| Item | Current | Prior | YoY % |
|---|---|---|---|
| Equity Method Investment Income | ¥4.56B | ¥-156M | +3024.4% |
| Profit Before Tax | ¥465.37B | ¥222.23B | +109.4% |
| Income Tax Expense | ¥103.36B | ¥38.54B | +168.2% |
| Net Income | ¥362.01B | ¥183.69B | +97.1% |
| Net Income Attributable to Owners | ¥360.43B | ¥182.58B | +97.4% |
| Total Comprehensive Income | ¥763.99B | ¥150.01B | +409.3% |
| Basic EPS | ¥389.96 | ¥185.93 | +109.7% |
| Diluted EPS | ¥389.96 | ¥185.93 | +109.7% |
| Dividend Per Share | ¥56.00 | ¥56.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥615.42B | ¥619.77B | ¥-4.35B |
| Total Assets | ¥16.36T | ¥15.89T | +¥466.50B |
| Total Liabilities | ¥11.56T | ¥11.66T | ¥-104.99B |
| Total Equity | ¥4.80T | ¥4.23T | +¥571.49B |
| Capital Stock | ¥100.05B | ¥100.05B | ¥0 |
| Item | Current | Prior | Change |
|---|---|---|---|
| Cash and Cash Equivalents | ¥1.20T | ¥1.03T | +¥171.82B |
| Item | Value |
|---|---|
| Debt-to-Equity Ratio | 2.41x |
| Effective Tax Rate | 22.2% |
| Item | YoY Change |
|---|---|
| Profit Before Tax YoY Change | +109.4% |
| Net Income YoY Change | +97.1% |
| Net Income Attributable to Owners YoY Change | +97.4% |
| Total Comprehensive Income YoY Change | +409.3% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 934.23M shares |
| Treasury Stock | 21.57M shares |
| Average Shares Outstanding | 924.25M shares |
| Book Value Per Share | ¥5,256.80 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥56.00 |
| Year-End Dividend | ¥76.00 |
| Item | Forecast |
|---|---|
| Net Income Attributable to Owners Forecast | ¥540.00B |
| Basic EPS Forecast | ¥591.68 |
| Dividend Per Share Forecast | ¥75.00 |
| Capital Surplus | ¥-187.02B | ¥32.73B | ¥-219.75B |
| Retained Earnings | ¥4.06T | ¥3.52T | +¥540.40B |
| Treasury Stock | ¥-90.61B | ¥-188.42B | +¥97.81B |
| Shareholders' Equity | ¥4.77T | ¥4.21T | +¥569.72B |
| Equity Ratio | 29.2% | 26.5% | +2.7% |