| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.01B | ¥949M | +6.2% |
| Operating Income | ¥462M | ¥363M | +27.3% |
| Non-operating Income | ¥3M | ¥215,000 | +1500.9% |
| Non-operating Expenses | ¥1M | ¥1M | +35.7% |
| Ordinary Income | ¥464M | ¥362M | +28.2% |
| Profit Before Tax | ¥464M | ¥363M | +27.9% |
| Income Tax Expense | ¥161M | ¥126M | +28.3% |
| Net Income | ¥303M | ¥237M | +27.8% |
| Earnings per Unit (EPU) | ¥61.99 | ¥48.51 | +27.8% |
| Distribution per Unit (DPU) | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.92B | ¥2.58B | +¥332M |
| Cash and Deposits | ¥2.42B | ¥2.22B | +¥197M |
| Accounts Receivable | ¥54M | ¥44M | +¥11M |
| Non-current Assets | ¥81M | ¥77M | +¥4M |
| Property, Plant & Equipment | ¥13M | ¥8M | +¥5M |
| Item | Value |
|---|---|
| Net Profit Margin | 30.1% |
| Current Ratio | 296.7% |
| Quick Ratio | 296.7% |
| Debt-to-Equity Ratio | 0.49x |
| Effective Tax Rate | 34.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +6.2% |
| Operating Income YoY Change | +27.1% |
| Ordinary Income YoY Change | +27.9% |
| Net Income YoY Change | +27.8% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 4.89M shares |
| Treasury Units | 436 shares |
| Average Units Outstanding | 4.89M shares |
| NAV per Unit | ¥411.83 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥0.00 |
| Year-End Distribution | ¥21.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥1.44B |
| Operating Income Forecast | ¥614M |
| Ordinary Income Forecast | ¥614M |
| Net Income Forecast | ¥399M |
| Earnings per Unit Forecast (EPU) | ¥81.60 |
| Distribution per Unit Forecast (DPU) | ¥25.00 |
| Intangible Assets | ¥2M | ¥3M | ¥-1M |
| Total Assets | ¥3.00B | ¥2.66B | +¥335M |
| Current Liabilities | ¥983M | ¥847M | +¥135M |
| Total Liabilities | ¥983M | ¥847M | +¥135M |
| Total Equity | ¥2.01B | ¥1.81B | +¥201M |
| Capital Stock | ¥319M | ¥319M | ¥0 |
| Capital Surplus | ¥261M | ¥261M | ¥0 |
| Retained Earnings | ¥1.44B | ¥1.23B | +¥200M |
| Treasury Stock | ¥-511,000 | ¥-511,000 | ¥0 |
| Owners' Equity | ¥2.01B | ¥1.81B | +¥201M |
| Working Capital | ¥1.93B | - | - |