| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥6.76T | ¥6.57T | +2.8% |
| Operating Income | ¥-42.81B | ¥592.13B | -107.2% |
| Ordinary Income | ¥-1.16T | ¥-1.06T | -9.8% |
| Profit Before Tax | ¥57.80B | ¥-469.13B | +112.3% |
| Net Income | ¥209.22B | ¥-789.80B | +126.5% |
| Net Income Attributable to Owners | ¥-227.65B | ¥-970.14B | +76.5% |
| Total Comprehensive Income | ¥2.24T | ¥468.14B | +378.8% |
| Earnings per Unit (EPU) | ¥-170.99 | ¥-652.37 | +73.8% |
| Diluted Earnings per Unit | ¥-174.20 | ¥-662.41 | +73.7% |
| Distribution per Unit (DPU) | ¥44.00 | ¥22.00 | +100.0% |
| Total Dividend Paid | ¥66.28B | ¥66.28B | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Total Assets | ¥46.72T | ¥43.94T | +¥2.79T |
| Total Equity | ¥13.24T | ¥10.65T | +¥2.59T |
| Owners' Equity | ¥5.33T | ¥5.73T | ¥-398.71B |
| Shareholders' Equity | ¥11.16T | ¥9.03T | +¥2.13T |
| Equity Ratio | 23.9% | 20.6% | +3.3% |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥250.55B | ¥741.29B | ¥-490.75B |
| Investing Cash Flow | ¥-841.46B | ¥547.58B | ¥-1.39T |
| Financing Cash Flow | ¥-606.22B | ¥191.52B | ¥-797.74B |
| Cash and Cash Equivalents | ¥6.19T | ¥6.93T | ¥-738.28B |
| Free Cash Flow | ¥-590.91B | - | - |
| Item | Value |
|---|---|
| ROE | -2.3% |
| ROA (Ordinary Income) | 0.1% |
| Dividend on Equity (DOE) | 0.8% |
| Book Value Per Share | ¥7,479.43 |
| Net Profit Margin | -3.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +2.8% |
| Operating Revenues YoY Change | -96.8% |
| Operating Income YoY Change | -24.8% |
| Net Income YoY Change | -97.6% |
| Total Comprehensive Income YoY Change | +378.8% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 1.47B shares |
| Treasury Units | 4.07M shares |
| Average Units Outstanding | 1.46B shares |
| NAV per Unit | ¥9,029.91 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥22.00 |
| Year-End Distribution | ¥22.00 |
| Item | Forecast |
|---|---|
| Distribution per Unit Forecast (DPU) | ¥22.00 |