| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.42B | ¥3.11B | +10.0% |
| Cost of Sales | ¥2.58B | ¥2.33B | +11.1% |
| Gross Profit | ¥837M | ¥783M | +7.0% |
| SG&A Expenses | ¥464M | ¥526M | -11.7% |
| Operating Income | ¥372M | ¥256M | +45.3% |
| Non-operating Income | ¥83M | ¥76M | +9.7% |
| Non-operating Expenses | ¥6M | ¥3M | +132.3% |
| Ordinary Income | ¥449M | ¥329M | +36.5% |
| Profit Before Tax | ¥571M | ¥390M | +46.2% |
| Income Tax Expense | ¥180M | ¥118M | +52.3% |
| Net Income | ¥390M | ¥272M | +43.4% |
| Depreciation & Amortization | ¥124M | ¥135M | -8.0% |
| Interest Expense | ¥4M | ¥3M | +68.8% |
| Basic EPS | ¥109.62 | ¥69.93 | +56.8% |
| Dividend Per Share | ¥20.00 | ¥20.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Total Assets | ¥21.74B | ¥21.16B | +¥580M |
| Total Equity | ¥19.44B | ¥19.29B | +¥143M |
| Owners' Equity | ¥19.44B | ¥19.29B | +¥143M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥371M | ¥306M | +¥65M |
| Investing Cash Flow | ¥-1.25B | ¥-249M | ¥-1.00B |
| Financing Cash Flow | ¥-687M | ¥-327M | ¥-360M |
| Free Cash Flow | ¥-881M | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 11.4% |
| Gross Profit Margin | 24.5% |
| Interest Coverage Ratio | 87.86x |
| EBITDA Margin | 14.5% |
| Effective Tax Rate | 31.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +10.0% |
| Operating Income YoY Change | +45.1% |
| Ordinary Income YoY Change | +36.3% |
| Net Income YoY Change | +43.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 8.08M shares |
| Treasury Stock | 4.75M shares |
| Average Shares Outstanding | 3.56M shares |
| Book Value Per Share | ¥5,845.18 |
| EBITDA | ¥496M |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥20.00 |
| Year-End Dividend | ¥22.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥6.40B |
| Operating Income Forecast | ¥586M |
| Ordinary Income Forecast | ¥695M |
| Net Income Forecast | ¥478M |
| Basic EPS Forecast | ¥128.70 |
| Dividend Per Share Forecast | ¥22.00 |