| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥13.61B | - | - |
| Cost of Sales | ¥10.39B | - | - |
| Gross Profit | ¥3.22B | - | - |
| SG&A Expenses | ¥2.45B | - | - |
| Operating Income | ¥766M | - | - |
| Non-operating Income | ¥29M | - | - |
| Non-operating Expenses | ¥3M | - | - |
| Ordinary Income | ¥791M | - | - |
| Profit Before Tax | ¥800M | - | - |
| Income Tax Expense | ¥270M | - | - |
| Net Income | ¥529M | - | - |
| Net Income Attributable to Owners | ¥528M | - | - |
| Total Comprehensive Income | ¥533M | - | - |
| Depreciation & Amortization | ¥73M | - | - |
| Interest Expense | ¥2M | - | - |
| Basic EPS | ¥53.40 | - | - |
| Dividend Per Share | ¥25.00 | ¥25.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥12.30B | ¥12.12B | +¥180M |
| Cash and Deposits | ¥3.47B | ¥4.09B | ¥-610M |
| Accounts Receivable | ¥4.74B | ¥4.45B | +¥287M |
| Inventories | ¥1.27B | ¥1.16B | +¥102M |
| Non-current Assets | ¥3.63B | ¥3.78B | ¥-149M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥-232M | - | - |
| Investing Cash Flow | ¥15M | - | - |
| Financing Cash Flow | ¥-392M | - | - |
| Free Cash Flow | ¥-217M | - | - |
| Item | Value |
|---|---|
| Book Value Per Share | ¥935.95 |
| Net Profit Margin | 3.9% |
| Gross Profit Margin | 23.6% |
| Current Ratio | 235.1% |
| Quick Ratio | 210.9% |
| Debt-to-Equity Ratio | 0.64x |
| Interest Coverage Ratio | 424.38x |
| EBITDA Margin | 6.2% |
| Effective Tax Rate | 33.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 10.12M shares |
| Treasury Stock | 214K shares |
| Average Shares Outstanding | 9.90M shares |
| Book Value Per Share | ¥982.81 |
| EBITDA | ¥839M |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥19.00 |
| Year-End Dividend | ¥25.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥28.20B |
| Operating Income Forecast | ¥2.10B |
| Ordinary Income Forecast | ¥2.10B |
| Net Income Attributable to Owners Forecast | ¥1.25B |
| Basic EPS Forecast | ¥126.18 |
| Dividend Per Share Forecast | ¥25.00 |
| Property, Plant & Equipment | ¥790M | ¥830M | ¥-40M |
| Intangible Assets | ¥1.51B | ¥1.61B | ¥-93M |
| Goodwill | ¥1.42B | ¥1.51B | ¥-91M |
| Total Assets | ¥15.93B | ¥15.90B | +¥31M |
| Current Liabilities | ¥5.23B | ¥5.44B | ¥-206M |
| Accounts Payable | ¥1.73B | ¥1.90B | ¥-170M |
| Non-current Liabilities | ¥960M | ¥1.01B | ¥-49M |
| Long-term Loans | ¥250M | ¥286M | ¥-36M |
| Total Liabilities | ¥6.19B | ¥6.45B | ¥-255M |
| Total Equity | ¥9.74B | ¥9.45B | +¥286M |
| Capital Stock | ¥2.09B | ¥2.09B | ¥0 |
| Capital Surplus | ¥3.52B | ¥3.52B | +¥1M |
| Retained Earnings | ¥3.96B | ¥3.68B | +¥281M |
| Treasury Stock | ¥-253M | ¥-258M | +¥5M |
| Owners' Equity | ¥9.27B | ¥8.98B | +¥291M |
| Working Capital | ¥7.07B | - | - |