| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.46B | ¥4.08B | +9.1% |
| Cost of Sales | ¥1.49B | ¥1.35B | +10.3% |
| Gross Profit | ¥2.97B | ¥2.74B | +8.5% |
| SG&A Expenses | ¥2.25B | ¥2.26B | -0.5% |
| Operating Income | ¥723M | ¥480M | +50.6% |
| Non-operating Income | ¥8M | ¥3M | +160.5% |
| Non-operating Expenses | ¥11M | ¥5M | +109.0% |
| Ordinary Income | ¥720M | ¥477M | +50.9% |
| Profit Before Tax | ¥721M | ¥478M | +50.7% |
| Income Tax Expense | ¥5M | ¥-174M | +103.1% |
| Net Income | ¥715M | ¥652M | +9.7% |
| Interest Expense | ¥9M | ¥5M | +87.0% |
| Basic EPS | ¥55.81 | ¥50.35 | +10.8% |
| Diluted EPS | ¥55.62 | ¥49.71 | +11.9% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.17B | ¥2.81B | +¥361M |
| Cash and Deposits | ¥2.03B | ¥1.96B | +¥73M |
| Accounts Receivable | ¥674M | ¥667M | +¥7M |
| Non-current Assets | ¥1.27B | ¥1.26B | +¥11M |
| Property, Plant & Equipment | ¥104M | ¥116M | ¥-12M |
| Item | Value |
|---|---|
| Net Profit Margin | 16.0% |
| Gross Profit Margin | 66.6% |
| Current Ratio | 420.5% |
| Quick Ratio | 420.5% |
| Debt-to-Equity Ratio | 0.63x |
| Interest Coverage Ratio | 84.73x |
| Effective Tax Rate | 0.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +9.1% |
| Operating Income YoY Change | +50.7% |
| Ordinary Income YoY Change | +50.7% |
| Net Income YoY Change | +9.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 12.97M shares |
| Treasury Stock | 209K shares |
| Average Shares Outstanding | 12.82M shares |
| Book Value Per Share | ¥213.19 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥6.20B |
| Operating Income Forecast | ¥830M |
| Ordinary Income Forecast | ¥820M |
| Net Income Forecast | ¥920M |
| Basic EPS Forecast | ¥71.79 |
| Dividend Per Share Forecast | ¥7.00 |
| Total Assets | ¥4.44B | ¥4.07B | +¥372M |
| Current Liabilities | ¥755M | ¥744M | +¥10M |
| Accounts Payable | ¥31M | ¥33M | ¥-2M |
| Non-current Liabilities | ¥964M | ¥1.13B | ¥-171M |
| Long-term Loans | ¥964M | ¥1.13B | ¥-171M |
| Total Liabilities | ¥1.72B | ¥1.88B | ¥-160M |
| Total Equity | ¥2.72B | ¥2.19B | +¥533M |
| Capital Stock | ¥51M | ¥51M | +¥75,000 |
| Capital Surplus | ¥1.31B | ¥1.31B | +¥75,000 |
| Retained Earnings | ¥1.39B | ¥749M | +¥639M |
| Treasury Stock | ¥-150M | ¥-267,000 | ¥-150M |
| Owners' Equity | ¥2.60B | ¥2.11B | +¥489M |
| Working Capital | ¥2.42B | - | - |