| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥55.78B | ¥47.17B | +18.2% |
| Cost of Sales | ¥46.71B | ¥41.02B | +13.9% |
| SG&A Expenses | ¥14.98B | ¥12.85B | +16.6% |
| Operating Income | ¥14.44B | ¥11.93B | +21.1% |
| Non-operating Income | ¥447M | ¥269M | +66.2% |
| Non-operating Expenses | ¥17M | ¥16M | +6.2% |
| Ordinary Income | ¥14.87B | ¥12.18B | +22.1% |
| Profit Before Tax | ¥14.86B | ¥12.17B | +22.1% |
| Income Tax Expense | ¥5.63B | ¥4.64B | +21.4% |
| Net Income | ¥9.23B | ¥7.53B | +22.5% |
| Interest Expense | ¥17M | ¥16M | +6.2% |
| Basic EPS | ¥113.06 | ¥92.28 | +22.5% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥126.52B | ¥121.07B | +¥5.45B |
| Cash and Deposits | ¥77.82B | ¥80.38B | ¥-2.56B |
| Accounts Receivable | ¥2.77B | ¥3.12B | ¥-351M |
| Inventories | ¥27.95B | ¥24.08B | +¥3.86B |
| Non-current Assets | ¥43.81B | ¥41.16B | +¥2.64B |
| Item | Value |
|---|---|
| Net Profit Margin | 16.5% |
| Current Ratio | 492.5% |
| Quick Ratio | 383.7% |
| Debt-to-Equity Ratio | 0.22x |
| Interest Coverage Ratio | 849.65x |
| Effective Tax Rate | 37.9% |
| Item | YoY Change |
|---|---|
| Operating Income YoY Change | +21.1% |
| Ordinary Income YoY Change | +22.1% |
| Net Income YoY Change | +22.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 81.85M shares |
| Treasury Stock | 234K shares |
| Average Shares Outstanding | 81.61M shares |
| Book Value Per Share | ¥1,708.93 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥73.00 |
| Item | Forecast |
|---|---|
| Operating Income Forecast | ¥28.20B |
| Ordinary Income Forecast | ¥29.00B |
| Net Income Forecast | ¥19.70B |
| Basic EPS Forecast | ¥241.39 |
| Dividend Per Share Forecast | ¥73.00 |
| Property, Plant & Equipment | ¥35.32B | ¥32.81B | +¥2.51B |
| Intangible Assets | ¥1.17B | ¥1.09B | +¥83M |
| Total Assets | ¥170.33B | ¥162.23B | +¥8.10B |
| Current Liabilities | ¥25.69B | ¥22.14B | +¥3.54B |
| Accounts Payable | ¥8.58B | ¥6.25B | +¥2.32B |
| Short-term Loans | ¥1.35B | ¥1.35B | ¥0 |
| Non-current Liabilities | ¥5.17B | ¥4.78B | +¥383M |
| Total Liabilities | ¥30.86B | ¥26.93B | +¥3.93B |
| Total Equity | ¥139.47B | ¥135.30B | +¥4.17B |
| Capital Stock | ¥1.62B | ¥1.62B | ¥0 |
| Capital Surplus | ¥1.35B | ¥1.34B | +¥8M |
| Retained Earnings | ¥136.15B | ¥132.88B | +¥3.27B |
| Treasury Stock | ¥-68M | ¥-68M | ¥0 |
| Owners' Equity | ¥139.47B | ¥135.30B | +¥4.17B |
| Working Capital | ¥100.83B | - | - |