| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.29B | ¥1.14B | +13.4% |
| Cost of Sales | ¥872M | ¥778M | +12.0% |
| Gross Profit | ¥415M | ¥357M | +16.3% |
| SG&A Expenses | ¥254M | ¥251M | +1.2% |
| Operating Income | ¥161M | ¥106M | +51.9% |
| Non-operating Income | ¥48M | ¥105M | -54.5% |
| Non-operating Expenses | ¥665,000 | ¥38M | -98.3% |
| Ordinary Income | ¥208M | ¥173M | +20.2% |
| Profit Before Tax | ¥209M | ¥174M | +20.3% |
| Income Tax Expense | ¥72M | ¥62M | +15.1% |
| Net Income | ¥137M | ¥111M | +23.4% |
| Depreciation & Amortization | ¥77M | ¥69M | +10.4% |
| Basic EPS | ¥37.84 | ¥31.00 | +22.1% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥5.32B | ¥5.07B | +¥251M |
| Cash and Deposits | ¥3.75B | ¥3.77B | ¥-16M |
| Accounts Receivable | ¥840M | ¥823M | +¥17M |
| Inventories | ¥2M | ¥4M | ¥-1M |
| Non-current Assets | ¥4.40B | ¥4.46B | ¥-59M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥156M | ¥-244M | +¥399M |
| Investing Cash Flow | ¥-117M | ¥-273M | +¥156M |
| Financing Cash Flow | ¥-37M | ¥-43M | +¥6M |
| Free Cash Flow | ¥38M | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 10.6% |
| Gross Profit Margin | 32.3% |
| Current Ratio | 1457.1% |
| Quick Ratio | 1456.4% |
| Debt-to-Equity Ratio | 0.07x |
| EBITDA Margin | 18.5% |
| Effective Tax Rate | 34.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +13.4% |
| Operating Income YoY Change | +51.9% |
| Ordinary Income YoY Change | +20.5% |
| Net Income YoY Change | +23.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 5.00M shares |
| Treasury Stock | 1.36M shares |
| Average Shares Outstanding | 3.62M shares |
| Book Value Per Share | ¥2,496.33 |
| EBITDA | ¥238M |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥12.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥2.45B |
| Operating Income Forecast | ¥230M |
| Ordinary Income Forecast | ¥310M |
| Net Income Forecast | ¥210M |
| Basic EPS Forecast | ¥57.95 |
| Dividend Per Share Forecast | ¥12.00 |
| Property, Plant & Equipment | ¥2.11B | ¥2.06B | +¥55M |
| Intangible Assets | ¥5M | ¥6M | ¥-1M |
| Investment Securities | ¥2.05B | ¥2.16B | ¥-114M |
| Total Assets | ¥9.72B | ¥9.53B | +¥192M |
| Current Liabilities | ¥365M | ¥377M | ¥-12M |
| Accounts Payable | ¥62M | ¥79M | ¥-17M |
| Non-current Liabilities | ¥269M | ¥238M | +¥31M |
| Total Liabilities | ¥634M | ¥615M | +¥19M |
| Total Equity | ¥9.08B | ¥8.91B | +¥173M |
| Capital Stock | ¥926M | ¥926M | ¥0 |
| Capital Surplus | ¥1.42B | ¥1.41B | +¥5M |
| Retained Earnings | ¥7.34B | ¥7.24B | +¥94M |
| Treasury Stock | ¥-856M | ¥-872M | +¥17M |
| Owners' Equity | ¥9.08B | ¥8.91B | +¥173M |
| Working Capital | ¥4.95B | - | - |