Financial Highlights
- Net Sales: ¥5.55B
- Operating Income: ¥131M
- Net Income: ¥95M
- EPS: ¥27.24
Income Statement
| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥5.55B | ¥5.42B | +2.3% |
| Cost of Sales | ¥4.03B | ¥3.97B | +1.3% |
| Gross Profit | ¥1.52B | ¥1.45B | +4.9% |
| SG&A Expenses | ¥1.39B | ¥1.35B | +2.7% |
| Operating Income | ¥131M | ¥97M | +35.1% |
| Non-operating Income | ¥19M | ¥15M | +27.6% |
| Non-operating Expenses | ¥14M | ¥10M | +42.5% |
| Ordinary Income | ¥137M | ¥102M | +34.3% |
| Profit Before Tax | ¥137M | ¥102M | +33.7% |
| Income Tax Expense | ¥42M | ¥39M | +8.4% |
| Net Income | ¥95M | ¥63M | +49.3% |
| Net Income Attributable to Owners | ¥94M | ¥63M | +49.2% |
| Total Comprehensive Income | ¥123M | ¥57M | +115.8% |
| Interest Expense | ¥12M | ¥8M | +40.3% |
| Basic EPS | ¥27.24 | ¥18.24 | +49.3% |
Balance Sheet
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.12B | ¥1.53B | +¥594M |
| Cash and Deposits | ¥665M | ¥271M | +¥394M |
| Accounts Receivable | ¥1.20B | ¥997M | +¥201M |
| Inventories | ¥73M | ¥82M | −¥9M |
| Non-current Assets | ¥3.14B | ¥3.20B | −¥59M |
| Property, Plant & Equipment | ¥2.71B | ¥2.80B | −¥83M |
| Intangible Assets | ¥50M | ¥40M | +¥10M |
| Investment Securities | ¥259M | ¥216M | +¥42M |
| Total Assets | ¥5.26B | ¥4.73B | +¥534M |
| Current Liabilities | ¥2.56B | ¥1.95B | +¥613M |
| Accounts Payable | ¥675M | ¥363M | +¥312M |
| Short-term Loans | ¥1.20B | ¥1.06B | +¥135M |
| Non-current Liabilities | ¥564M | ¥741M | −¥177M |
| Long-term Loans | ¥352M | ¥497M | −¥145M |
| Total Liabilities | ¥3.12B | ¥2.69B | +¥436M |
| Total Equity | ¥2.14B | ¥2.04B | +¥99M |
| Capital Stock | ¥222M | ¥222M | ¥0 |
| Capital Surplus | ¥134M | ¥134M | ¥0 |
| Retained Earnings | ¥3.97B | ¥3.90B | +¥70M |
| Treasury Stock | −¥306M | −¥306M | ¥0 |
| Owners' Equity | ¥2.14B | ¥2.04B | +¥99M |
| Working Capital | −¥437M | - | - |
Profitability Ratios
| Item | Value |
|---|---|
| Book Value Per Share | ¥615.44 |
| Net Profit Margin | 1.7% |
| Gross Profit Margin | 27.4% |
| Current Ratio | 82.9% |
| Quick Ratio | 80.1% |
| Debt-to-Equity Ratio | 1.46x |
| Interest Coverage Ratio | 11.30x |
| Effective Tax Rate | 30.9% |
Year-over-Year Comparison
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +2.3% |
| Operating Income YoY Change | +35.1% |
| Ordinary Income YoY Change | +33.3% |
| Profit Before Tax YoY Change | +33.7% |
| Net Income YoY Change | +49.3% |
| Net Income Attributable to Owners YoY Change | +49.3% |
| Total Comprehensive Income YoY Change | +116.3% |
Share Information
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 3.63M shares |
| Treasury Stock | 155K shares |
| Average Shares Outstanding | 3.47M shares |
| Book Value Per Share | ¥615.34 |
Dividend Information
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
Full Year Forecast
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥7.20B |
| Operating Income Forecast | ¥160M |
| Ordinary Income Forecast | ¥160M |
| Net Income Forecast | ¥100M |
| Basic EPS Forecast | ¥28.78 |
| Dividend Per Share Forecast | ¥7.00 |