Dividend | ¥12.50 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥173.30B |
| Ordinary Income Forecast | ¥34.80B |
| Net Income Forecast | ¥23.80B |
| Net Income Attributable to Owners Forecast | ¥24.30B |
| Basic EPS Forecast | ¥64.54 |
| Dividend Per Share Forecast | ¥6.50 |
| Capital Stock | ¥121.10B | ¥121.10B | ¥0 |
| Capital Surplus | ¥74.74B | ¥74.75B | ¥-11M |
| Retained Earnings | ¥190.72B | ¥193.19B | ¥-2.47B |
| Treasury Stock | ¥-495M | ¥-8.35B | +¥7.86B |
| Owners' Equity | ¥402.01B | ¥380.46B | +¥21.55B |