| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥9.60B | ¥8.65B | +11.0% |
| Cost of Sales | ¥8.09B | ¥7.20B | +12.3% |
| Gross Profit | ¥1.51B | ¥1.45B | +4.3% |
| SG&A Expenses | ¥976M | ¥730M | +33.8% |
| Operating Income | ¥534M | ¥718M | -25.6% |
| Non-operating Income | ¥12M | ¥5M | +128.1% |
| Non-operating Expenses | ¥260M | ¥170M | +53.2% |
| Ordinary Income | ¥286M | ¥553M | -48.3% |
| Profit Before Tax | ¥287M | ¥554M | -48.3% |
| Income Tax Expense | ¥121M | ¥210M | -42.4% |
| Net Income | ¥166M | ¥344M | -51.8% |
| Net Income Attributable to Owners | ¥165M | ¥343M | -51.9% |
| Total Comprehensive Income | ¥165M | ¥343M | -51.9% |
| Interest Expense | ¥165M | ¥100M | +65.7% |
| Basic EPS | ¥126.02 | ¥285.94 | -55.9% |
| Diluted EPS | ¥285.72 | ¥285.72 | +0.0% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥15.78B | ¥12.59B | +¥3.20B |
| Cash and Deposits | ¥5.00B | ¥4.37B | +¥629M |
| Accounts Receivable | ¥30M | ¥19M | +¥11M |
| Non-current Assets | ¥751M | ¥652M | +¥99M |
| Property, Plant & Equipment | ¥443M | ¥466M | ¥-23M |
| Item | Value |
|---|---|
| Net Profit Margin | 1.7% |
| Gross Profit Margin | 15.7% |
| Current Ratio | 510.8% |
| Quick Ratio | 510.8% |
| Debt-to-Equity Ratio | 3.29x |
| Interest Coverage Ratio | 3.24x |
| Effective Tax Rate | 42.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +11.0% |
| Operating Income YoY Change | -25.5% |
| Ordinary Income YoY Change | -48.3% |
| Net Income Attributable to Owners YoY Change | -51.8% |
| Total Comprehensive Income YoY Change | -51.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.51M shares |
| Treasury Stock | 264 shares |
| Average Shares Outstanding | 1.31M shares |
| Book Value Per Share | ¥2,558.14 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥30.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥13.50B |
| Operating Income Forecast | ¥1.08B |
| Ordinary Income Forecast | ¥800M |
| Net Income Attributable to Owners Forecast | ¥510M |
| Basic EPS Forecast | ¥422.27 |
| Dividend Per Share Forecast | ¥30.00 |
| Intangible Assets | ¥63M | ¥1M | +¥61M |
| Goodwill | ¥62M | - | - |
| Total Assets | ¥16.53B | ¥13.24B | +¥3.29B |
| Current Liabilities | ¥3.09B | ¥3.04B | +¥52M |
| Accounts Payable | ¥74M | ¥17M | +¥56M |
| Short-term Loans | ¥1.97B | ¥1.73B | +¥240M |
| Non-current Liabilities | ¥9.59B | ¥7.24B | +¥2.34B |
| Long-term Loans | ¥9.28B | ¥6.84B | +¥2.44B |
| Total Liabilities | ¥12.68B | ¥10.28B | +¥2.40B |
| Total Equity | ¥3.86B | ¥2.96B | +¥899M |
| Capital Stock | ¥770M | ¥385M | +¥385M |
| Capital Surplus | ¥929M | ¥544M | +¥385M |
| Retained Earnings | ¥2.16B | ¥2.03B | +¥129M |
| Treasury Stock | ¥-685,000 | ¥-610,000 | ¥-75,000 |
| Owners' Equity | ¥3.86B | ¥2.96B | +¥899M |
| Working Capital | ¥12.69B | - | - |