| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.11B | ¥3.21B | +28.2% |
| Cost of Sales | ¥3.48B | ¥2.71B | +28.6% |
| Gross Profit | ¥634M | ¥504M | +25.7% |
| SG&A Expenses | ¥386M | ¥331M | +16.5% |
| Operating Income | ¥256M | ¥182M | +40.7% |
| Equity Method Investment Income | ¥612,000 | ¥1M | -46.5% |
| Profit Before Tax | ¥247M | ¥179M | +38.0% |
| Income Tax Expense | ¥91M | ¥52M | +74.5% |
| Net Income | ¥155M | ¥127M | +22.0% |
| Net Income Attributable to Owners | ¥155M | ¥127M | +22.0% |
| Total Comprehensive Income | ¥156M | ¥126M | +23.8% |
| Basic EPS | ¥15.76 | ¥12.91 | +22.1% |
| Dividend Per Share | ¥230.64 | ¥230.64 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥11.04B | ¥8.80B | +¥2.24B |
| Accounts Receivable | ¥7.65B | ¥5.37B | +¥2.27B |
| Inventories | ¥225M | ¥216M | +¥9M |
| Non-current Assets | ¥3.63B | ¥3.66B | ¥-27M |
| Property, Plant & Equipment | ¥1.24B | ¥1.26B | ¥-22M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Cash and Cash Equivalents | ¥2.43B | ¥2.43B | +¥7M |
| Item | Value |
|---|---|
| Net Profit Margin | 3.8% |
| Gross Profit Margin | 15.4% |
| Debt-to-Equity Ratio | 3.22x |
| Effective Tax Rate | 37.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +28.1% |
| Operating Income YoY Change | +40.8% |
| Profit Before Tax YoY Change | +37.6% |
| Net Income YoY Change | +22.4% |
| Net Income Attributable to Owners YoY Change | +22.4% |
| Total Comprehensive Income YoY Change | +23.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 9.89M shares |
| Average Shares Outstanding | 9.89M shares |
| Book Value Per Share | ¥351.60 |
| Item | Amount |
|---|---|
| Q3 Dividend | ¥230.64 |
| Year-End Dividend | ¥45.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥19.48B |
| Operating Income Forecast | ¥1.69B |
| Net Income Forecast | ¥1.10B |
| Net Income Attributable to Owners Forecast | ¥1.10B |
| Basic EPS Forecast | ¥111.25 |
| Dividend Per Share Forecast | ¥15.00 |
| Intangible Assets | ¥25M | ¥27M | ¥-2M |
| Goodwill | ¥1.80B | ¥1.80B | ¥0 |
| Total Assets | ¥14.68B | ¥12.46B | +¥2.21B |
| Accounts Payable | ¥4.50B | ¥3.66B | +¥842M |
| Short-term Loans | ¥5.54B | ¥3.75B | +¥1.79B |
| Non-current Liabilities | ¥687M | ¥624M | +¥63M |
| Long-term Loans | ¥525M | ¥456M | +¥69M |
| Total Liabilities | ¥11.20B | ¥8.69B | +¥2.50B |
| Total Equity | ¥3.48B | ¥3.77B | ¥-289M |
| Capital Stock | ¥172M | ¥172M | ¥0 |
| Capital Surplus | ¥2.74B | ¥2.74B | ¥0 |
| Retained Earnings | ¥570M | ¥859M | ¥-289M |
| Shareholders' Equity | ¥3.48B | ¥3.77B | ¥-289M |
| Equity Ratio | 23.7% | 30.2% | -6.5% |