| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥6.16B | ¥5.68B | +8.5% |
| Cost of Sales | ¥5.00B | ¥4.61B | +8.4% |
| Gross Profit | ¥1.17B | ¥1.07B | +9.0% |
| SG&A Expenses | ¥750M | ¥647M | +16.0% |
| Operating Income | ¥415M | ¥422M | -1.7% |
| Non-operating Income | ¥49M | ¥28M | +73.4% |
| Non-operating Expenses | ¥2M | ¥137,000 | +1300.0% |
| Ordinary Income | ¥461M | ¥450M | +2.4% |
| Profit Before Tax | ¥559M | ¥516M | +8.4% |
| Income Tax Expense | ¥180M | ¥168M | +7.6% |
| Net Income | ¥379M | ¥348M | +8.8% |
| Net Income Attributable to Owners | ¥378M | ¥348M | +8.6% |
| Total Comprehensive Income | ¥620M | ¥569M | +9.0% |
| Interest Expense | ¥2M | - | - |
| Basic EPS | ¥163.72 | ¥151.18 | +8.3% |
| Dividend Per Share | ¥40.00 | ¥40.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.51B | ¥3.94B | ¥-430M |
| Cash and Deposits | ¥2.16B | ¥2.64B | ¥-474M |
| Accounts Receivable | ¥1.15B | ¥1.21B | ¥-61M |
| Non-current Assets | ¥3.94B | ¥2.53B | +¥1.40B |
| Property, Plant & Equipment | ¥29M | ¥27M | +¥2M |
| Item | Value |
|---|---|
| Net Profit Margin | 6.1% |
| Gross Profit Margin | 18.9% |
| Current Ratio | 329.7% |
| Quick Ratio | 329.7% |
| Debt-to-Equity Ratio | 0.33x |
| Interest Coverage Ratio | 264.33x |
| Effective Tax Rate | 32.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +8.5% |
| Operating Income YoY Change | -1.7% |
| Ordinary Income YoY Change | +2.6% |
| Net Income Attributable to Owners YoY Change | +8.8% |
| Total Comprehensive Income YoY Change | +8.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 2.37M shares |
| Treasury Stock | 41K shares |
| Average Shares Outstanding | 2.31M shares |
| Book Value Per Share | ¥2,397.37 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥40.00 |
| Year-End Dividend | ¥40.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥9.40B |
| Operating Income Forecast | ¥720M |
| Ordinary Income Forecast | ¥767M |
| Net Income Attributable to Owners Forecast | ¥590M |
| Basic EPS Forecast | ¥254.26 |
| Dividend Per Share Forecast | ¥50.00 |
| Intangible Assets | ¥961M | ¥339M | +¥623M |
| Goodwill | ¥817M | ¥189M | +¥629M |
| Investment Securities | ¥2.65B | ¥2.01B | +¥642M |
| Total Assets | ¥7.44B | ¥6.47B | +¥971M |
| Current Liabilities | ¥1.06B | ¥1.05B | +¥12M |
| Accounts Payable | ¥293M | ¥268M | +¥25M |
| Non-current Liabilities | ¥802M | ¥305M | +¥496M |
| Long-term Loans | ¥193M | - | - |
| Total Liabilities | ¥1.87B | ¥1.36B | +¥508M |
| Total Equity | ¥5.58B | ¥5.11B | +¥464M |
| Capital Stock | ¥190M | ¥190M | ¥0 |
| Capital Surplus | ¥340M | ¥341M | ¥-1M |
| Retained Earnings | ¥4.24B | ¥4.07B | +¥170M |
| Treasury Stock | ¥-104M | ¥-156M | +¥53M |
| Owners' Equity | ¥5.58B | ¥5.11B | +¥464M |
| Working Capital | ¥2.44B | - | - |