| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥17.26B | ¥16.16B | +6.8% |
| Cost of Sales | ¥5.45B | ¥5.07B | +7.4% |
| Gross Profit | ¥11.81B | ¥11.09B | +6.5% |
| SG&A Expenses | ¥10.48B | ¥9.56B | +9.6% |
| Operating Income | ¥1.33B | ¥1.53B | -13.3% |
| Non-operating Income | ¥118M | ¥123M | -4.1% |
| Non-operating Expenses | ¥16M | ¥17M | -3.0% |
| Ordinary Income | ¥1.43B | ¥1.64B | -12.8% |
| Profit Before Tax | ¥1.41B | ¥1.58B | -10.6% |
| Income Tax Expense | ¥482M | ¥549M | -12.2% |
| Net Income | ¥928M | ¥1.03B | -9.7% |
| Net Income Attributable to Owners | ¥925M | ¥1.02B | -9.4% |
| Total Comprehensive Income | ¥994M | ¥1.08B | -8.0% |
| Interest Expense | ¥15M | ¥7M | +125.1% |
| Basic EPS | ¥66.58 | ¥73.51 | -9.4% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥15.65B | ¥13.92B | +¥1.73B |
| Cash and Deposits | ¥3.96B | ¥3.01B | +¥951M |
| Accounts Receivable | ¥1.36B | ¥1.38B | ¥-16M |
| Inventories | ¥9.61B | ¥8.97B | +¥634M |
| Non-current Assets | ¥12.00B | ¥11.70B | +¥296M |
| Item | Value |
|---|---|
| Net Profit Margin | 5.4% |
| Gross Profit Margin | 68.4% |
| Current Ratio | 191.9% |
| Quick Ratio | 74.1% |
| Debt-to-Equity Ratio | 0.51x |
| Interest Coverage Ratio | 87.20x |
| Effective Tax Rate | 34.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +6.8% |
| Operating Income YoY Change | -13.3% |
| Ordinary Income YoY Change | -12.7% |
| Net Income Attributable to Owners YoY Change | -9.4% |
| Total Comprehensive Income YoY Change | -7.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 13.95M shares |
| Treasury Stock | 58K shares |
| Average Shares Outstanding | 13.90M shares |
| Book Value Per Share | ¥1,315.68 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥78.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥36.00B |
| Operating Income Forecast | ¥3.55B |
| Ordinary Income Forecast | ¥3.66B |
| Net Income Attributable to Owners Forecast | ¥2.45B |
| Basic EPS Forecast | ¥176.30 |
| Dividend Per Share Forecast | ¥78.00 |
| Property, Plant & Equipment | ¥5.06B | ¥4.81B | +¥253M |
| Intangible Assets | ¥764M | ¥796M | ¥-32M |
| Goodwill | ¥138M | ¥161M | ¥-23M |
| Investment Securities | ¥3.73B | ¥3.64B | +¥92M |
| Total Assets | ¥27.64B | ¥25.62B | +¥2.02B |
| Current Liabilities | ¥8.15B | ¥6.04B | +¥2.11B |
| Accounts Payable | ¥97M | ¥168M | ¥-71M |
| Short-term Loans | ¥5.38B | ¥2.95B | +¥2.43B |
| Non-current Liabilities | ¥1.20B | ¥1.20B | +¥296,000 |
| Total Liabilities | ¥9.36B | ¥7.24B | +¥2.11B |
| Total Equity | ¥18.28B | ¥18.37B | ¥-90M |
| Capital Stock | ¥1.68B | ¥1.68B | ¥0 |
| Capital Surplus | ¥1.91B | ¥1.91B | ¥0 |
| Retained Earnings | ¥12.97B | ¥13.13B | ¥-159M |
| Treasury Stock | ¥-31M | ¥-30M | ¥-348,000 |
| Owners' Equity | ¥18.17B | ¥18.27B | ¥-97M |
| Working Capital | ¥7.49B | - | - |