| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥8.25B | ¥8.65B | -4.5% |
| Cost of Sales | ¥5.63B | ¥5.88B | -4.3% |
| Gross Profit | ¥2.62B | ¥2.76B | -5.0% |
| SG&A Expenses | ¥2.49B | ¥2.53B | -1.5% |
| Operating Income | ¥129M | ¥230M | -43.9% |
| Non-operating Income | ¥78M | ¥76M | +2.6% |
| Non-operating Expenses | ¥16M | ¥16M | +0.0% |
| Ordinary Income | ¥192M | ¥289M | -33.6% |
| Profit Before Tax | ¥192M | ¥289M | -33.6% |
| Income Tax Expense | ¥65M | ¥99M | -34.3% |
| Net Income | ¥126M | ¥190M | -33.7% |
| Interest Expense | ¥2M | ¥3M | -33.3% |
| Basic EPS | ¥9.22 | ¥13.63 | -32.4% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥9.77B | ¥10.03B | ¥-266M |
| Cash and Deposits | ¥1.20B | ¥1.54B | ¥-346M |
| Accounts Receivable | ¥612M | ¥651M | ¥-39M |
| Inventories | ¥7.66B | ¥7.54B | +¥118M |
| Non-current Assets | ¥15.56B | ¥15.63B | ¥-66M |
| Item | Value |
|---|---|
| Net Profit Margin | 1.5% |
| Gross Profit Margin | 31.8% |
| Current Ratio | 180.3% |
| Quick Ratio | 39.0% |
| Debt-to-Equity Ratio | 0.42x |
| Interest Coverage Ratio | 64.50x |
| Effective Tax Rate | 33.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -4.5% |
| Operating Income YoY Change | -43.5% |
| Ordinary Income YoY Change | -33.6% |
| Net Income YoY Change | -33.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 14.51M shares |
| Treasury Stock | 750K shares |
| Average Shares Outstanding | 13.76M shares |
| Book Value Per Share | ¥1,295.68 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥30.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥35.50B |
| Operating Income Forecast | ¥1.34B |
| Ordinary Income Forecast | ¥1.61B |
| Net Income Forecast | ¥1.09B |
| Basic EPS Forecast | ¥79.22 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥13.12B | ¥13.15B | ¥-27M |
| Intangible Assets | ¥334M | ¥336M | ¥-2M |
| Total Assets | ¥25.33B | ¥25.66B | ¥-332M |
| Current Liabilities | ¥5.42B | ¥5.40B | +¥18M |
| Accounts Payable | ¥1.95B | ¥1.85B | +¥96M |
| Short-term Loans | ¥2.30B | ¥1.90B | +¥400M |
| Non-current Liabilities | ¥2.08B | ¥2.16B | ¥-77M |
| Long-term Loans | ¥985M | ¥1.14B | ¥-150M |
| Total Liabilities | ¥7.50B | ¥7.56B | ¥-58M |
| Total Equity | ¥17.83B | ¥18.10B | ¥-274M |
| Capital Stock | ¥1.06B | ¥1.06B | ¥0 |
| Capital Surplus | ¥1.09B | ¥1.09B | ¥0 |
| Retained Earnings | ¥16.45B | ¥16.73B | ¥-285M |
| Treasury Stock | ¥-787M | ¥-787M | ¥0 |
| Owners' Equity | ¥17.83B | ¥18.10B | ¥-274M |
| Working Capital | ¥4.35B | - | - |