| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥10.67B | ¥9.60B | +11.1% |
| Cost of Sales | ¥6.63B | ¥5.97B | +11.1% |
| Gross Profit | ¥4.04B | ¥3.63B | +11.1% |
| SG&A Expenses | ¥2.90B | ¥2.67B | +8.8% |
| Operating Income | ¥1.14B | ¥964M | +17.7% |
| Non-operating Income | ¥77M | ¥71M | +8.2% |
| Non-operating Expenses | ¥9M | ¥9M | +0.0% |
| Ordinary Income | ¥1.21B | ¥1.03B | +18.0% |
| Profit Before Tax | ¥1.16B | ¥1.03B | +13.4% |
| Income Tax Expense | ¥405M | ¥339M | +19.3% |
| Net Income | ¥758M | ¥687M | +10.3% |
| Basic EPS | ¥33.05 | ¥29.93 | +10.4% |
| Dividend Per Share | ¥19.00 | ¥19.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥11.49B | ¥11.87B | ¥-382M |
| Cash and Deposits | ¥143M | ¥148M | ¥-5M |
| Accounts Receivable | ¥2.14B | ¥3.14B | ¥-998M |
| Inventories | ¥1.60B | ¥1.15B | +¥446M |
| Non-current Assets | ¥1.54B | ¥1.57B | ¥-32M |
| Item | Value |
|---|---|
| Net Profit Margin | 7.1% |
| Gross Profit Margin | 37.8% |
| Current Ratio | 377.7% |
| Quick Ratio | 325.1% |
| Debt-to-Equity Ratio | 0.33x |
| Effective Tax Rate | 34.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +11.1% |
| Operating Income YoY Change | +17.7% |
| Ordinary Income YoY Change | +18.0% |
| Net Income YoY Change | +10.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 22.98M shares |
| Treasury Stock | 17K shares |
| Average Shares Outstanding | 22.96M shares |
| Book Value Per Share | ¥426.13 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥19.00 |
| Year-End Dividend | ¥23.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥15.34B |
| Operating Income Forecast | ¥1.49B |
| Ordinary Income Forecast | ¥1.57B |
| Net Income Forecast | ¥1.01B |
| Basic EPS Forecast | ¥43.84 |
| Dividend Per Share Forecast | ¥24.00 |
| Property, Plant & Equipment | ¥356M | ¥369M | ¥-14M |
| Intangible Assets | ¥21M | ¥25M | ¥-4M |
| Total Assets | ¥13.02B | ¥13.44B | ¥-414M |
| Current Liabilities | ¥3.04B | ¥3.25B | ¥-210M |
| Accounts Payable | ¥814M | ¥1.07B | ¥-256M |
| Non-current Liabilities | ¥199M | ¥179M | +¥20M |
| Total Liabilities | ¥3.24B | ¥3.43B | ¥-190M |
| Total Equity | ¥9.78B | ¥10.01B | ¥-223M |
| Capital Stock | ¥1.49B | ¥1.49B | ¥0 |
| Capital Surplus | ¥1.75B | ¥1.75B | ¥0 |
| Retained Earnings | ¥6.54B | ¥6.77B | ¥-228M |
| Treasury Stock | ¥-7M | ¥-7M | ¥0 |
| Owners' Equity | ¥9.78B | ¥10.01B | ¥-223M |
| Working Capital | ¥8.45B | - | - |