| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥49.66B | ¥39.57B | +25.5% |
| Ordinary Income | ¥13.22B | ¥11.90B | +11.1% |
| Profit Before Tax | ¥13.20B | ¥11.87B | +11.2% |
| Income Tax Expense | ¥3.94B | ¥3.52B | +12.1% |
| Net Income | ¥9.11B | ¥8.25B | +10.4% |
| Net Income Attributable to Owners | ¥9.16B | ¥8.27B | +10.7% |
| Total Comprehensive Income | ¥17.40B | ¥-2.89B | +702.1% |
| Basic EPS | ¥75.59 | ¥67.04 | +12.8% |
| Dividend Per Share | ¥14.00 | ¥14.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥54.95B | ¥55.90B | ¥-947M |
| Intangible Assets | ¥19.46B | ¥20.65B | ¥-1.20B |
| Total Assets | ¥6.60T | ¥6.56T | +¥40.19B |
| Total Liabilities | ¥6.28T | ¥6.25T | +¥24.74B |
| Total Equity | ¥326.18B | ¥310.72B | +¥15.46B |
| Item | Value |
|---|---|
| Net Profit Margin | 18.4% |
| Debt-to-Equity Ratio | 19.24x |
| Effective Tax Rate | 29.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +25.4% |
| Ordinary Income YoY Change | +11.1% |
| Net Income YoY Change | +10.3% |
| Net Income Attributable to Owners YoY Change | +10.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 131.43M shares |
| Treasury Stock | 10.24M shares |
| Average Shares Outstanding | 121.17M shares |
| Book Value Per Share | ¥2,691.43 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥14.00 |
| Year-End Dividend | ¥16.00 |
| Item | Forecast |
|---|---|
| Ordinary Income Forecast | ¥21.70B |
| Net Income Forecast | ¥14.90B |
| Net Income Attributable to Owners Forecast | ¥15.00B |
| Basic EPS Forecast | ¥124.20 |
| Dividend Per Share Forecast | ¥19.00 |
| Capital Stock | ¥49.76B | ¥49.76B | ¥0 |
| Capital Surplus | ¥39.70B | ¥39.70B | ¥0 |
| Retained Earnings | ¥211.65B | ¥204.45B | +¥7.20B |
| Treasury Stock | ¥-7.87B | ¥-7.89B | +¥17M |
| Owners' Equity | ¥319.41B | ¥303.98B | +¥15.43B |