| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥10.75B | ¥8.97B | +19.8% |
| Ordinary Income | ¥596M | ¥462M | +29.0% |
| Profit Before Tax | ¥596M | ¥408M | +46.1% |
| Income Tax Expense | ¥152M | ¥41M | +270.7% |
| Net Income | ¥504M | ¥477M | +5.7% |
| Net Income Attributable to Owners | ¥425M | ¥342M | +24.3% |
| Total Comprehensive Income | ¥4.24B | ¥-2.04B | +307.5% |
| Basic EPS | ¥70.33 | ¥56.34 | +24.8% |
| Dividend Per Share | ¥25.00 | ¥25.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥8.89B | ¥9.03B | ¥-136M |
| Intangible Assets | ¥509M | ¥573M | ¥-64M |
| Total Assets | ¥914.67B | ¥883.10B | +¥31.57B |
| Total Liabilities | ¥878.49B | ¥850.66B | +¥27.82B |
| Total Equity | ¥36.19B | ¥32.44B | +¥3.75B |
| Item | Value |
|---|---|
| Net Profit Margin | 4.0% |
| Debt-to-Equity Ratio | 24.28x |
| Effective Tax Rate | 25.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +19.8% |
| Ordinary Income YoY Change | +28.9% |
| Net Income YoY Change | +5.6% |
| Net Income Attributable to Owners YoY Change | +24.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 6.25M shares |
| Treasury Stock | 406K shares |
| Average Shares Outstanding | 6.04M shares |
| Book Value Per Share | ¥6,193.01 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥25.00 |
| Year-End Dividend | ¥25.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥21.38B |
| Ordinary Income Forecast | ¥1.48B |
| Net Income Forecast | ¥1.03B |
| Net Income Attributable to Owners Forecast | ¥1.10B |
| Basic EPS Forecast | ¥185.08 |
| Dividend Per Share Forecast | ¥25.00 |
| Capital Stock | ¥8.00B | ¥8.00B | ¥0 |
| Capital Surplus | ¥7.23B | ¥7.23B | ¥0 |
| Retained Earnings | ¥22.49B | ¥22.22B | +¥269M |
| Treasury Stock | ¥-636M | ¥-306M | ¥-330M |
| Owners' Equity | ¥35.46B | ¥31.73B | +¥3.73B |