| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.10B | ¥4.12B | -0.3% |
| Cost of Sales | ¥2.15B | ¥2.04B | +5.4% |
| Gross Profit | ¥1.96B | ¥2.08B | -5.9% |
| SG&A Expenses | ¥1.69B | ¥1.77B | -4.7% |
| Operating Income | ¥266M | ¥304M | -12.5% |
| Non-operating Income | ¥35M | ¥7M | +422.5% |
| Non-operating Expenses | ¥7M | ¥13M | -45.4% |
| Ordinary Income | ¥294M | ¥298M | -1.3% |
| Profit Before Tax | ¥294M | ¥299M | -1.4% |
| Income Tax Expense | ¥91M | ¥77M | +18.9% |
| Net Income | ¥203M | ¥221M | -8.1% |
| Depreciation & Amortization | ¥47M | ¥49M | -3.4% |
| Basic EPS | ¥29.31 | ¥32.06 | -8.6% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥14.36B | ¥15.68B | ¥-1.32B |
| Cash and Deposits | ¥8.81B | ¥9.06B | ¥-253M |
| Accounts Receivable | ¥2.01B | ¥3.28B | ¥-1.27B |
| Inventories | ¥2.51B | ¥2.18B | +¥325M |
| Non-current Assets | ¥2.20B | ¥2.26B | ¥-58M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥270M | ¥1.43B | ¥-1.16B |
| Investing Cash Flow | ¥-52M | ¥-9M | ¥-43M |
| Financing Cash Flow | ¥-471M | ¥-470M | ¥-996,000 |
| Free Cash Flow | ¥217M | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 4.9% |
| Gross Profit Margin | 47.7% |
| Current Ratio | 673.8% |
| Quick Ratio | 556.2% |
| Debt-to-Equity Ratio | 0.17x |
| EBITDA Margin | 7.6% |
| Effective Tax Rate | 31.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -0.3% |
| Operating Income YoY Change | -12.6% |
| Ordinary Income YoY Change | -1.4% |
| Net Income YoY Change | -8.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 8.76M shares |
| Treasury Stock | 1.82M shares |
| Average Shares Outstanding | 6.93M shares |
| Book Value Per Share | ¥2,039.90 |
| EBITDA | ¥313M |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥68.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥10.60B |
| Operating Income Forecast | ¥1.48B |
| Ordinary Income Forecast | ¥1.48B |
| Net Income Forecast | ¥1.10B |
| Basic EPS Forecast | ¥158.86 |
| Dividend Per Share Forecast | ¥68.00 |
| Property, Plant & Equipment | ¥1.39B | ¥1.40B | ¥-10M |
| Intangible Assets | ¥56M | ¥60M | ¥-4M |
| Total Assets | ¥16.56B | ¥17.94B | ¥-1.38B |
| Current Liabilities | ¥2.13B | ¥3.28B | ¥-1.14B |
| Accounts Payable | ¥691M | ¥1.58B | ¥-885M |
| Non-current Liabilities | ¥278M | ¥274M | +¥4M |
| Total Liabilities | ¥2.41B | ¥3.55B | ¥-1.14B |
| Total Equity | ¥14.15B | ¥14.39B | ¥-240M |
| Capital Stock | ¥1.07B | ¥1.07B | ¥0 |
| Capital Surplus | ¥991M | ¥996M | ¥-5M |
| Retained Earnings | ¥16.00B | ¥16.27B | ¥-268M |
| Treasury Stock | ¥-3.91B | ¥-3.94B | +¥33M |
| Owners' Equity | ¥14.15B | ¥14.39B | ¥-240M |
| Working Capital | ¥12.23B | - | - |