| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥15.94B | ¥13.93B | +14.4% |
| Cost of Sales | ¥13.17B | ¥11.92B | +10.5% |
| Gross Profit | ¥2.77B | ¥2.01B | +37.4% |
| SG&A Expenses | ¥2.11B | ¥2.31B | -8.9% |
| Operating Income | ¥660M | ¥-299M | +320.7% |
| Non-operating Income | ¥175M | ¥191M | -8.1% |
| Non-operating Expenses | ¥52M | ¥64M | -18.0% |
| Ordinary Income | ¥783M | ¥-172M | +555.2% |
| Profit Before Tax | ¥647M | ¥361M | +79.3% |
| Income Tax Expense | ¥215M | ¥1.10B | -80.4% |
| Net Income | ¥432M | ¥-736M | +158.7% |
| Net Income Attributable to Owners | ¥457M | ¥-729M | +162.7% |
| Total Comprehensive Income | ¥-167M | ¥-905M | +81.5% |
| Interest Expense | ¥25M | ¥16M | +53.4% |
| Basic EPS | ¥17.26 | ¥-27.57 | +162.6% |
| Diluted EPS | ¥17.23 | - | - |
| Dividend Per Share | ¥5.00 | ¥5.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥32.98B | ¥35.46B | ¥-2.48B |
| Cash and Deposits | ¥13.64B | ¥15.32B | ¥-1.68B |
| Accounts Receivable | ¥1.66B | ¥1.79B | ¥-133M |
| Inventories | ¥62M | ¥93M | ¥-31M |
| Non-current Assets | ¥16.35B | ¥16.95B | ¥-607M |
| Item | Value |
|---|---|
| Book Value Per Share | ¥1,276.48 |
| Net Profit Margin | 2.9% |
| Gross Profit Margin | 17.4% |
| Current Ratio | 252.4% |
| Quick Ratio | 251.9% |
| Debt-to-Equity Ratio | 0.46x |
| Interest Coverage Ratio | 26.76x |
| Effective Tax Rate | 33.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +14.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 28.80M shares |
| Treasury Stock | 2.32M shares |
| Average Shares Outstanding | 26.48M shares |
| Book Value Per Share | ¥1,278.63 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥5.00 |
| Year-End Dividend | ¥5.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥22.00B |
| Operating Income Forecast | ¥1.00B |
| Ordinary Income Forecast | ¥1.05B |
| Net Income Attributable to Owners Forecast | ¥820M |
| Basic EPS Forecast | ¥30.98 |
| Dividend Per Share Forecast | ¥6.00 |
| Property, Plant & Equipment | ¥14.95B | ¥15.49B | ¥-537M |
| Intangible Assets | ¥599M | ¥653M | ¥-54M |
| Goodwill | ¥55M | ¥61M | ¥-5M |
| Investment Securities | ¥624M | ¥652M | ¥-28M |
| Total Assets | ¥49.33B | ¥52.42B | ¥-3.09B |
| Current Liabilities | ¥13.07B | ¥14.96B | ¥-1.90B |
| Accounts Payable | ¥1.76B | ¥2.33B | ¥-562M |
| Non-current Liabilities | ¥2.40B | ¥3.15B | ¥-753M |
| Long-term Loans | ¥1.87B | ¥2.16B | ¥-297M |
| Total Liabilities | ¥15.47B | ¥18.12B | ¥-2.65B |
| Total Equity | ¥33.86B | ¥34.30B | ¥-442M |
| Capital Stock | ¥1.89B | ¥1.89B | ¥0 |
| Capital Surplus | ¥2.90B | ¥2.89B | +¥11M |
| Retained Earnings | ¥26.77B | ¥26.60B | +¥166M |
| Treasury Stock | ¥-547M | ¥-550M | +¥3M |
| Owners' Equity | ¥33.80B | ¥34.22B | ¥-418M |
| Working Capital | ¥19.91B | - | - |