| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.45B | ¥3.34B | +3.3% |
| Cost of Sales | ¥1.40B | ¥1.34B | +4.4% |
| Gross Profit | ¥2.05B | ¥2.00B | +2.5% |
| SG&A Expenses | ¥1.73B | ¥1.68B | +2.8% |
| Operating Income | ¥321M | ¥317M | +1.3% |
| Non-operating Income | ¥9M | ¥5M | +82.6% |
| Non-operating Expenses | ¥42M | ¥25M | +71.4% |
| Ordinary Income | ¥287M | ¥297M | -3.4% |
| Profit Before Tax | ¥284M | ¥286M | -0.7% |
| Income Tax Expense | ¥9M | ¥8M | +7.1% |
| Net Income | ¥275M | ¥277M | -0.7% |
| Interest Expense | ¥41M | ¥23M | +75.4% |
| Earnings per Unit (EPU) | ¥107.25 | ¥108.21 | -0.9% |
| Distribution per Unit (DPU) | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.16B | ¥2.04B | +¥122M |
| Cash and Deposits | ¥1.63B | ¥1.66B | ¥-25M |
| Accounts Receivable | ¥430M | ¥280M | +¥150M |
| Inventories | ¥11M | ¥9M | +¥1M |
| Non-current Assets | ¥8.85B | ¥8.86B | ¥-18M |
| Item | Value |
|---|---|
| Net Profit Margin | 8.0% |
| Gross Profit Margin | 59.4% |
| Current Ratio | 117.8% |
| Quick Ratio | 117.2% |
| Debt-to-Equity Ratio | 0.58x |
| Interest Coverage Ratio | 7.81x |
| Effective Tax Rate | 3.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +3.3% |
| Operating Income YoY Change | +1.1% |
| Ordinary Income YoY Change | -3.5% |
| Net Income YoY Change | -0.9% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 2.57M shares |
| Treasury Units | 5K shares |
| Average Units Outstanding | 2.57M shares |
| NAV per Unit | ¥2,716.71 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥0.00 |
| Year-End Distribution | ¥15.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥4.80B |
| Operating Income Forecast | ¥510M |
| Ordinary Income Forecast | ¥470M |
| Net Income Forecast | ¥440M |
| Earnings per Unit Forecast (EPU) | ¥171.32 |
| Distribution per Unit Forecast (DPU) | ¥15.00 |
| Property, Plant & Equipment | ¥7.86B | ¥7.95B | ¥-91M |
| Intangible Assets | ¥11M | ¥13M | ¥-2M |
| Investment Securities | ¥333M | ¥254M | +¥79M |
| Total Assets | ¥11.01B | ¥10.90B | +¥104M |
| Current Liabilities | ¥1.83B | ¥1.92B | ¥-89M |
| Accounts Payable | ¥139M | ¥93M | +¥46M |
| Short-term Loans | ¥1.26B | ¥1.34B | ¥-85M |
| Non-current Liabilities | ¥2.19B | ¥2.29B | ¥-92M |
| Long-term Loans | ¥1.57B | ¥1.67B | ¥-104M |
| Total Liabilities | ¥4.03B | ¥4.21B | ¥-181M |
| Total Equity | ¥6.98B | ¥6.69B | +¥285M |
| Capital Stock | ¥50M | ¥50M | ¥0 |
| Capital Surplus | ¥7.69B | ¥7.69B | ¥0 |
| Retained Earnings | ¥667M | ¥430M | +¥237M |
| Treasury Stock | ¥-10M | ¥-10M | ¥-73,000 |
| Owners' Equity | ¥6.98B | ¥6.69B | +¥285M |
| Working Capital | ¥327M | - | - |