| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥34.28B | ¥30.54B | +12.3% |
| SG&A Expenses | ¥3.68B | ¥3.13B | +17.4% |
| Operating Income | ¥1.18B | ¥-249M | +573.9% |
| Non-operating Income | ¥491M | ¥805M | -39.0% |
| Non-operating Expenses | ¥281M | ¥312M | -9.9% |
| Ordinary Income | ¥1.39B | ¥243M | +472.4% |
| Profit Before Tax | ¥2.45B | ¥1.23B | +99.6% |
| Income Tax Expense | ¥964M | ¥599M | +60.9% |
| Net Income | ¥1.49B | ¥630M | +136.3% |
| Net Income Attributable to Owners | ¥1.49B | ¥630M | +136.3% |
| Total Comprehensive Income | ¥2.68B | ¥-229M | +1270.3% |
| Interest Expense | ¥113M | ¥94M | +20.2% |
| Basic EPS | ¥44.69 | ¥18.82 | +137.5% |
| Dividend Per Share | ¥26.00 | ¥26.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥51.71B | ¥58.02B | ¥-6.31B |
| Cash and Deposits | ¥9.55B | ¥7.65B | +¥1.90B |
| Non-current Assets | ¥50.94B | ¥50.06B | +¥879M |
| Property, Plant & Equipment | ¥26.43B | ¥27.74B | ¥-1.31B |
| Intangible Assets | ¥1.92B | ¥2.07B | ¥-155M |
| Item | Value |
|---|---|
| Net Profit Margin | 4.3% |
| Current Ratio | 320.7% |
| Quick Ratio | 320.7% |
| Debt-to-Equity Ratio | 0.46x |
| Interest Coverage Ratio | 10.44x |
| Effective Tax Rate | 39.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +12.3% |
| Operating Income YoY Change | +46.3% |
| Ordinary Income YoY Change | +470.7% |
| Net Income Attributable to Owners YoY Change | +136.3% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 34.97M shares |
| Treasury Stock | 1.64M shares |
| Average Shares Outstanding | 33.32M shares |
| Book Value Per Share | ¥2,108.05 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥26.00 |
| Year-End Dividend | ¥26.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥82.00B |
| Operating Income Forecast | ¥3.90B |
| Ordinary Income Forecast | ¥4.10B |
| Net Income Attributable to Owners Forecast | ¥3.40B |
| Basic EPS Forecast | ¥102.07 |
| Dividend Per Share Forecast | ¥29.00 |
| Goodwill | ¥53M | ¥89M | ¥-36M |
| Investment Securities | ¥18.07B | ¥15.43B | +¥2.64B |
| Total Assets | ¥102.69B | ¥108.08B | ¥-5.39B |
| Current Liabilities | ¥16.12B | ¥28.35B | ¥-12.22B |
| Short-term Loans | ¥2.17B | ¥14.47B | ¥-12.29B |
| Non-current Liabilities | ¥16.29B | ¥11.31B | +¥4.99B |
| Long-term Loans | ¥4.72B | ¥5.13B | ¥-410M |
| Total Liabilities | ¥32.41B | ¥39.65B | ¥-7.24B |
| Total Equity | ¥70.27B | ¥68.43B | +¥1.84B |
| Capital Stock | ¥2.88B | ¥2.88B | ¥0 |
| Capital Surplus | ¥3.75B | ¥3.74B | +¥12M |
| Retained Earnings | ¥61.03B | ¥60.41B | +¥623M |
| Treasury Stock | ¥-1.27B | ¥-1.29B | +¥20M |
| Owners' Equity | ¥70.27B | ¥68.43B | +¥1.84B |
| Working Capital | ¥35.58B | - | - |