| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥12.28B | ¥11.68B | +5.2% |
| Cost of Sales | ¥9.26B | ¥8.84B | +4.8% |
| Gross Profit | ¥3.02B | ¥2.83B | +6.7% |
| SG&A Expenses | ¥2.75B | ¥2.76B | -0.1% |
| Operating Income | ¥265M | ¥74M | +258.1% |
| Non-operating Income | ¥89M | ¥75M | +18.3% |
| Non-operating Expenses | ¥35M | ¥11M | +211.1% |
| Ordinary Income | ¥319M | ¥138M | +131.2% |
| Profit Before Tax | ¥327M | ¥151M | +117.2% |
| Income Tax Expense | ¥112M | ¥56M | +101.5% |
| Net Income | ¥215M | ¥95M | +126.3% |
| Net Income Attributable to Owners | ¥215M | ¥95M | +126.3% |
| Total Comprehensive Income | ¥399M | ¥79M | +405.1% |
| Interest Expense | ¥8M | ¥5M | +43.1% |
| Basic EPS | ¥29.26 | ¥12.93 | +126.3% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥18.10B | ¥18.72B | ¥-618M |
| Cash and Deposits | ¥3.12B | ¥3.60B | ¥-475M |
| Accounts Receivable | ¥3.75B | ¥3.81B | ¥-59M |
| Inventories | ¥3.09B | ¥3.25B | ¥-157M |
| Non-current Assets | ¥10.53B | ¥10.12B | +¥405M |
| Item | Value |
|---|---|
| Book Value Per Share | ¥2,876.70 |
| Net Profit Margin | 1.8% |
| Gross Profit Margin | 24.6% |
| Current Ratio | 262.6% |
| Quick Ratio | 217.8% |
| Debt-to-Equity Ratio | 0.35x |
| Interest Coverage Ratio | 35.25x |
| Effective Tax Rate | 34.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +5.2% |
| Operating Income YoY Change | +255.1% |
| Ordinary Income YoY Change | +130.5% |
| Net Income Attributable to Owners YoY Change | +126.3% |
| Total Comprehensive Income YoY Change | +403.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 7.38M shares |
| Treasury Stock | 19K shares |
| Average Shares Outstanding | 7.36M shares |
| Book Value Per Share | ¥2,876.68 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥65.00 |
| Segment | Revenue |
|---|---|
| ConstructionMaterialDivision | ¥3.59B |
| ConstructionWorksDivision | ¥5.42B |
| TunnelingWorksDivision | ¥3.79B |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥26.50B |
| Operating Income Forecast | ¥1.45B |
| Ordinary Income Forecast | ¥1.55B |
| Net Income Attributable to Owners Forecast | ¥1.07B |
| Basic EPS Forecast | ¥145.39 |
| Dividend Per Share Forecast | ¥60.00 |
| Property, Plant & Equipment | ¥4.83B | ¥4.86B | ¥-32M |
| Intangible Assets | ¥249M | ¥283M | ¥-34M |
| Investment Securities | ¥4.66B | ¥4.21B | +¥452M |
| Total Assets | ¥28.63B | ¥28.84B | ¥-214M |
| Current Liabilities | ¥6.89B | ¥7.16B | ¥-268M |
| Short-term Loans | ¥350M | ¥90M | +¥260M |
| Non-current Liabilities | ¥564M | ¥431M | +¥133M |
| Long-term Loans | ¥200M | ¥100M | +¥100M |
| Total Liabilities | ¥7.46B | ¥7.59B | ¥-135M |
| Total Equity | ¥21.17B | ¥21.25B | ¥-78M |
| Capital Stock | ¥565M | ¥565M | ¥0 |
| Capital Surplus | ¥377M | ¥377M | ¥0 |
| Retained Earnings | ¥19.17B | ¥19.44B | ¥-263M |
| Treasury Stock | ¥-26M | ¥-26M | ¥0 |
| Owners' Equity | ¥21.17B | ¥21.25B | ¥-78M |
| Working Capital | ¥11.21B | - | - |