| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.57B | ¥1.56B | +1.1% |
| Cost of Sales | ¥1.02B | ¥1.06B | -3.2% |
| Gross Profit | ¥554M | ¥503M | +10.1% |
| SG&A Expenses | ¥449M | ¥453M | -0.9% |
| Operating Income | ¥104M | ¥49M | +112.2% |
| Non-operating Income | ¥8M | ¥6M | +23.7% |
| Non-operating Expenses | ¥9M | ¥8M | +10.6% |
| Ordinary Income | ¥103M | ¥48M | +114.6% |
| Profit Before Tax | ¥81M | ¥237M | -65.7% |
| Income Tax Expense | ¥26M | ¥75M | -65.3% |
| Net Income | ¥55M | ¥161M | -65.8% |
| Interest Expense | ¥5M | ¥4M | +26.7% |
| Basic EPS | ¥18.72 | ¥54.94 | -65.9% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.13B | ¥2.54B | ¥-403M |
| Cash and Deposits | ¥703M | ¥830M | ¥-127M |
| Accounts Receivable | ¥388M | ¥497M | ¥-109M |
| Inventories | ¥446M | ¥463M | ¥-17M |
| Non-current Assets | ¥3.28B | ¥3.32B | ¥-45M |
| Item | Value |
|---|---|
| Net Profit Margin | 3.5% |
| Gross Profit Margin | 35.2% |
| Current Ratio | 188.1% |
| Quick Ratio | 148.8% |
| Debt-to-Equity Ratio | 0.46x |
| Interest Coverage Ratio | 20.32x |
| Effective Tax Rate | 32.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +1.1% |
| Operating Income YoY Change | +110.9% |
| Ordinary Income YoY Change | +115.9% |
| Net Income YoY Change | -65.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 3.57M shares |
| Treasury Stock | 619K shares |
| Average Shares Outstanding | 2.94M shares |
| Book Value Per Share | ¥1,257.97 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥20.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥3.60B |
| Operating Income Forecast | ¥220M |
| Ordinary Income Forecast | ¥210M |
| Net Income Forecast | ¥231M |
| Basic EPS Forecast | ¥78.54 |
| Dividend Per Share Forecast | ¥18.00 |
| Property, Plant & Equipment | ¥2.96B | ¥2.96B | +¥2M |
| Intangible Assets | ¥16M | ¥20M | ¥-3M |
| Investment Securities | ¥166M | ¥139M | +¥27M |
| Total Assets | ¥5.41B | ¥5.86B | ¥-448M |
| Current Liabilities | ¥1.13B | ¥1.52B | ¥-385M |
| Accounts Payable | ¥99M | ¥135M | ¥-36M |
| Short-term Loans | ¥650M | ¥650M | ¥0 |
| Non-current Liabilities | ¥567M | ¥645M | ¥-77M |
| Long-term Loans | ¥255M | ¥279M | ¥-24M |
| Total Liabilities | ¥1.70B | ¥2.16B | ¥-463M |
| Total Equity | ¥3.71B | ¥3.70B | +¥14M |
| Capital Stock | ¥500M | ¥500M | ¥0 |
| Capital Surplus | ¥249M | ¥249M | +¥261,000 |
| Retained Earnings | ¥3.11B | ¥3.11B | ¥-9M |
| Treasury Stock | ¥-249M | ¥-254M | +¥4M |
| Owners' Equity | ¥3.71B | ¥3.70B | +¥14M |
| Working Capital | ¥999M | - | - |