| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥20.01B | ¥17.58B | +13.8% |
| Cost of Sales | ¥6.43B | ¥6.24B | +3.1% |
| SG&A Expenses | ¥11.52B | ¥10.28B | +12.1% |
| Equity Method Investment Income | ¥1.88B | ¥1.82B | +3.0% |
| Profit Before Tax | ¥1.42B | ¥-12.53B | +111.3% |
| Income Tax Expense | ¥-314M | ¥-3.86B | +91.9% |
| Net Income | ¥1.73B | ¥-8.67B | +119.9% |
| Net Income Attributable to Owners | ¥1.84B | ¥-8.58B | +121.5% |
| Total Comprehensive Income | ¥1.91B | ¥-9.14B | +120.9% |
| Basic EPS | ¥40.14 | ¥-183.45 | +121.9% |
| Diluted EPS | ¥39.58 | ¥-183.45 | +121.6% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥137.82B | ¥144.45B | ¥-6.62B |
| Accounts Receivable | ¥26.78B | ¥30.54B | ¥-3.76B |
| Inventories | ¥382M | ¥376M | +¥6M |
| Non-current Assets | ¥82.58B | ¥81.90B | +¥677M |
| Property, Plant & Equipment | ¥12.04B | ¥13.16B | ¥-1.12B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥7.36B | ¥21.21B | ¥-13.85B |
| Investing Cash Flow | ¥-3.52B | ¥-6.08B | +¥2.56B |
| Financing Cash Flow | ¥-5.00B | ¥-11.50B | +¥6.50B |
| Cash and Cash Equivalents | ¥55.18B | ¥56.35B | ¥-1.17B |
| Free Cash Flow | ¥3.84B | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 9.2% |
| Debt-to-Equity Ratio | 1.84x |
| Effective Tax Rate | -22.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +13.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 47.70M shares |
| Treasury Stock | 1.81M shares |
| Average Shares Outstanding | 45.86M shares |
| Book Value Per Share | ¥1,688.81 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥53.00 |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥47.00 |
| Intangible Assets | ¥9.22B | ¥7.32B | +¥1.90B |
| Goodwill | ¥8.02B | ¥8.03B | ¥-7M |
| Total Assets | ¥220.40B | ¥226.34B | ¥-5.94B |
| Accounts Payable | ¥61.04B | ¥62.53B | ¥-1.49B |
| Non-current Liabilities | ¥50.71B | ¥51.09B | ¥-377M |
| Total Liabilities | ¥142.90B | ¥148.65B | ¥-5.75B |
| Total Equity | ¥77.51B | ¥77.69B | ¥-188M |
| Capital Stock | ¥8.00B | ¥7.89B | +¥108M |
| Capital Surplus | ¥5.37B | ¥5.23B | +¥142M |
| Retained Earnings | ¥65.71B | ¥66.30B | ¥-587M |
| Treasury Stock | ¥-5.08B | ¥-5.11B | +¥30M |
| Shareholders' Equity | ¥75.29B | ¥75.42B | ¥-123M |
| Equity Ratio | 34.2% | 33.3% | +0.9% |