| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥37.20B | ¥39.58B | -6.0% |
| Cost of Sales | ¥33.59B | ¥36.06B | -6.8% |
| Gross Profit | ¥3.61B | ¥3.52B | +2.4% |
| SG&A Expenses | ¥3.53B | ¥3.51B | +0.6% |
| Operating Income | ¥74M | ¥8M | +825.0% |
| Non-operating Income | ¥94M | ¥97M | -2.7% |
| Non-operating Expenses | ¥2M | ¥5M | -54.0% |
| Ordinary Income | ¥166M | ¥100M | +66.0% |
| Profit Before Tax | ¥167M | ¥97M | +70.9% |
| Income Tax Expense | ¥122M | ¥124M | -1.8% |
| Net Income | ¥45M | ¥-26M | +270.0% |
| Net Income Attributable to Owners | ¥49M | ¥-17M | +388.2% |
| Total Comprehensive Income | ¥13M | ¥7M | +85.7% |
| Interest Expense | ¥2M | ¥4M | -59.7% |
| Basic EPS | ¥12.64 | ¥-4.53 | +379.0% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥23.15B | ¥26.51B | ¥-3.36B |
| Cash and Deposits | ¥2.02B | ¥1.48B | +¥541M |
| Accounts Receivable | ¥6.88B | ¥7.58B | ¥-705M |
| Inventories | ¥4.93B | ¥5.16B | ¥-225M |
| Non-current Assets | ¥10.66B | ¥10.94B | ¥-276M |
| Item | Value |
|---|---|
| Net Profit Margin | 0.1% |
| Gross Profit Margin | 9.7% |
| Current Ratio | 144.3% |
| Quick Ratio | 113.6% |
| Debt-to-Equity Ratio | 1.13x |
| Interest Coverage Ratio | 41.53x |
| Effective Tax Rate | 73.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -6.0% |
| Operating Income YoY Change | +747.2% |
| Ordinary Income YoY Change | +65.1% |
| Total Comprehensive Income YoY Change | +77.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 3.95M shares |
| Treasury Stock | 11K shares |
| Average Shares Outstanding | 3.93M shares |
| Book Value Per Share | ¥4,040.88 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥10.00 |
| Segment | Revenue |
|---|---|
| EastJapan | ¥18.42B |
| WestJapan | ¥18.77B |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥52.00B |
| Operating Income Forecast | ¥270M |
| Ordinary Income Forecast | ¥380M |
| Net Income Attributable to Owners Forecast | ¥250M |
| Basic EPS Forecast | ¥63.53 |
| Dividend Per Share Forecast | ¥15.00 |
| Property, Plant & Equipment | ¥7.46B | ¥7.62B | ¥-157M |
| Intangible Assets | ¥520M | ¥651M | ¥-132M |
| Total Assets | ¥33.81B | ¥37.44B | ¥-3.63B |
| Current Liabilities | ¥16.04B | ¥19.68B | ¥-3.64B |
| Accounts Payable | ¥7.38B | ¥8.19B | ¥-803M |
| Short-term Loans | ¥320M | ¥300M | +¥20M |
| Non-current Liabilities | ¥1.87B | ¥1.84B | +¥33M |
| Total Liabilities | ¥17.91B | ¥21.52B | ¥-3.61B |
| Total Equity | ¥15.90B | ¥15.92B | ¥-26M |
| Capital Stock | ¥768M | ¥768M | ¥0 |
| Capital Surplus | ¥634M | ¥634M | ¥0 |
| Retained Earnings | ¥13.31B | ¥13.30B | +¥10M |
| Treasury Stock | ¥-26M | ¥-26M | ¥0 |
| Owners' Equity | ¥15.68B | ¥15.71B | ¥-21M |
| Working Capital | ¥7.11B | - | - |