| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥2.99B | ¥2.66B | +12.4% |
| Cost of Sales | ¥1.27B | ¥1.13B | +12.6% |
| Gross Profit | ¥1.72B | ¥1.53B | +12.2% |
| SG&A Expenses | ¥948M | ¥834M | +13.6% |
| Operating Income | ¥769M | ¥695M | +10.6% |
| Non-operating Income | ¥2M | ¥2M | +6.5% |
| Non-operating Expenses | ¥312,000 | ¥0 | - |
| Ordinary Income | ¥771M | ¥697M | +10.6% |
| Profit Before Tax | ¥771M | ¥698M | +10.5% |
| Income Tax Expense | ¥200M | ¥186M | +7.8% |
| Net Income | ¥571M | ¥511M | +11.7% |
| Basic EPS | ¥48.78 | ¥44.03 | +10.8% |
| Diluted EPS | ¥48.44 | ¥43.74 | +10.7% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥5.81B | ¥6.32B | ¥-513M |
| Cash and Deposits | ¥1.01B | ¥829M | +¥180M |
| Accounts Receivable | ¥4.55B | ¥5.34B | ¥-796M |
| Non-current Assets | ¥1.76B | ¥1.70B | +¥55M |
| Property, Plant & Equipment | ¥164M | ¥92M | +¥71M |
| Item | Value |
|---|---|
| Net Profit Margin | 19.1% |
| Gross Profit Margin | 57.5% |
| Current Ratio | 600.6% |
| Quick Ratio | 600.6% |
| Debt-to-Equity Ratio | 0.32x |
| Effective Tax Rate | 25.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +12.4% |
| Operating Income YoY Change | +10.6% |
| Ordinary Income YoY Change | +10.5% |
| Net Income YoY Change | +11.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 12.78M shares |
| Treasury Stock | 1.02M shares |
| Average Shares Outstanding | 11.71M shares |
| Book Value Per Share | ¥486.02 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥42.50 |
| Segment | Revenue | Operating Income |
|---|---|---|
| CM | ¥1.55B | ¥429M |
| CREM | ¥463M | ¥115M |
| Office | ¥753M | ¥188M |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥5.89B |
| Operating Income Forecast | ¥1.26B |
| Ordinary Income Forecast | ¥1.26B |
| Net Income Forecast | ¥920M |
| Basic EPS Forecast | ¥78.29 |
| Dividend Per Share Forecast | ¥43.00 |
| Intangible Assets | ¥238M | ¥196M | +¥42M |
| Total Assets | ¥7.57B | ¥8.03B | ¥-458M |
| Current Liabilities | ¥968M | ¥1.61B | ¥-638M |
| Accounts Payable | ¥43M | ¥32M | +¥12M |
| Non-current Liabilities | ¥886M | ¥825M | +¥61M |
| Total Liabilities | ¥1.85B | ¥2.43B | ¥-577M |
| Total Equity | ¥5.71B | ¥5.60B | +¥118M |
| Capital Stock | ¥543M | ¥543M | ¥0 |
| Capital Surplus | ¥714M | ¥697M | +¥17M |
| Retained Earnings | ¥4.98B | ¥4.93B | +¥55M |
| Treasury Stock | ¥-542M | ¥-592M | +¥50M |
| Owners' Equity | ¥5.70B | ¥5.58B | +¥122M |
| Working Capital | ¥4.84B | - | - |