| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.44B | ¥2.94B | +16.9% |
| Cost of Sales | ¥2.51B | ¥2.14B | +17.3% |
| Gross Profit | ¥929M | ¥801M | +16.0% |
| SG&A Expenses | ¥7.73B | ¥7.57B | +2.1% |
| Operating Income | ¥1.17B | ¥789M | +48.2% |
| Non-operating Income | ¥9M | ¥4M | +125.0% |
| Ordinary Income | ¥1.18B | ¥793M | +48.5% |
| Profit Before Tax | ¥1.18B | ¥793M | +48.5% |
| Income Tax Expense | ¥454M | ¥283M | +60.4% |
| Net Income | ¥723M | ¥510M | +41.8% |
| Net Income Attributable to Owners | ¥321M | ¥204M | +57.4% |
| Total Comprehensive Income | ¥722M | ¥509M | +41.8% |
| Basic EPS | ¥42.40 | ¥27.04 | +56.8% |
| Dividend Per Share | ¥5.00 | ¥5.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥4.96B | ¥4.49B | +¥470M |
| Cash and Deposits | ¥4.54B | ¥4.16B | +¥383M |
| Inventories | ¥123M | ¥92M | +¥31M |
| Non-current Assets | ¥614M | ¥628M | ¥-14M |
| Property, Plant & Equipment | ¥357M | ¥358M | ¥-1M |
| Item | Value |
|---|---|
| Net Profit Margin | 9.3% |
| Gross Profit Margin | 27.0% |
| Current Ratio | 581.6% |
| Quick Ratio | 567.1% |
| Debt-to-Equity Ratio | 0.19x |
| Effective Tax Rate | 38.5% |
| Item | YoY Change |
|---|---|
| Operating Income YoY Change | +48.0% |
| Ordinary Income YoY Change | +48.4% |
| Net Income Attributable to Owners YoY Change | +56.8% |
| Total Comprehensive Income YoY Change | +41.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 7.71M shares |
| Treasury Stock | 133K shares |
| Average Shares Outstanding | 7.57M shares |
| Book Value Per Share | ¥618.67 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥5.00 |
| Year-End Dividend | ¥5.00 |
| Item | Forecast |
|---|---|
| Operating Income Forecast | ¥1.34B |
| Ordinary Income Forecast | ¥1.34B |
| Net Income Attributable to Owners Forecast | ¥350M |
| Basic EPS Forecast | ¥46.21 |
| Dividend Per Share Forecast | ¥7.00 |
| Investment Securities | ¥36M | ¥38M | ¥-2M |
| Total Assets | ¥5.57B | ¥5.11B | +¥456M |
| Current Liabilities | ¥852M | ¥642M | +¥210M |
| Accounts Payable | ¥67M | ¥54M | +¥13M |
| Non-current Liabilities | ¥30M | ¥31M | ¥-1M |
| Total Liabilities | ¥883M | ¥673M | +¥210M |
| Total Equity | ¥4.69B | ¥4.44B | +¥246M |
| Capital Stock | ¥100M | ¥100M | ¥0 |
| Capital Surplus | ¥5.81B | ¥5.81B | ¥0 |
| Retained Earnings | ¥-1.75B | ¥-1.98B | +¥230M |
| Treasury Stock | ¥-86M | ¥-86M | ¥0 |
| Owners' Equity | ¥4.08B | ¥3.85B | +¥229M |
| Working Capital | ¥4.10B | - | - |