| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥2.37B | ¥6.42B | -63.1% |
| Cost of Sales | ¥738M | ¥1.61B | -54.1% |
| Gross Profit | ¥1.63B | ¥4.81B | -66.1% |
| SG&A Expenses | ¥1.08B | ¥1.07B | +1.6% |
| Operating Income | ¥547M | ¥3.75B | -85.4% |
| Non-operating Income | ¥9M | ¥24M | -64.1% |
| Non-operating Expenses | ¥51M | ¥16M | +222.2% |
| Ordinary Income | ¥505M | ¥3.75B | -86.5% |
| Profit Before Tax | ¥506M | ¥3.76B | -86.5% |
| Income Tax Expense | ¥148M | ¥1.06B | -86.0% |
| Net Income | ¥357M | ¥2.70B | -86.8% |
| Interest Expense | ¥51M | ¥16M | +221.6% |
| Basic EPS | ¥3.47 | ¥26.82 | -87.1% |
| Diluted EPS | ¥3.33 | ¥25.20 | -86.8% |
| Dividend Per Share | ¥6.00 | ¥6.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥14.86B | ¥15.48B | ¥-613M |
| Cash and Deposits | ¥4.61B | ¥9.27B | ¥-4.66B |
| Accounts Receivable | ¥2.32B | ¥248M | +¥2.07B |
| Inventories | ¥3.87B | ¥3.04B | +¥830M |
| Non-current Assets | ¥24.22B | ¥21.04B | +¥3.18B |
| Item | Value |
|---|---|
| Net Profit Margin | 15.1% |
| Gross Profit Margin | 68.8% |
| Current Ratio | 156.7% |
| Quick Ratio | 115.8% |
| Debt-to-Equity Ratio | 1.52x |
| Interest Coverage Ratio | 10.78x |
| Effective Tax Rate | 29.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -63.1% |
| Operating Income YoY Change | -85.4% |
| Ordinary Income YoY Change | -86.5% |
| Net Income YoY Change | -86.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 103.21M shares |
| Average Shares Outstanding | 103.18M shares |
| Book Value Per Share | ¥150.35 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥6.00 |
| Year-End Dividend | ¥22.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥20.77B |
| Operating Income Forecast | ¥8.32B |
| Ordinary Income Forecast | ¥8.14B |
| Net Income Forecast | ¥8.61B |
| Basic EPS Forecast | ¥84.66 |
| Dividend Per Share Forecast | ¥14.00 |
| Property, Plant & Equipment | ¥15.46B | ¥12.28B | +¥3.19B |
| Intangible Assets | ¥3.84B | ¥3.84B | +¥5M |
| Investment Securities | ¥4.18B | ¥4.18B | ¥-256,000 |
| Total Assets | ¥39.08B | ¥36.52B | +¥2.57B |
| Current Liabilities | ¥9.49B | ¥9.53B | ¥-42M |
| Accounts Payable | ¥1.30B | ¥1.20B | +¥99M |
| Short-term Loans | ¥4.50B | ¥4.50B | ¥0 |
| Non-current Liabilities | ¥14.08B | ¥9.57B | +¥4.51B |
| Long-term Loans | ¥13.31B | ¥8.81B | +¥4.50B |
| Total Liabilities | ¥23.57B | ¥19.10B | +¥4.47B |
| Total Equity | ¥15.52B | ¥17.42B | ¥-1.90B |
| Capital Stock | ¥296M | ¥290M | +¥7M |
| Capital Surplus | ¥2.78B | ¥2.77B | +¥7M |
| Retained Earnings | ¥12.40B | ¥14.31B | ¥-1.91B |
| Owners' Equity | ¥15.51B | ¥17.41B | ¥-1.90B |
| Working Capital | ¥5.38B | - | - |