Financial Highlights
- Net Sales: ¥5.86B
- Operating Income: ¥198M
- Net Income: ¥163M
- EPS: ¥35.95
Income Statement
| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥5.86B | ¥5.65B | +3.7% |
| Cost of Sales | ¥4.46B | ¥4.49B | −0.7% |
| Gross Profit | ¥1.41B | ¥1.17B | +20.6% |
| SG&A Expenses | ¥1.21B | ¥1.18B | +2.9% |
| Operating Income | ¥198M | −¥8M | +2575.0% |
| Non-operating Income | ¥21M | ¥19M | +14.4% |
| Non-operating Expenses | ¥28M | ¥17M | +61.8% |
| Ordinary Income | ¥191M | −¥6M | +3283.3% |
| Profit Before Tax | ¥215M | −¥16M | +1419.4% |
| Income Tax Expense | ¥51M | ¥30M | +68.9% |
| Net Income | ¥163M | −¥47M | +450.4% |
| Net Income Attributable to Owners | ¥163M | −¥46M | +454.3% |
| Total Comprehensive Income | ¥121M | −¥22M | +650.0% |
| Interest Expense | ¥13M | ¥7M | +91.6% |
| Basic EPS | ¥35.95 | −¥10.22 | +451.8% |
Balance Sheet
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥5.92B | ¥5.07B | +¥842M |
| Cash and Deposits | ¥2.77B | ¥1.97B | +¥797M |
| Accounts Receivable | ¥1.55B | ¥1.65B | −¥99M |
| Inventories | ¥492M | ¥413M | +¥79M |
| Non-current Assets | ¥4.31B | ¥4.22B | +¥87M |
| Property, Plant & Equipment | ¥3.58B | ¥3.49B | +¥93M |
| Intangible Assets | ¥32M | ¥42M | −¥10M |
| Total Assets | ¥10.23B | ¥9.30B | +¥929M |
| Current Liabilities | ¥3.04B | ¥2.84B | +¥199M |
| Accounts Payable | ¥321M | ¥335M | −¥14M |
| Short-term Loans | ¥800M | ¥800M | ¥0 |
| Non-current Liabilities | ¥2.33B | ¥1.58B | +¥752M |
| Long-term Loans | ¥1.26B | ¥588M | +¥676M |
| Total Liabilities | ¥5.37B | ¥4.42B | +¥951M |
| Total Equity | ¥4.86B | ¥4.88B | −¥22M |
| Capital Stock | ¥517M | ¥517M | ¥0 |
| Capital Surplus | ¥462M | ¥462M | ¥0 |
| Retained Earnings | ¥3.49B | ¥3.42B | +¥72M |
| Treasury Stock | −¥86M | −¥34M | −¥52M |
| Owners' Equity | ¥4.86B | ¥4.88B | −¥22M |
| Working Capital | ¥2.88B | - | - |
Profitability Ratios
| Item | Value |
|---|---|
| Net Profit Margin | 2.8% |
| Gross Profit Margin | 24.0% |
| Current Ratio | 194.6% |
| Quick Ratio | 178.4% |
| Debt-to-Equity Ratio | 1.11x |
| Interest Coverage Ratio | 15.56x |
| Effective Tax Rate | 23.9% |
Year-over-Year Comparison
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +3.7% |
Share Information
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 4.62M shares |
| Treasury Stock | 131K shares |
| Average Shares Outstanding | 4.55M shares |
| Book Value Per Share | ¥1,082.52 |
Dividend Information
| Item | Amount |
|---|---|
| Q2 Dividend | ¥10.00 |
Segment Information
| Segment | Revenue | Operating Income |
|---|---|---|
| IndustrialRubber | ¥4.43B | ¥262M |
| RubberBusinessForMedicalCareHygiene | ¥1.44B | ¥113M |
Full Year Forecast
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥7.83B |
| Operating Income Forecast | ¥202M |
| Ordinary Income Forecast | ¥191M |
| Net Income Attributable to Owners Forecast | ¥154M |
| Basic EPS Forecast | ¥34.32 |
| Dividend Per Share Forecast | ¥20.00 |