| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥6.09B | ¥5.29B | +15.2% |
| Cost of Sales | ¥2.60B | ¥2.35B | +11.1% |
| Gross Profit | ¥3.48B | ¥2.94B | +18.5% |
| SG&A Expenses | ¥1.60B | ¥1.56B | +2.3% |
| Operating Income | ¥1.89B | ¥1.38B | +36.8% |
| Non-operating Income | ¥85M | ¥81M | +4.7% |
| Non-operating Expenses | ¥2M | ¥3M | -13.5% |
| Ordinary Income | ¥1.97B | ¥1.46B | +35.1% |
| Profit Before Tax | ¥1.97B | ¥1.46B | +34.9% |
| Income Tax Expense | ¥613M | ¥473M | +29.6% |
| Net Income | ¥1.35B | ¥984M | +37.5% |
| Net Income Attributable to Owners | ¥1.35B | ¥983M | +37.5% |
| Total Comprehensive Income | ¥1.37B | ¥1.02B | +33.7% |
| Interest Expense | ¥59,000 | ¥26,000 | +126.9% |
| Basic EPS | ¥96.58 | ¥69.70 | +38.6% |
| Diluted EPS | ¥69.55 | ¥69.55 | +0.0% |
| Dividend Per Share | ¥14.00 | ¥14.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥6.98B | ¥6.57B | +¥413M |
| Cash and Deposits | ¥5.72B | ¥5.40B | +¥327M |
| Non-current Assets | ¥2.88B | ¥2.67B | +¥214M |
| Property, Plant & Equipment | ¥158M | ¥89M | +¥68M |
| Intangible Assets | ¥344M | ¥390M | ¥-46M |
| Item | Value |
|---|---|
| Net Profit Margin | 22.2% |
| Gross Profit Margin | 57.2% |
| Current Ratio | 291.3% |
| Quick Ratio | 291.3% |
| Debt-to-Equity Ratio | 0.40x |
| Interest Coverage Ratio | 31949.15x |
| Effective Tax Rate | 31.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +15.2% |
| Operating Income YoY Change | +36.7% |
| Ordinary Income YoY Change | +35.1% |
| Net Income Attributable to Owners YoY Change | +37.5% |
| Total Comprehensive Income YoY Change | +33.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 14.09M shares |
| Treasury Stock | 70K shares |
| Average Shares Outstanding | 14.00M shares |
| Book Value Per Share | ¥502.50 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥14.00 |
| Year-End Dividend | ¥26.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥8.22B |
| Operating Income Forecast | ¥2.43B |
| Ordinary Income Forecast | ¥2.53B |
| Net Income Attributable to Owners Forecast | ¥1.75B |
| Basic EPS Forecast | ¥124.71 |
| Dividend Per Share Forecast | ¥29.00 |
| Goodwill | ¥54M | ¥65M | ¥-10M |
| Investment Securities | ¥1.72B | ¥1.54B | +¥184M |
| Total Assets | ¥9.87B | ¥9.24B | +¥627M |
| Current Liabilities | ¥2.40B | ¥2.51B | ¥-117M |
| Accounts Payable | ¥152M | ¥152M | ¥-132,000 |
| Non-current Liabilities | ¥426M | ¥412M | +¥14M |
| Total Liabilities | ¥2.82B | ¥2.93B | ¥-103M |
| Total Equity | ¥7.04B | ¥6.31B | +¥731M |
| Capital Stock | ¥299M | ¥298M | +¥1M |
| Capital Surplus | ¥294M | ¥288M | +¥6M |
| Retained Earnings | ¥6.39B | ¥5.70B | +¥694M |
| Treasury Stock | ¥-76M | ¥-88M | +¥12M |
| Owners' Equity | ¥7.04B | ¥6.31B | +¥730M |
| Working Capital | ¥4.59B | - | - |