| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥12.44B | ¥12.32B | +1.0% |
| Cost of Sales | ¥5.19B | ¥5.39B | -3.7% |
| Gross Profit | ¥7.25B | ¥6.92B | +4.7% |
| SG&A Expenses | ¥6.55B | ¥6.41B | +2.2% |
| Operating Income | ¥701M | ¥513M | +36.6% |
| Non-operating Income | ¥31M | ¥16M | +89.7% |
| Non-operating Expenses | ¥6M | ¥7M | -22.3% |
| Ordinary Income | ¥726M | ¥522M | +39.1% |
| Income Tax Expense | ¥227M | ¥169M | +33.7% |
| Net Income | ¥498M | ¥317M | +57.4% |
| Net Income Attributable to Owners | ¥498M | ¥316M | +57.6% |
| Total Comprehensive Income | ¥507M | ¥316M | +60.4% |
| Interest Expense | ¥5M | ¥6M | -14.6% |
| Earnings per Unit (EPU) | ¥73.30 | ¥46.64 | +57.2% |
| Distribution per Unit (DPU) | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥4.62B | ¥3.99B | +¥627M |
| Cash and Deposits | ¥1.59B | ¥2.07B | ¥-480M |
| Accounts Receivable | ¥1.58B | ¥743M | +¥834M |
| Inventories | ¥1.26B | ¥1.02B | +¥241M |
| Non-current Assets | ¥4.69B | ¥4.53B | +¥166M |
| Item | Value |
|---|---|
| Net Profit Margin | 4.0% |
| Gross Profit Margin | 58.3% |
| Current Ratio | 154.5% |
| Quick Ratio | 112.4% |
| Debt-to-Equity Ratio | 0.81x |
| Interest Coverage Ratio | 148.30x |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +1.0% |
| Operating Income YoY Change | +36.5% |
| Ordinary Income YoY Change | +38.9% |
| Net Income Attributable to Owners YoY Change | +57.4% |
| Total Comprehensive Income YoY Change | +73.1% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 6.81M shares |
| Treasury Units | 23K shares |
| Average Units Outstanding | 6.80M shares |
| NAV per Unit | ¥756.02 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥0.00 |
| Year-End Distribution | ¥30.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥17.12B |
| Operating Income Forecast | ¥803M |
| Ordinary Income Forecast | ¥809M |
| Net Income Attributable to Owners Forecast | ¥491M |
| Earnings per Unit Forecast (EPU) | ¥72.31 |
| Distribution per Unit Forecast (DPU) | ¥30.00 |
| Property, Plant & Equipment | ¥2.52B | ¥2.43B | +¥93M |
| Intangible Assets | ¥291M | ¥303M | ¥-12M |
| Total Assets | ¥9.31B | ¥8.52B | +¥792M |
| Current Liabilities | ¥2.99B | ¥2.40B | +¥590M |
| Accounts Payable | ¥752M | ¥416M | +¥336M |
| Non-current Liabilities | ¥1.19B | ¥1.29B | ¥-101M |
| Long-term Loans | ¥268M | ¥366M | ¥-98M |
| Total Liabilities | ¥4.18B | ¥3.69B | +¥489M |
| Total Equity | ¥5.13B | ¥4.83B | +¥303M |
| Capital Stock | ¥415M | ¥415M | ¥0 |
| Capital Surplus | ¥94M | ¥93M | +¥481,000 |
| Retained Earnings | ¥4.39B | ¥4.10B | +¥295M |
| Treasury Stock | ¥-28M | ¥-27M | ¥-1M |
| Owners' Equity | ¥5.13B | ¥4.83B | +¥303M |
| Working Capital | ¥1.63B | - | - |