| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥5.24B | ¥4.80B | +9.3% |
| Cost of Sales | ¥4.16B | ¥3.98B | +4.3% |
| Gross Profit | ¥1.09B | ¥815M | +33.6% |
| SG&A Expenses | ¥680M | ¥606M | +12.1% |
| Operating Income | ¥408M | ¥208M | +96.2% |
| Non-operating Income | ¥6M | ¥3M | +61.2% |
| Non-operating Expenses | ¥9M | ¥4M | +100.5% |
| Ordinary Income | ¥405M | ¥207M | +95.7% |
| Profit Before Tax | ¥406M | ¥208M | +95.6% |
| Income Tax Expense | ¥126M | ¥66M | +92.2% |
| Net Income | ¥279M | ¥141M | +97.9% |
| Interest Expense | ¥8M | ¥4M | +104.9% |
| Basic EPS | ¥40.17 | ¥20.38 | +97.1% |
| Dividend Per Share | ¥36.00 | ¥36.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.70B | ¥3.68B | +¥20M |
| Cash and Deposits | ¥798M | ¥857M | ¥-59M |
| Accounts Receivable | ¥2.45B | ¥2.32B | +¥131M |
| Inventories | ¥89M | ¥83M | +¥6M |
| Non-current Assets | ¥12.22B | ¥12.30B | ¥-78M |
| Item | Value |
|---|---|
| Net Profit Margin | 5.3% |
| Gross Profit Margin | 20.8% |
| Current Ratio | 93.6% |
| Quick Ratio | 91.3% |
| Debt-to-Equity Ratio | 0.52x |
| Interest Coverage Ratio | 48.38x |
| Effective Tax Rate | 31.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +9.3% |
| Operating Income YoY Change | +96.2% |
| Ordinary Income YoY Change | +95.6% |
| Net Income YoY Change | +97.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 6.97M shares |
| Treasury Stock | 374 shares |
| Average Shares Outstanding | 6.97M shares |
| Book Value Per Share | ¥1,501.48 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥36.00 |
| Year-End Dividend | ¥36.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥23.00B |
| Operating Income Forecast | ¥2.00B |
| Ordinary Income Forecast | ¥2.00B |
| Net Income Forecast | ¥1.38B |
| Basic EPS Forecast | ¥197.50 |
| Dividend Per Share Forecast | ¥36.00 |
| Property, Plant & Equipment | ¥12.09B | ¥12.18B | ¥-83M |
| Intangible Assets | ¥58M | ¥55M | +¥2M |
| Total Assets | ¥15.92B | ¥15.98B | ¥-57M |
| Current Liabilities | ¥3.95B | ¥3.95B | +¥7M |
| Accounts Payable | ¥1.68B | ¥1.64B | +¥44M |
| Short-term Loans | ¥500M | ¥500M | ¥0 |
| Non-current Liabilities | ¥1.51B | ¥1.60B | ¥-93M |
| Long-term Loans | ¥934M | ¥1.02B | ¥-90M |
| Total Liabilities | ¥5.46B | ¥5.55B | ¥-87M |
| Total Equity | ¥10.46B | ¥10.43B | +¥29M |
| Capital Stock | ¥1.25B | ¥1.25B | ¥0 |
| Capital Surplus | ¥1.22B | ¥1.22B | ¥0 |
| Retained Earnings | ¥8.00B | ¥7.97B | +¥29M |
| Treasury Stock | ¥-972,000 | ¥-972,000 | ¥0 |
| Owners' Equity | ¥10.46B | ¥10.43B | +¥29M |
| Working Capital | ¥-254M | - | - |