| Item | Current | Prior | YoY % |
|---|---|---|---|
| Equity Method Investment Income | ¥-1.20B | ¥-2.40B | +49.9% |
| Ordinary Income | ¥198.59B | ¥159.81B | +24.3% |
| Net Income Attributable to Owners | ¥126.41B | ¥98.78B | +28.0% |
| Total Comprehensive Income | ¥-13.36B | ¥493.36B | -102.7% |
| Basic EPS | ¥241.72 | ¥183.13 | +32.0% |
| Diluted EPS | ¥241.60 | ¥183.01 | +32.0% |
| Dividend Per Share | ¥80.00 | ¥35.00 | +128.6% |
| Total Dividend Paid | ¥37.48B | ¥37.48B | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Total Assets | ¥16.62T | ¥17.21T | ¥-588.10B |
| Total Equity | ¥1.31T | ¥1.41T | ¥-103.10B |
| Owners' Equity | ¥1.30T | ¥1.40T | ¥-102.76B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥-359.87B | ¥262.75B | ¥-622.62B |
| Investing Cash Flow | ¥94.27B | ¥-180.25B | +¥274.51B |
| Financing Cash Flow | ¥-87.34B | ¥-79.23B | ¥-8.11B |
| Free Cash Flow | ¥-265.60B | - | - |
| Item | Value |
|---|---|
| ROA (Ordinary Income) | 1.2% |
| Payout Ratio | 38.2% |
| Dividend on Equity (DOE) | 3.1% |
| Book Value Per Share | ¥2,540.17 |
| Item | YoY Change |
|---|---|
| Ordinary Income YoY Change | +24.3% |
| Net Income Attributable to Owners YoY Change | +28.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 544.00M shares |
| Treasury Stock | 31.91M shares |
| Average Shares Outstanding | 522.96M shares |
| Book Value Per Share | ¥2,551.93 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥35.00 |
| Year-End Dividend | ¥35.00 |
| Item | Forecast |
|---|---|
| Ordinary Income Forecast | ¥223.00B |
| Net Income Attributable to Owners Forecast | ¥118.00B |
| Basic EPS Forecast | ¥230.43 |
| Dividend Per Share Forecast | ¥62.00 |