| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥23.34B | ¥18.70B | +24.8% |
| Cost of Sales | ¥2.26B | ¥1.65B | +36.9% |
| Gross Profit | ¥21.08B | ¥17.04B | +23.7% |
| SG&A Expenses | ¥14.01B | ¥11.59B | +20.8% |
| Operating Income | ¥7.07B | ¥5.45B | +29.6% |
| Non-operating Income | ¥1.10B | ¥162M | +579.6% |
| Non-operating Expenses | ¥5M | ¥2M | +150.0% |
| Ordinary Income | ¥8.16B | ¥5.61B | +45.5% |
| Profit Before Tax | ¥8.16B | ¥5.61B | +45.5% |
| Income Tax Expense | ¥2.65B | ¥1.55B | +70.5% |
| Net Income | ¥5.51B | ¥4.06B | +35.8% |
| Net Income Attributable to Owners | ¥5.48B | ¥4.05B | +35.3% |
| Total Comprehensive Income | ¥5.52B | ¥4.04B | +36.5% |
| Interest Expense | ¥1M | ¥0 | - |
| Basic EPS | ¥136.55 | ¥102.08 | +33.8% |
| Diluted EPS | ¥132.64 | ¥97.85 | +35.6% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥77.24B | ¥83.08B | ¥-5.84B |
| Cash and Deposits | ¥65.60B | ¥72.78B | ¥-7.18B |
| Accounts Receivable | ¥7.91B | ¥7.21B | +¥696M |
| Non-current Assets | ¥23.61B | ¥12.32B | +¥11.29B |
| Property, Plant & Equipment | ¥2.17B | ¥2.13B | +¥40M |
| Item | Value |
|---|---|
| Net Profit Margin | 23.5% |
| Gross Profit Margin | 90.3% |
| Current Ratio | 301.8% |
| Quick Ratio | 301.8% |
| Debt-to-Equity Ratio | 0.38x |
| Interest Coverage Ratio | 7069.00x |
| Effective Tax Rate | 32.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +24.8% |
| Operating Income YoY Change | +29.6% |
| Ordinary Income YoY Change | +45.5% |
| Net Income Attributable to Owners YoY Change | +35.3% |
| Total Comprehensive Income YoY Change | +36.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 40.14M shares |
| Treasury Stock | 375 shares |
| Average Shares Outstanding | 40.12M shares |
| Book Value Per Share | ¥1,826.98 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥99.20B |
| Operating Income Forecast | ¥23.10B |
| Ordinary Income Forecast | ¥23.53B |
| Net Income Attributable to Owners Forecast | ¥16.08B |
| Basic EPS Forecast | ¥401.05 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥16.33B | ¥5.32B | +¥11.00B |
| Goodwill | ¥14.85B | ¥3.74B | +¥11.11B |
| Total Assets | ¥100.86B | ¥95.41B | +¥5.45B |
| Current Liabilities | ¥25.60B | ¥25.81B | ¥-218M |
| Non-current Liabilities | ¥1.93B | ¥1.83B | +¥100M |
| Long-term Loans | ¥320M | ¥80M | +¥240M |
| Total Liabilities | ¥27.53B | ¥27.65B | ¥-117M |
| Total Equity | ¥73.33B | ¥67.76B | +¥5.57B |
| Capital Stock | ¥6.65B | ¥6.63B | +¥20M |
| Capital Surplus | ¥9.48B | ¥9.47B | +¥19M |
| Retained Earnings | ¥56.64B | ¥51.16B | +¥5.48B |
| Treasury Stock | ¥-3M | ¥-3M | ¥0 |
| Owners' Equity | ¥72.73B | ¥67.21B | +¥5.52B |
| Working Capital | ¥51.65B | - | - |