| Item | Current | Prior | YoY % |
|---|---|---|---|
| Ordinary Income | ¥346.64B | ¥181.06B | +91.4% |
| Profit Before Tax | ¥343.57B | ¥178.40B | +92.6% |
| Income Tax Expense | ¥80.13B | ¥45.40B | +76.5% |
| Net Income | ¥263.44B | ¥133.00B | +98.1% |
| Net Income Attributable to Owners | ¥262.23B | ¥131.53B | +99.4% |
| Total Comprehensive Income | ¥245.12B | ¥553.81B | -55.7% |
| Basic EPS | ¥267.05 | ¥132.26 | +101.9% |
| Diluted EPS | ¥267.05 | ¥132.21 | +102.0% |
| Dividend Per Share | ¥150.00 | ¥150.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥384.18B | ¥371.58B | +¥12.60B |
| Intangible Assets | ¥514.07B | ¥518.92B | ¥-4.86B |
| Total Assets | ¥15.17T | ¥14.83T | +¥338.31B |
| Total Liabilities | ¥12.16T | ¥11.96T | +¥200.31B |
| Total Equity | ¥3.01T | ¥2.87T | +¥138.00B |
| Item | Value |
|---|---|
| Debt-to-Equity Ratio | 4.05x |
| Effective Tax Rate | 23.3% |
| Item | YoY Change |
|---|---|
| Ordinary Income YoY Change | +91.4% |
| Profit Before Tax YoY Change | +92.6% |
| Net Income YoY Change | +98.1% |
| Net Income Attributable to Owners YoY Change | +99.4% |
| Total Comprehensive Income YoY Change | -55.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 990.48M shares |
| Treasury Stock | 20.25M shares |
| Average Shares Outstanding | 981.93M shares |
| Book Value Per Share | ¥3,098.50 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥150.00 |
| Year-End Dividend | ¥150.00 |
| Item | Forecast |
|---|---|
| Ordinary Income Forecast | ¥550.00B |
| Net Income Attributable to Owners Forecast | ¥400.00B |
| Basic EPS Forecast | ¥412.27 |
| Dividend Per Share Forecast | ¥76.00 |
| Capital Stock | ¥100.05B | ¥100.05B | ¥0 |
| Capital Surplus | ¥31.68B | ¥32.10B | ¥-412M |
| Retained Earnings | ¥1.51T | ¥1.29T | +¥216.55B |
| Treasury Stock | ¥-63.47B | ¥-4.12B | ¥-59.34B |
| Owners' Equity | ¥2.99T | ¥2.85T | +¥138.01B |