| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥9.98B | ¥9.35B | +6.7% |
| Cost of Sales | ¥9.08B | ¥8.50B | +6.9% |
| Gross Profit | ¥895M | ¥854M | +4.8% |
| SG&A Expenses | ¥773M | ¥785M | -1.6% |
| Operating Income | ¥122M | ¥68M | +79.4% |
| Non-operating Income | ¥21M | ¥22M | -4.8% |
| Non-operating Expenses | ¥1M | ¥2M | -25.1% |
| Ordinary Income | ¥142M | ¥88M | +61.4% |
| Profit Before Tax | ¥148M | ¥89M | +66.9% |
| Income Tax Expense | ¥52M | ¥8M | +552.3% |
| Net Income | ¥96M | ¥81M | +18.5% |
| Interest Expense | ¥1M | ¥2M | -26.3% |
| Basic EPS | ¥15.43 | ¥12.95 | +19.2% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.18B | ¥3.12B | +¥60M |
| Cash and Deposits | ¥643M | ¥594M | +¥49M |
| Accounts Receivable | ¥1.97B | ¥2.06B | ¥-96M |
| Inventories | ¥819M | ¥734M | +¥85M |
| Non-current Assets | ¥2.21B | ¥2.29B | ¥-78M |
| Item | Value |
|---|---|
| Net Profit Margin | 1.0% |
| Gross Profit Margin | 9.0% |
| Current Ratio | 152.1% |
| Quick Ratio | 112.9% |
| Debt-to-Equity Ratio | 1.09x |
| Interest Coverage Ratio | 85.37x |
| Effective Tax Rate | 34.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +6.7% |
| Operating Income YoY Change | +77.9% |
| Ordinary Income YoY Change | +59.8% |
| Net Income YoY Change | +19.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 6.29M shares |
| Treasury Stock | 33K shares |
| Average Shares Outstanding | 6.26M shares |
| Book Value Per Share | ¥411.36 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥6.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥20.30B |
| Operating Income Forecast | ¥180M |
| Ordinary Income Forecast | ¥200M |
| Net Income Forecast | ¥150M |
| Basic EPS Forecast | ¥23.97 |
| Dividend Per Share Forecast | ¥6.00 |
| Property, Plant & Equipment | ¥1.32B | ¥1.39B | ¥-65M |
| Intangible Assets | ¥2M | ¥3M | ¥-935,000 |
| Investment Securities | ¥747M | ¥748M | ¥-2M |
| Total Assets | ¥5.39B | ¥5.41B | ¥-18M |
| Current Liabilities | ¥2.09B | ¥2.10B | ¥-13M |
| Accounts Payable | ¥1.45B | ¥1.44B | +¥6M |
| Short-term Loans | ¥100M | ¥100M | ¥0 |
| Non-current Liabilities | ¥729M | ¥793M | ¥-64M |
| Long-term Loans | ¥162M | ¥241M | ¥-80M |
| Total Liabilities | ¥2.82B | ¥2.89B | ¥-77M |
| Total Equity | ¥2.57B | ¥2.52B | +¥59M |
| Capital Stock | ¥829M | ¥829M | ¥0 |
| Capital Surplus | ¥649M | ¥649M | ¥0 |
| Retained Earnings | ¥881M | ¥822M | +¥59M |
| Treasury Stock | ¥-13M | ¥-13M | ¥0 |
| Owners' Equity | ¥2.57B | ¥2.52B | +¥59M |
| Working Capital | ¥1.09B | - | - |