| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.40B | ¥4.47B | -1.5% |
| Cost of Sales | ¥3.21B | ¥3.33B | -3.8% |
| Gross Profit | ¥1.20B | ¥1.14B | +5.0% |
| SG&A Expenses | ¥956M | ¥951M | +0.6% |
| Operating Income | ¥240M | ¥189M | +27.0% |
| Non-operating Income | ¥6M | ¥5M | +18.4% |
| Non-operating Expenses | ¥4M | ¥2M | +82.8% |
| Ordinary Income | ¥242M | ¥192M | +26.0% |
| Profit Before Tax | ¥243M | ¥192M | +26.2% |
| Income Tax Expense | ¥78M | ¥60M | +30.7% |
| Net Income | ¥164M | ¥132M | +24.2% |
| Interest Expense | ¥4M | ¥2M | +82.8% |
| Basic EPS | ¥131.20 | ¥105.89 | +23.9% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.66B | ¥3.89B | ¥-223M |
| Cash and Deposits | ¥994M | ¥1.25B | ¥-252M |
| Accounts Receivable | ¥413M | ¥504M | ¥-91M |
| Inventories | ¥1.76B | ¥1.93B | ¥-165M |
| Non-current Assets | ¥1.59B | ¥1.54B | +¥52M |
| Item | Value |
|---|---|
| Net Profit Margin | 3.7% |
| Gross Profit Margin | 27.2% |
| Current Ratio | 242.6% |
| Quick Ratio | 125.9% |
| Debt-to-Equity Ratio | 0.74x |
| Interest Coverage Ratio | 63.32x |
| Effective Tax Rate | 32.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -1.5% |
| Operating Income YoY Change | +27.0% |
| Ordinary Income YoY Change | +26.2% |
| Net Income YoY Change | +24.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.45M shares |
| Treasury Stock | 196K shares |
| Average Shares Outstanding | 1.26M shares |
| Book Value Per Share | ¥2,402.99 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥70.00 |
| Segment | Revenue | Operating Income |
|---|---|---|
| RealEstate | ¥252M | ¥35M |
| Retail | ¥4.15B | ¥206M |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥9.00B |
| Operating Income Forecast | ¥470M |
| Ordinary Income Forecast | ¥470M |
| Net Income Forecast | ¥320M |
| Basic EPS Forecast | ¥254.81 |
| Dividend Per Share Forecast | ¥70.00 |
| Property, Plant & Equipment | ¥896M | ¥920M | ¥-24M |
| Intangible Assets | ¥8M | ¥10M | ¥-3M |
| Total Assets | ¥5.25B | ¥5.42B | ¥-172M |
| Current Liabilities | ¥1.51B | ¥1.60B | ¥-93M |
| Accounts Payable | ¥555M | ¥630M | ¥-75M |
| Non-current Liabilities | ¥717M | ¥886M | ¥-169M |
| Long-term Loans | ¥602M | ¥772M | ¥-170M |
| Total Liabilities | ¥2.23B | ¥2.49B | ¥-262M |
| Total Equity | ¥3.02B | ¥2.93B | +¥91M |
| Capital Stock | ¥332M | ¥332M | ¥0 |
| Capital Surplus | ¥325M | ¥324M | +¥744,000 |
| Retained Earnings | ¥2.60B | ¥2.52B | +¥77M |
| Treasury Stock | ¥-256M | ¥-259M | +¥3M |
| Owners' Equity | ¥3.02B | ¥2.93B | +¥91M |
| Working Capital | ¥2.15B | - | - |