| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.93B | ¥1.74B | +10.7% |
| Cost of Sales | ¥966M | ¥818M | +18.1% |
| Gross Profit | ¥963M | ¥924M | +4.2% |
| SG&A Expenses | ¥455M | ¥377M | +20.7% |
| Operating Income | ¥507M | ¥546M | -7.1% |
| Profit Before Tax | ¥468M | ¥511M | -8.4% |
| Income Tax Expense | ¥133M | ¥148M | -10.1% |
| Net Income | ¥335M | ¥362M | -7.5% |
| Net Income Attributable to Owners | ¥335M | ¥362M | -7.5% |
| Total Comprehensive Income | ¥335M | ¥362M | -7.5% |
| Earnings per Unit (EPU) | ¥16.75 | ¥18.12 | -7.6% |
| Diluted Earnings per Unit | ¥16.17 | ¥18.12 | -10.8% |
| Distribution per Unit (DPU) | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥6.08B | ¥6.54B | ¥-462M |
| Accounts Receivable | ¥2.70B | ¥3.23B | ¥-533M |
| Inventories | ¥363M | ¥291M | +¥72M |
| Non-current Assets | ¥12.03B | ¥12.04B | ¥-2M |
| Property, Plant & Equipment | ¥98M | ¥64M | +¥34M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Cash and Cash Equivalents | ¥2.86B | ¥2.80B | +¥65M |
| Item | Value |
|---|---|
| Net Profit Margin | 17.4% |
| Gross Profit Margin | 49.9% |
| Debt-to-Equity Ratio | 1.34x |
| Effective Tax Rate | 28.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +10.7% |
| Operating Income YoY Change | -7.2% |
| Profit Before Tax YoY Change | -8.3% |
| Net Income YoY Change | -7.5% |
| Net Income Attributable to Owners YoY Change | -7.5% |
| Total Comprehensive Income YoY Change | -7.5% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 20.00M shares |
| Average Units Outstanding | 20.00M shares |
| NAV per Unit | ¥386.90 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥0.00 |
| Year-End Distribution | ¥36.20 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥9.21B |
| Operating Income Forecast | ¥3.42B |
| Net Income Forecast | ¥2.23B |
| Net Income Attributable to Owners Forecast | ¥2.23B |
| Earnings per Unit Forecast (EPU) | ¥111.60 |
| Distribution per Unit Forecast (DPU) | ¥0.00 |
| Intangible Assets | ¥3.96B | ¥3.99B | ¥-22M |
| Goodwill | ¥7.68B | ¥7.68B | ¥0 |
| Total Assets | ¥18.11B | ¥18.57B | ¥-465M |
| Accounts Payable | ¥1.51B | ¥1.57B | ¥-52M |
| Short-term Loans | ¥486M | ¥486M | ¥0 |
| Non-current Liabilities | ¥7.52B | ¥7.51B | +¥11M |
| Long-term Loans | ¥5.94B | ¥5.93B | +¥9M |
| Total Liabilities | ¥10.37B | ¥10.45B | ¥-75M |
| Total Equity | ¥7.74B | ¥8.13B | ¥-390M |
| Capital Stock | ¥10M | ¥10M | ¥0 |
| Capital Surplus | ¥4.27B | ¥4.99B | ¥-724M |
| Retained Earnings | ¥3.46B | ¥3.12B | +¥335M |
| Shareholders' Equity | ¥7.74B | ¥8.13B | ¥-390M |
| Equity Ratio | 42.7% | 43.8% | -1.1% |