Financial Highlights
- Operating Income: ¥670M
- Net Income: ¥526M
- EPS: ¥111.39
Income Statement
| Item | Current | Prior | YoY % |
|---|---|---|---|
| Cost of Sales | ¥3.28B | - | - |
| Gross Profit | ¥4.31B | - | - |
| SG&A Expenses | ¥3.64B | - | - |
| Operating Income | ¥670M | - | - |
| Non-operating Income | ¥80M | - | - |
| Non-operating Expenses | ¥12M | - | - |
| Ordinary Income | ¥738M | - | - |
| Profit Before Tax | ¥738M | - | - |
| Income Tax Expense | ¥212M | - | - |
| Net Income | ¥526M | - | - |
| Net Income Attributable to Owners | ¥525M | - | - |
| Total Comprehensive Income | ¥590M | - | - |
| Interest Expense | ¥274,000 | - | - |
| Basic EPS | ¥111.39 | - | - |
Balance Sheet
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥7.76B | - | - |
| Cash and Deposits | ¥6.27B | - | - |
| Accounts Receivable | ¥692M | - | - |
| Inventories | ¥116M | - | - |
| Non-current Assets | ¥7.28B | - | - |
| Property, Plant & Equipment | ¥3.82B | - | - |
| Intangible Assets | ¥214M | - | - |
| Investment Securities | ¥397M | - | - |
| Total Assets | ¥15.04B | - | - |
| Current Liabilities | ¥6.48B | - | - |
| Accounts Payable | ¥698M | - | - |
| Non-current Liabilities | ¥313M | - | - |
| Long-term Loans | ¥61M | - | - |
| Total Liabilities | ¥6.80B | - | - |
| Total Equity | ¥8.24B | - | - |
| Capital Stock | ¥924M | - | - |
| Capital Surplus | ¥771M | - | - |
| Retained Earnings | ¥6.36B | - | - |
| Treasury Stock | −¥135,000 | - | - |
| Owners' Equity | ¥8.24B | - | - |
| Working Capital | ¥1.28B | - | - |
Profitability Ratios
| Item | Value |
|---|---|
| Current Ratio | 119.7% |
| Quick Ratio | 117.9% |
| Debt-to-Equity Ratio | 0.83x |
| Interest Coverage Ratio | 2445.26x |
| Effective Tax Rate | 28.7% |
Share Information
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 4.72M shares |
| Treasury Stock | 79 shares |
| Average Shares Outstanding | 4.72M shares |
| Book Value Per Share | ¥1,745.28 |
Dividend Information
| Item | Amount |
|---|---|
| Q2 Dividend | ¥31.00 |
Segment Information
| Segment | Revenue | Operating Income |
|---|---|---|
| AdPromotion | ¥675M | ¥201M |
| NAVITA | ¥6.00B | ¥895M |
| Sign | ¥912M | −¥117M |
Full Year Forecast
| Item | Forecast |
|---|---|
| Operating Income Forecast | ¥1.00B |
| Ordinary Income Forecast | ¥1.06B |
| Net Income Attributable to Owners Forecast | ¥745M |
| Basic EPS Forecast | ¥157.83 |
| Dividend Per Share Forecast | ¥62.00 |