| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥31.21B | ¥24.95B | +25.1% |
| Cost of Sales | ¥9.51B | ¥7.31B | +30.0% |
| Gross Profit | ¥21.70B | ¥17.63B | +23.1% |
| SG&A Expenses | ¥18.13B | ¥14.70B | +23.3% |
| Operating Income | ¥3.57B | ¥2.93B | +21.9% |
| Non-operating Income | ¥149M | ¥116M | +28.9% |
| Non-operating Expenses | ¥24M | ¥31M | -21.7% |
| Ordinary Income | ¥3.70B | ¥3.02B | +22.6% |
| Profit Before Tax | ¥3.70B | ¥3.02B | +22.5% |
| Income Tax Expense | ¥1.20B | ¥945M | +27.0% |
| Net Income | ¥2.49B | ¥2.07B | +20.4% |
| Interest Expense | ¥21M | ¥22M | -5.1% |
| Basic EPS | ¥127.01 | ¥105.65 | +20.2% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥8.28B | ¥7.39B | +¥890M |
| Cash and Deposits | ¥4.50B | ¥3.96B | +¥533M |
| Accounts Receivable | ¥1.18B | ¥890M | +¥295M |
| Non-current Assets | ¥7.97B | ¥7.06B | +¥911M |
| Property, Plant & Equipment | ¥6.34B | ¥5.39B | +¥943M |
| Item | Value |
|---|---|
| Book Value Per Share | ¥452.88 |
| Net Profit Margin | 8.0% |
| Gross Profit Margin | 69.5% |
| Current Ratio | 140.3% |
| Quick Ratio | 140.3% |
| Debt-to-Equity Ratio | 0.82x |
| Interest Coverage Ratio | 168.62x |
| Effective Tax Rate | 32.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +25.1% |
| Operating Income YoY Change | +21.9% |
| Ordinary Income YoY Change | +22.6% |
| Net Income YoY Change | +20.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 20.11M shares |
| Treasury Stock | 413K shares |
| Average Shares Outstanding | 19.64M shares |
| Book Value Per Share | ¥452.85 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥8.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥42.70B |
| Operating Income Forecast | ¥4.40B |
| Ordinary Income Forecast | ¥4.60B |
| Net Income Forecast | ¥3.23B |
| Basic EPS Forecast | ¥163.96 |
| Dividend Per Share Forecast | ¥21.00 |
| Intangible Assets | ¥141M | ¥145M | ¥-4M |
| Investment Securities | ¥68M | ¥63M | +¥5M |
| Total Assets | ¥16.25B | ¥14.45B | +¥1.80B |
| Current Liabilities | ¥5.90B | ¥6.09B | ¥-186M |
| Accounts Payable | ¥1.17B | ¥1.10B | +¥76M |
| Non-current Liabilities | ¥1.43B | ¥1.69B | ¥-266M |
| Long-term Loans | ¥1.18B | ¥1.30B | ¥-118M |
| Total Liabilities | ¥7.33B | ¥7.78B | ¥-452M |
| Total Equity | ¥8.92B | ¥6.67B | +¥2.25B |
| Capital Stock | ¥326M | ¥326M | ¥0 |
| Capital Surplus | ¥341M | ¥341M | ¥0 |
| Retained Earnings | ¥8.48B | ¥6.07B | +¥2.41B |
| Treasury Stock | ¥-265M | ¥-101M | ¥-164M |
| Owners' Equity | ¥8.92B | ¥6.67B | +¥2.25B |
| Working Capital | ¥2.38B | - | - |