| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥8.68B | ¥7.65B | +13.5% |
| Cost of Sales | ¥6.73B | ¥5.95B | +13.2% |
| Gross Profit | ¥1.95B | ¥1.70B | +14.5% |
| SG&A Expenses | ¥1.16B | ¥1.10B | +5.6% |
| Operating Income | ¥790M | ¥605M | +30.6% |
| Non-operating Income | ¥33M | ¥17M | +97.1% |
| Non-operating Expenses | ¥7M | ¥5,000 | +137720.0% |
| Ordinary Income | ¥816M | ¥622M | +31.2% |
| Profit Before Tax | ¥817M | ¥622M | +31.3% |
| Income Tax Expense | ¥271M | ¥207M | +30.8% |
| Net Income | ¥545M | ¥414M | +31.6% |
| Basic EPS | ¥161.11 | ¥122.64 | +31.4% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥19.11B | ¥22.46B | ¥-3.34B |
| Cash and Deposits | ¥4.62B | ¥8.61B | ¥-3.99B |
| Accounts Receivable | ¥8.83B | ¥7.68B | +¥1.15B |
| Inventories | ¥2.27B | ¥2.32B | ¥-52M |
| Non-current Assets | ¥12.66B | ¥11.43B | +¥1.23B |
| Item | Value |
|---|---|
| Net Profit Margin | 6.3% |
| Gross Profit Margin | 22.5% |
| Current Ratio | 192.2% |
| Quick Ratio | 169.3% |
| Debt-to-Equity Ratio | 0.54x |
| Effective Tax Rate | 33.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +13.5% |
| Operating Income YoY Change | +30.6% |
| Ordinary Income YoY Change | +31.3% |
| Net Income YoY Change | +31.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 3.43M shares |
| Treasury Stock | 45K shares |
| Average Shares Outstanding | 3.39M shares |
| Book Value Per Share | ¥6,082.49 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥320.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥36.00B |
| Operating Income Forecast | ¥2.80B |
| Ordinary Income Forecast | ¥2.95B |
| Net Income Forecast | ¥2.00B |
| Basic EPS Forecast | ¥590.71 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥330M | ¥326M | +¥4M |
| Intangible Assets | ¥67M | ¥65M | +¥1M |
| Investment Securities | ¥9.50B | ¥8.31B | +¥1.19B |
| Total Assets | ¥31.77B | ¥33.88B | ¥-2.11B |
| Current Liabilities | ¥9.95B | ¥12.36B | ¥-2.42B |
| Accounts Payable | ¥4.55B | ¥4.81B | ¥-263M |
| Non-current Liabilities | ¥1.22B | ¥1.04B | +¥178M |
| Total Liabilities | ¥11.16B | ¥13.40B | ¥-2.24B |
| Total Equity | ¥20.61B | ¥20.48B | +¥127M |
| Capital Stock | ¥569M | ¥569M | ¥0 |
| Capital Surplus | ¥895M | ¥895M | ¥0 |
| Retained Earnings | ¥15.24B | ¥15.77B | ¥-538M |
| Treasury Stock | ¥-105M | ¥-105M | ¥0 |
| Owners' Equity | ¥20.61B | ¥20.48B | +¥127M |
| Working Capital | ¥9.17B | - | - |