| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥28.22B | ¥29.15B | -3.2% |
| Cost of Sales | ¥20.64B | ¥21.79B | -5.3% |
| Gross Profit | ¥7.57B | ¥7.36B | +3.0% |
| SG&A Expenses | ¥6.55B | ¥6.91B | -5.1% |
| Operating Income | ¥1.02B | ¥448M | +127.5% |
| Non-operating Income | ¥278M | ¥302M | -7.9% |
| Non-operating Expenses | ¥92M | ¥165M | -44.2% |
| Ordinary Income | ¥1.21B | ¥585M | +106.2% |
| Profit Before Tax | ¥187M | ¥493M | -62.1% |
| Income Tax Expense | ¥497M | ¥143M | +247.6% |
| Net Income | ¥-309M | ¥350M | -188.3% |
| Net Income Attributable to Owners | ¥229M | ¥356M | -35.7% |
| Total Comprehensive Income | ¥-139M | ¥201M | -169.2% |
| Interest Expense | ¥50M | ¥43M | +16.3% |
| Basic EPS | ¥8.34 | ¥12.97 | -35.7% |
| Dividend Per Share | ¥10.00 | ¥10.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥28.22B | ¥29.79B | ¥-1.57B |
| Cash and Deposits | ¥7.39B | ¥7.74B | ¥-348M |
| Accounts Receivable | ¥7.86B | ¥10.31B | ¥-2.44B |
| Inventories | ¥7.47B | ¥6.62B | +¥849M |
| Non-current Assets | ¥25.92B | ¥26.80B | ¥-877M |
| Item | Value |
|---|---|
| Net Profit Margin | 0.8% |
| Gross Profit Margin | 26.8% |
| Current Ratio | 195.0% |
| Quick Ratio | 143.3% |
| Debt-to-Equity Ratio | 0.87x |
| Interest Coverage Ratio | 20.38x |
| Effective Tax Rate | 265.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -3.2% |
| Operating Income YoY Change | +127.6% |
| Ordinary Income YoY Change | +106.1% |
| Net Income Attributable to Owners YoY Change | -35.6% |
| Total Comprehensive Income YoY Change | -34.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 28.79M shares |
| Treasury Stock | 1.31M shares |
| Average Shares Outstanding | 27.47M shares |
| Book Value Per Share | ¥1,052.17 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥10.00 |
| Year-End Dividend | ¥12.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥63.50B |
| Operating Income Forecast | ¥2.54B |
| Ordinary Income Forecast | ¥3.17B |
| Net Income Attributable to Owners Forecast | ¥1.80B |
| Basic EPS Forecast | ¥65.51 |
| Dividend Per Share Forecast | ¥12.00 |
| Property, Plant & Equipment | ¥19.43B | ¥20.72B | ¥-1.28B |
| Intangible Assets | ¥229M | ¥249M | ¥-20M |
| Investment Securities | ¥3.54B | ¥3.08B | +¥458M |
| Total Assets | ¥54.13B | ¥56.58B | ¥-2.45B |
| Current Liabilities | ¥14.47B | ¥15.83B | ¥-1.36B |
| Accounts Payable | ¥3.62B | ¥4.30B | ¥-682M |
| Short-term Loans | ¥4.51B | ¥5.31B | ¥-800M |
| Non-current Liabilities | ¥10.74B | ¥11.38B | ¥-632M |
| Long-term Loans | ¥7.08B | ¥8.27B | ¥-1.19B |
| Total Liabilities | ¥25.22B | ¥27.21B | ¥-1.99B |
| Total Equity | ¥28.92B | ¥29.38B | ¥-459M |
| Capital Stock | ¥6.67B | ¥6.67B | ¥0 |
| Capital Surplus | ¥8.94B | ¥8.94B | ¥0 |
| Retained Earnings | ¥11.97B | ¥12.07B | ¥-100M |
| Treasury Stock | ¥-666M | ¥-676M | +¥10M |
| Owners' Equity | ¥28.80B | ¥28.72B | +¥79M |
| Working Capital | ¥13.74B | - | - |