| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥9.91B | ¥10.00B | -0.9% |
| Cost of Sales | ¥6.39B | ¥6.59B | -2.9% |
| Gross Profit | ¥3.52B | ¥3.42B | +2.9% |
| SG&A Expenses | ¥3.16B | ¥2.82B | +11.8% |
| Operating Income | ¥360M | ¥594M | -39.4% |
| Non-operating Income | ¥67M | ¥54M | +23.5% |
| Non-operating Expenses | ¥6M | ¥7M | -4.6% |
| Ordinary Income | ¥420M | ¥641M | -34.5% |
| Profit Before Tax | ¥420M | ¥652M | -35.5% |
| Income Tax Expense | ¥147M | ¥230M | -36.0% |
| Net Income | ¥273M | ¥422M | -35.3% |
| Net Income Attributable to Owners | ¥272M | ¥421M | -35.4% |
| Total Comprehensive Income | ¥335M | ¥426M | -21.4% |
| Interest Expense | ¥5M | ¥5M | +3.5% |
| Basic EPS | ¥50.86 | ¥78.58 | -35.3% |
| Dividend Per Share | ¥10.00 | ¥10.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥6.04B | ¥7.50B | ¥-1.46B |
| Cash and Deposits | ¥1.73B | ¥2.84B | ¥-1.10B |
| Accounts Receivable | ¥1.31B | ¥1.61B | ¥-300M |
| Non-current Assets | ¥4.80B | ¥4.73B | +¥69M |
| Property, Plant & Equipment | ¥2.95B | ¥2.94B | +¥13M |
| Item | Value |
|---|---|
| Net Profit Margin | 2.7% |
| Gross Profit Margin | 35.5% |
| Current Ratio | 181.8% |
| Quick Ratio | 181.8% |
| Debt-to-Equity Ratio | 0.58x |
| Interest Coverage Ratio | 71.05x |
| Effective Tax Rate | 35.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -0.9% |
| Operating Income YoY Change | -39.4% |
| Ordinary Income YoY Change | -34.4% |
| Net Income Attributable to Owners YoY Change | -35.3% |
| Total Comprehensive Income YoY Change | -21.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 5.37M shares |
| Treasury Stock | 150 shares |
| Average Shares Outstanding | 5.37M shares |
| Book Value Per Share | ¥1,275.79 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥10.00 |
| Year-End Dividend | ¥22.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥14.35B |
| Operating Income Forecast | ¥660M |
| Ordinary Income Forecast | ¥700M |
| Net Income Attributable to Owners Forecast | ¥470M |
| Basic EPS Forecast | ¥87.56 |
| Dividend Per Share Forecast | ¥22.00 |
| Intangible Assets | ¥530M | ¥612M | ¥-82M |
| Goodwill | ¥76M | ¥87M | ¥-11M |
| Total Assets | ¥10.84B | ¥12.23B | ¥-1.39B |
| Current Liabilities | ¥3.32B | ¥4.77B | ¥-1.45B |
| Accounts Payable | ¥654M | ¥978M | ¥-324M |
| Short-term Loans | ¥120M | ¥120M | ¥0 |
| Non-current Liabilities | ¥672M | ¥773M | ¥-102M |
| Long-term Loans | ¥272M | ¥395M | ¥-124M |
| Total Liabilities | ¥4.00B | ¥5.55B | ¥-1.55B |
| Total Equity | ¥6.85B | ¥6.68B | +¥163M |
| Capital Stock | ¥329M | ¥329M | ¥0 |
| Capital Surplus | ¥290M | ¥290M | ¥0 |
| Retained Earnings | ¥5.93B | ¥5.83B | +¥101M |
| Treasury Stock | ¥-232,000 | ¥-232,000 | ¥0 |
| Owners' Equity | ¥6.85B | ¥6.68B | +¥163M |
| Working Capital | ¥2.72B | - | - |