Financial Highlights
* Accounting Standard for Revenue Recognition and other standards applied as of the beginning of FY22/3.
Performance
Operating revenue
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
| Full Year | 201,793 | 221,280 | 241,594 | 260,787 | |
| 3Q | 148,357 | 163,788 | 184,089 | 187,114 | |
| 2Q | 91,614 | 108,240 | 117,672 | 123,579 | |
| 1Q | 43,658 | 51,842 | 54,845 | 59,722 | 62,713 |
Operating income
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
| Full Year | 12,190 | 21,023 | 30,820 | 34,655 | |
| 3Q | 9,862 | 15,888 | 26,760 | 29,206 | |
| 2Q | 3,797 | 9,446 | 14,237 | 18,256 | |
| 1Q | 1,294 | 4,797 | 6,827 | 9,876 | 11,295 |
Ordinary income
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
| Full Year | 9,931 | 18,965 | 29,312 | 35,572 | |
| 3Q | 7,999 | 14,214 | 25,630 | 30,624 | |
| 2Q | 2,518 | 8,215 | 13,268 | 19,822 | |
| 1Q | 945 | 4,487 | 6,603 | 9,754 | 11,199 |
Profit attributable to owners of parent
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
| Full Year | 4,021 | 14,623 | 23,926 | 22,496 | |
| 3Q | 5,174 | 11,685 | 21,904 | 20,210 | |
| 2Q | 1,587 | 7,116 | 8,867 | 12,550 | |
| 1Q | 68 | 3,147 | 4,235 | 6,718 | 7,599 |
Financial Situation
Total assets
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
| Full Year | 920,976 | 935,113 | 950,650 | 976,877 | |
| 3Q | 924,120 | 918,216 | 925,899 | 951,483 | |
| 2Q | 917,131 | 914,359 | 926,415 | 925,021 | |
| 1Q | 922,464 | 917,944 | 927,968 | 931,787 | 991,863 |
Net assets
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
| Full Year | 260,716 | 274,586 | 307,102 | 328,225 | |
| 3Q | 260,378 | 270,652 | 298,531 | 324,138 | |
| 2Q | 256,875 | 263,987 | 285,223 | 313,482 | |
| 1Q | 253,980 | 260,317 | 279,889 | 312,282 | 334,494 |
Equity ratio
|
FY2021 |
FY2022 |
FY2023 |
FY2024 |
FY2025 |
|
| Full Year | 26.9 | 27.9 | 30.8 | 31.9 |
Operating profit to operating revenue
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
| Full Year | 6.0 | 9.5 | 12.8 | 13.3 |
Return on assets (ROA)
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
| Full Year | 0.4 | 1.6 | 2.5 | 2.3 |
Return on equity (ROE)
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
| Full Year | 1.6 | 5.7 | 8.6 | 7.5 |
Interest-bearing debt/EBITDA ratio
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
| Full Year | 11.6 | 9.6 | 7.2 | 6.5 |
*EBITDA：
Operating Profit + Dividend Income + Depreciation and Amortization
Net interest-bearing debt/EBITDA ratio
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
| Full Year | 10.7 | 8.8 | 6.5 | 5.8 |
*EBITDA：
Operating Profit + Dividend Income + Depreciation and Amortization
Investment
Capital investments
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
| Full Year | 21,408 | 27,872 | 25,787 | 47,241 |
Depreciation and amortization
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
| Full Year | 28,591 | 27,619 | 27,477 | 28,240 |
Cash Flows
Cash flows from operating activities
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
| Full Year | 41,879 | 39,086 | 62,223 | 43,813 | |
| 2Q | 13,524 | 15,371 | 20,739 | 14,218 |
Cash flows from investing activities
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
| Full Year | -19,669 | -26,305 | -10,528 | -39,299 | |
| 2Q | -5,835 | -11,852 | -4,153 | -18,616 |
Cash flows from financing activities
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
| Full Year | -27,026 | -11,341 | -46,832 | -4,785 | |
| 2Q | -17,322 | -7,909 | -29,868 | -19,996 |
Per Share Information
Book value per share (BPS)
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
| Full Year | 2,189.38 | 2,306.15 | 2,583.93 | 2,748.60 |
Earnings per share (EPS)
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
| Full Year | 35.51 | 129.13 | 211.31 | 198.69 |
Price Earnings Ratio
Price earnings ratio
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
| Full Year | 66.5 | 22.7 | 15.1 | 12.3 |
