| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥51.77B | ¥45.44B | +13.9% |
| Ordinary Income | ¥9.86B | ¥12.56B | -21.5% |
| Profit Before Tax | ¥9.75B | ¥12.34B | -21.0% |
| Income Tax Expense | ¥4.04B | ¥3.61B | +11.9% |
| Net Income | ¥5.71B | ¥8.73B | -34.6% |
| Net Income Attributable to Owners | ¥5.67B | ¥8.68B | -34.7% |
| Total Comprehensive Income | ¥7.99B | ¥8.41B | -5.0% |
| Basic EPS | ¥29.38 | ¥45.15 | -34.9% |
| Diluted EPS | ¥28.92 | ¥44.42 | -34.9% |
| Dividend Per Share | ¥7.00 | ¥7.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥37.53B | ¥36.95B | +¥582M |
| Intangible Assets | ¥1.22B | ¥966M | +¥249M |
| Total Assets | ¥5.14T | ¥5.03T | +¥102.52B |
| Total Liabilities | ¥4.85T | ¥4.75T | +¥96.22B |
| Total Equity | ¥290.31B | ¥284.02B | +¥6.29B |
| Item | Value |
|---|---|
| Net Profit Margin | 10.9% |
| Debt-to-Equity Ratio | 16.70x |
| Effective Tax Rate | 41.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +13.9% |
| Ordinary Income YoY Change | -21.4% |
| Net Income Attributable to Owners YoY Change | -34.7% |
| Total Comprehensive Income YoY Change | -5.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 193.53M shares |
| Treasury Stock | 139K shares |
| Average Shares Outstanding | 192.86M shares |
| Book Value Per Share | ¥1,501.16 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥7.00 |
| Year-End Dividend | ¥9.50 |
| Item | Forecast |
|---|---|
| Ordinary Income Forecast | ¥26.05B |
| Net Income Attributable to Owners Forecast | ¥16.50B |
| Basic EPS Forecast | ¥85.31 |
| Dividend Per Share Forecast | ¥13.00 |
| Capital Stock | ¥30.23B | ¥30.23B | ¥0 |
| Capital Surplus | ¥31.13B | ¥31.11B | +¥21M |
| Retained Earnings | ¥224.79B | ¥220.95B | +¥3.84B |
| Treasury Stock | ¥-49M | ¥-407M | +¥358M |
| Owners' Equity | ¥286.97B | ¥280.50B | +¥6.47B |