Financial Highlights
- Net Sales: ¥21.82B
- Operating Income: ¥872M
- Net Income: ¥616M
- EPS: ¥150.01
Income Statement
| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥21.82B | ¥21.09B | +3.4% |
| Cost of Sales | ¥16.46B | ¥16.18B | +1.7% |
| Gross Profit | ¥5.35B | ¥4.91B | +9.1% |
| SG&A Expenses | ¥4.48B | ¥4.38B | +2.3% |
| Operating Income | ¥872M | ¥526M | +65.8% |
| Non-operating Income | ¥333M | ¥215M | +55.3% |
| Non-operating Expenses | ¥332M | ¥965M | −65.6% |
| Ordinary Income | ¥873M | −¥224M | +489.7% |
| Profit Before Tax | ¥706M | −¥261M | +370.2% |
| Income Tax Expense | ¥91M | ¥74M | +22.6% |
| Net Income | ¥616M | −¥335M | +283.6% |
| Net Income Attributable to Owners | ¥615M | −¥335M | +283.6% |
| Total Comprehensive Income | ¥1.64B | ¥635M | +158.7% |
| Interest Expense | ¥317M | ¥279M | +13.6% |
| Basic EPS | ¥150.01 | −¥81.67 | +283.7% |
| Diluted EPS | ¥149.79 | - | - |
Balance Sheet
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥15.69B | ¥14.65B | +¥1.03B |
| Cash and Deposits | ¥5.16B | ¥4.62B | +¥535M |
| Accounts Receivable | ¥4.96B | ¥5.06B | −¥99M |
| Inventories | ¥2.35B | ¥1.88B | +¥469M |
| Non-current Assets | ¥16.50B | ¥13.85B | +¥2.65B |
| Property, Plant & Equipment | ¥15.40B | ¥12.78B | +¥2.63B |
| Intangible Assets | ¥356M | ¥240M | +¥116M |
| Total Assets | ¥32.19B | ¥28.50B | +¥3.69B |
| Current Liabilities | ¥13.52B | ¥13.95B | −¥429M |
| Accounts Payable | ¥1.90B | ¥2.21B | −¥306M |
| Short-term Loans | ¥5.46B | ¥5.92B | −¥459M |
| Non-current Liabilities | ¥9.02B | ¥6.47B | +¥2.56B |
| Long-term Loans | ¥6.55B | ¥4.02B | +¥2.53B |
| Total Liabilities | ¥22.54B | ¥20.41B | +¥2.13B |
| Total Equity | ¥9.65B | ¥8.09B | +¥1.56B |
| Capital Stock | ¥100M | ¥100M | ¥0 |
| Capital Surplus | ¥1.07B | ¥1.07B | ¥0 |
| Retained Earnings | ¥5.21B | ¥4.67B | +¥534M |
| Treasury Stock | −¥81M | −¥80M | −¥878,000 |
| Owners' Equity | ¥9.64B | ¥8.08B | +¥1.56B |
| Working Capital | ¥2.17B | - | - |
Profitability Ratios
| Item | Value |
|---|---|
| Net Profit Margin | 2.8% |
| Gross Profit Margin | 24.5% |
| Current Ratio | 116.1% |
| Quick Ratio | 98.7% |
| Debt-to-Equity Ratio | 2.33x |
| Interest Coverage Ratio | 2.75x |
| Effective Tax Rate | 12.8% |
Year-over-Year Comparison
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +3.4% |
| Operating Income YoY Change | +65.7% |
| Total Comprehensive Income YoY Change | +158.6% |
Share Information
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 4.15M shares |
| Treasury Stock | 48K shares |
| Average Shares Outstanding | 4.11M shares |
| Book Value Per Share | ¥2,351.43 |
Segment Information
| Segment | Revenue | Operating Income |
|---|---|---|
| Americas | ¥4.43B | ¥355M |
| Asia | ¥8.22B | ¥509M |
| Europe | ¥2.28B | −¥168M |
| Japan | ¥6.88B | ¥172M |
Full Year Forecast
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥29.00B |
| Operating Income Forecast | ¥1.20B |
| Ordinary Income Forecast | ¥1.00B |
| Net Income Attributable to Owners Forecast | ¥650M |
| Basic EPS Forecast | ¥158.32 |
| Dividend Per Share Forecast | ¥35.00 |