| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.52B | ¥3.49B | +0.9% |
| Cost of Sales | ¥1.91B | ¥1.86B | +2.4% |
| Gross Profit | ¥1.61B | ¥1.63B | -0.9% |
| SG&A Expenses | ¥1.32B | ¥1.33B | -0.8% |
| Operating Income | ¥296M | ¥300M | -1.3% |
| Non-operating Income | ¥73M | ¥78M | -5.6% |
| Non-operating Expenses | ¥55M | ¥26M | +111.2% |
| Ordinary Income | ¥314M | ¥352M | -10.8% |
| Profit Before Tax | ¥315M | ¥353M | -10.8% |
| Income Tax Expense | ¥131M | ¥76M | +72.7% |
| Net Income | ¥184M | ¥277M | -33.6% |
| Net Income Attributable to Owners | ¥185M | ¥277M | -33.2% |
| Total Comprehensive Income | ¥179M | ¥308M | -41.9% |
| Interest Expense | ¥31M | ¥20M | +49.6% |
| Basic EPS | ¥10.56 | ¥15.79 | -33.1% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥4.63B | ¥3.85B | +¥776M |
| Cash and Deposits | ¥3.62B | ¥2.73B | +¥888M |
| Accounts Receivable | ¥602M | ¥727M | ¥-125M |
| Inventories | ¥51M | ¥48M | +¥3M |
| Non-current Assets | ¥2.82B | ¥2.74B | +¥77M |
| Item | Value |
|---|---|
| Net Profit Margin | 5.3% |
| Gross Profit Margin | 45.8% |
| Current Ratio | 266.4% |
| Quick Ratio | 263.5% |
| Debt-to-Equity Ratio | 1.62x |
| Interest Coverage Ratio | 9.66x |
| Effective Tax Rate | 41.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +0.9% |
| Operating Income YoY Change | -1.3% |
| Ordinary Income YoY Change | -10.6% |
| Net Income Attributable to Owners YoY Change | -33.1% |
| Total Comprehensive Income YoY Change | -41.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 17.56M shares |
| Treasury Stock | 4K shares |
| Average Shares Outstanding | 17.55M shares |
| Book Value Per Share | ¥161.97 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥4.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥5.30B |
| Operating Income Forecast | ¥653M |
| Ordinary Income Forecast | ¥757M |
| Net Income Attributable to Owners Forecast | ¥526M |
| Basic EPS Forecast | ¥29.98 |
| Dividend Per Share Forecast | ¥5.00 |
| Property, Plant & Equipment | ¥2.06B | ¥1.92B | +¥142M |
| Intangible Assets | ¥60M | ¥76M | ¥-16M |
| Total Assets | ¥7.45B | ¥6.59B | +¥854M |
| Current Liabilities | ¥1.74B | ¥1.66B | +¥80M |
| Accounts Payable | ¥232M | ¥288M | ¥-56M |
| Non-current Liabilities | ¥2.87B | ¥2.20B | +¥665M |
| Long-term Loans | ¥2.36B | ¥1.70B | +¥661M |
| Total Liabilities | ¥4.61B | ¥3.86B | +¥744M |
| Total Equity | ¥2.84B | ¥2.73B | +¥110M |
| Capital Stock | ¥484M | ¥484M | ¥0 |
| Capital Surplus | ¥253M | ¥253M | ¥0 |
| Retained Earnings | ¥1.95B | ¥1.83B | +¥115M |
| Treasury Stock | ¥-482,000 | ¥-482,000 | ¥0 |
| Owners' Equity | ¥2.78B | ¥2.67B | +¥116M |
| Working Capital | ¥2.89B | - | - |