| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.36B | ¥4.52B | -3.5% |
| Cost of Sales | ¥3.28B | ¥3.49B | -6.0% |
| Gross Profit | ¥1.08B | ¥1.03B | +5.1% |
| SG&A Expenses | ¥666M | ¥600M | +11.0% |
| Operating Income | ¥417M | ¥431M | -3.2% |
| Non-operating Income | ¥78M | ¥16M | +378.4% |
| Non-operating Expenses | ¥6M | ¥6M | +0.3% |
| Ordinary Income | ¥488M | ¥441M | +10.7% |
| Profit Before Tax | ¥470M | ¥441M | +6.6% |
| Income Tax Expense | ¥108M | ¥109M | -0.8% |
| Net Income | ¥361M | ¥331M | +9.1% |
| Interest Expense | ¥4M | ¥5M | -28.9% |
| Basic EPS | ¥54.18 | ¥49.24 | +10.0% |
| Dividend Per Share | ¥20.00 | ¥20.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥6.16B | ¥6.32B | ¥-159M |
| Cash and Deposits | ¥3.15B | ¥3.43B | ¥-278M |
| Accounts Receivable | ¥550M | ¥666M | ¥-116M |
| Non-current Assets | ¥1.67B | ¥1.48B | +¥190M |
| Property, Plant & Equipment | ¥1.43B | ¥1.29B | +¥142M |
| Item | Value |
|---|---|
| Net Profit Margin | 8.3% |
| Gross Profit Margin | 24.8% |
| Current Ratio | 639.9% |
| Quick Ratio | 639.9% |
| Debt-to-Equity Ratio | 0.36x |
| Interest Coverage Ratio | 111.29x |
| Effective Tax Rate | 23.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -3.4% |
| Operating Income YoY Change | -3.1% |
| Ordinary Income YoY Change | +10.8% |
| Net Income YoY Change | +9.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 7.02M shares |
| Treasury Stock | 363K shares |
| Average Shares Outstanding | 6.67M shares |
| Book Value Per Share | ¥866.18 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥20.00 |
| Year-End Dividend | ¥30.00 |
| Segment | Revenue | Operating Income |
|---|---|---|
| RealEstateRent | ¥114M | ¥89M |
| SpecialAlloy | ¥4.25B | ¥328M |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥5.60B |
| Operating Income Forecast | ¥500M |
| Ordinary Income Forecast | ¥580M |
| Net Income Forecast | ¥430M |
| Basic EPS Forecast | ¥64.60 |
| Dividend Per Share Forecast | ¥15.00 |
| Intangible Assets | ¥35M | ¥36M | ¥-464,000 |
| Total Assets | ¥7.83B | ¥7.80B | +¥32M |
| Current Liabilities | ¥963M | ¥693M | +¥270M |
| Accounts Payable | ¥263M | ¥310M | ¥-46M |
| Non-current Liabilities | ¥1.10B | ¥1.49B | ¥-390M |
| Long-term Loans | ¥700M | ¥1.10B | ¥-400M |
| Total Liabilities | ¥2.07B | ¥2.19B | ¥-119M |
| Total Equity | ¥5.77B | ¥5.62B | +¥151M |
| Capital Stock | ¥176M | ¥176M | ¥0 |
| Capital Surplus | ¥231M | ¥220M | +¥12M |
| Retained Earnings | ¥5.43B | ¥5.24B | +¥194M |
| Treasury Stock | ¥-109M | ¥-50M | ¥-59M |
| Owners' Equity | ¥5.77B | ¥5.62B | +¥151M |
| Working Capital | ¥5.20B | - | - |