| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥8.07B | ¥8.00B | +0.8% |
| Cost of Sales | ¥6.51B | ¥6.77B | -3.8% |
| Gross Profit | ¥1.56B | ¥1.24B | +25.7% |
| SG&A Expenses | ¥1.02B | ¥1.10B | -7.7% |
| Operating Income | ¥535M | ¥132M | +305.3% |
| Non-operating Income | ¥74M | ¥149M | -50.3% |
| Non-operating Expenses | ¥80M | ¥45M | +80.0% |
| Ordinary Income | ¥529M | ¥236M | +124.2% |
| Profit Before Tax | ¥652M | ¥411M | +58.6% |
| Income Tax Expense | ¥216M | ¥192M | +12.1% |
| Net Income | ¥436M | ¥219M | +99.5% |
| Net Income Attributable to Owners | ¥436M | ¥218M | +100.0% |
| Total Comprehensive Income | ¥401M | ¥1.04B | -61.5% |
| Interest Expense | ¥14M | ¥15M | -6.8% |
| Basic EPS | ¥48.62 | ¥24.68 | +97.0% |
| Diluted EPS | ¥48.52 | - | - |
| Dividend Per Share | ¥10.00 | ¥10.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥5.96B | ¥7.13B | ¥-1.17B |
| Cash and Deposits | ¥1.58B | ¥1.60B | ¥-23M |
| Non-current Assets | ¥2.81B | ¥3.92B | ¥-1.10B |
| Property, Plant & Equipment | ¥301M | ¥316M | ¥-16M |
| Intangible Assets | ¥91M | ¥126M | ¥-35M |
| Item | Value |
|---|---|
| Net Profit Margin | 5.4% |
| Gross Profit Margin | 19.3% |
| Current Ratio | 200.0% |
| Quick Ratio | 200.0% |
| Debt-to-Equity Ratio | 0.61x |
| Interest Coverage Ratio | 38.73x |
| Effective Tax Rate | 33.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +0.8% |
| Operating Income YoY Change | +305.4% |
| Ordinary Income YoY Change | +123.5% |
| Net Income Attributable to Owners YoY Change | +99.5% |
| Total Comprehensive Income YoY Change | -61.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 9.23M shares |
| Treasury Stock | 115K shares |
| Average Shares Outstanding | 8.97M shares |
| Book Value Per Share | ¥597.45 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥10.00 |
| Year-End Dividend | ¥10.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥12.00B |
| Operating Income Forecast | ¥700M |
| Ordinary Income Forecast | ¥700M |
| Net Income Attributable to Owners Forecast | ¥550M |
| Basic EPS Forecast | ¥61.04 |
| Dividend Per Share Forecast | ¥25.00 |
| Goodwill | ¥82M | ¥116M | ¥-34M |
| Investment Securities | ¥2.35B | ¥3.40B | ¥-1.05B |
| Total Assets | ¥8.77B | ¥11.05B | ¥-2.27B |
| Current Liabilities | ¥2.98B | ¥5.29B | ¥-2.31B |
| Short-term Loans | ¥700M | ¥3.00B | ¥-2.30B |
| Non-current Liabilities | ¥346M | ¥900M | ¥-554M |
| Long-term Loans | ¥131M | ¥623M | ¥-492M |
| Total Liabilities | ¥3.33B | ¥6.19B | ¥-2.87B |
| Total Equity | ¥5.45B | ¥4.85B | +¥593M |
| Capital Stock | ¥1.07B | ¥843M | +¥229M |
| Capital Surplus | ¥2.32B | ¥803M | +¥1.51B |
| Retained Earnings | ¥2.20B | ¥3.32B | ¥-1.13B |
| Treasury Stock | ¥-179M | ¥-200M | +¥21M |
| Owners' Equity | ¥5.45B | ¥4.85B | +¥600M |
| Working Capital | ¥2.98B | - | - |