| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥2.82B | ¥2.50B | +12.9% |
| Cost of Sales | ¥880M | ¥813M | +8.3% |
| Gross Profit | ¥1.94B | ¥1.68B | +15.2% |
| SG&A Expenses | ¥1.79B | ¥1.58B | +13.7% |
| Operating Income | ¥146M | ¥106M | +37.7% |
| Non-operating Income | ¥3M | ¥3M | -1.1% |
| Non-operating Expenses | ¥671,000 | ¥3M | -74.9% |
| Ordinary Income | ¥148M | ¥106M | +39.6% |
| Profit Before Tax | ¥148M | ¥107M | +38.7% |
| Income Tax Expense | ¥60M | ¥59M | +0.9% |
| Net Income | ¥88M | ¥47M | +87.2% |
| Interest Expense | ¥671,000 | ¥2M | -69.7% |
| Basic EPS | ¥6.40 | ¥3.45 | +85.5% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.72B | ¥2.58B | +¥139M |
| Cash and Deposits | ¥1.63B | ¥1.83B | ¥-205M |
| Accounts Receivable | ¥392M | ¥188M | +¥204M |
| Inventories | ¥565M | ¥474M | +¥90M |
| Non-current Assets | ¥522M | ¥592M | ¥-70M |
| Item | Value |
|---|---|
| Net Profit Margin | 3.1% |
| Gross Profit Margin | 68.8% |
| Current Ratio | 430.3% |
| Quick Ratio | 340.9% |
| Debt-to-Equity Ratio | 0.28x |
| Interest Coverage Ratio | 217.59x |
| Effective Tax Rate | 40.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +12.9% |
| Operating Income YoY Change | +37.0% |
| Ordinary Income YoY Change | +38.7% |
| Net Income YoY Change | +85.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 14.04M shares |
| Treasury Stock | 185K shares |
| Average Shares Outstanding | 13.85M shares |
| Book Value Per Share | ¥182.14 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥5.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥3.90B |
| Operating Income Forecast | ¥220M |
| Ordinary Income Forecast | ¥220M |
| Net Income Forecast | ¥120M |
| Basic EPS Forecast | ¥8.67 |
| Dividend Per Share Forecast | ¥5.00 |
| Property, Plant & Equipment | ¥182M | ¥218M | ¥-36M |
| Intangible Assets | ¥2M | ¥3M | ¥-387,000 |
| Total Assets | ¥3.24B | ¥3.17B | +¥69M |
| Current Liabilities | ¥632M | ¥583M | +¥49M |
| Accounts Payable | ¥207M | ¥50M | +¥157M |
| Non-current Liabilities | ¥85M | ¥87M | ¥-3M |
| Total Liabilities | ¥717M | ¥670M | +¥46M |
| Total Equity | ¥2.52B | ¥2.50B | +¥22M |
| Capital Stock | ¥399M | ¥399M | ¥0 |
| Capital Surplus | ¥397M | ¥396M | +¥559,000 |
| Retained Earnings | ¥1.76B | ¥1.74B | +¥19M |
| Treasury Stock | ¥-32M | ¥-34M | +¥3M |
| Owners' Equity | ¥2.52B | ¥2.50B | +¥22M |
| Working Capital | ¥2.09B | - | - |