| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥25.13B | ¥22.14B | +13.5% |
| Ordinary Income | ¥4.93B | ¥2.04B | +142.2% |
| Profit Before Tax | ¥4.96B | ¥2.09B | +137.9% |
| Income Tax Expense | ¥562M | ¥589M | -4.6% |
| Net Income | ¥4.18B | ¥1.38B | +202.5% |
| Net Income Attributable to Owners | ¥4.34B | ¥1.47B | +195.5% |
| Total Comprehensive Income | ¥6.16B | ¥259M | +2279.5% |
| Basic EPS | ¥41.83 | ¥14.19 | +194.8% |
| Dividend Per Share | ¥3.50 | ¥3.50 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥29.53B | ¥25.17B | +¥4.37B |
| Intangible Assets | ¥1.23B | ¥1.15B | +¥80M |
| Total Assets | ¥3.38T | ¥3.33T | +¥50.38B |
| Total Liabilities | ¥3.23T | ¥3.18T | +¥44.47B |
| Total Equity | ¥159.01B | ¥153.09B | +¥5.91B |
| Item | Value |
|---|---|
| Net Profit Margin | 17.3% |
| Debt-to-Equity Ratio | 20.28x |
| Effective Tax Rate | 11.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +13.5% |
| Ordinary Income YoY Change | +142.2% |
| Net Income YoY Change | +202.5% |
| Net Income Attributable to Owners YoY Change | +195.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 109.61M shares |
| Treasury Stock | 5.48M shares |
| Average Shares Outstanding | 103.85M shares |
| Book Value Per Share | ¥1,526.96 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥3.50 |
| Year-End Dividend | ¥3.50 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥50.50B |
| Ordinary Income Forecast | ¥9.10B |
| Net Income Forecast | ¥7.60B |
| Net Income Attributable to Owners Forecast | ¥7.80B |
| Basic EPS Forecast | ¥75.11 |
| Dividend Per Share Forecast | ¥12.00 |
| Capital Stock | ¥27.41B | ¥27.41B | ¥0 |
| Capital Surplus | ¥30.04B | ¥30.04B | ¥0 |
| Retained Earnings | ¥100.39B | ¥96.42B | +¥3.98B |
| Treasury Stock | ¥-2.15B | ¥-2.29B | +¥135M |
| Owners' Equity | ¥157.36B | ¥151.49B | +¥5.87B |