| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.82B | ¥1.77B | +3.0% |
| Cost of Sales | ¥1.04B | ¥926M | +12.0% |
| Gross Profit | ¥786M | ¥843M | -6.8% |
| SG&A Expenses | ¥576M | ¥571M | +0.9% |
| Operating Income | ¥210M | ¥272M | -22.8% |
| Non-operating Income | ¥44M | ¥37M | +16.3% |
| Non-operating Expenses | ¥2M | ¥2M | +1.2% |
| Ordinary Income | ¥251M | ¥308M | -18.5% |
| Profit Before Tax | ¥252M | ¥309M | -18.4% |
| Income Tax Expense | ¥78M | ¥95M | -18.0% |
| Net Income | ¥173M | ¥213M | -18.8% |
| Interest Expense | ¥13,000 | ¥6,000 | +116.7% |
| Basic EPS | ¥143.31 | ¥176.36 | -18.7% |
| Dividend Per Share | ¥55.00 | ¥55.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥9.97B | ¥10.50B | ¥-527M |
| Cash and Deposits | ¥8.15B | ¥7.76B | +¥391M |
| Accounts Receivable | ¥903M | ¥1.76B | ¥-852M |
| Non-current Assets | ¥4.30B | ¥4.02B | +¥278M |
| Property, Plant & Equipment | ¥1.95B | ¥1.94B | +¥8M |
| Item | Value |
|---|---|
| Book Value Per Share | ¥10,290.88 |
| Net Profit Margin | 9.5% |
| Gross Profit Margin | 43.1% |
| Current Ratio | 1404.9% |
| Quick Ratio | 1404.9% |
| Debt-to-Equity Ratio | 0.14x |
| Interest Coverage Ratio | 16153.85x |
| Effective Tax Rate | 30.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +3.0% |
| Operating Income YoY Change | -23.0% |
| Ordinary Income YoY Change | -18.4% |
| Net Income YoY Change | -18.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.32M shares |
| Treasury Stock | 104K shares |
| Average Shares Outstanding | 1.21M shares |
| Book Value Per Share | ¥10,290.31 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥55.00 |
| Year-End Dividend | ¥125.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥3.80B |
| Operating Income Forecast | ¥310M |
| Ordinary Income Forecast | ¥370M |
| Net Income Forecast | ¥260M |
| Basic EPS Forecast | ¥214.14 |
| Dividend Per Share Forecast | ¥80.00 |
| Intangible Assets | ¥19M | ¥14M | +¥6M |
| Investment Securities | ¥1.78B | ¥1.52B | +¥264M |
| Total Assets | ¥14.27B | ¥14.52B | ¥-249M |
| Current Liabilities | ¥710M | ¥1.30B | ¥-593M |
| Accounts Payable | ¥113M | ¥206M | ¥-92M |
| Non-current Liabilities | ¥1.04B | ¥929M | +¥116M |
| Total Liabilities | ¥1.75B | ¥2.23B | ¥-477M |
| Total Equity | ¥12.51B | ¥12.29B | +¥228M |
| Capital Stock | ¥660M | ¥660M | ¥0 |
| Capital Surplus | ¥406M | ¥400M | +¥6M |
| Retained Earnings | ¥11.00B | ¥10.98B | +¥17M |
| Treasury Stock | ¥-351M | ¥-363M | +¥11M |
| Owners' Equity | ¥12.51B | ¥12.29B | +¥228M |
| Working Capital | ¥9.26B | - | - |