| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥6.39B | ¥6.25B | +2.2% |
| Cost of Sales | ¥4.55B | ¥4.35B | +4.6% |
| Gross Profit | ¥1.84B | ¥1.90B | -3.4% |
| SG&A Expenses | ¥1.75B | ¥1.64B | +6.6% |
| Operating Income | ¥88M | ¥261M | -66.3% |
| Non-operating Income | ¥35M | ¥59M | -40.2% |
| Non-operating Expenses | ¥135M | ¥16M | +742.9% |
| Ordinary Income | ¥-10M | ¥303M | -103.3% |
| Profit Before Tax | ¥-14M | ¥289M | -104.9% |
| Income Tax Expense | ¥-381,000 | ¥91M | -100.4% |
| Net Income | ¥-13M | ¥197M | -106.6% |
| Interest Expense | ¥32M | ¥14M | +122.1% |
| Basic EPS | ¥-1.94 | ¥27.83 | -107.0% |
| Dividend Per Share | ¥15.00 | ¥15.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥10.25B | ¥10.43B | ¥-180M |
| Cash and Deposits | ¥1.43B | ¥1.48B | ¥-46M |
| Accounts Receivable | ¥1.79B | ¥2.85B | ¥-1.07B |
| Inventories | ¥2.86B | ¥2.57B | +¥284M |
| Non-current Assets | ¥8.79B | ¥7.61B | +¥1.18B |
| Item | Value |
|---|---|
| Net Profit Margin | -0.2% |
| Gross Profit Margin | 28.7% |
| Current Ratio | 166.6% |
| Quick Ratio | 120.2% |
| Debt-to-Equity Ratio | 1.19x |
| Interest Coverage Ratio | 2.77x |
| Effective Tax Rate | 2.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +2.2% |
| Operating Income YoY Change | -66.0% |
| Ordinary Income YoY Change | +93.6% |
| Net Income YoY Change | +90.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 7.20M shares |
| Treasury Stock | 89K shares |
| Average Shares Outstanding | 7.11M shares |
| Book Value Per Share | ¥1,222.69 |
| Item | Amount |
|---|---|
| Year-End Dividend | ¥15.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥14.40B |
| Operating Income Forecast | ¥1.20B |
| Ordinary Income Forecast | ¥1.08B |
| Net Income Forecast | ¥820M |
| Basic EPS Forecast | ¥115.31 |
| Dividend Per Share Forecast | ¥15.00 |
| Property, Plant & Equipment | ¥5.77B | ¥4.94B | +¥828M |
| Intangible Assets | ¥527M | ¥604M | ¥-76M |
| Investment Securities | ¥2.30B | ¥1.93B | +¥367M |
| Total Assets | ¥19.04B | ¥18.05B | +¥997M |
| Current Liabilities | ¥6.15B | ¥7.32B | ¥-1.17B |
| Accounts Payable | ¥814M | ¥673M | +¥141M |
| Short-term Loans | ¥2.20B | ¥3.00B | ¥-800M |
| Non-current Liabilities | ¥4.19B | ¥2.16B | +¥2.03B |
| Long-term Loans | ¥3.21B | ¥1.29B | +¥1.92B |
| Total Liabilities | ¥10.35B | ¥9.48B | +¥866M |
| Total Equity | ¥8.70B | ¥8.56B | +¥130M |
| Capital Stock | ¥570M | ¥570M | ¥0 |
| Capital Surplus | ¥273M | ¥273M | ¥0 |
| Retained Earnings | ¥6.43B | ¥6.55B | ¥-120M |
| Treasury Stock | ¥-57M | ¥-57M | ¥0 |
| Owners' Equity | ¥8.70B | ¥8.56B | +¥130M |
| Working Capital | ¥4.10B | - | - |