| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥11.54B | ¥11.44B | +0.9% |
| Cost of Sales | ¥9.30B | ¥9.37B | -0.7% |
| Gross Profit | ¥2.24B | ¥2.07B | +8.1% |
| SG&A Expenses | ¥1.83B | ¥1.68B | +8.9% |
| Operating Income | ¥403M | ¥386M | +4.4% |
| Non-operating Income | ¥151M | ¥148M | +2.0% |
| Non-operating Expenses | ¥39M | ¥65M | -40.0% |
| Ordinary Income | ¥515M | ¥469M | +9.8% |
| Profit Before Tax | ¥447M | ¥629M | -28.9% |
| Income Tax Expense | ¥156M | ¥183M | -14.8% |
| Net Income | ¥291M | ¥445M | -34.6% |
| Net Income Attributable to Owners | ¥292M | ¥444M | -34.2% |
| Total Comprehensive Income | ¥359M | ¥547M | -34.4% |
| Interest Expense | ¥10M | ¥9M | +11.1% |
| Basic EPS | ¥37.36 | ¥57.30 | -34.8% |
| Dividend Per Share | ¥32.00 | ¥32.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥14.89B | ¥15.51B | ¥-619M |
| Cash and Deposits | ¥7.23B | ¥7.44B | ¥-213M |
| Accounts Receivable | ¥3.60B | ¥3.74B | ¥-144M |
| Inventories | ¥1.24B | ¥1.21B | +¥31M |
| Non-current Assets | ¥11.77B | ¥11.19B | +¥582M |
| Item | Value |
|---|---|
| Net Profit Margin | 2.5% |
| Gross Profit Margin | 19.4% |
| Current Ratio | 242.6% |
| Quick Ratio | 222.4% |
| Debt-to-Equity Ratio | 0.41x |
| Interest Coverage Ratio | 40.30x |
| Effective Tax Rate | 34.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +0.9% |
| Operating Income YoY Change | +4.4% |
| Ordinary Income YoY Change | +9.7% |
| Net Income Attributable to Owners YoY Change | -34.2% |
| Total Comprehensive Income YoY Change | -34.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 9.33M shares |
| Treasury Stock | 1.48M shares |
| Average Shares Outstanding | 7.83M shares |
| Book Value Per Share | ¥2,404.73 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥32.00 |
| Year-End Dividend | ¥35.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥24.23B |
| Operating Income Forecast | ¥901M |
| Ordinary Income Forecast | ¥1.13B |
| Net Income Attributable to Owners Forecast | ¥792M |
| Basic EPS Forecast | ¥101.68 |
| Dividend Per Share Forecast | ¥26.00 |
| Property, Plant & Equipment | ¥9.39B | ¥8.91B | +¥474M |
| Intangible Assets | ¥200M | ¥213M | ¥-13M |
| Investment Securities | ¥1.70B | ¥1.53B | +¥169M |
| Total Assets | ¥26.66B | ¥26.69B | ¥-37M |
| Current Liabilities | ¥6.14B | ¥6.31B | ¥-174M |
| Accounts Payable | ¥1.53B | ¥1.73B | ¥-203M |
| Short-term Loans | ¥478M | ¥525M | ¥-47M |
| Non-current Liabilities | ¥1.65B | ¥1.66B | ¥-4M |
| Total Liabilities | ¥7.79B | ¥7.97B | ¥-178M |
| Total Equity | ¥18.86B | ¥18.72B | +¥141M |
| Capital Stock | ¥466M | ¥466M | ¥0 |
| Capital Surplus | ¥435M | ¥416M | +¥19M |
| Retained Earnings | ¥17.99B | ¥17.97B | +¥16M |
| Treasury Stock | ¥-959M | ¥-998M | +¥39M |
| Owners' Equity | ¥18.80B | ¥18.66B | +¥143M |
| Working Capital | ¥8.75B | - | - |