| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥51.25B | ¥49.62B | +3.3% |
| Cost of Sales | ¥35.07B | ¥33.98B | +3.2% |
| Gross Profit | ¥16.18B | ¥15.65B | +3.4% |
| SG&A Expenses | ¥12.51B | ¥12.49B | +0.1% |
| Operating Income | ¥3.67B | ¥3.16B | +16.2% |
| Non-operating Income | ¥407M | ¥325M | +25.2% |
| Non-operating Expenses | ¥184M | ¥119M | +54.6% |
| Ordinary Income | ¥3.89B | ¥3.36B | +15.7% |
| Profit Before Tax | ¥4.07B | ¥3.33B | +22.0% |
| Income Tax Expense | ¥1.29B | ¥1.00B | +29.1% |
| Net Income | ¥2.78B | ¥2.33B | +19.0% |
| Net Income Attributable to Owners | ¥2.78B | ¥2.33B | +19.0% |
| Total Comprehensive Income | ¥3.17B | ¥4.00B | -20.8% |
| Interest Expense | ¥70M | ¥42M | +66.7% |
| Basic EPS | ¥60.59 | ¥50.48 | +20.0% |
| Dividend Per Share | ¥15.00 | ¥15.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥47.10B | ¥48.82B | ¥-1.72B |
| Cash and Deposits | ¥9.74B | ¥11.48B | ¥-1.74B |
| Accounts Receivable | ¥13.53B | ¥13.85B | ¥-322M |
| Inventories | ¥11.27B | ¥10.77B | +¥498M |
| Non-current Assets | ¥38.11B | ¥38.15B | ¥-34M |
| Item | Value |
|---|---|
| Net Profit Margin | 5.4% |
| Gross Profit Margin | 31.6% |
| Current Ratio | 292.0% |
| Quick Ratio | 222.2% |
| Debt-to-Equity Ratio | 0.41x |
| Interest Coverage Ratio | 52.43x |
| Effective Tax Rate | 31.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +3.3% |
| Operating Income YoY Change | +16.2% |
| Ordinary Income YoY Change | +15.7% |
| Net Income Attributable to Owners YoY Change | +19.0% |
| Total Comprehensive Income YoY Change | -20.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 49.29M shares |
| Treasury Stock | 3.68M shares |
| Average Shares Outstanding | 45.82M shares |
| Book Value Per Share | ¥1,322.50 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥15.00 |
| Year-End Dividend | ¥20.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥72.50B |
| Operating Income Forecast | ¥4.70B |
| Ordinary Income Forecast | ¥4.80B |
| Net Income Attributable to Owners Forecast | ¥3.12B |
| Basic EPS Forecast | ¥67.46 |
| Dividend Per Share Forecast | ¥21.00 |
| Property, Plant & Equipment | ¥22.37B | ¥22.56B | ¥-190M |
| Intangible Assets | ¥2.47B | ¥1.93B | +¥543M |
| Goodwill | ¥1.42B | ¥1.55B | ¥-128M |
| Investment Securities | ¥8.82B | ¥8.34B | +¥477M |
| Total Assets | ¥85.23B | ¥86.99B | ¥-1.76B |
| Current Liabilities | ¥16.13B | ¥18.33B | ¥-2.20B |
| Accounts Payable | ¥4.18B | ¥3.78B | +¥401M |
| Short-term Loans | ¥1.47B | ¥680M | +¥788M |
| Non-current Liabilities | ¥8.78B | ¥9.12B | ¥-343M |
| Long-term Loans | ¥3.46B | ¥3.70B | ¥-240M |
| Total Liabilities | ¥24.91B | ¥27.45B | ¥-2.54B |
| Total Equity | ¥60.33B | ¥59.54B | +¥784M |
| Capital Stock | ¥6.91B | ¥6.91B | ¥0 |
| Capital Surplus | ¥6.00B | ¥5.99B | +¥10M |
| Retained Earnings | ¥43.35B | ¥42.42B | +¥929M |
| Treasury Stock | ¥-2.77B | ¥-2.23B | ¥-548M |
| Owners' Equity | ¥60.31B | ¥59.52B | +¥784M |
| Working Capital | ¥30.97B | - | - |