| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥883M | ¥755M | +17.0% |
| Operating Income | ¥497M | ¥275M | +80.7% |
| Non-operating Income | ¥59M | ¥55M | +7.8% |
| Non-operating Expenses | ¥4M | ¥3M | +35.4% |
| Ordinary Income | ¥552M | ¥328M | +68.3% |
| Profit Before Tax | ¥553M | ¥328M | +68.6% |
| Income Tax Expense | ¥180M | ¥107M | +68.8% |
| Net Income | ¥372M | ¥221M | +68.3% |
| Basic EPS | ¥18.73 | ¥10.33 | +81.3% |
| Dividend Per Share | ¥5.00 | ¥5.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥890M | ¥1.76B | ¥-866M |
| Cash and Deposits | ¥286M | ¥972M | ¥-686M |
| Accounts Receivable | ¥487M | ¥461M | +¥25M |
| Non-current Assets | ¥4.60B | ¥4.37B | +¥234M |
| Property, Plant & Equipment | ¥163M | ¥65M | +¥98M |
| Item | Value |
|---|---|
| Net Profit Margin | 42.1% |
| Current Ratio | 202.2% |
| Quick Ratio | 202.2% |
| Debt-to-Equity Ratio | 0.10x |
| Effective Tax Rate | 32.6% |
| Item | YoY Change |
|---|---|
| Operating Revenues YoY Change | +17.0% |
| Operating Income YoY Change | +80.4% |
| Ordinary Income YoY Change | +68.6% |
| Net Income YoY Change | +68.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 19.75M shares |
| Treasury Stock | 115K shares |
| Average Shares Outstanding | 19.91M shares |
| Book Value Per Share | ¥254.60 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥5.00 |
| Year-End Dividend | ¥5.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥3.50B |
| Operating Income Forecast | ¥1.80B |
| Ordinary Income Forecast | ¥2.00B |
| Net Income Forecast | ¥1.31B |
| Basic EPS Forecast | ¥65.70 |
| Dividend Per Share Forecast | ¥6.50 |
| Intangible Assets | ¥13M | ¥15M | ¥-2M |
| Investment Securities | ¥4.29B | ¥4.08B | +¥201M |
| Total Assets | ¥5.49B | ¥6.12B | ¥-631M |
| Current Liabilities | ¥440M | ¥818M | ¥-378M |
| Non-current Liabilities | ¥50M | - | - |
| Total Liabilities | ¥491M | ¥818M | ¥-327M |
| Total Equity | ¥5.00B | ¥5.30B | ¥-304M |
| Capital Stock | ¥87M | ¥87M | ¥0 |
| Capital Surplus | ¥7M | ¥7M | ¥0 |
| Retained Earnings | ¥4.86B | ¥5.99B | ¥-1.13B |
| Treasury Stock | ¥-115M | ¥-811M | +¥696M |
| Owners' Equity | ¥5.00B | ¥5.30B | ¥-304M |
| Working Capital | ¥450M | - | - |