| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.70B | ¥1.64B | +3.6% |
| Cost of Sales | ¥1.05B | ¥988M | +6.3% |
| Gross Profit | ¥654M | ¥656M | -0.2% |
| SG&A Expenses | ¥572M | ¥562M | +1.7% |
| Operating Income | ¥82M | ¥93M | -11.8% |
| Non-operating Income | ¥813,000 | ¥868,000 | -6.3% |
| Non-operating Expenses | ¥4M | ¥3M | +43.1% |
| Ordinary Income | ¥79M | ¥91M | -13.2% |
| Profit Before Tax | ¥82M | ¥92M | -10.3% |
| Income Tax Expense | ¥30M | ¥23M | +28.8% |
| Net Income | ¥53M | ¥69M | -23.4% |
| Net Income Attributable to Owners | ¥52M | ¥68M | -23.5% |
| Total Comprehensive Income | ¥1M | ¥17M | -94.1% |
| Interest Expense | ¥4M | ¥3M | +43.8% |
| Earnings per Unit (EPU) | ¥65.30 | ¥85.24 | -23.4% |
| Distribution per Unit (DPU) | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.66B | ¥2.37B | +¥298M |
| Cash and Deposits | ¥1.02B | ¥909M | +¥113M |
| Accounts Receivable | ¥1.08B | ¥940M | +¥140M |
| Inventories | ¥482M | ¥419M | +¥62M |
| Non-current Assets | ¥2.19B | ¥2.17B | +¥22M |
| Item | Value |
|---|---|
| Book Value Per Share | ¥1,836.01 |
| Net Profit Margin | 3.1% |
| Gross Profit Margin | 38.4% |
| Current Ratio | 111.2% |
| Quick Ratio | 91.1% |
| Debt-to-Equity Ratio | 2.29x |
| Interest Coverage Ratio | 19.15x |
| Effective Tax Rate | 36.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +3.7% |
| Operating Income YoY Change | -11.7% |
| Ordinary Income YoY Change | -13.4% |
| Net Income Attributable to Owners YoY Change | -23.4% |
| Total Comprehensive Income YoY Change | -92.4% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 915K shares |
| Treasury Units | 111K shares |
| Average Units Outstanding | 804K shares |
| NAV per Unit | ¥1,835.73 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥0.00 |
| Year-End Distribution | ¥60.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥6.60B |
| Operating Income Forecast | ¥260M |
| Ordinary Income Forecast | ¥250M |
| Net Income Attributable to Owners Forecast | ¥130M |
| Earnings per Unit Forecast (EPU) | ¥161.68 |
| Distribution per Unit Forecast (DPU) | ¥0.00 |
| Property, Plant & Equipment | ¥653M | ¥633M | +¥20M |
| Intangible Assets | ¥20M | ¥21M | ¥-134,000 |
| Total Assets | ¥4.85B | ¥4.53B | +¥320M |
| Current Liabilities | ¥2.40B | ¥1.95B | +¥441M |
| Accounts Payable | ¥487M | ¥346M | +¥141M |
| Short-term Loans | ¥887M | ¥677M | +¥210M |
| Non-current Liabilities | ¥981M | ¥1.06B | ¥-75M |
| Long-term Loans | ¥490M | ¥566M | ¥-75M |
| Total Liabilities | ¥3.38B | ¥3.01B | +¥367M |
| Total Equity | ¥1.48B | ¥1.52B | ¥-47M |
| Capital Stock | ¥100M | ¥100M | ¥0 |
| Capital Surplus | ¥723M | ¥723M | ¥0 |
| Retained Earnings | ¥224M | ¥220M | +¥4M |
| Treasury Stock | ¥-264M | ¥-264M | ¥0 |
| Owners' Equity | ¥1.48B | ¥1.52B | ¥-47M |
| Working Capital | ¥268M | - | - |