| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.66B | ¥1.62B | +2.4% |
| Cost of Sales | ¥1.05B | ¥1.04B | +1.0% |
| Gross Profit | ¥608M | ¥580M | +5.0% |
| SG&A Expenses | ¥400M | ¥409M | -2.3% |
| Operating Income | ¥208M | ¥170M | +22.4% |
| Non-operating Income | ¥3M | ¥3M | +17.4% |
| Non-operating Expenses | ¥3M | ¥1M | +186.6% |
| Ordinary Income | ¥209M | ¥172M | +21.5% |
| Profit Before Tax | ¥209M | ¥153M | +37.2% |
| Income Tax Expense | ¥71M | ¥55M | +30.0% |
| Net Income | ¥138M | ¥98M | +41.2% |
| Net Income Attributable to Owners | ¥138M | ¥97M | +42.3% |
| Total Comprehensive Income | ¥158M | ¥120M | +31.7% |
| Interest Expense | ¥1M | ¥88,000 | +1228.4% |
| Basic EPS | ¥25.14 | ¥17.29 | +45.4% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.42B | ¥3.66B | ¥-241M |
| Cash and Deposits | ¥2.14B | ¥2.28B | ¥-141M |
| Accounts Receivable | ¥604M | ¥708M | ¥-104M |
| Inventories | ¥77M | ¥56M | +¥21M |
| Non-current Assets | ¥5.24B | ¥5.04B | +¥209M |
| Item | Value |
|---|---|
| Net Profit Margin | 8.3% |
| Gross Profit Margin | 36.7% |
| Current Ratio | 313.7% |
| Quick Ratio | 306.7% |
| Debt-to-Equity Ratio | 0.27x |
| Interest Coverage Ratio | 177.93x |
| Effective Tax Rate | 33.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +2.4% |
| Operating Income YoY Change | +22.4% |
| Ordinary Income YoY Change | +21.3% |
| Net Income Attributable to Owners YoY Change | +41.2% |
| Total Comprehensive Income YoY Change | +31.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 6.14M shares |
| Treasury Stock | 640K shares |
| Average Shares Outstanding | 5.50M shares |
| Book Value Per Share | ¥1,244.94 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥42.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥7.55B |
| Operating Income Forecast | ¥980M |
| Ordinary Income Forecast | ¥988M |
| Net Income Attributable to Owners Forecast | ¥662M |
| Basic EPS Forecast | ¥119.19 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥4.64B | ¥4.46B | +¥178M |
| Intangible Assets | ¥20M | ¥21M | ¥-979,000 |
| Investment Securities | ¥478M | ¥446M | +¥32M |
| Total Assets | ¥8.67B | ¥8.70B | ¥-32M |
| Current Liabilities | ¥1.09B | ¥1.03B | +¥61M |
| Accounts Payable | ¥131M | ¥84M | +¥48M |
| Short-term Loans | ¥20M | ¥20M | ¥0 |
| Non-current Liabilities | ¥728M | ¥748M | ¥-20M |
| Long-term Loans | ¥393M | ¥411M | ¥-18M |
| Total Liabilities | ¥1.82B | ¥1.78B | +¥42M |
| Total Equity | ¥6.85B | ¥6.92B | ¥-73M |
| Capital Stock | ¥639M | ¥639M | ¥0 |
| Capital Surplus | ¥601M | ¥601M | ¥0 |
| Retained Earnings | ¥5.68B | ¥5.77B | ¥-93M |
| Treasury Stock | ¥-409M | ¥-409M | ¥0 |
| Owners' Equity | ¥6.85B | ¥6.92B | ¥-73M |
| Working Capital | ¥2.33B | - | - |