| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥86.14B | ¥92.07B | -6.4% |
| Cost of Sales | ¥71.17B | ¥76.49B | -6.9% |
| Gross Profit | ¥14.97B | ¥15.58B | -3.9% |
| SG&A Expenses | ¥11.23B | ¥13.41B | -16.3% |
| Operating Income | ¥3.74B | ¥2.17B | +72.7% |
| Non-operating Income | ¥1.64B | ¥1.51B | +8.8% |
| Non-operating Expenses | ¥396M | ¥308M | +28.6% |
| Ordinary Income | ¥4.98B | ¥3.36B | +48.1% |
| Profit Before Tax | ¥4.46B | ¥4.01B | +11.1% |
| Income Tax Expense | ¥491M | ¥1.36B | -63.9% |
| Net Income | ¥3.96B | ¥2.65B | +49.6% |
| Net Income Attributable to Owners | ¥3.87B | ¥2.54B | +52.6% |
| Total Comprehensive Income | ¥3.67B | ¥3.92B | -6.2% |
| Interest Expense | ¥171M | ¥95M | +80.0% |
| Basic EPS | ¥40.26 | ¥26.40 | +52.5% |
| Dividend Per Share | ¥6.50 | ¥6.50 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥57.70B | ¥66.51B | ¥-8.81B |
| Cash and Deposits | ¥14.09B | ¥12.64B | +¥1.45B |
| Accounts Receivable | ¥13.31B | ¥16.61B | ¥-3.30B |
| Inventories | ¥1.64B | ¥1.89B | ¥-246M |
| Non-current Assets | ¥63.66B | ¥63.58B | +¥86M |
| Item | Value |
|---|---|
| Net Profit Margin | 4.5% |
| Gross Profit Margin | 17.4% |
| Current Ratio | 157.6% |
| Quick Ratio | 153.1% |
| Debt-to-Equity Ratio | 0.66x |
| Interest Coverage Ratio | 21.87x |
| Effective Tax Rate | 11.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -6.4% |
| Operating Income YoY Change | +72.7% |
| Ordinary Income YoY Change | +48.1% |
| Net Income Attributable to Owners YoY Change | +52.6% |
| Total Comprehensive Income YoY Change | -6.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 96.43M shares |
| Treasury Stock | 182K shares |
| Average Shares Outstanding | 96.22M shares |
| Book Value Per Share | ¥761.00 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥6.50 |
| Year-End Dividend | ¥6.50 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥121.00B |
| Operating Income Forecast | ¥5.40B |
| Ordinary Income Forecast | ¥6.20B |
| Net Income Attributable to Owners Forecast | ¥3.90B |
| Basic EPS Forecast | ¥40.57 |
| Dividend Per Share Forecast | ¥7.00 |
| Property, Plant & Equipment | ¥37.72B | ¥38.46B | ¥-742M |
| Intangible Assets | ¥34M | ¥38M | ¥-4M |
| Investment Securities | ¥3.90B | ¥3.47B | +¥429M |
| Total Assets | ¥121.36B | ¥130.09B | ¥-8.73B |
| Current Liabilities | ¥36.61B | ¥48.08B | ¥-11.48B |
| Accounts Payable | ¥14.22B | ¥14.09B | +¥130M |
| Short-term Loans | ¥13M | ¥13M | ¥0 |
| Non-current Liabilities | ¥11.51B | ¥11.05B | +¥455M |
| Total Liabilities | ¥48.12B | ¥59.14B | ¥-11.02B |
| Total Equity | ¥73.25B | ¥70.95B | +¥2.29B |
| Capital Stock | ¥9.02B | ¥9.00B | +¥14M |
| Capital Surplus | ¥2.54B | ¥2.52B | +¥13M |
| Retained Earnings | ¥57.43B | ¥54.85B | +¥2.58B |
| Treasury Stock | ¥-56M | ¥-56M | ¥0 |
| Owners' Equity | ¥72.35B | ¥70.05B | +¥2.30B |
| Working Capital | ¥21.09B | - | - |