| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥7.40B | ¥6.27B | +17.9% |
| Cost of Sales | ¥4.70B | ¥3.99B | +17.9% |
| Gross Profit | ¥2.69B | ¥2.28B | +18.0% |
| SG&A Expenses | ¥2.15B | ¥1.98B | +8.7% |
| Operating Income | ¥541M | ¥302M | +79.1% |
| Non-operating Income | ¥7M | ¥19M | -64.4% |
| Non-operating Expenses | ¥2M | ¥2M | -11.8% |
| Ordinary Income | ¥546M | ¥319M | +71.2% |
| Profit Before Tax | ¥555M | ¥319M | +73.8% |
| Income Tax Expense | ¥204M | ¥115M | +78.2% |
| Net Income | ¥350M | ¥204M | +71.6% |
| Interest Expense | ¥2M | ¥2M | -13.6% |
| Basic EPS | ¥34.69 | ¥20.48 | +69.4% |
| Diluted EPS | ¥20.30 | ¥20.30 | +0.0% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.98B | ¥3.29B | +¥692M |
| Cash and Deposits | ¥2.35B | ¥2.36B | ¥-8M |
| Accounts Receivable | ¥425M | ¥338M | +¥87M |
| Inventories | ¥1.14B | ¥570M | +¥567M |
| Non-current Assets | ¥1.51B | ¥1.66B | ¥-148M |
| Item | Value |
|---|---|
| Net Profit Margin | 4.7% |
| Gross Profit Margin | 36.4% |
| Current Ratio | 253.2% |
| Quick Ratio | 180.8% |
| Debt-to-Equity Ratio | 0.49x |
| Interest Coverage Ratio | 301.73x |
| Effective Tax Rate | 36.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +17.9% |
| Operating Income YoY Change | +78.9% |
| Ordinary Income YoY Change | +71.0% |
| Net Income YoY Change | +71.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 10.12M shares |
| Treasury Stock | 11K shares |
| Average Shares Outstanding | 10.11M shares |
| Book Value Per Share | ¥364.40 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥3.50 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥9.85B |
| Operating Income Forecast | ¥581M |
| Ordinary Income Forecast | ¥585M |
| Net Income Forecast | ¥386M |
| Basic EPS Forecast | ¥38.21 |
| Dividend Per Share Forecast | ¥4.00 |
| Property, Plant & Equipment | ¥1.43B | ¥1.59B | ¥-157M |
| Intangible Assets | ¥8M | ¥11M | ¥-3M |
| Total Assets | ¥5.49B | ¥4.95B | +¥544M |
| Current Liabilities | ¥1.57B | ¥1.28B | +¥291M |
| Accounts Payable | ¥638M | ¥352M | +¥286M |
| Non-current Liabilities | ¥233M | ¥308M | ¥-75M |
| Long-term Loans | ¥233M | ¥308M | ¥-75M |
| Total Liabilities | ¥1.80B | ¥1.59B | +¥216M |
| Total Equity | ¥3.69B | ¥3.36B | +¥327M |
| Capital Stock | ¥371M | ¥369M | +¥3M |
| Capital Surplus | ¥376M | ¥373M | +¥3M |
| Retained Earnings | ¥2.93B | ¥2.62B | +¥315M |
| Treasury Stock | ¥-210,000 | ¥-210,000 | ¥0 |
| Owners' Equity | ¥3.68B | ¥3.36B | +¥321M |
| Working Capital | ¥2.41B | - | - |