| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥26.33B | ¥17.34B | +51.8% |
| Cost of Sales | ¥13.28B | ¥8.97B | +48.1% |
| Gross Profit | ¥13.04B | ¥8.37B | +55.7% |
| SG&A Expenses | ¥1.97B | ¥1.61B | +22.1% |
| Operating Income | ¥11.07B | ¥6.76B | +63.8% |
| Non-operating Income | ¥19M | ¥2M | +850.0% |
| Non-operating Expenses | ¥11M | ¥12M | -8.3% |
| Ordinary Income | ¥11.08B | ¥6.75B | +64.1% |
| Profit Before Tax | ¥11.08B | ¥6.75B | +64.1% |
| Income Tax Expense | ¥3.36B | ¥2.07B | +62.3% |
| Net Income | ¥7.72B | ¥4.68B | +65.0% |
| Interest Expense | ¥0 | ¥0 | - |
| Basic EPS | ¥126.41 | ¥75.51 | +67.4% |
| Diluted EPS | ¥125.92 | ¥74.49 | +69.0% |
| Dividend Per Share | ¥32.50 | ¥32.50 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥31.62B | ¥25.62B | +¥6.00B |
| Cash and Deposits | ¥22.10B | ¥15.82B | +¥6.28B |
| Accounts Receivable | ¥3.91B | ¥5.92B | ¥-2.01B |
| Inventories | ¥5.24B | ¥3.61B | +¥1.64B |
| Non-current Assets | ¥3.48B | ¥3.52B | ¥-39M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥8.53B | ¥3.90B | +¥4.63B |
| Investing Cash Flow | ¥-225M | ¥-1.78B | +¥1.56B |
| Financing Cash Flow | ¥-2.02B | ¥-7.42B | +¥5.39B |
| Free Cash Flow | ¥8.30B | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 29.3% |
| Gross Profit Margin | 49.5% |
| Current Ratio | 428.8% |
| Quick Ratio | 357.7% |
| Debt-to-Equity Ratio | 0.27x |
| Effective Tax Rate | 30.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +51.8% |
| Operating Income YoY Change | +63.8% |
| Ordinary Income YoY Change | +64.1% |
| Net Income YoY Change | +64.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 61.11M shares |
| Treasury Stock | 6 shares |
| Average Shares Outstanding | 61.09M shares |
| Book Value Per Share | ¥453.74 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥32.50 |
| Year-End Dividend | ¥32.50 |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥40.00 |
| Property, Plant & Equipment | ¥2.29B | ¥2.34B | ¥-47M |
| Intangible Assets | ¥157M | ¥172M | ¥-15M |
| Total Assets | ¥35.10B | ¥29.14B | +¥5.96B |
| Current Liabilities | ¥7.38B | ¥7.17B | +¥200M |
| Accounts Payable | ¥2.56B | ¥2.48B | +¥81M |
| Total Liabilities | ¥7.38B | ¥7.17B | +¥200M |
| Total Equity | ¥27.73B | ¥21.97B | +¥5.76B |
| Capital Stock | ¥461M | ¥449M | +¥12M |
| Capital Surplus | ¥2.83B | ¥2.82B | +¥12M |
| Retained Earnings | ¥24.43B | ¥18.70B | +¥5.74B |
| Treasury Stock | ¥-0 | ¥-0 | ¥0 |
| Owners' Equity | ¥27.73B | ¥21.97B | +¥5.76B |
| Working Capital | ¥24.25B | - | - |