| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥47.02B | ¥41.06B | +14.5% |
| Cost of Sales | ¥42.10B | ¥37.65B | +11.8% |
| Gross Profit | ¥4.92B | ¥3.40B | +44.7% |
| SG&A Expenses | ¥2.48B | ¥2.28B | +8.6% |
| Operating Income | ¥2.44B | ¥1.12B | +118.6% |
| Non-operating Income | ¥114M | ¥61M | +86.9% |
| Non-operating Expenses | ¥63M | ¥40M | +57.5% |
| Ordinary Income | ¥2.49B | ¥1.14B | +119.0% |
| Profit Before Tax | ¥2.49B | ¥1.14B | +119.0% |
| Income Tax Expense | ¥821M | ¥381M | +115.5% |
| Net Income | ¥1.67B | ¥757M | +120.6% |
| Net Income Attributable to Owners | ¥1.67B | ¥757M | +120.6% |
| Total Comprehensive Income | ¥1.71B | ¥556M | +207.9% |
| Interest Expense | ¥42M | ¥17M | +147.1% |
| Basic EPS | ¥159.86 | ¥72.72 | +119.8% |
| Diluted EPS | ¥72.71 | ¥72.71 | +0.0% |
| Dividend Per Share | ¥44.50 | ¥44.50 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥46.76B | ¥48.26B | ¥-1.51B |
| Cash and Deposits | ¥4.77B | ¥4.46B | +¥311M |
| Non-current Assets | ¥7.24B | ¥7.33B | ¥-90M |
| Property, Plant & Equipment | ¥2.97B | ¥3.00B | ¥-30M |
| Intangible Assets | ¥1.87B | ¥2.00B | ¥-128M |
| Item | Value |
|---|---|
| Net Profit Margin | 3.6% |
| Gross Profit Margin | 10.5% |
| Current Ratio | 182.4% |
| Quick Ratio | 182.4% |
| Debt-to-Equity Ratio | 1.25x |
| Interest Coverage Ratio | 58.14x |
| Effective Tax Rate | 32.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +14.5% |
| Operating Income YoY Change | +118.5% |
| Ordinary Income YoY Change | +118.8% |
| Net Income Attributable to Owners YoY Change | +120.5% |
| Total Comprehensive Income YoY Change | +207.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 10.61M shares |
| Treasury Stock | 225K shares |
| Average Shares Outstanding | 10.45M shares |
| Book Value Per Share | ¥2,306.63 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥44.50 |
| Year-End Dividend | ¥54.50 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥101.00B |
| Operating Income Forecast | ¥5.12B |
| Ordinary Income Forecast | ¥5.13B |
| Net Income Attributable to Owners Forecast | ¥3.62B |
| Basic EPS Forecast | ¥347.07 |
| Dividend Per Share Forecast | ¥87.00 |
| Investment Securities | ¥955M | ¥898M | +¥57M |
| Total Assets | ¥54.00B | ¥55.59B | ¥-1.60B |
| Current Liabilities | ¥25.63B | ¥28.05B | ¥-2.42B |
| Short-term Loans | ¥100M | ¥200M | ¥-100M |
| Non-current Liabilities | ¥4.40B | ¥4.55B | ¥-150M |
| Long-term Loans | ¥2.48B | ¥2.65B | ¥-175M |
| Total Liabilities | ¥30.03B | ¥32.60B | ¥-2.57B |
| Total Equity | ¥23.96B | ¥22.99B | +¥971M |
| Capital Stock | ¥4.32B | ¥4.32B | ¥0 |
| Capital Surplus | ¥409M | ¥292M | +¥117M |
| Retained Earnings | ¥19.43B | ¥18.33B | +¥1.10B |
| Treasury Stock | ¥-477M | ¥-188M | ¥-289M |
| Owners' Equity | ¥23.96B | ¥22.99B | +¥971M |
| Working Capital | ¥21.12B | - | - |