| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥17.65B | ¥18.01B | -2.0% |
| Cost of Sales | ¥11.66B | ¥11.96B | -2.5% |
| Gross Profit | ¥5.99B | ¥6.04B | -0.8% |
| SG&A Expenses | ¥3.63B | ¥3.59B | +1.1% |
| Operating Income | ¥2.36B | ¥2.45B | -3.6% |
| Non-operating Income | ¥151M | ¥136M | +11.0% |
| Non-operating Expenses | ¥85M | ¥47M | +79.9% |
| Ordinary Income | ¥2.43B | ¥2.54B | -4.4% |
| Profit Before Tax | ¥2.39B | ¥2.24B | +6.7% |
| Income Tax Expense | ¥947M | ¥787M | +20.3% |
| Net Income | ¥1.44B | ¥1.45B | -0.7% |
| Net Income Attributable to Owners | ¥1.44B | ¥1.45B | -0.6% |
| Total Comprehensive Income | ¥1.60B | ¥1.42B | +12.7% |
| Interest Expense | ¥19M | ¥15M | +23.4% |
| Basic EPS | ¥28.94 | ¥28.51 | +1.5% |
| Diluted EPS | ¥28.56 | ¥28.10 | +1.6% |
| Dividend Per Share | ¥60.00 | ¥60.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥33.17B | ¥34.69B | ¥-1.52B |
| Cash and Deposits | ¥16.93B | ¥17.32B | ¥-390M |
| Accounts Receivable | ¥5.80B | ¥7.51B | ¥-1.71B |
| Inventories | ¥4.43B | ¥4.26B | +¥161M |
| Non-current Assets | ¥17.02B | ¥17.18B | ¥-153M |
| Item | Value |
|---|---|
| Net Profit Margin | 8.2% |
| Gross Profit Margin | 34.0% |
| Current Ratio | 289.6% |
| Quick Ratio | 251.0% |
| Debt-to-Equity Ratio | 0.42x |
| Interest Coverage Ratio | 126.43x |
| Effective Tax Rate | 39.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -2.0% |
| Operating Income YoY Change | -3.6% |
| Ordinary Income YoY Change | -4.4% |
| Net Income Attributable to Owners YoY Change | -0.7% |
| Total Comprehensive Income YoY Change | +12.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 57.71M shares |
| Treasury Stock | 8.39M shares |
| Average Shares Outstanding | 49.84M shares |
| Book Value Per Share | ¥718.60 |
| Item | Amount |
|---|---|
| Year-End Dividend | ¥60.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥41.00B |
| Operating Income Forecast | ¥6.35B |
| Ordinary Income Forecast | ¥6.50B |
| Net Income Attributable to Owners Forecast | ¥4.29B |
| Basic EPS Forecast | ¥86.50 |
| Dividend Per Share Forecast | ¥32.50 |
| Property, Plant & Equipment | ¥11.24B | ¥11.30B | ¥-62M |
| Intangible Assets | ¥3.23B | ¥3.42B | ¥-197M |
| Goodwill | ¥2.91B | ¥3.05B | ¥-139M |
| Total Assets | ¥50.20B | ¥51.87B | ¥-1.67B |
| Current Liabilities | ¥11.45B | ¥11.96B | ¥-507M |
| Accounts Payable | ¥2.11B | ¥2.36B | ¥-241M |
| Short-term Loans | ¥2.54B | ¥2.54B | ¥0 |
| Non-current Liabilities | ¥3.30B | ¥3.37B | ¥-69M |
| Long-term Loans | ¥746M | ¥844M | ¥-98M |
| Total Liabilities | ¥14.76B | ¥15.33B | ¥-576M |
| Total Equity | ¥35.44B | ¥36.53B | ¥-1.09B |
| Capital Stock | ¥3.00B | ¥3.00B | ¥0 |
| Capital Surplus | ¥347M | ¥342M | +¥4M |
| Retained Earnings | ¥34.81B | ¥34.90B | ¥-90M |
| Treasury Stock | ¥-5.02B | ¥-3.78B | ¥-1.24B |
| Owners' Equity | ¥35.13B | ¥36.29B | ¥-1.16B |
| Working Capital | ¥21.72B | - | - |