| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥7.89B | ¥6.16B | +28.2% |
| Cost of Sales | ¥4.71B | ¥3.60B | +30.8% |
| Gross Profit | ¥3.18B | ¥2.55B | +24.6% |
| SG&A Expenses | ¥1.65B | ¥1.10B | +49.7% |
| Operating Income | ¥1.53B | ¥1.45B | +5.7% |
| Non-operating Income | ¥13M | ¥1M | +1200.0% |
| Non-operating Expenses | ¥0 | - | - |
| Ordinary Income | ¥1.55B | ¥1.45B | +6.4% |
| Profit Before Tax | ¥1.55B | ¥1.45B | +6.4% |
| Income Tax Expense | ¥557M | ¥521M | +6.9% |
| Net Income | ¥989M | ¥931M | +6.2% |
| Net Income Attributable to Owners | ¥965M | ¥902M | +7.0% |
| Total Comprehensive Income | ¥989M | ¥928M | +6.6% |
| Basic EPS | ¥17.42 | ¥16.41 | +6.2% |
| Diluted EPS | ¥16.84 | ¥16.32 | +3.2% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥12.14B | ¥12.10B | +¥37M |
| Cash and Deposits | ¥7.34B | ¥7.14B | +¥201M |
| Non-current Assets | ¥1.72B | ¥1.47B | +¥248M |
| Property, Plant & Equipment | ¥422M | ¥166M | +¥256M |
| Intangible Assets | ¥49M | ¥53M | ¥-4M |
| Item | Value |
|---|---|
| Book Value Per Share | ¥188.39 |
| Net Profit Margin | 12.2% |
| Gross Profit Margin | 40.3% |
| Current Ratio | 488.8% |
| Quick Ratio | 488.8% |
| Debt-to-Equity Ratio | 0.22x |
| Effective Tax Rate | 36.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +28.2% |
| Operating Income YoY Change | +5.6% |
| Ordinary Income YoY Change | +6.4% |
| Net Income Attributable to Owners YoY Change | +7.0% |
| Total Comprehensive Income YoY Change | +6.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 63.80M shares |
| Treasury Stock | 7.28M shares |
| Average Shares Outstanding | 55.45M shares |
| Book Value Per Share | ¥201.18 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥60.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥15.90B |
| Operating Income Forecast | ¥3.10B |
| Ordinary Income Forecast | ¥3.10B |
| Net Income Attributable to Owners Forecast | ¥1.95B |
| Basic EPS Forecast | ¥34.50 |
| Dividend Per Share Forecast | ¥7.10 |
| Goodwill | ¥43M | ¥47M | ¥-4M |
| Investment Securities | ¥460M | ¥461M | ¥-1M |
| Total Assets | ¥13.86B | ¥13.57B | +¥286M |
| Current Liabilities | ¥2.48B | ¥3.09B | ¥-608M |
| Total Liabilities | ¥2.48B | ¥3.09B | ¥-608M |
| Total Equity | ¥11.37B | ¥10.48B | +¥893M |
| Capital Stock | ¥979M | ¥877M | +¥102M |
| Capital Surplus | ¥1.40B | ¥1.28B | +¥119M |
| Retained Earnings | ¥9.35B | ¥8.71B | +¥636M |
| Treasury Stock | ¥-1.09B | ¥-1.09B | ¥0 |
| Owners' Equity | ¥10.65B | ¥9.79B | +¥857M |
| Working Capital | ¥9.65B | - | - |