This is based on statutory filings.

Fundamentals data is provided by FTSE Russell Data Solutions. To provide comparable data between issuers, data has been standardised by FTSE Russell Data Solutions based on globally accepted XBRL taxonomies. The data presented may therefore differ from an issuer's annual report and 'as reported' data should be obtained directly from the source issuer.

Data is provided "AS IS", with all faults, and on an "AS AVAILABLE" basis for information purposes only. London Stock Exchange is not liable for any errors, omissions or other defects in the data, or for any decisions taken in reliance of the data. Please see our full Disclaimer.


For ‘As reported’ numbers, please refer to the Issuer's website:

Income statement What's this? 31.12.20 (¥m) 31.12.21 (¥m) 31.12.22 (¥m) 31.12.23 (¥m) 31.12.24 (¥m)
Total Revenue 57,783.37 55,646.25 52,060.48 78,111.57 84,491.87
Cost of Revenue - - - - -
Gross Profit - - - - -
Operating Expenses - - - - -
Depreciation & Amortization - - - - -
Other Operating expenses - - - - -
Operating profit 59,028.41 58,698.06 53,591.36 45,770.36 45,526.07
Net interest - - - -12,499.23 -
Other non operating income/expense - - - - -
Pre tax profits (from continued & discontinued) 53,624.23 53,493.77 48,824.63 32,412.98 38,862.38
Taxes - - - - -
After tax profits (from continued & discontinued) 47,674.95 47,569.87 44,160.54 27,956.40 32,930.20
Below line adjustments - - - - -
Net profit (from continued & discontinued) 26,506.26 26,485.44 21,649.30 27,956.40 32,930.20
Non-controlling Interests -208.37 -212.45 -340.26 -717.43 -434.03
Equity Holders of parent company 26,297.89 26,273.00 21,309.03 27,238.97 32,496.17
Continued EPS - Basic 118.53¥ 115.53¥ 93.70¥ 111.32¥ 132.81¥
Continued & Discontinued EPS - Basic 118.53¥ 115.53¥ 93.70¥ 111.32¥ 132.81¥
Dividend per share - - - 82.00¥ 94.30¥
Balance sheet What's this? 31.12.20 (¥m) 31.12.21 (¥m) 31.12.22 (¥m) 31.12.23 (¥m) 31.12.24 (¥m)
Total Assets 330,827.10 328,563.28 327,268.29 571,942.54 566,071.98
Non-current assets 316,151.48 310,639.83 311,965.94 554,248.01 548,882.00
Current assets 14,675.61 17,923.46 15,302.34 17,694.53 17,189.98
Total liabilities 158,708.95 147,499.46 141,780.03 370,612.52 355,783.57
Non-current liabilities 74,038.88 84,868.84 79,055.84 215,772.63 184,560.10
Current liabilities 78,466.61 53,406.22 52,458.33 143,871.09 159,555.99
Net assets 172,118.15 181,063.82 185,488.25 201,330.03 210,288.41
Total Equity 178,321.61 190,288.22 195,754.11 212,298.82 221,955.89
Shareholders Funds 172,118.15 181,063.82 185,488.25 201,330.03 210,288.41
Non-controlling Interests 6,203.46 9,224.40 10,265.86 10,968.79 11,667.48
Ratios - based on IFRS What's this? 31.12.20 (¥m) 31.12.21 (¥m) 31.12.22 (¥m) 31.12.23 (¥m) 31.12.24 (¥m)
PE Ratio 152.79 191.90 212.04 197.85 264.91
PEG 7.37 -84.76 -11.22 10.52 13.96
Earnings per Share Growth 20.72% -2.26% -18.90% 18.80% 18.98%
Dividend Cover - - - 1.36 1.41
Revenue Per Share - - - 319.23¥ 344.37¥
Pre-Tax Profit per Share - - - 132.47¥ 158.39¥
Operating Margin 102.15% 105.48% 102.94% 58.60% 53.88%
Return on Capital Employed 22.92% 21.22% 18.55% 11.27% 8.88%
Dividend Yield - - - 0.37% 0.27%
Dividend per Share Growth - - - - 14.69%
Net Asset Value per Share (exc. Intangibles) - - - 720.98¥ 749.78¥
Net Gearing 52.71% 49.84% 54.93% 152.38% 138.06%