| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥16.06B | ¥12.59B | +27.6% |
| Cost of Sales | ¥13.07B | ¥9.93B | +31.7% |
| Gross Profit | ¥2.99B | ¥2.66B | +12.5% |
| SG&A Expenses | ¥1.45B | ¥1.21B | +19.9% |
| Operating Income | ¥1.54B | ¥1.45B | +6.2% |
| Non-operating Income | ¥8M | ¥11M | -31.2% |
| Non-operating Expenses | ¥38M | ¥16M | +138.4% |
| Ordinary Income | ¥1.51B | ¥1.45B | +4.5% |
| Profit Before Tax | ¥925M | ¥1.45B | -36.1% |
| Income Tax Expense | ¥350M | ¥402M | -13.0% |
| Net Income | ¥575M | ¥1.04B | -45.0% |
| Net Income Attributable to Owners | ¥574M | ¥1.04B | -45.0% |
| Total Comprehensive Income | ¥574M | ¥1.04B | -45.0% |
| Interest Expense | ¥34M | ¥8M | +317.3% |
| Basic EPS | ¥29.96 | ¥55.95 | -46.5% |
| Diluted EPS | ¥28.84 | ¥54.28 | -46.9% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥14.36B | ¥13.31B | +¥1.05B |
| Cash and Deposits | ¥2.99B | ¥4.29B | ¥-1.30B |
| Inventories | ¥69M | ¥55M | +¥14M |
| Non-current Assets | ¥13.64B | ¥13.76B | ¥-117M |
| Property, Plant & Equipment | ¥9.54B | ¥9.68B | ¥-147M |
| Item | Value |
|---|---|
| Net Profit Margin | 3.6% |
| Gross Profit Margin | 18.6% |
| Current Ratio | 154.8% |
| Quick Ratio | 154.1% |
| Debt-to-Equity Ratio | 1.71x |
| Interest Coverage Ratio | 45.56x |
| Effective Tax Rate | 37.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +27.6% |
| Operating Income YoY Change | +6.2% |
| Ordinary Income YoY Change | +4.5% |
| Net Income Attributable to Owners YoY Change | -45.0% |
| Total Comprehensive Income YoY Change | -45.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 19.36M shares |
| Treasury Stock | 10 shares |
| Average Shares Outstanding | 19.18M shares |
| Book Value Per Share | ¥534.23 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥36.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥57.35B |
| Operating Income Forecast | ¥3.82B |
| Ordinary Income Forecast | ¥3.72B |
| Net Income Attributable to Owners Forecast | ¥2.61B |
| Basic EPS Forecast | ¥136.59 |
| Intangible Assets | ¥2.27B | ¥2.24B | +¥22M |
| Goodwill | ¥2.05B | ¥2.08B | ¥-27M |
| Investment Securities | ¥139M | ¥139M | ¥0 |
| Total Assets | ¥28.00B | ¥27.06B | +¥934M |
| Current Liabilities | ¥9.27B | ¥8.00B | +¥1.27B |
| Accounts Payable | ¥4.45B | ¥3.69B | +¥759M |
| Short-term Loans | ¥1.00B | - | - |
| Non-current Liabilities | ¥8.38B | ¥8.87B | ¥-493M |
| Long-term Loans | ¥8.27B | ¥8.74B | ¥-465M |
| Total Liabilities | ¥17.65B | ¥16.87B | +¥778M |
| Total Equity | ¥10.35B | ¥10.19B | +¥156M |
| Capital Stock | ¥711M | ¥575M | +¥135M |
| Capital Surplus | ¥1.59B | ¥1.46B | +¥135M |
| Retained Earnings | ¥8.02B | ¥8.13B | ¥-113M |
| Treasury Stock | ¥-27,000 | - | - |
| Owners' Equity | ¥10.33B | ¥10.17B | +¥158M |
| Working Capital | ¥5.08B | - | - |