| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥11.79B | ¥10.73B | +9.9% |
| SG&A Expenses | ¥6.97B | ¥6.80B | +2.4% |
| Profit Before Tax | ¥1.18B | ¥1.34B | -12.2% |
| Income Tax Expense | ¥352M | ¥417M | -15.6% |
| Net Income | ¥824M | ¥922M | -10.6% |
| Net Income Attributable to Owners | ¥834M | ¥928M | -10.1% |
| Total Comprehensive Income | ¥824M | ¥922M | -10.6% |
| Basic EPS | ¥18.80 | ¥20.95 | -10.3% |
| Diluted EPS | ¥18.79 | ¥20.93 | -10.2% |
| Dividend Per Share | ¥20.00 | ¥20.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥4.21B | ¥3.99B | +¥225M |
| Intangible Assets | ¥6.29B | ¥6.56B | ¥-265M |
| Goodwill | ¥24.46B | ¥24.46B | ¥0 |
| Total Assets | ¥204.87B | ¥205.68B | ¥-814M |
| Total Liabilities | ¥162.75B | ¥163.53B | ¥-776M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥648M | ¥1.59B | ¥-947M |
| Investing Cash Flow | ¥-502M | ¥-932M | +¥430M |
| Financing Cash Flow | ¥-620M | ¥-5.54B | +¥4.92B |
| Cash and Cash Equivalents | ¥19.68B | ¥20.15B | ¥-473M |
| Free Cash Flow | ¥146M | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 7.1% |
| Debt-to-Equity Ratio | 3.86x |
| Effective Tax Rate | 29.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +9.9% |
| Operating Revenues YoY Change | +9.9% |
| Profit Before Tax YoY Change | -12.2% |
| Net Income YoY Change | -10.7% |
| Net Income Attributable to Owners YoY Change | -10.1% |
| Total Comprehensive Income YoY Change | -10.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 44.71M shares |
| Treasury Stock | 298K shares |
| Average Shares Outstanding | 44.38M shares |
| Book Value Per Share | ¥948.19 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥20.00 |
| Year-End Dividend | ¥20.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥23.00B |
| Net Income Forecast | ¥1.70B |
| Net Income Attributable to Owners Forecast | ¥1.70B |
| Basic EPS Forecast | ¥38.36 |
| Dividend Per Share Forecast | ¥20.00 |
| Total Equity | ¥42.11B | ¥42.15B | ¥-38M |
| Capital Stock | ¥3.47B | ¥3.47B | ¥0 |
| Capital Surplus | ¥17.54B | ¥17.61B | ¥-74M |
| Retained Earnings | ¥21.44B | ¥21.50B | ¥-53M |
| Treasury Stock | ¥-480M | ¥-579M | +¥99M |
| Shareholders' Equity | ¥41.98B | ¥42.00B | ¥-28M |
| Equity Ratio | 20.5% | 20.4% | +0.1% |