| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥14.88B | - | - |
| Cost of Sales | ¥9.56B | - | - |
| Gross Profit | ¥5.32B | - | - |
| SG&A Expenses | ¥4.46B | - | - |
| Operating Income | ¥864M | - | - |
| Non-operating Income | ¥35M | - | - |
| Non-operating Expenses | ¥38M | - | - |
| Ordinary Income | ¥861M | - | - |
| Profit Before Tax | ¥861M | - | - |
| Income Tax Expense | ¥239M | - | - |
| Net Income | ¥623M | - | - |
| Net Income Attributable to Owners | ¥616M | - | - |
| Total Comprehensive Income | ¥666M | - | - |
| Interest Expense | ¥32M | - | - |
| Earnings per Unit (EPU) | ¥68.94 | - | - |
| Distribution per Unit (DPU) | ¥37.00 | ¥37.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥14.66B | ¥13.68B | +¥976M |
| Cash and Deposits | ¥4.94B | ¥4.73B | +¥205M |
| Accounts Receivable | ¥4.79B | ¥4.40B | +¥387M |
| Inventories | ¥3.58B | ¥3.46B | +¥123M |
| Non-current Assets | ¥13.29B | ¥12.48B | +¥808M |
| Item | Value |
|---|---|
| Net Profit Margin | 4.1% |
| Gross Profit Margin | 35.8% |
| Current Ratio | 159.8% |
| Quick Ratio | 120.8% |
| Debt-to-Equity Ratio | 1.25x |
| Interest Coverage Ratio | 27.31x |
| Effective Tax Rate | 27.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +7.3% |
| Operating Income YoY Change | +3.7% |
| Ordinary Income YoY Change | +4.3% |
| Net Income Attributable to Owners YoY Change | +5.9% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 9.03M shares |
| Treasury Units | 41K shares |
| Average Units Outstanding | 8.95M shares |
| NAV per Unit | ¥1,384.62 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥0.00 |
| Year-End Distribution | ¥37.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥29.91B |
| Operating Income Forecast | ¥2.06B |
| Ordinary Income Forecast | ¥2.08B |
| Net Income Attributable to Owners Forecast | ¥1.28B |
| Earnings per Unit Forecast (EPU) | ¥144.38 |
| Distribution per Unit Forecast (DPU) | ¥37.00 |
| Property, Plant & Equipment | ¥11.70B | ¥10.90B | +¥793M |
| Intangible Assets | ¥383M | ¥419M | ¥-35M |
| Goodwill | ¥177M | ¥208M | ¥-31M |
| Investment Securities | ¥650M | ¥596M | +¥54M |
| Total Assets | ¥27.95B | ¥26.17B | +¥1.78B |
| Current Liabilities | ¥9.18B | ¥8.05B | +¥1.13B |
| Accounts Payable | ¥2.88B | ¥2.93B | ¥-48M |
| Short-term Loans | ¥960M | - | - |
| Non-current Liabilities | ¥6.34B | ¥6.11B | +¥225M |
| Long-term Loans | ¥5.22B | ¥5.23B | ¥-3M |
| Total Liabilities | ¥15.51B | ¥14.16B | +¥1.35B |
| Total Equity | ¥12.44B | ¥12.01B | +¥434M |
| Capital Stock | ¥697M | ¥697M | ¥0 |
| Capital Surplus | ¥637M | ¥972M | ¥-335M |
| Retained Earnings | ¥10.84B | ¥10.23B | +¥617M |
| Treasury Stock | ¥-49M | ¥-152M | +¥103M |
| Owners' Equity | ¥12.38B | ¥11.95B | +¥429M |
| Working Capital | ¥5.48B | - | - |