| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥38.19B | ¥35.95B | +6.2% |
| Cost of Sales | ¥29.40B | ¥27.65B | +6.3% |
| Gross Profit | ¥8.79B | ¥8.30B | +5.9% |
| SG&A Expenses | ¥4.87B | ¥4.71B | +3.3% |
| Operating Income | ¥3.92B | ¥3.59B | +9.4% |
| Non-operating Income | ¥157M | ¥151M | +3.7% |
| Non-operating Expenses | ¥16M | ¥21M | -25.3% |
| Ordinary Income | ¥4.07B | ¥3.72B | +9.4% |
| Profit Before Tax | ¥4.07B | ¥3.70B | +10.0% |
| Income Tax Expense | ¥1.37B | ¥1.33B | +3.1% |
| Net Income | ¥2.70B | ¥2.37B | +13.8% |
| Net Income Attributable to Owners | ¥2.68B | ¥2.36B | +13.6% |
| Total Comprehensive Income | ¥2.81B | ¥2.41B | +16.7% |
| Interest Expense | ¥2M | ¥2M | +41.8% |
| Basic EPS | ¥136.62 | ¥118.87 | +14.9% |
| Dividend Per Share | ¥44.00 | ¥44.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥21.56B | ¥21.64B | ¥-80M |
| Cash and Deposits | ¥13.02B | ¥13.34B | ¥-323M |
| Accounts Receivable | ¥7.07B | ¥7.05B | +¥19M |
| Inventories | ¥7M | ¥9M | ¥-3M |
| Non-current Assets | ¥7.10B | ¥6.43B | +¥668M |
| Item | Value |
|---|---|
| Net Profit Margin | 7.0% |
| Gross Profit Margin | 23.0% |
| Current Ratio | 232.8% |
| Quick Ratio | 232.7% |
| Debt-to-Equity Ratio | 0.51x |
| Interest Coverage Ratio | 1775.57x |
| Effective Tax Rate | 33.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +6.2% |
| Operating Income YoY Change | +9.4% |
| Ordinary Income YoY Change | +9.4% |
| Net Income Attributable to Owners YoY Change | +13.6% |
| Total Comprehensive Income YoY Change | +16.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 20.75M shares |
| Treasury Stock | 1.13M shares |
| Average Shares Outstanding | 19.65M shares |
| Book Value Per Share | ¥969.02 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥44.00 |
| Year-End Dividend | ¥49.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥52.70B |
| Operating Income Forecast | ¥5.40B |
| Ordinary Income Forecast | ¥5.50B |
| Net Income Attributable to Owners Forecast | ¥3.70B |
| Basic EPS Forecast | ¥186.17 |
| Dividend Per Share Forecast | ¥47.00 |
| Property, Plant & Equipment | ¥3.89B | ¥3.95B | ¥-61M |
| Intangible Assets | ¥198M | ¥206M | ¥-7M |
| Goodwill | ¥70M | ¥90M | ¥-19M |
| Investment Securities | ¥1.18B | ¥953M | +¥227M |
| Total Assets | ¥28.66B | ¥28.08B | +¥588M |
| Current Liabilities | ¥9.26B | ¥8.94B | +¥324M |
| Accounts Payable | ¥259M | ¥433M | ¥-173M |
| Short-term Loans | ¥209M | ¥210M | ¥-2M |
| Non-current Liabilities | ¥391M | ¥395M | ¥-3M |
| Long-term Loans | ¥4M | ¥11M | ¥-6M |
| Total Liabilities | ¥9.65B | ¥9.33B | +¥321M |
| Total Equity | ¥19.01B | ¥18.74B | +¥267M |
| Capital Stock | ¥2.35B | ¥2.35B | ¥0 |
| Capital Surplus | ¥2.78B | ¥2.81B | ¥-26M |
| Retained Earnings | ¥14.72B | ¥15.48B | ¥-762M |
| Treasury Stock | ¥-1.79B | ¥-2.73B | +¥933M |
| Owners' Equity | ¥18.95B | ¥18.69B | +¥258M |
| Working Capital | ¥12.30B | - | - |