| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.05B | ¥3.00B | +1.6% |
| Cost of Sales | ¥2.47B | ¥2.44B | +1.3% |
| Gross Profit | ¥581M | ¥565M | +2.9% |
| SG&A Expenses | ¥458M | ¥422M | +8.5% |
| Operating Income | ¥123M | ¥142M | -13.4% |
| Non-operating Income | ¥7M | ¥6M | +13.2% |
| Non-operating Expenses | ¥12M | ¥7M | +68.9% |
| Ordinary Income | ¥117M | ¥141M | -17.0% |
| Profit Before Tax | ¥118M | ¥131M | -9.9% |
| Income Tax Expense | ¥46M | ¥43M | +6.3% |
| Net Income | ¥72M | ¥88M | -18.2% |
| Interest Expense | ¥10M | ¥5M | +83.9% |
| Basic EPS | ¥48.61 | ¥59.05 | -17.7% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.46B | ¥2.32B | +¥133M |
| Cash and Deposits | ¥427M | ¥685M | ¥-258M |
| Accounts Receivable | ¥546M | ¥426M | +¥120M |
| Inventories | ¥1.46B | ¥1.18B | +¥279M |
| Non-current Assets | ¥732M | ¥681M | +¥51M |
| Item | Value |
|---|---|
| Net Profit Margin | 2.4% |
| Gross Profit Margin | 19.0% |
| Current Ratio | 154.4% |
| Quick Ratio | 62.7% |
| Debt-to-Equity Ratio | 1.13x |
| Interest Coverage Ratio | 12.40x |
| Effective Tax Rate | 38.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +1.6% |
| Operating Income YoY Change | -13.6% |
| Ordinary Income YoY Change | -16.7% |
| Net Income YoY Change | -17.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.58M shares |
| Treasury Stock | 88K shares |
| Average Shares Outstanding | 1.50M shares |
| Book Value Per Share | ¥999.73 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥25.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥4.00B |
| Operating Income Forecast | ¥155M |
| Ordinary Income Forecast | ¥150M |
| Net Income Forecast | ¥95M |
| Basic EPS Forecast | ¥63.49 |
| Dividend Per Share Forecast | ¥25.00 |
| Property, Plant & Equipment | ¥467M | ¥416M | +¥51M |
| Intangible Assets | ¥18M | ¥20M | ¥-3M |
| Investment Securities | ¥81M | ¥72M | +¥9M |
| Total Assets | ¥3.19B | ¥3.00B | +¥184M |
| Current Liabilities | ¥1.59B | ¥1.47B | +¥124M |
| Accounts Payable | ¥279M | ¥242M | +¥37M |
| Short-term Loans | ¥1.14B | ¥1.06B | +¥75M |
| Non-current Liabilities | ¥101M | ¥83M | +¥18M |
| Total Liabilities | ¥1.69B | ¥1.55B | +¥142M |
| Total Equity | ¥1.50B | ¥1.46B | +¥41M |
| Capital Stock | ¥602M | ¥602M | ¥0 |
| Capital Surplus | ¥509M | ¥509M | ¥0 |
| Retained Earnings | ¥392M | ¥356M | +¥35M |
| Treasury Stock | ¥-32M | ¥-32M | ¥0 |
| Owners' Equity | ¥1.50B | ¥1.46B | +¥41M |
| Working Capital | ¥866M | - | - |