| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥5.74B | ¥5.52B | +3.9% |
| Cost of Sales | ¥1.75B | ¥1.63B | +7.5% |
| Gross Profit | ¥3.99B | ¥3.89B | +2.4% |
| SG&A Expenses | ¥3.70B | ¥3.55B | +4.0% |
| Operating Income | ¥288M | ¥338M | -14.8% |
| Non-operating Income | ¥68M | ¥70M | -3.5% |
| Non-operating Expenses | ¥69M | ¥76M | -9.4% |
| Ordinary Income | ¥287M | ¥332M | -13.6% |
| Profit Before Tax | ¥287M | ¥357M | -19.6% |
| Income Tax Expense | ¥25M | ¥27M | -8.4% |
| Net Income | ¥262M | ¥330M | -20.5% |
| Net Income Attributable to Owners | ¥262M | ¥330M | -20.6% |
| Total Comprehensive Income | ¥262M | ¥330M | -20.6% |
| Interest Expense | ¥21M | ¥30M | -29.0% |
| Basic EPS | ¥45.52 | ¥57.26 | -20.5% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.91B | ¥1.45B | +¥469M |
| Cash and Deposits | ¥1.38B | ¥1.01B | +¥369M |
| Accounts Receivable | ¥166M | ¥106M | +¥60M |
| Inventories | ¥236M | ¥214M | +¥22M |
| Non-current Assets | ¥3.70B | ¥3.58B | +¥125M |
| Item | Value |
|---|---|
| Net Profit Margin | 4.6% |
| Gross Profit Margin | 69.5% |
| Current Ratio | 132.4% |
| Quick Ratio | 116.1% |
| Debt-to-Equity Ratio | 1.54x |
| Interest Coverage Ratio | 13.68x |
| Effective Tax Rate | 8.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +3.9% |
| Operating Income YoY Change | -14.6% |
| Ordinary Income YoY Change | -13.5% |
| Net Income Attributable to Owners YoY Change | -20.5% |
| Total Comprehensive Income YoY Change | -20.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 6.02M shares |
| Treasury Stock | 257K shares |
| Average Shares Outstanding | 5.76M shares |
| Book Value Per Share | ¥383.39 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥5.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥7.50B |
| Operating Income Forecast | ¥325M |
| Ordinary Income Forecast | ¥325M |
| Net Income Attributable to Owners Forecast | ¥290M |
| Basic EPS Forecast | ¥50.31 |
| Dividend Per Share Forecast | ¥5.00 |
| Property, Plant & Equipment | ¥2.93B | ¥2.81B | +¥124M |
| Intangible Assets | ¥102M | ¥106M | ¥-3M |
| Investment Securities | ¥283,000 | ¥283,000 | ¥0 |
| Total Assets | ¥5.61B | ¥5.02B | +¥593M |
| Current Liabilities | ¥1.45B | ¥1.24B | +¥202M |
| Accounts Payable | ¥179M | ¥141M | +¥38M |
| Non-current Liabilities | ¥1.96B | ¥1.80B | +¥159M |
| Long-term Loans | ¥1.71B | ¥1.54B | +¥168M |
| Total Liabilities | ¥3.40B | ¥3.04B | +¥360M |
| Total Equity | ¥2.21B | ¥1.98B | +¥234M |
| Capital Stock | ¥50M | ¥50M | ¥0 |
| Capital Surplus | ¥1.37B | ¥1.37B | ¥0 |
| Retained Earnings | ¥941M | ¥708M | +¥234M |
| Treasury Stock | ¥-151M | ¥-151M | ¥0 |
| Owners' Equity | ¥2.21B | ¥1.98B | +¥234M |
| Working Capital | ¥468M | - | - |