| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥47.69B | ¥44.07B | +8.2% |
| Cost of Sales | ¥34.12B | ¥31.77B | +7.4% |
| Gross Profit | ¥13.57B | ¥12.30B | +10.3% |
| SG&A Expenses | ¥11.37B | ¥10.45B | +8.8% |
| Operating Income | ¥2.20B | ¥1.85B | +18.9% |
| Non-operating Income | ¥64M | ¥56M | +14.3% |
| Non-operating Expenses | ¥17M | ¥19M | -10.5% |
| Ordinary Income | ¥2.24B | ¥1.88B | +19.1% |
| Profit Before Tax | ¥1.98B | ¥1.88B | +4.9% |
| Income Tax Expense | ¥1.42B | ¥1.19B | +19.3% |
| Net Income | ¥553M | ¥691M | -20.0% |
| Net Income Attributable to Owners | ¥545M | ¥687M | -20.7% |
| Total Comprehensive Income | ¥606M | ¥684M | -11.4% |
| Interest Expense | ¥16M | ¥13M | +23.1% |
| Basic EPS | ¥10.70 | ¥13.20 | -18.9% |
| Dividend Per Share | ¥22.00 | ¥22.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥36.80B | ¥34.92B | +¥1.88B |
| Cash and Deposits | ¥17.74B | ¥18.30B | ¥-566M |
| Accounts Receivable | ¥4.30B | ¥4.22B | +¥80M |
| Inventories | ¥11.97B | ¥9.84B | +¥2.13B |
| Non-current Assets | ¥37.77B | ¥37.80B | ¥-25M |
| Item | Value |
|---|---|
| Net Profit Margin | 1.1% |
| Gross Profit Margin | 28.4% |
| Current Ratio | 162.9% |
| Quick Ratio | 109.9% |
| Debt-to-Equity Ratio | 0.64x |
| Interest Coverage Ratio | 137.25x |
| Effective Tax Rate | 72.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +8.2% |
| Operating Income YoY Change | +18.9% |
| Ordinary Income YoY Change | +19.1% |
| Net Income Attributable to Owners YoY Change | -20.7% |
| Total Comprehensive Income YoY Change | -11.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 50.96M shares |
| Treasury Stock | 1K shares |
| Average Shares Outstanding | 50.96M shares |
| Book Value Per Share | ¥889.80 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥22.00 |
| Year-End Dividend | ¥24.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥196.00B |
| Operating Income Forecast | ¥10.90B |
| Ordinary Income Forecast | ¥11.00B |
| Net Income Attributable to Owners Forecast | ¥7.00B |
| Basic EPS Forecast | ¥137.37 |
| Dividend Per Share Forecast | ¥12.00 |
| Property, Plant & Equipment | ¥26.75B | ¥26.71B | +¥43M |
| Intangible Assets | ¥2.51B | ¥2.61B | ¥-99M |
| Goodwill | ¥1.23B | ¥1.28B | ¥-51M |
| Total Assets | ¥74.57B | ¥72.72B | +¥1.85B |
| Current Liabilities | ¥22.59B | ¥20.68B | +¥1.91B |
| Accounts Payable | ¥9.29B | ¥9.01B | +¥279M |
| Short-term Loans | ¥6.05B | ¥3.55B | +¥2.50B |
| Non-current Liabilities | ¥6.64B | ¥6.70B | ¥-55M |
| Long-term Loans | ¥3.15B | ¥3.33B | ¥-178M |
| Total Liabilities | ¥29.23B | ¥27.37B | +¥1.86B |
| Total Equity | ¥45.34B | ¥45.35B | ¥-5M |
| Capital Stock | ¥2.23B | ¥2.23B | ¥0 |
| Capital Surplus | ¥2.40B | ¥2.40B | ¥0 |
| Retained Earnings | ¥40.25B | ¥40.32B | ¥-67M |
| Treasury Stock | ¥-1M | ¥-1M | ¥0 |
| Owners' Equity | ¥45.12B | ¥45.13B | ¥-13M |
| Working Capital | ¥14.21B | - | - |