| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥5.42B | ¥4.84B | +11.8% |
| Cost of Sales | ¥3.65B | ¥3.27B | +11.4% |
| Gross Profit | ¥1.77B | ¥1.57B | +12.8% |
| SG&A Expenses | ¥1.38B | ¥1.19B | +15.7% |
| Operating Income | ¥395M | ¥380M | +3.9% |
| Non-operating Income | ¥16M | ¥12M | +39.3% |
| Non-operating Expenses | ¥32M | ¥36M | -13.6% |
| Ordinary Income | ¥379M | ¥355M | +6.8% |
| Profit Before Tax | ¥380M | ¥355M | +6.9% |
| Income Tax Expense | ¥133M | ¥127M | +4.8% |
| Net Income | ¥247M | ¥229M | +8.1% |
| Net Income Attributable to Owners | ¥247M | ¥221M | +11.8% |
| Total Comprehensive Income | ¥143M | ¥195M | -26.7% |
| Interest Expense | ¥17M | ¥12M | +45.9% |
| Basic EPS | ¥38.16 | ¥34.70 | +10.0% |
| Diluted EPS | ¥38.15 | ¥34.69 | +10.0% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥4.90B | ¥4.62B | +¥284M |
| Cash and Deposits | ¥1.88B | ¥1.89B | ¥-6M |
| Accounts Receivable | ¥1.05B | ¥1.05B | +¥3M |
| Inventories | ¥1.23B | ¥984M | +¥251M |
| Non-current Assets | ¥765M | ¥881M | ¥-116M |
| Item | Value |
|---|---|
| Net Profit Margin | 4.6% |
| Gross Profit Margin | 32.7% |
| Current Ratio | 214.9% |
| Quick Ratio | 160.7% |
| Debt-to-Equity Ratio | 1.03x |
| Interest Coverage Ratio | 22.92x |
| Effective Tax Rate | 35.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +11.8% |
| Operating Income YoY Change | +3.9% |
| Ordinary Income YoY Change | +6.9% |
| Net Income Attributable to Owners YoY Change | +11.6% |
| Total Comprehensive Income YoY Change | -26.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 6.86M shares |
| Treasury Stock | 329K shares |
| Average Shares Outstanding | 6.48M shares |
| Book Value Per Share | ¥426.11 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥19.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥7.29B |
| Operating Income Forecast | ¥483M |
| Ordinary Income Forecast | ¥416M |
| Net Income Attributable to Owners Forecast | ¥271M |
| Basic EPS Forecast | ¥41.85 |
| Dividend Per Share Forecast | ¥17.00 |
| Property, Plant & Equipment | ¥62M | ¥69M | ¥-7M |
| Intangible Assets | ¥607M | ¥649M | ¥-42M |
| Goodwill | ¥381M | ¥416M | ¥-35M |
| Total Assets | ¥5.66B | ¥5.50B | +¥168M |
| Current Liabilities | ¥2.28B | ¥2.02B | +¥260M |
| Accounts Payable | ¥434M | ¥241M | +¥192M |
| Short-term Loans | ¥1.15B | ¥1.15B | ¥0 |
| Non-current Liabilities | ¥600M | ¥779M | ¥-179M |
| Long-term Loans | ¥522M | ¥683M | ¥-161M |
| Total Liabilities | ¥2.88B | ¥2.80B | +¥81M |
| Total Equity | ¥2.78B | ¥2.70B | +¥87M |
| Capital Stock | ¥273M | ¥273M | ¥0 |
| Capital Surplus | ¥286M | ¥301M | ¥-15M |
| Retained Earnings | ¥2.37B | ¥2.24B | +¥125M |
| Treasury Stock | ¥-201M | ¥-281M | +¥80M |
| Owners' Equity | ¥2.78B | ¥2.70B | +¥87M |
| Working Capital | ¥2.62B | - | - |