| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥12.88B | ¥12.25B | +5.2% |
| Cost of Sales | ¥8.38B | ¥7.89B | +6.1% |
| Gross Profit | ¥4.50B | ¥4.35B | +3.5% |
| SG&A Expenses | ¥3.62B | ¥3.58B | +0.9% |
| Operating Income | ¥884M | ¥766M | +15.4% |
| Non-operating Income | ¥107M | ¥117M | -8.5% |
| Non-operating Expenses | ¥74M | ¥88M | -15.9% |
| Ordinary Income | ¥917M | ¥795M | +15.3% |
| Profit Before Tax | ¥706M | ¥934M | -24.4% |
| Income Tax Expense | ¥234M | ¥236M | -0.8% |
| Net Income | ¥472M | ¥697M | -32.3% |
| Net Income Attributable to Owners | ¥473M | ¥700M | -32.4% |
| Total Comprehensive Income | ¥454M | ¥709M | -36.0% |
| Interest Expense | ¥31M | ¥38M | -18.4% |
| Basic EPS | ¥103.54 | ¥156.06 | -33.7% |
| Diluted EPS | ¥103.12 | ¥153.12 | -32.7% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥7.04B | ¥8.28B | ¥-1.24B |
| Cash and Deposits | ¥3.64B | ¥5.45B | ¥-1.81B |
| Non-current Assets | ¥3.13B | ¥3.12B | +¥15M |
| Property, Plant & Equipment | ¥1.24B | ¥1.24B | +¥6M |
| Intangible Assets | ¥804M | ¥876M | ¥-72M |
| Item | Value |
|---|---|
| Net Profit Margin | 3.7% |
| Gross Profit Margin | 35.0% |
| Current Ratio | 223.3% |
| Quick Ratio | 223.3% |
| Debt-to-Equity Ratio | 1.19x |
| Interest Coverage Ratio | 28.52x |
| Effective Tax Rate | 33.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +5.2% |
| Operating Income YoY Change | +15.4% |
| Ordinary Income YoY Change | +15.3% |
| Net Income Attributable to Owners YoY Change | -32.4% |
| Total Comprehensive Income YoY Change | -32.3% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 4.72M shares |
| Treasury Stock | 273K shares |
| Average Shares Outstanding | 4.57M shares |
| Book Value Per Share | ¥1,043.83 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥30.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥18.28B |
| Operating Income Forecast | ¥1.18B |
| Ordinary Income Forecast | ¥1.23B |
| Net Income Attributable to Owners Forecast | ¥650M |
| Basic EPS Forecast | ¥140.30 |
| Dividend Per Share Forecast | ¥35.00 |
| Goodwill | ¥506M | ¥561M | ¥-55M |
| Investment Securities | ¥470M | ¥560M | ¥-90M |
| Total Assets | ¥10.18B | ¥11.40B | ¥-1.22B |
| Current Liabilities | ¥3.15B | ¥3.65B | ¥-499M |
| Accounts Payable | ¥929M | ¥921M | +¥8M |
| Short-term Loans | ¥10M | ¥40M | ¥-30M |
| Non-current Liabilities | ¥2.38B | ¥3.18B | ¥-805M |
| Long-term Loans | ¥2.18B | ¥2.98B | ¥-797M |
| Total Liabilities | ¥5.53B | ¥6.83B | ¥-1.30B |
| Total Equity | ¥4.65B | ¥4.57B | +¥80M |
| Capital Stock | ¥839M | ¥767M | +¥72M |
| Capital Surplus | ¥1.09B | ¥1.02B | +¥72M |
| Retained Earnings | ¥3.28B | ¥2.94B | +¥336M |
| Treasury Stock | ¥-674M | ¥-293M | ¥-381M |
| Owners' Equity | ¥4.53B | ¥4.45B | +¥81M |
| Working Capital | ¥3.89B | - | - |