| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥9.08B | ¥12.12B | -25.1% |
| Cost of Sales | ¥7.32B | ¥10.47B | -30.1% |
| Gross Profit | ¥1.75B | ¥1.64B | +6.7% |
| SG&A Expenses | ¥1.30B | ¥1.20B | +8.3% |
| Operating Income | ¥454M | ¥442M | +2.7% |
| Non-operating Income | ¥34M | ¥38M | -9.9% |
| Non-operating Expenses | ¥46M | ¥267,000 | +17232.2% |
| Ordinary Income | ¥442M | ¥480M | -7.9% |
| Profit Before Tax | ¥449M | ¥422M | +6.2% |
| Income Tax Expense | ¥166M | ¥152M | +9.6% |
| Net Income | ¥282M | ¥271M | +4.3% |
| Net Income Attributable to Owners | ¥304M | ¥293M | +3.8% |
| Total Comprehensive Income | ¥455M | ¥294M | +54.8% |
| Basic EPS | ¥45.82 | ¥44.56 | +2.8% |
| Diluted EPS | ¥45.30 | ¥44.05 | +2.8% |
| Dividend Per Share | ¥21.00 | ¥21.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥14.45B | ¥16.96B | ¥-2.50B |
| Cash and Deposits | ¥8.37B | ¥10.23B | ¥-1.86B |
| Non-current Assets | ¥4.34B | ¥4.12B | +¥220M |
| Property, Plant & Equipment | ¥2.79B | ¥2.89B | ¥-106M |
| Intangible Assets | ¥249M | ¥195M | +¥54M |
| Item | Value |
|---|---|
| Net Profit Margin | 3.3% |
| Gross Profit Margin | 19.3% |
| Current Ratio | 338.3% |
| Quick Ratio | 338.3% |
| Debt-to-Equity Ratio | 0.38x |
| Effective Tax Rate | 37.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -25.1% |
| Operating Income YoY Change | +2.5% |
| Ordinary Income YoY Change | -8.0% |
| Net Income Attributable to Owners YoY Change | +3.7% |
| Total Comprehensive Income YoY Change | +54.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 7.35M shares |
| Treasury Stock | 683K shares |
| Average Shares Outstanding | 6.65M shares |
| Book Value Per Share | ¥2,036.92 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥21.00 |
| Year-End Dividend | ¥29.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥21.50B |
| Operating Income Forecast | ¥900M |
| Ordinary Income Forecast | ¥950M |
| Net Income Attributable to Owners Forecast | ¥650M |
| Basic EPS Forecast | ¥97.89 |
| Dividend Per Share Forecast | ¥26.00 |
| Goodwill | ¥5M | ¥8M | ¥-2M |
| Total Assets | ¥18.79B | ¥21.07B | ¥-2.28B |
| Current Liabilities | ¥4.27B | ¥6.97B | ¥-2.69B |
| Non-current Liabilities | ¥941M | ¥815M | +¥126M |
| Total Liabilities | ¥5.21B | ¥7.78B | ¥-2.57B |
| Total Equity | ¥13.58B | ¥13.29B | +¥285M |
| Capital Stock | ¥1.71B | ¥1.71B | ¥0 |
| Capital Surplus | ¥2.37B | ¥2.35B | +¥14M |
| Retained Earnings | ¥9.27B | ¥9.16B | +¥106M |
| Treasury Stock | ¥-470M | ¥-486M | +¥16M |
| Owners' Equity | ¥13.25B | ¥12.94B | +¥309M |
| Working Capital | ¥10.18B | - | - |