| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.55B | ¥4.02B | +13.0% |
| Cost of Sales | ¥1.55B | ¥1.27B | +21.5% |
| Gross Profit | ¥3.00B | ¥2.75B | +9.1% |
| SG&A Expenses | ¥2.67B | ¥2.49B | +6.9% |
| Operating Income | ¥335M | ¥258M | +29.8% |
| Non-operating Income | ¥26M | ¥28M | -8.1% |
| Non-operating Expenses | ¥17M | ¥16M | +6.8% |
| Ordinary Income | ¥344M | ¥270M | +27.4% |
| Profit Before Tax | ¥338M | ¥271M | +24.8% |
| Income Tax Expense | ¥129M | ¥108M | +18.8% |
| Net Income | ¥209M | ¥162M | +29.0% |
| Basic EPS | ¥72.37 | ¥56.16 | +28.9% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.91B | ¥1.93B | ¥-16M |
| Cash and Deposits | ¥1.52B | ¥1.55B | ¥-31M |
| Accounts Receivable | ¥225M | ¥240M | ¥-16M |
| Inventories | ¥7M | ¥9M | ¥-2M |
| Non-current Assets | ¥3.09B | ¥2.89B | +¥207M |
| Item | Value |
|---|---|
| Net Profit Margin | 4.6% |
| Gross Profit Margin | 66.0% |
| Current Ratio | 193.7% |
| Quick Ratio | 193.0% |
| Debt-to-Equity Ratio | 0.46x |
| Effective Tax Rate | 38.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +13.0% |
| Operating Income YoY Change | +29.8% |
| Ordinary Income YoY Change | +27.2% |
| Net Income YoY Change | +28.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 2.90M shares |
| Treasury Stock | 8K shares |
| Average Shares Outstanding | 2.89M shares |
| Book Value Per Share | ¥1,184.67 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥30.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥9.00B |
| Operating Income Forecast | ¥540M |
| Ordinary Income Forecast | ¥560M |
| Net Income Forecast | ¥330M |
| Basic EPS Forecast | ¥114.17 |
| Dividend Per Share Forecast | ¥16.00 |
| Property, Plant & Equipment | ¥2.11B | ¥1.92B | +¥192M |
| Intangible Assets | ¥164M | ¥171M | ¥-7M |
| Total Assets | ¥5.00B | ¥4.81B | +¥191M |
| Current Liabilities | ¥987M | ¥960M | +¥27M |
| Accounts Payable | ¥256M | ¥261M | ¥-5M |
| Non-current Liabilities | ¥593M | ¥594M | ¥-954,000 |
| Total Liabilities | ¥1.58B | ¥1.55B | +¥26M |
| Total Equity | ¥3.42B | ¥3.26B | +¥165M |
| Capital Stock | ¥50M | ¥50M | ¥0 |
| Capital Surplus | ¥1.03B | ¥1.03B | ¥0 |
| Retained Earnings | ¥2.36B | ¥2.19B | +¥166M |
| Treasury Stock | ¥-7M | ¥-6M | ¥-137,000 |
| Owners' Equity | ¥3.42B | ¥3.26B | +¥165M |
| Working Capital | ¥925M | - | - |