| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥20.55B | ¥16.78B | +22.5% |
| Ordinary Income | ¥3.02B | ¥2.07B | +46.0% |
| Profit Before Tax | ¥4.42B | ¥1.95B | +126.9% |
| Income Tax Expense | ¥1.29B | ¥752M | +71.3% |
| Net Income | ¥3.12B | ¥1.18B | +164.3% |
| Net Income Attributable to Owners | ¥3.13B | ¥1.20B | +161.5% |
| Total Comprehensive Income | ¥3.66B | ¥-1.87B | +296.3% |
| Basic EPS | ¥87.19 | ¥32.29 | +170.0% |
| Diluted EPS | ¥86.19 | ¥28.01 | +207.7% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥23.19B | ¥23.88B | ¥-698M |
| Intangible Assets | ¥3.08B | ¥3.46B | ¥-383M |
| Total Assets | ¥2.40T | ¥2.38T | +¥19.55B |
| Total Liabilities | ¥2.31T | ¥2.29T | +¥18.17B |
| Total Equity | ¥92.56B | ¥91.17B | +¥1.39B |
| Item | Value |
|---|---|
| Net Profit Margin | 15.2% |
| Debt-to-Equity Ratio | 24.96x |
| Effective Tax Rate | 29.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +22.4% |
| Ordinary Income YoY Change | +45.9% |
| Net Income YoY Change | -22.5% |
| Net Income Attributable to Owners YoY Change | +161.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 37.18M shares |
| Treasury Stock | 1.74M shares |
| Average Shares Outstanding | 35.87M shares |
| Book Value Per Share | ¥2,611.78 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥35.00 |
| Item | Forecast |
|---|---|
| Ordinary Income Forecast | ¥3.50B |
| Net Income Forecast | ¥3.50B |
| Net Income Attributable to Owners Forecast | ¥3.50B |
| Basic EPS Forecast | ¥98.17 |
| Dividend Per Share Forecast | ¥35.00 |
| Capital Stock | ¥38.65B | ¥38.65B | ¥0 |
| Capital Surplus | ¥17.50B | ¥17.50B | +¥2M |
| Retained Earnings | ¥61.27B | ¥59.24B | +¥2.03B |
| Treasury Stock | ¥-1.23B | ¥-284M | ¥-942M |
| Owners' Equity | ¥91.81B | ¥90.38B | +¥1.43B |