| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥40.40B | ¥35.81B | +12.8% |
| Cost of Sales | ¥779M | ¥13M | +5892.3% |
| SG&A Expenses | ¥30.10B | ¥27.96B | +7.6% |
| Equity Method Investment Income | ¥1.24B | ¥1.26B | -1.1% |
| Profit Before Tax | ¥7.66B | ¥5.01B | +52.8% |
| Income Tax Expense | ¥3.23B | ¥880M | +267.3% |
| Net Income | ¥4.43B | ¥4.13B | +7.2% |
| Net Income Attributable to Owners | ¥4.55B | ¥4.05B | +12.3% |
| Total Comprehensive Income | ¥4.69B | ¥4.94B | -5.1% |
| Basic EPS | ¥18.09 | ¥15.74 | +14.9% |
| Diluted EPS | ¥15.72 | ¥15.72 | +0.0% |
| Dividend Per Share | ¥15.10 | ¥15.10 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥5.04B | ¥5.16B | ¥-119M |
| Intangible Assets | ¥35.71B | ¥35.24B | +¥467M |
| Total Assets | ¥758.92B | ¥709.64B | +¥49.28B |
| Total Liabilities | ¥639.53B | ¥583.39B | +¥56.15B |
| Total Equity | ¥119.38B | ¥126.25B | ¥-6.87B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Cash and Cash Equivalents | ¥41.54B | ¥53.47B | ¥-11.93B |
| Item | Value |
|---|---|
| Net Profit Margin | 11.3% |
| Debt-to-Equity Ratio | 5.36x |
| Effective Tax Rate | 42.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +12.8% |
| Operating Revenues YoY Change | +12.8% |
| Profit Before Tax YoY Change | +52.8% |
| Net Income YoY Change | +7.2% |
| Net Income Attributable to Owners YoY Change | +12.3% |
| Total Comprehensive Income YoY Change | -5.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 253.65M shares |
| Treasury Stock | 2.28M shares |
| Average Shares Outstanding | 251.47M shares |
| Book Value Per Share | ¥474.94 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥15.10 |
| Year-End Dividend | ¥25.20 |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥15.30 |
| Capital Stock | ¥13.14B | ¥13.14B | ¥0 |
| Capital Surplus | ¥47.44B | ¥51.28B | ¥-3.85B |
| Retained Earnings | ¥44.45B | ¥46.27B | ¥-1.82B |
| Treasury Stock | ¥-1.61B | ¥-723M | ¥-891M |
| Shareholders' Equity | ¥117.66B | ¥123.98B | ¥-6.33B |
| Equity Ratio | 15.5% | 17.5% | -2.0% |