| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.90B | ¥4.84B | +1.1% |
| Cost of Sales | ¥2.74B | ¥2.68B | +1.9% |
| Gross Profit | ¥2.16B | ¥2.16B | +0.2% |
| SG&A Expenses | ¥1.60B | ¥1.48B | +7.8% |
| Operating Income | ¥563M | ¥675M | -16.6% |
| Non-operating Income | ¥35M | ¥55M | -36.8% |
| Non-operating Expenses | ¥83M | ¥41M | +104.2% |
| Ordinary Income | ¥514M | ¥689M | -25.4% |
| Profit Before Tax | ¥494M | ¥747M | -33.9% |
| Income Tax Expense | ¥156M | ¥231M | -32.4% |
| Net Income | ¥338M | ¥516M | -34.5% |
| Net Income Attributable to Owners | ¥325M | ¥500M | -35.0% |
| Total Comprehensive Income | ¥364M | ¥527M | -30.9% |
| Interest Expense | ¥9M | ¥12M | -28.4% |
| Basic EPS | ¥78.46 | ¥116.94 | -32.9% |
| Diluted EPS | ¥78.32 | ¥115.65 | -32.3% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.95B | ¥3.85B | +¥104M |
| Cash and Deposits | ¥1.50B | ¥1.69B | ¥-185M |
| Accounts Receivable | ¥984M | ¥856M | +¥128M |
| Inventories | ¥1.05B | ¥1.10B | ¥-44M |
| Non-current Assets | ¥988M | ¥1.04B | ¥-51M |
| Item | Value |
|---|---|
| Book Value Per Share | ¥776.24 |
| Net Profit Margin | 6.6% |
| Gross Profit Margin | 44.2% |
| Current Ratio | 288.0% |
| Quick Ratio | 211.2% |
| Debt-to-Equity Ratio | 0.49x |
| Interest Coverage Ratio | 64.33x |
| Effective Tax Rate | 31.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +1.1% |
| Operating Income YoY Change | -16.6% |
| Ordinary Income YoY Change | -25.4% |
| Net Income Attributable to Owners YoY Change | -35.0% |
| Total Comprehensive Income YoY Change | -30.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 5.03M shares |
| Treasury Stock | 877K shares |
| Average Shares Outstanding | 4.15M shares |
| Book Value Per Share | ¥799.66 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥12.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥6.50B |
| Operating Income Forecast | ¥700M |
| Ordinary Income Forecast | ¥700M |
| Net Income Attributable to Owners Forecast | ¥500M |
| Basic EPS Forecast | ¥120.52 |
| Dividend Per Share Forecast | ¥13.00 |
| Property, Plant & Equipment | ¥895M | ¥813M | +¥82M |
| Intangible Assets | ¥48M | ¥53M | ¥-4M |
| Investment Securities | ¥2M | ¥123M | ¥-121M |
| Total Assets | ¥4.94B | ¥4.89B | +¥53M |
| Current Liabilities | ¥1.37B | ¥1.82B | ¥-446M |
| Accounts Payable | ¥877M | ¥891M | ¥-14M |
| Short-term Loans | ¥330M | ¥330M | ¥0 |
| Non-current Liabilities | ¥246M | ¥65M | +¥181M |
| Total Liabilities | ¥1.62B | ¥1.88B | ¥-265M |
| Total Equity | ¥3.32B | ¥3.00B | +¥319M |
| Capital Stock | ¥64M | ¥62M | +¥2M |
| Capital Surplus | ¥1.63B | ¥1.63B | +¥2M |
| Retained Earnings | ¥2.31B | ¥2.04B | +¥276M |
| Treasury Stock | ¥-994M | ¥-994M | ¥0 |
| Owners' Equity | ¥3.23B | ¥2.92B | +¥306M |
| Working Capital | ¥2.58B | - | - |