| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.89B | ¥3.90B | -0.1% |
| Cost of Sales | ¥2.53B | ¥2.52B | +0.3% |
| Gross Profit | ¥1.36B | ¥1.38B | -0.8% |
| SG&A Expenses | ¥1.04B | ¥1.01B | +3.3% |
| Operating Income | ¥327M | ¥370M | -11.6% |
| Non-operating Income | ¥26M | ¥14M | +79.7% |
| Non-operating Expenses | ¥13M | ¥9M | +36.3% |
| Ordinary Income | ¥340M | ¥375M | -9.3% |
| Profit Before Tax | ¥341M | ¥375M | -9.3% |
| Income Tax Expense | ¥100M | ¥112M | -11.1% |
| Net Income | ¥240M | ¥262M | -8.4% |
| Interest Expense | ¥11M | ¥8M | +41.6% |
| Basic EPS | ¥168.93 | ¥184.70 | -8.5% |
| Dividend Per Share | ¥75.00 | ¥75.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥11.49B | ¥11.80B | ¥-304M |
| Cash and Deposits | ¥8.72B | ¥8.85B | ¥-136M |
| Accounts Receivable | ¥1.09B | ¥1.28B | ¥-194M |
| Non-current Assets | ¥5.80B | ¥5.77B | +¥33M |
| Property, Plant & Equipment | ¥4.71B | ¥4.68B | +¥24M |
| Item | Value |
|---|---|
| Net Profit Margin | 6.2% |
| Gross Profit Margin | 35.1% |
| Current Ratio | 1561.2% |
| Quick Ratio | 1561.2% |
| Debt-to-Equity Ratio | 0.13x |
| Interest Coverage Ratio | 29.73x |
| Effective Tax Rate | 29.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -0.1% |
| Operating Income YoY Change | -11.6% |
| Ordinary Income YoY Change | -9.3% |
| Net Income YoY Change | -8.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.44M shares |
| Treasury Stock | 16K shares |
| Average Shares Outstanding | 1.42M shares |
| Book Value Per Share | ¥10,752.73 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥75.00 |
| Year-End Dividend | ¥125.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥8.90B |
| Operating Income Forecast | ¥1.11B |
| Ordinary Income Forecast | ¥1.13B |
| Net Income Forecast | ¥760M |
| Basic EPS Forecast | ¥533.88 |
| Dividend Per Share Forecast | ¥75.00 |
| Intangible Assets | ¥18M | ¥14M | +¥3M |
| Investment Securities | ¥44M | ¥40M | +¥3M |
| Total Assets | ¥17.29B | ¥17.57B | ¥-271M |
| Current Liabilities | ¥736M | ¥1.06B | ¥-320M |
| Accounts Payable | ¥264M | ¥301M | ¥-37M |
| Non-current Liabilities | ¥1.25B | ¥1.27B | ¥-16M |
| Total Liabilities | ¥1.99B | ¥2.32B | ¥-336M |
| Total Equity | ¥15.31B | ¥15.24B | +¥65M |
| Capital Stock | ¥1.82B | ¥1.82B | ¥0 |
| Capital Surplus | ¥1.32B | ¥1.32B | ¥0 |
| Retained Earnings | ¥12.23B | ¥12.17B | +¥63M |
| Treasury Stock | ¥-71M | ¥-71M | ¥0 |
| Owners' Equity | ¥15.31B | ¥15.24B | +¥65M |
| Working Capital | ¥10.75B | - | - |