| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥6.55B | ¥5.71B | +14.8% |
| Cost of Sales | ¥4.22B | ¥3.67B | +15.1% |
| Gross Profit | ¥2.33B | ¥2.04B | +14.1% |
| SG&A Expenses | ¥1.92B | ¥1.81B | +6.5% |
| Operating Income | ¥406M | ¥235M | +72.8% |
| Non-operating Income | ¥26M | ¥31M | -18.3% |
| Non-operating Expenses | ¥8M | ¥16M | -48.0% |
| Ordinary Income | ¥423M | ¥251M | +68.5% |
| Profit Before Tax | ¥423M | ¥248M | +70.2% |
| Income Tax Expense | ¥135M | ¥92M | +46.9% |
| Net Income | ¥288M | ¥157M | +83.9% |
| Net Income Attributable to Owners | ¥287M | ¥156M | +84.0% |
| Total Comprehensive Income | ¥280M | ¥159M | +76.1% |
| Basic EPS | ¥77.30 | ¥42.34 | +82.6% |
| Diluted EPS | ¥76.13 | ¥41.52 | +83.4% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.63B | ¥3.44B | +¥192M |
| Cash and Deposits | ¥1.82B | ¥1.93B | ¥-104M |
| Non-current Assets | ¥1.18B | ¥899M | +¥280M |
| Property, Plant & Equipment | ¥230M | ¥195M | +¥36M |
| Intangible Assets | ¥83M | ¥74M | +¥9M |
| Item | Value |
|---|---|
| Net Profit Margin | 4.4% |
| Gross Profit Margin | 35.5% |
| Current Ratio | 235.8% |
| Quick Ratio | 235.8% |
| Debt-to-Equity Ratio | 0.65x |
| Effective Tax Rate | 31.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +14.8% |
| Operating Income YoY Change | +72.4% |
| Ordinary Income YoY Change | +68.7% |
| Net Income Attributable to Owners YoY Change | +83.9% |
| Total Comprehensive Income YoY Change | +75.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 3.73M shares |
| Average Shares Outstanding | 3.72M shares |
| Book Value Per Share | ¥783.35 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥30.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥8.61B |
| Operating Income Forecast | ¥496M |
| Ordinary Income Forecast | ¥492M |
| Net Income Attributable to Owners Forecast | ¥331M |
| Basic EPS Forecast | ¥86.33 |
| Dividend Per Share Forecast | ¥25.00 |
| Goodwill | ¥36M | ¥45M | ¥-9M |
| Investment Securities | ¥261M | ¥48M | +¥213M |
| Total Assets | ¥4.81B | ¥4.34B | +¥472M |
| Current Liabilities | ¥1.54B | ¥1.14B | +¥406M |
| Accounts Payable | ¥553M | ¥132M | +¥421M |
| Non-current Liabilities | ¥353M | ¥456M | ¥-103M |
| Long-term Loans | ¥153M | ¥285M | ¥-132M |
| Total Liabilities | ¥1.89B | ¥1.59B | +¥303M |
| Total Equity | ¥2.92B | ¥2.75B | +¥169M |
| Capital Stock | ¥643M | ¥642M | +¥112,000 |
| Capital Surplus | ¥576M | ¥576M | +¥112,000 |
| Retained Earnings | ¥1.65B | ¥1.48B | +¥176M |
| Owners' Equity | ¥2.92B | ¥2.75B | +¥169M |
| Working Capital | ¥2.09B | - | - |