| Item | Current | Prior | YoY % |
|---|---|---|---|
| Ordinary Income | ¥653.35B | ¥630.80B | +3.6% |
| Profit Before Tax | ¥655.17B | ¥585.13B | +12.0% |
| Income Tax Expense | ¥161.27B | ¥123.43B | +30.7% |
| Net Income | ¥493.90B | ¥461.70B | +7.0% |
| Net Income Attributable to Owners | ¥491.67B | ¥458.99B | +7.1% |
| Total Comprehensive Income | ¥524.37B | ¥100.28B | +422.9% |
| Basic EPS | ¥326.93 | ¥290.11 | +12.7% |
| Diluted EPS | ¥326.89 | ¥290.06 | +12.7% |
| Dividend Per Share | ¥72.50 | ¥72.50 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥451.82B | ¥456.46B | ¥-4.64B |
| Intangible Assets | ¥453.46B | ¥478.03B | ¥-24.57B |
| Total Assets | ¥27.28T | ¥26.24T | +¥1.04T |
| Total Liabilities | ¥22.89T | ¥22.19T | +¥704.43B |
| Total Equity | ¥4.39T | ¥4.05T | +¥337.81B |
| Item | Value |
|---|---|
| Debt-to-Equity Ratio | 5.21x |
| Effective Tax Rate | 24.6% |
| Item | YoY Change |
|---|---|
| Ordinary Income YoY Change | +3.6% |
| Net Income Attributable to Owners YoY Change | +7.1% |
| Total Comprehensive Income YoY Change | +422.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.61B shares |
| Treasury Stock | 119.91M shares |
| Average Shares Outstanding | 1.50B shares |
| Book Value Per Share | ¥2,949.73 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥72.50 |
| Year-End Dividend | ¥72.50 |
| Item | Forecast |
|---|---|
| Ordinary Income Forecast | ¥834.00B |
| Net Income Attributable to Owners Forecast | ¥590.00B |
| Basic EPS Forecast | ¥394.74 |
| Dividend Per Share Forecast | ¥77.50 |
| Capital Stock | ¥101.37B | ¥101.37B | ¥0 |
| Capital Surplus | ¥344.83B | ¥345.13B | ¥-296M |
| Retained Earnings | ¥2.52T | ¥2.14T | +¥381.85B |
| Treasury Stock | ¥-358.94B | ¥-285.53B | ¥-73.40B |
| Owners' Equity | ¥4.34T | ¥4.00T | +¥341.23B |