| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥14.95B | ¥13.09B | +14.2% |
| Cost of Sales | ¥1.15B | ¥909M | +26.3% |
| Gross Profit | ¥13.80B | ¥12.18B | +13.3% |
| SG&A Expenses | ¥10.82B | ¥10.19B | +6.1% |
| Operating Income | ¥2.98B | ¥1.99B | +49.8% |
| Non-operating Income | ¥100M | ¥8M | +1222.8% |
| Non-operating Expenses | ¥99M | ¥17M | +475.6% |
| Ordinary Income | ¥2.98B | ¥1.98B | +50.6% |
| Profit Before Tax | ¥2.96B | ¥2.04B | +45.2% |
| Income Tax Expense | ¥996M | ¥649M | +53.5% |
| Net Income | ¥1.97B | ¥1.39B | +41.3% |
| Net Income Attributable to Owners | ¥1.86B | ¥1.32B | +41.3% |
| Total Comprehensive Income | ¥1.95B | ¥1.39B | +40.8% |
| Interest Expense | ¥33M | ¥15M | +120.8% |
| Basic EPS | ¥49.14 | ¥34.67 | +41.7% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥9.82B | ¥8.92B | +¥904M |
| Cash and Deposits | ¥4.00B | ¥4.20B | ¥-195M |
| Accounts Receivable | ¥1.84B | ¥1.90B | ¥-67M |
| Inventories | ¥15M | ¥10M | +¥4M |
| Non-current Assets | ¥12.12B | ¥9.55B | +¥2.57B |
| Item | Value |
|---|---|
| Book Value Per Share | ¥263.79 |
| Net Profit Margin | 12.4% |
| Gross Profit Margin | 92.3% |
| Current Ratio | 134.5% |
| Quick Ratio | 134.3% |
| Debt-to-Equity Ratio | 1.05x |
| Interest Coverage Ratio | 89.49x |
| Effective Tax Rate | 33.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +14.2% |
| Operating Income YoY Change | +49.8% |
| Ordinary Income YoY Change | +50.6% |
| Net Income Attributable to Owners YoY Change | +41.2% |
| Total Comprehensive Income YoY Change | +40.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 42.00M shares |
| Treasury Stock | 4.13M shares |
| Average Shares Outstanding | 37.84M shares |
| Book Value Per Share | ¥282.24 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥8.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥20.00B |
| Operating Income Forecast | ¥3.60B |
| Ordinary Income Forecast | ¥3.46B |
| Net Income Attributable to Owners Forecast | ¥1.56B |
| Basic EPS Forecast | ¥41.24 |
| Dividend Per Share Forecast | ¥10.00 |
| Property, Plant & Equipment | ¥3.05B | ¥2.95B | +¥99M |
| Intangible Assets | ¥2.96B | ¥2.32B | +¥635M |
| Goodwill | ¥1.98B | ¥1.32B | +¥657M |
| Investment Securities | ¥3.08B | ¥1.60B | +¥1.47B |
| Total Assets | ¥21.94B | ¥18.46B | +¥3.48B |
| Current Liabilities | ¥7.30B | ¥5.22B | +¥2.08B |
| Accounts Payable | ¥134M | ¥282M | ¥-148M |
| Short-term Loans | ¥1.91B | ¥1.16B | +¥750M |
| Non-current Liabilities | ¥3.95B | ¥4.27B | ¥-322M |
| Long-term Loans | ¥3.16B | ¥3.54B | ¥-374M |
| Total Liabilities | ¥11.25B | ¥9.50B | +¥1.76B |
| Total Equity | ¥10.69B | ¥8.97B | +¥1.72B |
| Capital Stock | ¥700M | ¥700M | ¥0 |
| Capital Surplus | ¥937M | ¥930M | +¥8M |
| Retained Earnings | ¥10.83B | ¥9.27B | +¥1.56B |
| Treasury Stock | ¥-2.38B | ¥-2.44B | +¥52M |
| Owners' Equity | ¥9.99B | ¥8.39B | +¥1.60B |
| Working Capital | ¥2.52B | - | - |