| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥28.26B | ¥27.32B | +3.5% |
| Cost of Sales | ¥23.67B | ¥22.88B | +3.4% |
| Gross Profit | ¥4.59B | ¥4.43B | +3.5% |
| SG&A Expenses | ¥4.53B | ¥4.43B | +2.2% |
| Operating Income | ¥61M | ¥2M | +2950.0% |
| Non-operating Income | ¥105M | ¥50M | +108.8% |
| Non-operating Expenses | ¥76M | ¥62M | +22.5% |
| Ordinary Income | ¥90M | ¥-9M | +1100.0% |
| Profit Before Tax | ¥120M | ¥-17M | +789.5% |
| Income Tax Expense | ¥32M | ¥-4M | +981.9% |
| Net Income | ¥88M | ¥-14M | +738.4% |
| Net Income Attributable to Owners | ¥71M | ¥-40M | +277.5% |
| Total Comprehensive Income | ¥32M | ¥-51M | +162.7% |
| Interest Expense | ¥69M | ¥55M | +25.1% |
| Basic EPS | ¥5.93 | ¥-3.31 | +279.2% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥22.38B | ¥21.06B | +¥1.32B |
| Cash and Deposits | ¥4.89B | ¥3.50B | +¥1.39B |
| Accounts Receivable | ¥9.97B | ¥10.56B | ¥-583M |
| Inventories | ¥3.62B | ¥3.49B | +¥130M |
| Non-current Assets | ¥18.86B | ¥18.82B | +¥34M |
| Item | Value |
|---|---|
| Net Profit Margin | 0.3% |
| Gross Profit Margin | 16.2% |
| Current Ratio | 120.8% |
| Quick Ratio | 101.2% |
| Debt-to-Equity Ratio | 1.50x |
| Interest Coverage Ratio | 0.89x |
| Effective Tax Rate | 26.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +3.5% |
| Operating Income YoY Change | -97.8% |
| Ordinary Income YoY Change | +76.2% |
| Net Income Attributable to Owners YoY Change | +56.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 12.10M shares |
| Treasury Stock | 5K shares |
| Average Shares Outstanding | 12.10M shares |
| Book Value Per Share | ¥1,361.40 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥12.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥60.00B |
| Operating Income Forecast | ¥1.00B |
| Ordinary Income Forecast | ¥900M |
| Net Income Attributable to Owners Forecast | ¥600M |
| Basic EPS Forecast | ¥49.60 |
| Dividend Per Share Forecast | ¥12.00 |
| Property, Plant & Equipment | ¥13.81B | ¥13.82B | ¥-5M |
| Intangible Assets | ¥449M | ¥421M | +¥28M |
| Total Assets | ¥41.24B | ¥39.89B | +¥1.35B |
| Current Liabilities | ¥18.53B | ¥16.97B | +¥1.55B |
| Accounts Payable | ¥6.34B | ¥6.09B | +¥244M |
| Short-term Loans | ¥4.76B | ¥4.88B | ¥-117M |
| Non-current Liabilities | ¥6.24B | ¥6.33B | ¥-90M |
| Long-term Loans | ¥3.97B | ¥4.06B | ¥-89M |
| Total Liabilities | ¥24.77B | ¥23.30B | +¥1.46B |
| Total Equity | ¥16.47B | ¥16.58B | ¥-113M |
| Capital Stock | ¥1.47B | ¥1.47B | ¥0 |
| Capital Surplus | ¥1.71B | ¥1.71B | ¥0 |
| Retained Earnings | ¥12.15B | ¥12.22B | ¥-73M |
| Treasury Stock | ¥-4M | ¥-4M | ¥0 |
| Owners' Equity | ¥15.99B | ¥16.07B | ¥-78M |
| Working Capital | ¥3.85B | - | - |