Financial Highlights
- Net Sales: ¥3.50B
- Operating Income: ¥632M
- Net Income: ¥425M
- EPS: ¥40.06
Income Statement
| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.50B | - | - |
| Cost of Sales | ¥2.11B | - | - |
| Gross Profit | ¥1.39B | - | - |
| SG&A Expenses | ¥761M | - | - |
| Operating Income | ¥632M | - | - |
| Non-operating Income | ¥4M | - | - |
| Non-operating Expenses | ¥6M | - | - |
| Ordinary Income | ¥630M | - | - |
| Profit Before Tax | ¥631M | - | - |
| Income Tax Expense | ¥205M | - | - |
| Net Income | ¥425M | - | - |
| Net Income Attributable to Owners | ¥425M | - | - |
| Total Comprehensive Income | ¥405M | - | - |
| Interest Expense | ¥6M | - | - |
| Basic EPS | ¥40.06 | - | - |
Balance Sheet
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥6.46B | ¥6.65B | −¥192M |
| Cash and Deposits | ¥4.46B | ¥4.73B | −¥270M |
| Accounts Receivable | ¥1.87B | ¥1.79B | +¥79M |
| Non-current Assets | ¥2.45B | ¥2.40B | +¥45M |
| Property, Plant & Equipment | ¥90M | ¥94M | −¥4M |
| Intangible Assets | ¥1.61B | ¥1.64B | −¥36M |
| Goodwill | ¥1.48B | ¥1.52B | −¥38M |
| Total Assets | ¥8.91B | ¥9.06B | −¥148M |
| Current Liabilities | ¥1.83B | ¥1.87B | −¥48M |
| Non-current Liabilities | ¥1.95B | ¥1.96B | −¥8M |
| Long-term Loans | ¥902M | ¥928M | −¥26M |
| Total Liabilities | ¥3.78B | ¥3.84B | −¥56M |
| Total Equity | ¥5.13B | ¥5.22B | −¥92M |
| Capital Stock | ¥238M | ¥238M | ¥0 |
| Capital Surplus | ¥168M | ¥168M | ¥0 |
| Retained Earnings | ¥4.65B | ¥4.67B | −¥21M |
| Treasury Stock | −¥51M | −¥1M | −¥50M |
| Owners' Equity | ¥5.13B | ¥5.22B | −¥92M |
| Working Capital | ¥4.64B | - | - |
Profitability Ratios
| Item | Value |
|---|---|
| Net Profit Margin | 12.1% |
| Gross Profit Margin | 39.8% |
| Current Ratio | 354.0% |
| Quick Ratio | 354.0% |
| Debt-to-Equity Ratio | 0.74x |
| Interest Coverage Ratio | 101.06x |
| Effective Tax Rate | 32.6% |
Share Information
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 10.63M shares |
| Treasury Stock | 28K shares |
| Average Shares Outstanding | 10.61M shares |
| Book Value Per Share | ¥484.07 |
Full Year Forecast
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥14.02B |
| Operating Income Forecast | ¥2.02B |
| Ordinary Income Forecast | ¥2.00B |
| Net Income Attributable to Owners Forecast | ¥1.25B |
| Basic EPS Forecast | ¥117.46 |
| Dividend Per Share Forecast | ¥86.00 |