| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥18.77B | ¥16.48B | +13.9% |
| Cost of Sales | ¥17.05B | ¥15.17B | +12.4% |
| Gross Profit | ¥1.72B | ¥1.31B | +31.6% |
| SG&A Expenses | ¥1.16B | ¥1.13B | +2.2% |
| Operating Income | ¥564M | ¥175M | +222.3% |
| Non-operating Income | ¥157M | ¥138M | +13.4% |
| Non-operating Expenses | ¥17M | ¥12M | +39.8% |
| Ordinary Income | ¥704M | ¥302M | +133.1% |
| Profit Before Tax | ¥705M | ¥300M | +135.2% |
| Income Tax Expense | ¥209M | ¥87M | +141.2% |
| Net Income | ¥495M | ¥212M | +133.5% |
| Depreciation & Amortization | ¥178M | ¥129M | +38.1% |
| Basic EPS | ¥48.56 | ¥19.10 | +154.2% |
| Dividend Per Share | ¥42.00 | ¥42.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥16.23B | ¥17.00B | ¥-774M |
| Cash and Deposits | ¥5.65B | ¥6.78B | ¥-1.13B |
| Non-current Assets | ¥11.57B | ¥11.36B | +¥213M |
| Property, Plant & Equipment | ¥6.06B | ¥6.16B | ¥-100M |
| Intangible Assets | ¥431M | ¥477M | ¥-46M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥259M | ¥576M | ¥-317M |
| Investing Cash Flow | ¥-362M | ¥-826M | +¥464M |
| Financing Cash Flow | ¥-1.03B | ¥-408M | ¥-621M |
| Free Cash Flow | ¥-103M | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 2.6% |
| Gross Profit Margin | 9.2% |
| Current Ratio | 191.3% |
| Quick Ratio | 191.3% |
| Debt-to-Equity Ratio | 0.49x |
| EBITDA Margin | 4.0% |
| Effective Tax Rate | 29.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +13.9% |
| Operating Income YoY Change | +221.4% |
| Ordinary Income YoY Change | +133.2% |
| Net Income YoY Change | +132.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 10.75M shares |
| Treasury Stock | 624K shares |
| Average Shares Outstanding | 10.21M shares |
| Book Value Per Share | ¥1,837.67 |
| EBITDA | ¥742M |
| Item | Amount |
|---|---|
| Year-End Dividend | ¥42.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥38.10B |
| Operating Income Forecast | ¥1.42B |
| Ordinary Income Forecast | ¥1.63B |
| Net Income Forecast | ¥1.13B |
| Basic EPS Forecast | ¥107.34 |
| Dividend Per Share Forecast | ¥45.00 |
| Investment Securities | ¥4.45B | ¥4.10B | +¥347M |
| Total Assets | ¥27.80B | ¥28.36B | ¥-560M |
| Current Liabilities | ¥8.48B | ¥8.94B | ¥-456M |
| Non-current Liabilities | ¥710M | ¥548M | +¥163M |
| Total Liabilities | ¥9.19B | ¥9.49B | ¥-293M |
| Total Equity | ¥18.60B | ¥18.87B | ¥-267M |
| Capital Stock | ¥590M | ¥590M | ¥0 |
| Capital Surplus | ¥6M | ¥2M | +¥4M |
| Retained Earnings | ¥17.61B | ¥18.07B | ¥-460M |
| Treasury Stock | ¥-834M | ¥-782M | ¥-52M |
| Owners' Equity | ¥18.60B | ¥18.87B | ¥-267M |
| Working Capital | ¥7.74B | - | - |