| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥12.57B | ¥10.94B | +14.9% |
| Cost of Sales | ¥3.96B | ¥3.30B | +20.1% |
| Gross Profit | ¥8.61B | ¥7.64B | +12.7% |
| SG&A Expenses | ¥7.72B | ¥6.91B | +11.7% |
| Operating Income | ¥888M | ¥728M | +22.0% |
| Non-operating Income | ¥37M | ¥22M | +68.1% |
| Non-operating Expenses | ¥20M | ¥9M | +112.1% |
| Ordinary Income | ¥905M | ¥741M | +22.1% |
| Profit Before Tax | ¥1.00B | ¥740M | +35.3% |
| Income Tax Expense | ¥235M | ¥312M | -24.7% |
| Net Income | ¥767M | ¥429M | +78.9% |
| Net Income Attributable to Owners | ¥767M | ¥428M | +79.2% |
| Total Comprehensive Income | ¥782M | ¥331M | +136.3% |
| Interest Expense | ¥9M | ¥6M | +60.7% |
| Basic EPS | ¥66.52 | ¥37.21 | +78.8% |
| Dividend Per Share | ¥23.00 | ¥23.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥10.19B | ¥10.47B | ¥-276M |
| Cash and Deposits | ¥7.15B | ¥7.42B | ¥-261M |
| Accounts Receivable | ¥1.35B | ¥1.35B | +¥4M |
| Inventories | ¥227M | ¥210M | +¥17M |
| Non-current Assets | ¥11.32B | ¥10.91B | +¥401M |
| Item | Value |
|---|---|
| Net Profit Margin | 6.1% |
| Gross Profit Margin | 68.5% |
| Current Ratio | 134.8% |
| Quick Ratio | 131.8% |
| Debt-to-Equity Ratio | 1.09x |
| Interest Coverage Ratio | 98.79x |
| Effective Tax Rate | 23.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +14.9% |
| Operating Income YoY Change | +21.9% |
| Ordinary Income YoY Change | +22.2% |
| Net Income Attributable to Owners YoY Change | +78.9% |
| Total Comprehensive Income YoY Change | +135.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 11.62M shares |
| Treasury Stock | 88K shares |
| Average Shares Outstanding | 11.53M shares |
| Book Value Per Share | ¥892.10 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥23.00 |
| Year-End Dividend | ¥23.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥52.35B |
| Operating Income Forecast | ¥3.15B |
| Ordinary Income Forecast | ¥3.14B |
| Net Income Attributable to Owners Forecast | ¥1.84B |
| Basic EPS Forecast | ¥159.45 |
| Dividend Per Share Forecast | ¥23.00 |
| Property, Plant & Equipment | ¥7.34B | ¥6.95B | +¥387M |
| Intangible Assets | ¥442M | ¥466M | ¥-23M |
| Goodwill | ¥195M | ¥202M | ¥-7M |
| Total Assets | ¥21.51B | ¥21.38B | +¥124M |
| Current Liabilities | ¥7.56B | ¥7.84B | ¥-280M |
| Accounts Payable | ¥2.14B | ¥2.10B | +¥41M |
| Non-current Liabilities | ¥3.65B | ¥3.77B | ¥-111M |
| Long-term Loans | ¥1.86B | ¥2.07B | ¥-210M |
| Total Liabilities | ¥11.22B | ¥11.61B | ¥-391M |
| Total Equity | ¥10.29B | ¥9.77B | +¥516M |
| Capital Stock | ¥1.49B | ¥1.49B | ¥0 |
| Capital Surplus | ¥1.48B | ¥1.48B | ¥0 |
| Retained Earnings | ¥7.64B | ¥7.14B | +¥500M |
| Treasury Stock | ¥-287M | ¥-287M | ¥-33,000 |
| Owners' Equity | ¥10.29B | ¥9.77B | +¥516M |
| Working Capital | ¥2.63B | - | - |