| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥13.33B | ¥14.25B | -6.4% |
| Cost of Sales | ¥2.80B | ¥2.84B | -1.3% |
| Gross Profit | ¥10.53B | ¥11.41B | -7.7% |
| SG&A Expenses | ¥9.05B | ¥10.38B | -12.8% |
| Operating Income | ¥1.48B | ¥1.03B | +43.4% |
| Non-operating Income | ¥141M | ¥25M | +467.6% |
| Non-operating Expenses | ¥5M | ¥22M | -77.7% |
| Ordinary Income | ¥1.61B | ¥1.03B | +56.2% |
| Profit Before Tax | ¥1.60B | ¥711M | +125.9% |
| Income Tax Expense | ¥573M | ¥338M | +69.7% |
| Net Income | ¥1.03B | ¥373M | +176.6% |
| Net Income Attributable to Owners | ¥836M | ¥291M | +187.3% |
| Total Comprehensive Income | ¥1.03B | ¥373M | +176.4% |
| Interest Expense | ¥5M | ¥16M | -70.9% |
| Basic EPS | ¥82.84 | ¥28.20 | +193.8% |
| Diluted EPS | ¥81.22 | ¥26.98 | +201.0% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥9.70B | ¥8.08B | +¥1.62B |
| Cash and Deposits | ¥2.66B | ¥2.99B | ¥-332M |
| Accounts Receivable | ¥2.83B | ¥1.72B | +¥1.11B |
| Inventories | ¥2.10B | ¥2.15B | ¥-53M |
| Non-current Assets | ¥4.27B | ¥4.04B | +¥224M |
| Item | Value |
|---|---|
| Book Value Per Share | ¥654.70 |
| Net Profit Margin | 6.3% |
| Gross Profit Margin | 79.0% |
| Current Ratio | 176.4% |
| Quick Ratio | 138.2% |
| Debt-to-Equity Ratio | 0.75x |
| Interest Coverage Ratio | 324.18x |
| Effective Tax Rate | 35.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -6.4% |
| Operating Income YoY Change | +43.4% |
| Ordinary Income YoY Change | +56.2% |
| Net Income Attributable to Owners YoY Change | +187.2% |
| Total Comprehensive Income YoY Change | +176.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 11.49M shares |
| Treasury Stock | 1.13M shares |
| Average Shares Outstanding | 10.09M shares |
| Book Value Per Share | ¥769.05 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Operating Income Forecast | ¥2.00B |
| Dividend Per Share Forecast | ¥30.00 |
| Property, Plant & Equipment | ¥780M | ¥620M | +¥160M |
| Intangible Assets | ¥1.19B | ¥1.51B | ¥-320M |
| Goodwill | ¥716M | ¥770M | ¥-54M |
| Investment Securities | ¥8M | ¥0 | +¥8M |
| Total Assets | ¥13.97B | ¥12.12B | +¥1.85B |
| Current Liabilities | ¥5.50B | ¥5.02B | +¥476M |
| Accounts Payable | ¥351M | ¥427M | ¥-76M |
| Non-current Liabilities | ¥504M | ¥705M | ¥-201M |
| Long-term Loans | ¥442M | ¥663M | ¥-221M |
| Total Liabilities | ¥6.00B | ¥5.73B | +¥274M |
| Total Equity | ¥7.97B | ¥6.39B | +¥1.57B |
| Capital Stock | ¥50M | ¥50M | ¥0 |
| Capital Surplus | ¥3.09B | ¥3.31B | ¥-220M |
| Retained Earnings | ¥5.16B | ¥4.32B | +¥836M |
| Treasury Stock | ¥-1.52B | ¥-2.21B | +¥690M |
| Owners' Equity | ¥6.78B | ¥5.47B | +¥1.31B |
| Working Capital | ¥4.20B | - | - |