| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.45B | ¥3.14B | +9.9% |
| Cost of Sales | ¥552M | ¥413M | +33.6% |
| Gross Profit | ¥2.90B | ¥2.73B | +6.3% |
| SG&A Expenses | ¥2.67B | ¥2.57B | +4.1% |
| Operating Income | ¥226M | ¥158M | +43.0% |
| Non-operating Income | ¥6M | ¥4M | +42.1% |
| Non-operating Expenses | ¥13M | ¥7M | +83.7% |
| Ordinary Income | ¥219M | ¥155M | +41.3% |
| Profit Before Tax | ¥232M | ¥151M | +54.2% |
| Income Tax Expense | ¥105M | ¥78M | +34.3% |
| Net Income | ¥128M | ¥73M | +75.7% |
| Net Income Attributable to Owners | ¥127M | ¥72M | +76.4% |
| Total Comprehensive Income | ¥133M | ¥72M | +84.7% |
| Interest Expense | ¥12M | ¥7M | +74.5% |
| Basic EPS | ¥137.94 | ¥78.64 | +75.4% |
| Diluted EPS | ¥132.60 | ¥75.58 | +75.4% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.42B | ¥1.90B | +¥519M |
| Cash and Deposits | ¥1.73B | ¥1.40B | +¥332M |
| Accounts Receivable | ¥585M | ¥390M | +¥195M |
| Non-current Assets | ¥900M | ¥927M | ¥-27M |
| Property, Plant & Equipment | ¥90M | ¥95M | ¥-5M |
| Item | Value |
|---|---|
| Net Profit Margin | 3.7% |
| Gross Profit Margin | 84.0% |
| Current Ratio | 197.4% |
| Quick Ratio | 197.4% |
| Debt-to-Equity Ratio | 2.15x |
| Interest Coverage Ratio | 18.55x |
| Effective Tax Rate | 45.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +9.9% |
| Operating Income YoY Change | +42.7% |
| Ordinary Income YoY Change | +40.8% |
| Net Income Attributable to Owners YoY Change | +75.7% |
| Total Comprehensive Income YoY Change | +84.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 934K shares |
| Treasury Stock | 8K shares |
| Average Shares Outstanding | 925K shares |
| Book Value Per Share | ¥1,141.12 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥45.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥4.71B |
| Operating Income Forecast | ¥299M |
| Ordinary Income Forecast | ¥289M |
| Net Income Attributable to Owners Forecast | ¥140M |
| Basic EPS Forecast | ¥151.92 |
| Dividend Per Share Forecast | ¥55.00 |
| Intangible Assets | ¥505M | ¥566M | ¥-61M |
| Goodwill | ¥320M | ¥368M | ¥-48M |
| Investment Securities | ¥77M | ¥45M | +¥32M |
| Total Assets | ¥3.32B | ¥2.83B | +¥492M |
| Current Liabilities | ¥1.23B | ¥1.05B | +¥179M |
| Accounts Payable | ¥109M | ¥66M | +¥43M |
| Short-term Loans | ¥35M | ¥64M | ¥-29M |
| Non-current Liabilities | ¥1.04B | ¥819M | +¥220M |
| Long-term Loans | ¥960M | ¥738M | +¥222M |
| Total Liabilities | ¥2.27B | ¥1.87B | +¥398M |
| Total Equity | ¥1.06B | ¥963M | +¥93M |
| Capital Stock | ¥263M | ¥262M | +¥476,000 |
| Capital Surplus | ¥281M | ¥280M | +¥476,000 |
| Retained Earnings | ¥534M | ¥448M | +¥86M |
| Treasury Stock | ¥-9M | ¥-9M | ¥0 |
| Owners' Equity | ¥1.07B | ¥973M | +¥93M |
| Working Capital | ¥1.20B | - | - |