| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.76B | ¥3.41B | +10.1% |
| Cost of Sales | ¥2.98B | ¥2.66B | +11.7% |
| Gross Profit | ¥783M | ¥750M | +4.5% |
| SG&A Expenses | ¥687M | ¥577M | +19.1% |
| Operating Income | ¥96M | ¥172M | -44.2% |
| Non-operating Income | ¥50M | ¥14M | +253.0% |
| Non-operating Expenses | ¥5M | ¥2M | +127.0% |
| Ordinary Income | ¥141M | ¥184M | -23.4% |
| Profit Before Tax | ¥129M | ¥168M | -23.1% |
| Income Tax Expense | ¥71M | ¥85M | -16.1% |
| Net Income | ¥58M | ¥83M | -30.3% |
| Net Income Attributable to Owners | ¥57M | ¥82M | -30.5% |
| Total Comprehensive Income | ¥65M | ¥88M | -26.1% |
| Interest Expense | ¥5M | ¥2M | +103.8% |
| Basic EPS | ¥5.49 | ¥7.92 | -30.7% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥6.04B | ¥6.33B | ¥-287M |
| Cash and Deposits | ¥3.85B | ¥4.23B | ¥-373M |
| Accounts Receivable | ¥1.68B | ¥1.66B | +¥13M |
| Non-current Assets | ¥1.95B | ¥1.59B | +¥368M |
| Property, Plant & Equipment | ¥420M | ¥321M | +¥99M |
| Item | Value |
|---|---|
| Net Profit Margin | 1.5% |
| Gross Profit Margin | 20.8% |
| Current Ratio | 221.7% |
| Quick Ratio | 221.7% |
| Debt-to-Equity Ratio | 1.13x |
| Interest Coverage Ratio | 20.30x |
| Effective Tax Rate | 55.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +10.1% |
| Operating Income YoY Change | -44.4% |
| Ordinary Income YoY Change | -23.6% |
| Net Income Attributable to Owners YoY Change | -30.3% |
| Total Comprehensive Income YoY Change | -26.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 10.58M shares |
| Treasury Stock | 49K shares |
| Average Shares Outstanding | 10.53M shares |
| Book Value Per Share | ¥356.10 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥7.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥16.85B |
| Operating Income Forecast | ¥1.04B |
| Ordinary Income Forecast | ¥1.02B |
| Net Income Attributable to Owners Forecast | ¥604M |
| Basic EPS Forecast | ¥57.42 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥759M | ¥799M | ¥-40M |
| Goodwill | ¥612M | ¥648M | ¥-36M |
| Total Assets | ¥7.99B | ¥7.91B | +¥81M |
| Current Liabilities | ¥2.72B | ¥2.56B | +¥166M |
| Accounts Payable | ¥315M | ¥293M | +¥22M |
| Short-term Loans | ¥300M | ¥300M | ¥0 |
| Non-current Liabilities | ¥1.52B | ¥1.60B | ¥-84M |
| Long-term Loans | ¥1.10B | ¥1.21B | ¥-106M |
| Total Liabilities | ¥4.24B | ¥4.16B | +¥82M |
| Total Equity | ¥3.75B | ¥3.75B | ¥-1M |
| Capital Stock | ¥418M | ¥418M | ¥0 |
| Capital Surplus | ¥371M | ¥371M | ¥0 |
| Retained Earnings | ¥2.97B | ¥2.98B | ¥-8M |
| Treasury Stock | ¥-16M | ¥-16M | ¥0 |
| Owners' Equity | ¥3.75B | ¥3.75B | ¥-1M |
| Working Capital | ¥3.31B | - | - |