| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.36B | ¥5.07B | -14.1% |
| Cost of Sales | ¥3.71B | ¥4.35B | -14.7% |
| Gross Profit | ¥645M | ¥719M | -10.3% |
| SG&A Expenses | ¥540M | ¥539M | +0.2% |
| Operating Income | ¥104M | ¥179M | -41.9% |
| Non-operating Income | ¥11M | ¥16M | -33.9% |
| Non-operating Expenses | ¥132M | ¥148M | -10.6% |
| Ordinary Income | ¥-16M | ¥47M | -134.0% |
| Profit Before Tax | ¥25M | ¥48M | -47.7% |
| Income Tax Expense | ¥22M | ¥10M | +124.3% |
| Net Income | ¥3M | ¥38M | -92.1% |
| Interest Expense | ¥41M | ¥35M | +16.5% |
| Basic EPS | ¥0.21 | ¥2.38 | -91.2% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥7.13B | ¥8.05B | ¥-915M |
| Cash and Deposits | ¥1.64B | ¥2.15B | ¥-505M |
| Accounts Receivable | ¥1.76B | ¥2.20B | ¥-436M |
| Inventories | ¥2.86B | ¥2.54B | +¥311M |
| Non-current Assets | ¥5.32B | ¥5.25B | +¥70M |
| Item | Value |
|---|---|
| Book Value Per Share | ¥297.56 |
| Net Profit Margin | 0.1% |
| Gross Profit Margin | 14.8% |
| Current Ratio | 129.7% |
| Quick Ratio | 77.8% |
| Debt-to-Equity Ratio | 1.60x |
| Interest Coverage Ratio | 2.54x |
| Effective Tax Rate | 86.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -14.1% |
| Operating Income YoY Change | -41.7% |
| Ordinary Income YoY Change | -37.8% |
| Net Income YoY Change | -91.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 16.62M shares |
| Treasury Stock | 511K shares |
| Average Shares Outstanding | 16.08M shares |
| Book Value Per Share | ¥297.52 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥3.50 |
| Segment | Revenue | Operating Income |
|---|---|---|
| Chemicals | ¥3.82B | ¥330M |
| HouseholdProducts | ¥539M | ¥23M |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥10.50B |
| Operating Income Forecast | ¥600M |
| Ordinary Income Forecast | ¥400M |
| Net Income Forecast | ¥250M |
| Basic EPS Forecast | ¥15.56 |
| Dividend Per Share Forecast | ¥5.00 |
| Property, Plant & Equipment | ¥4.73B | ¥4.71B | +¥25M |
| Intangible Assets | ¥151M | ¥100M | +¥51M |
| Investment Securities | ¥342M | ¥255M | +¥88M |
| Total Assets | ¥12.45B | ¥13.30B | ¥-844M |
| Current Liabilities | ¥5.50B | ¥6.01B | ¥-507M |
| Accounts Payable | ¥889M | ¥1.01B | ¥-126M |
| Short-term Loans | ¥2.41B | ¥2.55B | ¥-136M |
| Non-current Liabilities | ¥2.16B | ¥2.51B | ¥-355M |
| Long-term Loans | ¥1.29B | ¥1.68B | ¥-390M |
| Total Liabilities | ¥7.66B | ¥8.52B | ¥-862M |
| Total Equity | ¥4.79B | ¥4.78B | +¥17M |
| Capital Stock | ¥2.16B | ¥2.16B | ¥0 |
| Capital Surplus | ¥1.06B | ¥1.06B | ¥0 |
| Retained Earnings | ¥1.54B | ¥1.60B | ¥-55M |
| Treasury Stock | ¥-174M | ¥-187M | +¥13M |
| Owners' Equity | ¥4.79B | ¥4.78B | +¥17M |
| Working Capital | ¥1.63B | - | - |