| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥5.57B | ¥5.23B | +6.5% |
| Cost of Sales | ¥3.00B | ¥2.75B | +9.1% |
| Gross Profit | ¥2.57B | ¥2.48B | +3.6% |
| SG&A Expenses | ¥1.77B | ¥1.70B | +3.7% |
| Operating Income | ¥800M | ¥774M | +3.4% |
| Non-operating Income | ¥47M | ¥35M | +33.9% |
| Non-operating Expenses | ¥1M | ¥1M | +3.2% |
| Ordinary Income | ¥845M | ¥808M | +4.6% |
| Profit Before Tax | ¥826M | ¥819M | +0.9% |
| Income Tax Expense | ¥249M | ¥254M | -1.7% |
| Net Income | ¥576M | ¥565M | +2.0% |
| Net Income Attributable to Owners | ¥576M | ¥565M | +1.9% |
| Total Comprehensive Income | ¥648M | ¥558M | +16.1% |
| Interest Expense | ¥1M | ¥1M | +7.6% |
| Basic EPS | ¥83.62 | ¥78.00 | +7.2% |
| Dividend Per Share | ¥25.00 | ¥25.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥9.17B | ¥9.60B | ¥-425M |
| Cash and Deposits | ¥3.38B | ¥3.21B | +¥170M |
| Accounts Receivable | ¥2.53B | ¥2.73B | ¥-208M |
| Inventories | ¥183M | ¥341M | ¥-158M |
| Non-current Assets | ¥5.25B | ¥5.14B | +¥119M |
| Item | Value |
|---|---|
| Net Profit Margin | 10.3% |
| Gross Profit Margin | 46.1% |
| Current Ratio | 366.2% |
| Quick Ratio | 358.8% |
| Debt-to-Equity Ratio | 0.34x |
| Interest Coverage Ratio | 696.26x |
| Effective Tax Rate | 30.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +6.5% |
| Operating Income YoY Change | +3.3% |
| Ordinary Income YoY Change | +4.6% |
| Net Income Attributable to Owners YoY Change | +2.0% |
| Total Comprehensive Income YoY Change | +16.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 7.73M shares |
| Treasury Stock | 824K shares |
| Average Shares Outstanding | 6.89M shares |
| Book Value Per Share | ¥1,563.58 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥25.00 |
| Year-End Dividend | ¥25.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥11.40B |
| Operating Income Forecast | ¥1.65B |
| Ordinary Income Forecast | ¥1.68B |
| Net Income Attributable to Owners Forecast | ¥1.23B |
| Basic EPS Forecast | ¥177.79 |
| Dividend Per Share Forecast | ¥25.00 |
| Property, Plant & Equipment | ¥2.57B | ¥2.50B | +¥72M |
| Intangible Assets | ¥191M | ¥148M | +¥43M |
| Investment Securities | ¥1.95B | ¥1.89B | +¥59M |
| Total Assets | ¥14.42B | ¥14.73B | ¥-306M |
| Current Liabilities | ¥2.50B | ¥3.67B | ¥-1.17B |
| Accounts Payable | ¥613M | ¥851M | ¥-238M |
| Short-term Loans | ¥38M | ¥38M | ¥0 |
| Non-current Liabilities | ¥1.12B | ¥760M | +¥363M |
| Long-term Loans | ¥350M | - | - |
| Total Liabilities | ¥3.63B | ¥4.43B | ¥-804M |
| Total Equity | ¥10.80B | ¥10.30B | +¥498M |
| Capital Stock | ¥893M | ¥893M | ¥0 |
| Capital Surplus | ¥798M | ¥790M | +¥7M |
| Retained Earnings | ¥9.32B | ¥8.92B | +¥404M |
| Treasury Stock | ¥-882M | ¥-897M | +¥16M |
| Owners' Equity | ¥10.80B | ¥10.30B | +¥498M |
| Working Capital | ¥6.67B | - | - |