| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥21.55B | ¥21.48B | +0.3% |
| Cost of Sales | ¥9.71B | ¥9.85B | -1.5% |
| Gross Profit | ¥11.84B | ¥11.63B | +1.9% |
| SG&A Expenses | ¥11.64B | ¥11.78B | -1.1% |
| Operating Income | ¥197M | ¥-151M | +230.5% |
| Non-operating Income | ¥194M | ¥120M | +61.7% |
| Non-operating Expenses | ¥0 | ¥0 | - |
| Ordinary Income | ¥391M | ¥-31M | +1361.3% |
| Profit Before Tax | ¥391M | ¥-104M | +476.0% |
| Net Income | ¥328M | ¥-113M | +390.3% |
| Net Income Attributable to Owners | ¥328M | ¥-113M | +390.3% |
| Total Comprehensive Income | ¥324M | ¥-131M | +347.3% |
| Earnings per Unit (EPU) | ¥46.08 | ¥-15.89 | +390.0% |
| Distribution per Unit (DPU) | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥18.15B | ¥17.49B | +¥655M |
| Cash and Deposits | ¥9.08B | ¥9.51B | ¥-429M |
| Accounts Receivable | ¥3.33B | ¥2.95B | +¥375M |
| Inventories | ¥4.89B | ¥4.51B | +¥376M |
| Non-current Assets | ¥10.80B | ¥11.39B | ¥-594M |
| Item | Value |
|---|---|
| Net Profit Margin | 1.5% |
| Gross Profit Margin | 54.9% |
| Current Ratio | 267.1% |
| Quick Ratio | 195.1% |
| Debt-to-Equity Ratio | 0.49x |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +0.3% |
| Operating Income YoY Change | +94.1% |
| Ordinary Income YoY Change | +7.3% |
| Net Income Attributable to Owners YoY Change | +31.9% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 9.54M shares |
| Treasury Units | 2.42M shares |
| Average Units Outstanding | 7.12M shares |
| NAV per Unit | ¥2,736.08 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥0.00 |
| Year-End Distribution | ¥15.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥30.53B |
| Operating Income Forecast | ¥137M |
| Ordinary Income Forecast | ¥243M |
| Net Income Attributable to Owners Forecast | ¥179M |
| Earnings per Unit Forecast (EPU) | ¥25.24 |
| Distribution per Unit Forecast (DPU) | ¥20.00 |
| Property, Plant & Equipment | ¥6.53B | ¥6.68B | ¥-157M |
| Intangible Assets | ¥1.66B | ¥1.78B | ¥-123M |
| Investment Securities | ¥2.35B | ¥2.14B | +¥215M |
| Total Assets | ¥28.95B | ¥28.89B | +¥60M |
| Current Liabilities | ¥6.79B | ¥6.93B | ¥-138M |
| Accounts Payable | ¥1.29B | ¥1.14B | +¥154M |
| Non-current Liabilities | ¥2.67B | ¥2.69B | ¥-20M |
| Total Liabilities | ¥9.46B | ¥9.62B | ¥-158M |
| Total Equity | ¥19.49B | ¥19.27B | +¥217M |
| Capital Stock | ¥1.87B | ¥1.87B | ¥0 |
| Capital Surplus | ¥4.84B | ¥4.84B | ¥0 |
| Retained Earnings | ¥14.82B | ¥15.09B | ¥-269M |
| Treasury Stock | ¥-2.37B | ¥-2.86B | +¥490M |
| Owners' Equity | ¥19.49B | ¥19.27B | +¥217M |
| Working Capital | ¥11.36B | - | - |