| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.16B | ¥3.99B | +4.3% |
| Cost of Sales | ¥1.42B | ¥1.38B | +3.5% |
| Gross Profit | ¥2.74B | ¥2.61B | +4.7% |
| SG&A Expenses | ¥1.20B | ¥1.03B | +16.8% |
| Operating Income | ¥1.54B | ¥1.58B | -3.1% |
| Non-operating Income | ¥44M | ¥18M | +140.1% |
| Non-operating Expenses | ¥17M | ¥22M | -22.0% |
| Ordinary Income | ¥1.56B | ¥1.58B | -1.1% |
| Profit Before Tax | ¥1.56B | ¥1.58B | -1.2% |
| Income Tax Expense | ¥477M | ¥453M | +5.3% |
| Net Income | ¥1.09B | ¥1.13B | -3.8% |
| Net Income Attributable to Owners | ¥1.09B | ¥1.13B | -3.5% |
| Total Comprehensive Income | ¥1.08B | ¥1.11B | -2.3% |
| Basic EPS | ¥82.54 | ¥85.35 | -3.3% |
| Diluted EPS | ¥85.29 | ¥85.29 | +0.0% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥4.02B | ¥6.66B | ¥-2.64B |
| Cash and Deposits | ¥3.62B | ¥6.06B | ¥-2.44B |
| Accounts Receivable | ¥250M | ¥386M | ¥-136M |
| Inventories | ¥51M | ¥90M | ¥-38M |
| Non-current Assets | ¥4.51B | ¥2.09B | +¥2.42B |
| Item | Value |
|---|---|
| Net Profit Margin | 26.1% |
| Gross Profit Margin | 65.8% |
| Current Ratio | 193.0% |
| Quick Ratio | 190.5% |
| Debt-to-Equity Ratio | 0.33x |
| Effective Tax Rate | 30.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +4.3% |
| Operating Income YoY Change | -3.1% |
| Ordinary Income YoY Change | -1.2% |
| Net Income Attributable to Owners YoY Change | -3.5% |
| Total Comprehensive Income YoY Change | -2.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 13.23M shares |
| Treasury Stock | 318K shares |
| Average Shares Outstanding | 13.19M shares |
| Book Value Per Share | ¥498.57 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥48.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥6.50B |
| Operating Income Forecast | ¥2.45B |
| Ordinary Income Forecast | ¥2.45B |
| Net Income Attributable to Owners Forecast | ¥1.71B |
| Basic EPS Forecast | ¥129.27 |
| Dividend Per Share Forecast | ¥52.00 |
| Property, Plant & Equipment | ¥1.18B | ¥1.20B | ¥-18M |
| Intangible Assets | ¥93M | ¥87M | +¥6M |
| Investment Securities | ¥2.83B | ¥567M | +¥2.26B |
| Total Assets | ¥8.53B | ¥8.75B | ¥-219M |
| Current Liabilities | ¥2.08B | ¥2.13B | ¥-41M |
| Accounts Payable | ¥63M | ¥114M | ¥-51M |
| Non-current Liabilities | ¥13M | ¥11M | +¥2M |
| Total Liabilities | ¥2.10B | ¥2.14B | ¥-40M |
| Total Equity | ¥6.44B | ¥6.62B | ¥-180M |
| Capital Stock | ¥373M | ¥373M | ¥0 |
| Capital Surplus | ¥291M | ¥291M | ¥0 |
| Retained Earnings | ¥6.31B | ¥5.85B | +¥454M |
| Treasury Stock | ¥-674M | ¥-896,000 | ¥-673M |
| Owners' Equity | ¥6.40B | ¥6.62B | ¥-221M |
| Working Capital | ¥1.94B | - | - |