| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.58B | ¥4.68B | -2.3% |
| Cost of Sales | ¥3.24B | ¥3.25B | -0.5% |
| Gross Profit | ¥1.34B | ¥1.43B | -6.4% |
| SG&A Expenses | ¥1.14B | ¥1.11B | +2.0% |
| Operating Income | ¥203M | ¥317M | -36.0% |
| Non-operating Income | ¥35M | ¥29M | +20.0% |
| Non-operating Expenses | ¥1M | ¥1M | -25.9% |
| Ordinary Income | ¥237M | ¥345M | -31.3% |
| Profit Before Tax | ¥246M | ¥345M | -28.7% |
| Income Tax Expense | ¥77M | ¥111M | -31.2% |
| Net Income | ¥169M | ¥233M | -27.5% |
| Interest Expense | ¥1M | ¥1M | -24.1% |
| Basic EPS | ¥88.71 | ¥122.45 | -27.6% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥5.73B | ¥6.21B | ¥-478M |
| Cash and Deposits | ¥1.64B | ¥1.40B | +¥242M |
| Accounts Receivable | ¥2.43B | ¥2.60B | ¥-172M |
| Inventories | ¥333M | ¥389M | ¥-56M |
| Non-current Assets | ¥7.36B | ¥7.39B | ¥-27M |
| Item | Value |
|---|---|
| Net Profit Margin | 3.7% |
| Gross Profit Margin | 29.3% |
| Current Ratio | 261.0% |
| Quick Ratio | 245.9% |
| Debt-to-Equity Ratio | 0.31x |
| Interest Coverage Ratio | 189.19x |
| Effective Tax Rate | 31.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -2.3% |
| Operating Income YoY Change | -35.9% |
| Ordinary Income YoY Change | -31.2% |
| Net Income YoY Change | -27.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.92M shares |
| Treasury Stock | 11K shares |
| Average Shares Outstanding | 1.91M shares |
| Book Value Per Share | ¥5,244.10 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥60.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥9.70B |
| Operating Income Forecast | ¥500M |
| Ordinary Income Forecast | ¥550M |
| Net Income Forecast | ¥380M |
| Basic EPS Forecast | ¥198.87 |
| Dividend Per Share Forecast | ¥50.00 |
| Property, Plant & Equipment | ¥5.99B | ¥6.14B | ¥-148M |
| Intangible Assets | ¥187M | ¥173M | +¥14M |
| Investment Securities | ¥1.05B | ¥940M | +¥106M |
| Total Assets | ¥13.10B | ¥13.60B | ¥-505M |
| Current Liabilities | ¥2.20B | ¥2.69B | ¥-491M |
| Accounts Payable | ¥1.06B | ¥1.30B | ¥-240M |
| Non-current Liabilities | ¥879M | ¥1.02B | ¥-142M |
| Long-term Loans | ¥536M | ¥680M | ¥-144M |
| Total Liabilities | ¥3.07B | ¥3.71B | ¥-633M |
| Total Equity | ¥10.02B | ¥9.89B | +¥128M |
| Capital Stock | ¥1.99B | ¥1.99B | ¥0 |
| Capital Surplus | ¥1.99B | ¥1.99B | ¥0 |
| Retained Earnings | ¥5.60B | ¥5.54B | +¥55M |
| Treasury Stock | ¥-33M | ¥-33M | ¥-242,000 |
| Owners' Equity | ¥10.02B | ¥9.89B | +¥128M |
| Working Capital | ¥3.54B | - | - |