| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥5.72B | ¥5.86B | -2.3% |
| Cost of Sales | ¥4.54B | ¥4.71B | -3.5% |
| Gross Profit | ¥1.18B | ¥1.16B | +2.3% |
| SG&A Expenses | ¥1.09B | ¥1.10B | -0.3% |
| Operating Income | ¥88M | ¥59M | +49.2% |
| Non-operating Income | ¥76M | ¥35M | +118.8% |
| Non-operating Expenses | ¥9M | ¥6M | +56.3% |
| Ordinary Income | ¥155M | ¥88M | +76.1% |
| Profit Before Tax | ¥165M | ¥97M | +71.0% |
| Income Tax Expense | ¥80M | ¥45M | +78.1% |
| Net Income | ¥85M | ¥51M | +66.7% |
| Interest Expense | ¥5M | ¥3M | +42.1% |
| Basic EPS | ¥15.55 | ¥9.29 | +67.4% |
| Dividend Per Share | ¥18.00 | ¥18.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥4.92B | ¥5.26B | ¥-337M |
| Cash and Deposits | ¥3.41B | ¥3.81B | ¥-402M |
| Accounts Receivable | ¥968M | ¥908M | +¥59M |
| Non-current Assets | ¥6.36B | ¥5.84B | +¥519M |
| Property, Plant & Equipment | ¥3.85B | ¥3.74B | +¥112M |
| Item | Value |
|---|---|
| Net Profit Margin | 1.5% |
| Gross Profit Margin | 20.6% |
| Current Ratio | 359.8% |
| Quick Ratio | 359.8% |
| Debt-to-Equity Ratio | 0.23x |
| Interest Coverage Ratio | 19.28x |
| Effective Tax Rate | 48.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -2.3% |
| Operating Income YoY Change | +49.2% |
| Ordinary Income YoY Change | +76.2% |
| Net Income YoY Change | +64.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 5.82M shares |
| Treasury Stock | 409K shares |
| Average Shares Outstanding | 5.50M shares |
| Book Value Per Share | ¥1,700.46 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥18.00 |
| Year-End Dividend | ¥20.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥8.00B |
| Operating Income Forecast | ¥100M |
| Ordinary Income Forecast | ¥150M |
| Net Income Forecast | ¥90M |
| Basic EPS Forecast | ¥16.28 |
| Dividend Per Share Forecast | ¥25.00 |
| Intangible Assets | ¥16M | ¥16M | +¥630,000 |
| Investment Securities | ¥1.60B | ¥1.23B | +¥375M |
| Total Assets | ¥11.28B | ¥11.10B | +¥182M |
| Current Liabilities | ¥1.37B | ¥1.30B | +¥70M |
| Accounts Payable | ¥512M | ¥523M | ¥-11M |
| Non-current Liabilities | ¥718M | ¥464M | +¥254M |
| Total Liabilities | ¥2.09B | ¥1.76B | +¥324M |
| Total Equity | ¥9.19B | ¥9.34B | ¥-141M |
| Capital Stock | ¥798M | ¥798M | ¥0 |
| Capital Surplus | ¥606M | ¥608M | ¥-2M |
| Retained Earnings | ¥7.58B | ¥7.72B | ¥-136M |
| Treasury Stock | ¥-364M | ¥-193M | ¥-171M |
| Owners' Equity | ¥9.19B | ¥9.34B | ¥-141M |
| Working Capital | ¥3.56B | - | - |