| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥21.64B | ¥23.40B | -7.5% |
| Cost of Sales | ¥13.66B | ¥15.45B | -11.6% |
| Gross Profit | ¥7.97B | ¥7.95B | +0.3% |
| SG&A Expenses | ¥4.72B | ¥5.03B | -6.2% |
| Operating Income | ¥3.25B | ¥2.92B | +11.5% |
| Non-operating Income | ¥146M | ¥229M | -36.2% |
| Non-operating Expenses | ¥186M | ¥110M | +69.1% |
| Ordinary Income | ¥3.21B | ¥3.04B | +5.8% |
| Profit Before Tax | ¥3.20B | ¥3.08B | +4.0% |
| Income Tax Expense | ¥790M | ¥635M | +24.4% |
| Net Income | ¥2.41B | ¥2.44B | -1.4% |
| Net Income Attributable to Owners | ¥2.41B | ¥2.44B | -1.2% |
| Total Comprehensive Income | ¥2.34B | ¥2.73B | -14.0% |
| Interest Expense | ¥22M | ¥18M | +22.2% |
| Basic EPS | ¥120.21 | ¥119.26 | +0.8% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥32.30B | ¥30.71B | +¥1.59B |
| Cash and Deposits | ¥13.64B | ¥14.44B | ¥-805M |
| Accounts Receivable | ¥7.57B | ¥6.88B | +¥682M |
| Inventories | ¥8.16B | ¥6.65B | +¥1.51B |
| Non-current Assets | ¥14.39B | ¥12.09B | +¥2.31B |
| Item | Value |
|---|---|
| Net Profit Margin | 11.2% |
| Gross Profit Margin | 36.9% |
| Current Ratio | 205.2% |
| Quick Ratio | 153.4% |
| Debt-to-Equity Ratio | 0.56x |
| Interest Coverage Ratio | 147.86x |
| Effective Tax Rate | 24.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -7.5% |
| Operating Income YoY Change | +11.5% |
| Ordinary Income YoY Change | +5.8% |
| Net Income Attributable to Owners YoY Change | -1.2% |
| Total Comprehensive Income YoY Change | -14.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 20.50M shares |
| Treasury Stock | 640K shares |
| Average Shares Outstanding | 20.09M shares |
| Book Value Per Share | ¥1,505.93 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥70.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥33.73B |
| Operating Income Forecast | ¥3.86B |
| Ordinary Income Forecast | ¥3.88B |
| Net Income Attributable to Owners Forecast | ¥3.14B |
| Basic EPS Forecast | ¥156.58 |
| Dividend Per Share Forecast | ¥70.00 |
| Property, Plant & Equipment | ¥13.13B | ¥10.94B | +¥2.19B |
| Intangible Assets | ¥126M | ¥176M | ¥-50M |
| Total Assets | ¥46.70B | ¥42.80B | +¥3.90B |
| Current Liabilities | ¥15.74B | ¥11.67B | +¥4.08B |
| Accounts Payable | ¥2.21B | ¥2.23B | ¥-25M |
| Short-term Loans | ¥1.80B | - | - |
| Non-current Liabilities | ¥1.04B | ¥1.17B | ¥-125M |
| Long-term Loans | ¥617M | ¥817M | ¥-200M |
| Total Liabilities | ¥16.79B | ¥12.84B | +¥3.95B |
| Total Equity | ¥29.91B | ¥29.96B | ¥-50M |
| Capital Stock | ¥711M | ¥711M | ¥0 |
| Capital Surplus | ¥3.54B | ¥3.54B | +¥6M |
| Retained Earnings | ¥23.52B | ¥22.56B | +¥959M |
| Treasury Stock | ¥-999M | - | - |
| Owners' Equity | ¥29.81B | ¥29.91B | ¥-102M |
| Working Capital | ¥16.56B | - | - |