| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥22.69B | ¥22.54B | +0.7% |
| Cost of Sales | ¥13.58B | ¥13.31B | +2.0% |
| Gross Profit | ¥9.11B | ¥9.23B | -1.3% |
| SG&A Expenses | ¥6.39B | ¥6.46B | -1.1% |
| Operating Income | ¥2.73B | ¥2.77B | -1.6% |
| Non-operating Income | ¥551M | ¥404M | +36.4% |
| Non-operating Expenses | ¥45M | ¥73M | -37.4% |
| Ordinary Income | ¥3.23B | ¥3.10B | +4.2% |
| Profit Before Tax | ¥3.24B | ¥3.12B | +3.9% |
| Income Tax Expense | ¥897M | ¥879M | +2.1% |
| Net Income | ¥2.35B | ¥2.24B | +4.6% |
| Net Income Attributable to Owners | ¥2.30B | ¥2.17B | +5.8% |
| Total Comprehensive Income | ¥1.48B | ¥3.85B | -61.7% |
| Interest Expense | ¥40M | ¥44M | -8.7% |
| Basic EPS | ¥103.82 | ¥98.37 | +5.5% |
| Dividend Per Share | ¥25.00 | ¥25.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥35.90B | ¥37.41B | ¥-1.50B |
| Cash and Deposits | ¥9.03B | ¥8.80B | +¥228M |
| Accounts Receivable | ¥7.68B | ¥8.06B | ¥-378M |
| Inventories | ¥6.33B | ¥7.33B | ¥-1.00B |
| Non-current Assets | ¥17.50B | ¥16.75B | +¥753M |
| Item | Value |
|---|---|
| Net Profit Margin | 10.1% |
| Gross Profit Margin | 40.2% |
| Current Ratio | 354.8% |
| Quick Ratio | 292.3% |
| Debt-to-Equity Ratio | 0.40x |
| Interest Coverage Ratio | 68.57x |
| Effective Tax Rate | 27.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +0.7% |
| Operating Income YoY Change | -1.6% |
| Ordinary Income YoY Change | +4.1% |
| Net Income Attributable to Owners YoY Change | +5.8% |
| Total Comprehensive Income YoY Change | -61.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 22.49M shares |
| Treasury Stock | 307K shares |
| Average Shares Outstanding | 22.15M shares |
| Book Value Per Share | ¥1,723.16 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥25.00 |
| Year-End Dividend | ¥45.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥48.44B |
| Operating Income Forecast | ¥6.16B |
| Ordinary Income Forecast | ¥6.60B |
| Net Income Attributable to Owners Forecast | ¥4.79B |
| Basic EPS Forecast | ¥215.82 |
| Dividend Per Share Forecast | ¥41.00 |
| Property, Plant & Equipment | ¥9.44B | ¥8.66B | +¥779M |
| Intangible Assets | ¥2.58B | ¥2.87B | ¥-292M |
| Goodwill | ¥1.88B | ¥2.15B | ¥-269M |
| Investment Securities | ¥2.31B | ¥2.16B | +¥146M |
| Total Assets | ¥53.40B | ¥54.15B | ¥-748M |
| Current Liabilities | ¥10.12B | ¥12.11B | ¥-1.99B |
| Accounts Payable | ¥1.77B | ¥1.77B | +¥3M |
| Short-term Loans | ¥1.08B | ¥1.09B | ¥-8M |
| Non-current Liabilities | ¥5.06B | ¥3.94B | +¥1.12B |
| Long-term Loans | ¥2.23B | ¥858M | +¥1.38B |
| Total Liabilities | ¥15.18B | ¥16.04B | ¥-865M |
| Total Equity | ¥38.23B | ¥38.11B | +¥117M |
| Capital Stock | ¥1.04B | ¥1.04B | ¥0 |
| Capital Surplus | ¥492M | ¥787M | ¥-295M |
| Retained Earnings | ¥33.10B | ¥31.79B | +¥1.31B |
| Treasury Stock | ¥-308M | ¥-376M | +¥69M |
| Owners' Equity | ¥38.11B | ¥37.88B | +¥223M |
| Working Capital | ¥25.79B | - | - |