| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.97B | ¥3.53B | +12.6% |
| Cost of Sales | ¥1.78B | ¥1.73B | +3.3% |
| Gross Profit | ¥2.19B | ¥1.80B | +21.6% |
| SG&A Expenses | ¥968M | ¥835M | +16.0% |
| Operating Income | ¥1.22B | ¥965M | +26.4% |
| Non-operating Income | ¥6M | ¥3M | +78.1% |
| Non-operating Expenses | ¥2M | ¥21M | -88.6% |
| Ordinary Income | ¥1.22B | ¥948M | +29.1% |
| Profit Before Tax | ¥1.22B | ¥949M | +29.0% |
| Income Tax Expense | ¥377M | ¥330M | +14.5% |
| Net Income | ¥847M | ¥619M | +36.8% |
| Net Income Attributable to Owners | ¥836M | ¥614M | +36.2% |
| Total Comprehensive Income | ¥849M | ¥619M | +37.2% |
| Interest Expense | ¥144,000 | ¥245,000 | -41.2% |
| Basic EPS | ¥22.21 | ¥16.39 | +35.5% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.66B | ¥4.18B | ¥-1.52B |
| Cash and Deposits | ¥1.80B | ¥3.26B | ¥-1.47B |
| Accounts Receivable | ¥754M | ¥834M | ¥-79M |
| Non-current Assets | ¥557M | ¥527M | +¥30M |
| Property, Plant & Equipment | ¥88M | ¥105M | ¥-17M |
| Item | Value |
|---|---|
| Net Profit Margin | 21.0% |
| Gross Profit Margin | 55.1% |
| Current Ratio | 236.9% |
| Quick Ratio | 236.9% |
| Debt-to-Equity Ratio | 0.54x |
| Interest Coverage Ratio | 8472.22x |
| Effective Tax Rate | 30.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +12.6% |
| Operating Income YoY Change | +26.3% |
| Ordinary Income YoY Change | +29.0% |
| Net Income Attributable to Owners YoY Change | +36.0% |
| Total Comprehensive Income YoY Change | +37.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 38.00M shares |
| Treasury Stock | 597K shares |
| Average Shares Outstanding | 37.65M shares |
| Book Value Per Share | ¥55.90 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥24.50 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥5.62B |
| Operating Income Forecast | ¥1.63B |
| Ordinary Income Forecast | ¥1.63B |
| Net Income Attributable to Owners Forecast | ¥1.11B |
| Basic EPS Forecast | ¥29.31 |
| Dividend Per Share Forecast | ¥13.50 |
| Intangible Assets | ¥43M | ¥8M | +¥35M |
| Investment Securities | ¥2M | ¥3M | ¥-910,000 |
| Total Assets | ¥3.21B | ¥4.71B | ¥-1.49B |
| Current Liabilities | ¥1.12B | ¥1.58B | ¥-458M |
| Non-current Liabilities | ¥885,000 | ¥6M | ¥-5M |
| Total Liabilities | ¥1.12B | ¥1.59B | ¥-463M |
| Total Equity | ¥2.09B | ¥3.12B | ¥-1.03B |
| Capital Stock | ¥100M | ¥183M | ¥-83M |
| Capital Surplus | ¥1.38B | ¥1.29B | +¥83M |
| Retained Earnings | ¥1.05B | ¥1.61B | ¥-564M |
| Treasury Stock | ¥-476M | - | - |
| Owners' Equity | ¥2.05B | ¥3.09B | ¥-1.04B |
| Working Capital | ¥1.54B | - | - |