| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.96B | ¥4.89B | +1.4% |
| Cost of Sales | ¥3.58B | ¥3.62B | -1.1% |
| Gross Profit | ¥1.39B | ¥1.28B | +8.3% |
| SG&A Expenses | ¥1.28B | ¥1.19B | +7.6% |
| Operating Income | ¥102M | ¥87M | +17.2% |
| Non-operating Income | ¥57M | ¥29M | +97.2% |
| Non-operating Expenses | ¥11M | ¥10M | +12.4% |
| Ordinary Income | ¥149M | ¥106M | +40.6% |
| Profit Before Tax | ¥149M | ¥107M | +39.4% |
| Income Tax Expense | ¥49M | ¥39M | +27.5% |
| Net Income | ¥100M | ¥68M | +46.2% |
| Net Income Attributable to Owners | ¥102M | ¥76M | +34.2% |
| Total Comprehensive Income | ¥89M | ¥39M | +128.2% |
| Interest Expense | ¥11M | ¥9M | +13.2% |
| Basic EPS | ¥34.04 | ¥25.38 | +34.1% |
| Dividend Per Share | ¥10.00 | ¥10.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥7.32B | ¥3.48B | +¥3.83B |
| Cash and Deposits | ¥1.22B | ¥1.30B | ¥-80M |
| Accounts Receivable | ¥3.94B | ¥1.29B | +¥2.64B |
| Inventories | ¥30M | ¥39M | ¥-9M |
| Non-current Assets | ¥4.50B | ¥4.50B | +¥360,000 |
| Item | Value |
|---|---|
| Net Profit Margin | 2.1% |
| Gross Profit Margin | 27.9% |
| Current Ratio | 102.6% |
| Quick Ratio | 102.2% |
| Debt-to-Equity Ratio | 2.69x |
| Interest Coverage Ratio | 9.50x |
| Effective Tax Rate | 33.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +1.4% |
| Operating Income YoY Change | +17.4% |
| Ordinary Income YoY Change | +39.5% |
| Net Income Attributable to Owners YoY Change | +34.1% |
| Total Comprehensive Income YoY Change | +128.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 3.06M shares |
| Treasury Stock | 61K shares |
| Average Shares Outstanding | 3.00M shares |
| Book Value Per Share | ¥1,067.88 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥10.00 |
| Year-End Dividend | ¥20.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥16.30B |
| Operating Income Forecast | ¥355M |
| Ordinary Income Forecast | ¥435M |
| Net Income Attributable to Owners Forecast | ¥335M |
| Basic EPS Forecast | ¥111.69 |
| Dividend Per Share Forecast | ¥10.00 |
| Property, Plant & Equipment | ¥2.67B | ¥2.73B | ¥-59M |
| Intangible Assets | ¥296M | ¥228M | +¥68M |
| Investment Securities | ¥955M | ¥961M | ¥-7M |
| Total Assets | ¥11.82B | ¥7.98B | +¥3.83B |
| Current Liabilities | ¥7.13B | ¥2.93B | +¥4.20B |
| Accounts Payable | ¥1.52B | ¥976M | +¥543M |
| Short-term Loans | ¥3.40B | - | - |
| Non-current Liabilities | ¥1.48B | ¥1.88B | ¥-394M |
| Long-term Loans | ¥1.21B | ¥1.55B | ¥-337M |
| Total Liabilities | ¥8.61B | ¥4.81B | +¥3.81B |
| Total Equity | ¥3.20B | ¥3.17B | +¥30M |
| Capital Stock | ¥412M | ¥412M | ¥0 |
| Capital Surplus | ¥481M | ¥481M | ¥0 |
| Retained Earnings | ¥1.94B | ¥1.90B | +¥42M |
| Treasury Stock | ¥-22M | ¥-22M | ¥0 |
| Owners' Equity | ¥3.17B | ¥3.14B | +¥32M |
| Working Capital | ¥189M | - | - |