| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥30.01B | ¥25.94B | +15.7% |
| Cost of Sales | ¥19.85B | ¥17.13B | +15.9% |
| Gross Profit | ¥10.16B | ¥8.81B | +15.3% |
| SG&A Expenses | ¥9.20B | ¥8.42B | +9.3% |
| Operating Income | ¥958M | ¥392M | +144.4% |
| Non-operating Income | ¥67M | ¥80M | -17.0% |
| Non-operating Expenses | ¥84M | ¥50M | +66.5% |
| Ordinary Income | ¥941M | ¥422M | +123.0% |
| Profit Before Tax | ¥951M | ¥416M | +128.4% |
| Income Tax Expense | ¥403M | ¥201M | +100.4% |
| Net Income | ¥548M | ¥215M | +154.5% |
| Net Income Attributable to Owners | ¥548M | ¥215M | +154.9% |
| Total Comprehensive Income | ¥515M | ¥214M | +140.7% |
| Interest Expense | ¥32M | ¥19M | +66.6% |
| Basic EPS | ¥8.63 | ¥3.41 | +153.1% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥11.17B | ¥9.29B | +¥1.88B |
| Cash and Deposits | ¥3.22B | ¥2.90B | +¥321M |
| Accounts Receivable | ¥1.29B | ¥918M | +¥376M |
| Inventories | ¥5.81B | ¥4.93B | +¥880M |
| Non-current Assets | ¥4.79B | ¥4.09B | +¥700M |
| Item | Value |
|---|---|
| Net Profit Margin | 1.8% |
| Gross Profit Margin | 33.9% |
| Current Ratio | 149.4% |
| Quick Ratio | 71.7% |
| Debt-to-Equity Ratio | 1.44x |
| Interest Coverage Ratio | 29.53x |
| Effective Tax Rate | 42.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +15.7% |
| Operating Income YoY Change | +144.1% |
| Ordinary Income YoY Change | +122.7% |
| Net Income Attributable to Owners YoY Change | +154.5% |
| Total Comprehensive Income YoY Change | +139.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 68.66M shares |
| Treasury Stock | 4.95M shares |
| Average Shares Outstanding | 63.54M shares |
| Book Value Per Share | ¥102.85 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥4.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥40.00B |
| Operating Income Forecast | ¥1.10B |
| Ordinary Income Forecast | ¥1.10B |
| Net Income Attributable to Owners Forecast | ¥700M |
| Basic EPS Forecast | ¥11.08 |
| Dividend Per Share Forecast | ¥4.00 |
| Property, Plant & Equipment | ¥2.37B | ¥1.77B | +¥598M |
| Intangible Assets | ¥201M | ¥234M | ¥-33M |
| Goodwill | ¥20M | ¥20M | ¥0 |
| Total Assets | ¥15.96B | ¥13.38B | +¥2.58B |
| Current Liabilities | ¥7.48B | ¥4.73B | +¥2.75B |
| Accounts Payable | ¥1.67B | ¥1.15B | +¥522M |
| Short-term Loans | ¥3.50B | ¥2.00B | +¥1.50B |
| Non-current Liabilities | ¥1.93B | ¥2.50B | ¥-575M |
| Long-term Loans | ¥467M | ¥1.19B | ¥-718M |
| Total Liabilities | ¥9.41B | ¥7.23B | +¥2.17B |
| Total Equity | ¥6.55B | ¥6.15B | +¥406M |
| Capital Stock | ¥100M | ¥100M | ¥0 |
| Capital Surplus | ¥2.71B | ¥2.70B | +¥16M |
| Retained Earnings | ¥4.22B | ¥3.83B | +¥392M |
| Treasury Stock | ¥-505M | ¥-537M | +¥32M |
| Owners' Equity | ¥6.55B | ¥6.15B | +¥406M |
| Working Capital | ¥3.69B | - | - |