| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.63B | ¥3.08B | +17.9% |
| Cost of Sales | ¥949M | ¥856M | +10.8% |
| Gross Profit | ¥2.68B | ¥2.22B | +20.7% |
| SG&A Expenses | ¥2.62B | ¥2.17B | +21.0% |
| Operating Income | ¥61M | ¥57M | +7.0% |
| Non-operating Income | ¥69M | ¥7M | +894.7% |
| Non-operating Expenses | ¥4M | ¥13M | -71.7% |
| Ordinary Income | ¥127M | ¥51M | +149.0% |
| Profit Before Tax | ¥127M | ¥51M | +148.5% |
| Income Tax Expense | ¥57M | ¥23M | +142.2% |
| Net Income | ¥70M | ¥28M | +153.8% |
| Net Income Attributable to Owners | ¥69M | ¥29M | +137.9% |
| Total Comprehensive Income | ¥147M | ¥62M | +137.1% |
| Interest Expense | ¥4M | ¥3M | +41.1% |
| Basic EPS | ¥3.05 | ¥1.21 | +152.1% |
| Dividend Per Share | ¥5.00 | ¥5.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥7.76B | ¥7.55B | +¥215M |
| Cash and Deposits | ¥4.13B | ¥3.99B | +¥142M |
| Accounts Receivable | ¥1.32B | ¥931M | +¥385M |
| Inventories | ¥1.49B | ¥1.67B | ¥-187M |
| Non-current Assets | ¥2.00B | ¥2.02B | ¥-22M |
| Item | Value |
|---|---|
| Net Profit Margin | 1.9% |
| Gross Profit Margin | 73.9% |
| Current Ratio | 406.0% |
| Quick Ratio | 328.2% |
| Debt-to-Equity Ratio | 0.28x |
| Interest Coverage Ratio | 16.57x |
| Effective Tax Rate | 44.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +17.9% |
| Operating Income YoY Change | +7.1% |
| Ordinary Income YoY Change | +148.3% |
| Net Income Attributable to Owners YoY Change | +138.0% |
| Total Comprehensive Income YoY Change | +136.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 24.11M shares |
| Treasury Stock | 1.24M shares |
| Average Shares Outstanding | 22.87M shares |
| Book Value Per Share | ¥332.66 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥5.00 |
| Year-End Dividend | ¥5.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥14.44B |
| Operating Income Forecast | ¥570M |
| Ordinary Income Forecast | ¥560M |
| Net Income Attributable to Owners Forecast | ¥370M |
| Basic EPS Forecast | ¥16.23 |
| Dividend Per Share Forecast | ¥5.00 |
| Property, Plant & Equipment | ¥1.40B | ¥1.42B | ¥-16M |
| Intangible Assets | ¥198M | ¥212M | ¥-14M |
| Goodwill | ¥97M | ¥105M | ¥-7M |
| Total Assets | ¥9.76B | ¥9.57B | +¥193M |
| Current Liabilities | ¥1.91B | ¥1.73B | +¥183M |
| Accounts Payable | ¥169M | ¥225M | ¥-56M |
| Short-term Loans | ¥430M | ¥449M | ¥-19M |
| Non-current Liabilities | ¥241M | ¥264M | ¥-23M |
| Long-term Loans | ¥156M | ¥168M | ¥-13M |
| Total Liabilities | ¥2.15B | ¥1.99B | +¥160M |
| Total Equity | ¥7.61B | ¥7.58B | +¥33M |
| Capital Stock | ¥2.16B | ¥2.16B | ¥0 |
| Capital Surplus | ¥2.06B | ¥2.06B | ¥0 |
| Retained Earnings | ¥3.98B | ¥4.02B | ¥-45M |
| Treasury Stock | ¥-838M | ¥-838M | ¥0 |
| Owners' Equity | ¥7.60B | ¥7.57B | +¥32M |
| Working Capital | ¥5.85B | - | - |