| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥120.42B | ¥123.53B | -2.5% |
| Cost of Sales | ¥103.34B | ¥106.57B | -3.0% |
| Gross Profit | ¥17.08B | ¥16.96B | +0.7% |
| SG&A Expenses | ¥16.38B | ¥16.72B | -2.0% |
| Operating Income | ¥695M | ¥242M | +187.2% |
| Non-operating Income | ¥484M | ¥370M | +30.8% |
| Non-operating Expenses | ¥133M | ¥259M | -48.6% |
| Ordinary Income | ¥1.05B | ¥353M | +196.3% |
| Profit Before Tax | ¥1.04B | ¥287M | +262.0% |
| Income Tax Expense | ¥606M | ¥128M | +373.4% |
| Net Income | ¥433M | ¥159M | +172.3% |
| Net Income Attributable to Owners | ¥437M | ¥160M | +173.1% |
| Total Comprehensive Income | ¥925M | ¥297M | +211.4% |
| Interest Expense | ¥31M | ¥54M | -42.6% |
| Basic EPS | ¥40.19 | ¥14.73 | +172.8% |
| Dividend Per Share | ¥90.00 | ¥90.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥44.96B | ¥62.86B | ¥-17.90B |
| Cash and Deposits | ¥10.92B | ¥11.92B | ¥-996M |
| Accounts Receivable | ¥23.52B | ¥39.65B | ¥-16.12B |
| Inventories | ¥5.78B | ¥6.88B | ¥-1.10B |
| Non-current Assets | ¥42.80B | ¥43.07B | ¥-273M |
| Item | Value |
|---|---|
| Net Profit Margin | 0.4% |
| Gross Profit Margin | 14.2% |
| Current Ratio | 178.7% |
| Quick Ratio | 155.7% |
| Debt-to-Equity Ratio | 0.59x |
| Interest Coverage Ratio | 22.42x |
| Effective Tax Rate | 58.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -2.5% |
| Operating Income YoY Change | +186.8% |
| Ordinary Income YoY Change | +196.4% |
| Net Income Attributable to Owners YoY Change | +172.8% |
| Total Comprehensive Income YoY Change | +211.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 11.95M shares |
| Treasury Stock | 1.07M shares |
| Average Shares Outstanding | 10.88M shares |
| Book Value Per Share | ¥5,076.25 |
| Item | Amount |
|---|---|
| Year-End Dividend | ¥90.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥367.30B |
| Operating Income Forecast | ¥4.40B |
| Ordinary Income Forecast | ¥4.90B |
| Net Income Attributable to Owners Forecast | ¥3.00B |
| Basic EPS Forecast | ¥275.76 |
| Dividend Per Share Forecast | ¥90.00 |
| Property, Plant & Equipment | ¥27.49B | ¥27.89B | ¥-393M |
| Intangible Assets | ¥2.11B | ¥2.18B | ¥-76M |
| Goodwill | ¥1.09B | ¥1.20B | ¥-113M |
| Investment Securities | ¥9.04B | ¥8.24B | +¥802M |
| Total Assets | ¥87.76B | ¥105.93B | ¥-18.17B |
| Current Liabilities | ¥25.17B | ¥43.25B | ¥-18.08B |
| Accounts Payable | ¥16.19B | ¥30.59B | ¥-14.40B |
| Short-term Loans | ¥362M | ¥2.38B | ¥-2.02B |
| Non-current Liabilities | ¥7.37B | ¥7.46B | ¥-89M |
| Long-term Loans | ¥1.49B | ¥1.67B | ¥-179M |
| Total Liabilities | ¥32.53B | ¥50.70B | ¥-18.17B |
| Total Equity | ¥55.23B | ¥55.23B | ¥0 |
| Capital Stock | ¥15.63B | ¥15.63B | ¥0 |
| Capital Surplus | ¥7.74B | ¥7.71B | +¥29M |
| Retained Earnings | ¥31.28B | ¥31.82B | ¥-541M |
| Treasury Stock | ¥-2.69B | ¥-2.71B | +¥26M |
| Owners' Equity | ¥55.21B | ¥55.21B | +¥4M |
| Working Capital | ¥19.80B | - | - |