Financial Highlights
- Net Sales: ¥238M
- Operating Income: ¥8M
- Net Income: ¥122M
- EPS: ¥12.05
Income Statement
| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥238M | ¥184M | +29.3% |
| Cost of Sales | ¥99M | ¥64M | +54.9% |
| Gross Profit | ¥139M | ¥121M | +15.4% |
| SG&A Expenses | ¥131M | ¥134M | −2.1% |
| Operating Income | ¥8M | −¥12M | +166.7% |
| Non-operating Income | ¥122M | ¥95M | +27.6% |
| Non-operating Expenses | ¥10M | ¥9M | +2.2% |
| Ordinary Income | ¥120M | ¥73M | +64.4% |
| Profit Before Tax | ¥121M | ¥73M | +64.9% |
| Income Tax Expense | −¥1M | ¥515,000 | −363.9% |
| Net Income | ¥122M | ¥73M | +68.0% |
| Net Income Attributable to Owners | ¥121M | ¥72M | +68.1% |
| Total Comprehensive Income | ¥325M | −¥41M | +892.7% |
| Interest Expense | ¥10M | ¥9M | +4.5% |
| Basic EPS | ¥12.05 | ¥7.18 | +67.8% |
Balance Sheet
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥731M | ¥773M | −¥42M |
| Cash and Deposits | ¥28M | ¥37M | −¥9M |
| Accounts Receivable | ¥13M | ¥11M | +¥2M |
| Inventories | ¥15M | ¥11M | +¥4M |
| Non-current Assets | ¥2.85B | ¥2.53B | +¥320M |
| Property, Plant & Equipment | ¥0 | ¥0 | ¥0 |
| Investment Securities | ¥2M | ¥2M | ¥0 |
| Total Assets | ¥3.58B | ¥3.30B | +¥278M |
| Current Liabilities | ¥497M | ¥509M | −¥12M |
| Accounts Payable | ¥6M | ¥3M | +¥3M |
| Short-term Loans | ¥321M | ¥348M | −¥27M |
| Non-current Liabilities | ¥329M | ¥365M | −¥36M |
| Long-term Loans | ¥297M | ¥333M | −¥36M |
| Total Liabilities | ¥826M | ¥874M | −¥48M |
| Total Equity | ¥2.75B | ¥2.42B | +¥325M |
| Capital Stock | ¥534M | ¥534M | ¥0 |
| Capital Surplus | ¥268M | ¥268M | ¥0 |
| Retained Earnings | ¥1.81B | ¥1.61B | +¥203M |
| Treasury Stock | −¥118M | −¥118M | ¥0 |
| Owners' Equity | ¥2.75B | ¥2.42B | +¥325M |
| Working Capital | ¥234M | - | - |
Profitability Ratios
| Item | Value |
|---|---|
| Book Value Per Share | ¥271.86 |
| Net Profit Margin | 50.8% |
| Gross Profit Margin | 58.6% |
| Current Ratio | 147.1% |
| Quick Ratio | 144.0% |
| Debt-to-Equity Ratio | 0.30x |
| Interest Coverage Ratio | 0.84x |
| Effective Tax Rate | −1.1% |
Year-over-Year Comparison
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +29.1% |
| Ordinary Income YoY Change | +64.9% |
| Profit Before Tax YoY Change | +64.9% |
| Net Income YoY Change | +68.0% |
| Net Income Attributable to Owners YoY Change | +68.0% |
Share Information
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 10.46M shares |
| Treasury Stock | 341K shares |
| Average Shares Outstanding | 10.12M shares |
| Book Value Per Share | ¥271.83 |
Dividend Information
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
Segment Information
| Segment | Revenue | Operating Income |
|---|---|---|
| LongTermCareService | ¥45M | −¥2M |
| MailOrderRetail | ¥101M | ¥16M |
| RealEstate | ¥93M | ¥36M |
Full Year Forecast
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥280M |
| Operating Income Forecast | ¥10M |
| Ordinary Income Forecast | ¥160M |
| Net Income Forecast | ¥160M |
| Basic EPS Forecast | ¥15.82 |
| Dividend Per Share Forecast | ¥0.00 |