| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥19.48B | ¥17.43B | +11.8% |
| Cost of Sales | ¥1.81B | ¥1.77B | +2.4% |
| Gross Profit | ¥17.67B | ¥15.66B | +12.8% |
| SG&A Expenses | ¥15.25B | ¥14.31B | +6.6% |
| Operating Income | ¥2.42B | ¥1.35B | +79.4% |
| Non-operating Income | ¥221M | ¥162M | +36.4% |
| Non-operating Expenses | ¥145M | ¥192M | -24.5% |
| Ordinary Income | ¥2.50B | ¥1.32B | +89.4% |
| Profit Before Tax | ¥2.43B | ¥1.50B | +61.8% |
| Income Tax Expense | ¥859M | ¥542M | +58.5% |
| Net Income | ¥1.57B | ¥958M | +63.8% |
| Net Income Attributable to Owners | ¥1.36B | ¥917M | +48.6% |
| Total Comprehensive Income | ¥1.49B | ¥972M | +52.8% |
| Interest Expense | ¥0 | ¥0 | - |
| Basic EPS | ¥53.87 | ¥36.30 | +48.4% |
| Dividend Per Share | ¥27.00 | ¥27.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥37.15B | ¥37.76B | ¥-611M |
| Cash and Deposits | ¥16.19B | ¥14.35B | +¥1.84B |
| Accounts Receivable | ¥15.41B | ¥16.97B | ¥-1.56B |
| Inventories | ¥244M | ¥135M | +¥109M |
| Non-current Assets | ¥10.93B | ¥10.58B | +¥344M |
| Item | Value |
|---|---|
| Book Value Per Share | ¥974.14 |
| Net Profit Margin | 7.0% |
| Gross Profit Margin | 90.7% |
| Current Ratio | 163.3% |
| Quick Ratio | 162.2% |
| Debt-to-Equity Ratio | 0.91x |
| Effective Tax Rate | 35.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +11.8% |
| Operating Income YoY Change | +79.4% |
| Ordinary Income YoY Change | +89.3% |
| Net Income Attributable to Owners YoY Change | +48.6% |
| Total Comprehensive Income YoY Change | +52.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 25.30M shares |
| Treasury Stock | 611 shares |
| Average Shares Outstanding | 25.30M shares |
| Book Value Per Share | ¥993.11 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥27.00 |
| Year-End Dividend | ¥29.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥25.00B |
| Operating Income Forecast | ¥2.40B |
| Ordinary Income Forecast | ¥2.40B |
| Net Income Attributable to Owners Forecast | ¥1.80B |
| Basic EPS Forecast | ¥71.14 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥1.70B | ¥1.67B | +¥30M |
| Intangible Assets | ¥1.73B | ¥1.80B | ¥-71M |
| Goodwill | ¥258M | ¥316M | ¥-58M |
| Investment Securities | ¥5.94B | ¥5.60B | +¥343M |
| Total Assets | ¥48.08B | ¥48.34B | ¥-266M |
| Current Liabilities | ¥22.75B | ¥23.50B | ¥-752M |
| Accounts Payable | ¥14.98B | ¥15.15B | ¥-173M |
| Non-current Liabilities | ¥200M | ¥348M | ¥-148M |
| Total Liabilities | ¥22.95B | ¥23.85B | ¥-900M |
| Total Equity | ¥25.13B | ¥24.49B | +¥634M |
| Capital Stock | ¥1.61B | ¥1.61B | ¥0 |
| Capital Surplus | ¥12.54B | ¥12.54B | ¥0 |
| Retained Earnings | ¥9.90B | ¥9.35B | +¥551M |
| Treasury Stock | ¥-0 | ¥-0 | ¥0 |
| Owners' Equity | ¥24.65B | ¥24.18B | +¥468M |
| Working Capital | ¥14.40B | - | - |