| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥32.03B | ¥30.75B | +4.2% |
| Cost of Sales | ¥23.40B | ¥22.42B | +4.3% |
| Gross Profit | ¥6.97B | ¥6.89B | +1.2% |
| SG&A Expenses | ¥8.43B | ¥8.36B | +0.9% |
| Operating Income | ¥204M | ¥-37M | +651.4% |
| Non-operating Income | ¥32M | ¥32M | +0.5% |
| Non-operating Expenses | ¥46M | ¥40M | +17.5% |
| Ordinary Income | ¥190M | ¥-45M | +522.2% |
| Profit Before Tax | ¥184M | ¥-38M | +588.0% |
| Income Tax Expense | ¥74M | ¥21M | +250.2% |
| Net Income | ¥110M | ¥-59M | +287.4% |
| Net Income Attributable to Owners | ¥84M | ¥-79M | +206.3% |
| Total Comprehensive Income | ¥184M | ¥-58M | +417.2% |
| Interest Expense | ¥41M | ¥33M | +23.3% |
| Basic EPS | ¥89.94 | ¥-85.31 | +205.4% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.81B | ¥3.07B | +¥736M |
| Cash and Deposits | ¥1.17B | ¥654M | +¥519M |
| Accounts Receivable | ¥893M | ¥741M | +¥152M |
| Inventories | ¥1.52B | ¥1.42B | +¥97M |
| Non-current Assets | ¥13.15B | ¥13.13B | +¥23M |
| Item | Value |
|---|---|
| Net Profit Margin | 0.3% |
| Gross Profit Margin | 21.8% |
| Current Ratio | 46.9% |
| Quick Ratio | 28.2% |
| Debt-to-Equity Ratio | 4.00x |
| Interest Coverage Ratio | 4.95x |
| Effective Tax Rate | 40.1% |
| Item | YoY Change |
|---|---|
| Operating Revenues YoY Change | +4.2% |
| Operating Income YoY Change | +140.9% |
| Ordinary Income YoY Change | +105.6% |
| Net Income Attributable to Owners YoY Change | +624.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 935K shares |
| Treasury Stock | 151 shares |
| Average Shares Outstanding | 935K shares |
| Book Value Per Share | ¥3,625.19 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥30.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥42.50B |
| Operating Income Forecast | ¥320M |
| Ordinary Income Forecast | ¥300M |
| Net Income Attributable to Owners Forecast | ¥100M |
| Basic EPS Forecast | ¥106.97 |
| Dividend Per Share Forecast | ¥30.00 |
| Property, Plant & Equipment | ¥10.85B | ¥10.88B | ¥-38M |
| Intangible Assets | ¥577M | ¥620M | ¥-43M |
| Investment Securities | ¥385M | ¥290M | +¥95M |
| Total Assets | ¥16.96B | ¥16.20B | +¥759M |
| Current Liabilities | ¥8.12B | ¥6.61B | +¥1.51B |
| Accounts Payable | ¥3.83B | ¥2.65B | +¥1.18B |
| Short-term Loans | ¥550M | ¥1.08B | ¥-530M |
| Non-current Liabilities | ¥5.45B | ¥6.36B | ¥-906M |
| Long-term Loans | ¥3.64B | ¥4.54B | ¥-902M |
| Total Liabilities | ¥13.57B | ¥12.97B | +¥603M |
| Total Equity | ¥3.39B | ¥3.23B | +¥157M |
| Capital Stock | ¥1.08B | ¥1.08B | ¥0 |
| Capital Surplus | ¥518M | ¥518M | ¥0 |
| Retained Earnings | ¥1.47B | ¥1.41B | +¥56M |
| Treasury Stock | ¥-584,000 | ¥-584,000 | ¥0 |
| Owners' Equity | ¥3.13B | ¥3.00B | +¥131M |
| Working Capital | ¥-4.31B | - | - |