| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥9.99B | ¥12.26B | -18.5% |
| Cost of Sales | ¥8.02B | ¥10.66B | -24.7% |
| Gross Profit | ¥1.97B | ¥1.60B | +23.0% |
| SG&A Expenses | ¥1.55B | ¥1.73B | -10.8% |
| Operating Income | ¥422M | ¥-133M | +417.3% |
| Non-operating Income | ¥92M | ¥216M | -57.4% |
| Non-operating Expenses | ¥73M | ¥40M | +82.3% |
| Ordinary Income | ¥440M | ¥41M | +973.2% |
| Profit Before Tax | ¥443M | ¥51M | +763.6% |
| Income Tax Expense | ¥143M | ¥17M | +737.7% |
| Net Income | ¥300M | ¥34M | +776.4% |
| Net Income Attributable to Owners | ¥301M | ¥34M | +785.3% |
| Total Comprehensive Income | ¥315M | ¥-26M | +1311.5% |
| Interest Expense | ¥13M | ¥12M | +8.5% |
| Basic EPS | ¥10.64 | ¥1.13 | +841.6% |
| Diluted EPS | ¥10.19 | ¥1.09 | +834.9% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥15.44B | ¥15.87B | ¥-436M |
| Cash and Deposits | ¥5.82B | ¥7.01B | ¥-1.19B |
| Accounts Receivable | ¥4.06B | ¥3.97B | +¥85M |
| Inventories | ¥3.98B | ¥3.25B | +¥730M |
| Non-current Assets | ¥15.59B | ¥15.42B | +¥168M |
| Item | Value |
|---|---|
| Net Profit Margin | 3.0% |
| Gross Profit Margin | 19.7% |
| Current Ratio | 173.1% |
| Quick Ratio | 128.5% |
| Debt-to-Equity Ratio | 0.82x |
| Interest Coverage Ratio | 33.75x |
| Effective Tax Rate | 32.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -18.5% |
| Operating Income YoY Change | +33.7% |
| Ordinary Income YoY Change | +952.5% |
| Net Income Attributable to Owners YoY Change | +780.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 30.32M shares |
| Treasury Stock | 2.00M shares |
| Average Shares Outstanding | 28.36M shares |
| Book Value Per Share | ¥601.13 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥15.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥43.00B |
| Operating Income Forecast | ¥1.30B |
| Ordinary Income Forecast | ¥1.70B |
| Net Income Attributable to Owners Forecast | ¥1.30B |
| Basic EPS Forecast | ¥45.74 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥11.09B | ¥10.98B | +¥115M |
| Intangible Assets | ¥182M | ¥186M | ¥-4M |
| Goodwill | ¥20M | ¥20M | ¥-802,000 |
| Investment Securities | ¥3.78B | ¥3.71B | +¥71M |
| Total Assets | ¥31.03B | ¥31.30B | ¥-268M |
| Current Liabilities | ¥8.92B | ¥8.73B | +¥192M |
| Accounts Payable | ¥2.84B | ¥3.18B | ¥-340M |
| Short-term Loans | ¥3.37B | ¥2.89B | +¥480M |
| Non-current Liabilities | ¥5.09B | ¥5.26B | ¥-172M |
| Long-term Loans | ¥3.45B | ¥3.65B | ¥-202M |
| Total Liabilities | ¥14.01B | ¥13.99B | +¥20M |
| Total Equity | ¥17.02B | ¥17.31B | ¥-287M |
| Capital Stock | ¥1.58B | ¥1.58B | ¥0 |
| Capital Surplus | ¥2.02B | ¥2.02B | ¥0 |
| Retained Earnings | ¥13.88B | ¥14.01B | ¥-128M |
| Treasury Stock | ¥-962M | ¥-789M | ¥-173M |
| Owners' Equity | ¥16.61B | ¥16.90B | ¥-286M |
| Working Capital | ¥6.52B | - | - |