| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥46.17B | ¥40.96B | +12.7% |
| Cost of Sales | ¥14.12B | ¥12.13B | +16.4% |
| Gross Profit | ¥32.06B | ¥28.84B | +11.2% |
| SG&A Expenses | ¥26.77B | ¥24.79B | +8.0% |
| Operating Income | ¥5.29B | ¥4.04B | +30.7% |
| Non-operating Income | ¥72M | ¥131M | -45.0% |
| Non-operating Expenses | ¥56M | ¥46M | +22.8% |
| Ordinary Income | ¥5.30B | ¥4.13B | +28.4% |
| Profit Before Tax | ¥5.30B | ¥4.10B | +29.3% |
| Income Tax Expense | ¥1.74B | ¥1.35B | +29.3% |
| Net Income | ¥3.56B | ¥2.75B | +29.3% |
| Earnings per Unit (EPU) | ¥98.21 | ¥72.51 | +35.4% |
| Distribution per Unit (DPU) | ¥18.00 | ¥18.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥15.21B | ¥17.71B | ¥-2.50B |
| Cash and Deposits | ¥10.73B | ¥13.34B | ¥-2.61B |
| Accounts Receivable | ¥2.33B | ¥1.90B | +¥434M |
| Non-current Assets | ¥17.57B | ¥16.73B | +¥841M |
| Property, Plant & Equipment | ¥10.30B | ¥9.47B | +¥830M |
| Item | Value |
|---|---|
| Net Profit Margin | 7.7% |
| Gross Profit Margin | 69.4% |
| Current Ratio | 212.3% |
| Quick Ratio | 212.3% |
| Debt-to-Equity Ratio | 0.39x |
| Effective Tax Rate | 32.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +12.7% |
| Operating Income YoY Change | +30.7% |
| Ordinary Income YoY Change | +28.4% |
| Net Income YoY Change | +29.3% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 38.15M shares |
| Treasury Units | 2.14M shares |
| Average Units Outstanding | 36.25M shares |
| NAV per Unit | ¥657.19 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥18.00 |
| Year-End Distribution | ¥26.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥60.00B |
| Operating Income Forecast | ¥6.00B |
| Ordinary Income Forecast | ¥6.00B |
| Net Income Forecast | ¥4.10B |
| Earnings per Unit Forecast (EPU) | ¥109.97 |
| Distribution per Unit Forecast (DPU) | ¥23.00 |
| Intangible Assets | ¥205M | ¥183M | +¥22M |
| Investment Securities | ¥213M | ¥156M | +¥57M |
| Total Assets | ¥32.78B | ¥34.44B | ¥-1.66B |
| Current Liabilities | ¥7.17B | ¥6.67B | +¥495M |
| Accounts Payable | ¥1.66B | ¥1.38B | +¥278M |
| Non-current Liabilities | ¥1.95B | ¥1.91B | +¥49M |
| Total Liabilities | ¥9.12B | ¥8.58B | +¥543M |
| Total Equity | ¥23.66B | ¥25.86B | ¥-2.20B |
| Capital Stock | ¥1.63B | ¥1.63B | ¥0 |
| Capital Surplus | ¥1.70B | ¥1.70B | ¥0 |
| Retained Earnings | ¥26.41B | ¥24.64B | +¥1.76B |
| Treasury Stock | ¥-6.18B | ¥-2.18B | ¥-4.00B |
| Owners' Equity | ¥23.66B | ¥25.86B | ¥-2.20B |
| Working Capital | ¥8.05B | - | - |