| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥182.75B | ¥175.03B | +4.4% |
| Cost of Sales | ¥173.20B | ¥166.34B | +4.1% |
| Gross Profit | ¥9.55B | ¥8.69B | +9.9% |
| SG&A Expenses | ¥8.35B | ¥7.87B | +6.1% |
| Operating Income | ¥1.20B | ¥821M | +45.8% |
| Non-operating Income | ¥780M | ¥679M | +14.9% |
| Non-operating Expenses | ¥115M | ¥47M | +144.7% |
| Ordinary Income | ¥1.86B | ¥1.45B | +28.1% |
| Profit Before Tax | ¥1.81B | ¥1.48B | +22.6% |
| Income Tax Expense | ¥646M | ¥503M | +28.4% |
| Net Income | ¥1.16B | ¥972M | +19.5% |
| Net Income Attributable to Owners | ¥1.18B | ¥988M | +19.4% |
| Total Comprehensive Income | ¥1.66B | ¥2.34B | -29.0% |
| Interest Expense | ¥65M | ¥23M | +182.6% |
| Basic EPS | ¥86.57 | ¥72.44 | +19.5% |
| Dividend Per Share | ¥26.00 | ¥26.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥121.13B | ¥115.91B | +¥5.22B |
| Cash and Deposits | ¥3.19B | ¥2.88B | +¥305M |
| Accounts Receivable | ¥76.54B | ¥72.47B | +¥4.08B |
| Inventories | ¥29.79B | ¥28.80B | +¥993M |
| Non-current Assets | ¥23.77B | ¥23.41B | +¥364M |
| Item | Value |
|---|---|
| Net Profit Margin | 0.6% |
| Gross Profit Margin | 5.2% |
| Current Ratio | 113.9% |
| Quick Ratio | 85.9% |
| Debt-to-Equity Ratio | 3.48x |
| Interest Coverage Ratio | 18.42x |
| Effective Tax Rate | 35.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +4.4% |
| Operating Income YoY Change | +45.8% |
| Ordinary Income YoY Change | +28.1% |
| Net Income Attributable to Owners YoY Change | +19.5% |
| Total Comprehensive Income YoY Change | -29.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 14.07M shares |
| Treasury Stock | 431K shares |
| Average Shares Outstanding | 13.64M shares |
| Book Value Per Share | ¥2,372.05 |
| Item | Amount |
|---|---|
| Year-End Dividend | ¥26.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥364.00B |
| Operating Income Forecast | ¥3.09B |
| Ordinary Income Forecast | ¥4.37B |
| Net Income Attributable to Owners Forecast | ¥3.06B |
| Dividend Per Share Forecast | ¥28.00 |
| Property, Plant & Equipment | ¥8.44B | ¥8.07B | +¥373M |
| Intangible Assets | ¥286M | ¥254M | +¥32M |
| Investment Securities | ¥12.41B | ¥11.67B | +¥736M |
| Total Assets | ¥144.92B | ¥139.34B | +¥5.58B |
| Current Liabilities | ¥106.34B | ¥101.99B | +¥4.35B |
| Accounts Payable | ¥61.60B | ¥58.02B | +¥3.58B |
| Short-term Loans | ¥10.08B | ¥11.09B | ¥-1.01B |
| Non-current Liabilities | ¥6.22B | ¥6.29B | ¥-74M |
| Long-term Loans | ¥959M | ¥1.09B | ¥-128M |
| Total Liabilities | ¥112.56B | ¥108.28B | +¥4.28B |
| Total Equity | ¥32.36B | ¥31.05B | +¥1.30B |
| Capital Stock | ¥2.49B | ¥2.49B | ¥0 |
| Capital Surplus | ¥1.43B | ¥1.43B | ¥0 |
| Retained Earnings | ¥21.68B | ¥20.86B | +¥826M |
| Treasury Stock | ¥-406M | ¥-405M | ¥-1M |
| Owners' Equity | ¥32.31B | ¥30.99B | +¥1.32B |
| Working Capital | ¥14.79B | - | - |