| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥35.60B | ¥37.38B | -4.8% |
| Cost of Sales | ¥28.98B | ¥30.36B | -4.6% |
| Gross Profit | ¥6.62B | ¥7.02B | -5.6% |
| SG&A Expenses | ¥6.22B | ¥5.75B | +8.1% |
| Operating Income | ¥407M | ¥1.27B | -67.9% |
| Non-operating Income | ¥231M | ¥237M | -2.5% |
| Non-operating Expenses | ¥150M | ¥132M | +13.6% |
| Ordinary Income | ¥488M | ¥1.37B | -64.5% |
| Profit Before Tax | ¥471M | ¥-568M | +182.9% |
| Income Tax Expense | ¥244M | ¥211M | +15.6% |
| Net Income | ¥227M | ¥-780M | +129.1% |
| Net Income Attributable to Owners | ¥242M | ¥-731M | +133.1% |
| Total Comprehensive Income | ¥-950M | ¥278M | -441.7% |
| Interest Expense | ¥101M | ¥113M | -10.6% |
| Basic EPS | ¥7.39 | ¥-22.31 | +133.1% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥36.13B | ¥39.17B | ¥-3.03B |
| Cash and Deposits | ¥2.40B | ¥4.65B | ¥-2.24B |
| Accounts Receivable | ¥10.32B | ¥13.52B | ¥-3.20B |
| Inventories | ¥4.57B | ¥3.14B | +¥1.43B |
| Non-current Assets | ¥29.07B | ¥29.51B | ¥-442M |
| Item | Value |
|---|---|
| Net Profit Margin | 0.7% |
| Gross Profit Margin | 18.6% |
| Current Ratio | 190.5% |
| Quick Ratio | 166.4% |
| Debt-to-Equity Ratio | 0.60x |
| Interest Coverage Ratio | 4.03x |
| Effective Tax Rate | 51.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -4.8% |
| Operating Income YoY Change | -67.9% |
| Ordinary Income YoY Change | -64.5% |
| Net Income Attributable to Owners YoY Change | +80.9% |
| Total Comprehensive Income YoY Change | -83.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 32.80M shares |
| Treasury Stock | 22K shares |
| Average Shares Outstanding | 32.78M shares |
| Book Value Per Share | ¥1,240.91 |
| Item | Amount |
|---|---|
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥84.00B |
| Operating Income Forecast | ¥4.60B |
| Ordinary Income Forecast | ¥4.70B |
| Net Income Attributable to Owners Forecast | ¥4.06B |
| Basic EPS Forecast | ¥123.87 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥24.64B | ¥25.20B | ¥-558M |
| Intangible Assets | ¥1.48B | ¥1.34B | +¥134M |
| Investment Securities | ¥1.18B | ¥1.66B | ¥-473M |
| Total Assets | ¥65.20B | ¥68.68B | ¥-3.48B |
| Current Liabilities | ¥18.97B | ¥20.72B | ¥-1.75B |
| Accounts Payable | ¥5.05B | ¥5.08B | ¥-30M |
| Short-term Loans | ¥5.27B | ¥6.90B | ¥-1.63B |
| Non-current Liabilities | ¥5.56B | ¥6.79B | ¥-1.23B |
| Long-term Loans | ¥1.20B | ¥1.50B | ¥-300M |
| Total Liabilities | ¥24.53B | ¥27.51B | ¥-2.98B |
| Total Equity | ¥40.67B | ¥41.17B | ¥-497M |
| Capital Stock | ¥1.64B | ¥1.64B | ¥0 |
| Capital Surplus | ¥653M | ¥653M | ¥0 |
| Retained Earnings | ¥33.34B | ¥32.64B | +¥702M |
| Treasury Stock | ¥-12M | ¥-12M | ¥0 |
| Owners' Equity | ¥39.45B | ¥39.83B | ¥-374M |
| Working Capital | ¥17.17B | - | - |