| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥49.28B | ¥47.71B | +3.3% |
| SG&A Expenses | ¥33.97B | ¥33.99B | -0.1% |
| Operating Income | ¥6.04B | ¥6.29B | -4.1% |
| Non-operating Income | ¥37M | ¥14M | +164.3% |
| Non-operating Expenses | ¥6M | ¥2M | +200.0% |
| Ordinary Income | ¥6.07B | ¥6.31B | -3.8% |
| Profit Before Tax | ¥6.06B | ¥6.30B | -3.8% |
| Income Tax Expense | ¥1.98B | ¥2.05B | -3.6% |
| Net Income | ¥4.09B | ¥4.25B | -3.9% |
| Net Income Attributable to Owners | ¥4.16B | ¥4.42B | -5.7% |
| Total Comprehensive Income | ¥7.52B | ¥2.61B | +188.4% |
| Basic EPS | ¥92.98 | ¥127.03 | -26.8% |
| Diluted EPS | ¥92.87 | ¥126.76 | -26.7% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.65T | ¥3.64T | +¥17.67B |
| Cash and Deposits | ¥114.03B | ¥144.84B | ¥-30.82B |
| Non-current Assets | ¥129.70B | ¥115.38B | +¥14.32B |
| Property, Plant & Equipment | ¥23.65B | ¥23.13B |
| Item | Value |
|---|---|
| Net Profit Margin | 8.4% |
| Current Ratio | 189.8% |
| Quick Ratio | 189.8% |
| Debt-to-Equity Ratio | 11.39x |
| Effective Tax Rate | 32.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +3.3% |
| Operating Revenues YoY Change | +3.3% |
| Operating Income YoY Change | -4.1% |
| Ordinary Income YoY Change | -3.8% |
| Profit Before Tax YoY Change | -3.8% |
| Net Income YoY Change | -3.9% |
| Net Income Attributable to Owners YoY Change | -5.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 45.06M shares |
| Treasury Stock | 282K shares |
| Average Shares Outstanding | 44.78M shares |
| Book Value Per Share | ¥6,819.30 |
| Segment | Revenue | Operating Income |
|---|---|---|
| Domestic | ¥44.08B | ¥6.05B |
| Overseas | ¥5.20B | ¥-27M |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥192.50B |
| Operating Income Forecast | ¥11.00B |
| Ordinary Income Forecast | ¥11.00B |
| Net Income Attributable to Owners Forecast | ¥10.00B |
| Basic EPS Forecast | ¥223.42 |
| Dividend Per Share Forecast | ¥200.00 |
| +¥514M |
| Intangible Assets | ¥26.57B | ¥25.70B | +¥867M |
| Investment Securities | ¥47.11B | ¥40.80B | +¥6.31B |
| Total Assets | ¥3.78T | ¥3.75T | +¥31.99B |
| Current Liabilities | ¥1.93T | ¥1.88T | +¥44.58B |
| Accounts Payable | ¥180.80B | ¥197.38B | ¥-16.58B |
| Short-term Loans | ¥449.24B | ¥337.99B | +¥111.25B |
| Non-current Liabilities | ¥1.55T | ¥1.57T | ¥-15.56B |
| Long-term Loans | ¥820.00B | ¥775.41B | +¥44.60B |
| Total Liabilities | ¥3.48T | ¥3.45T | +¥29.01B |
| Total Equity | ¥305.36B | ¥302.38B | +¥2.98B |
| Capital Stock | ¥35.68B | ¥35.68B | ¥0 |
| Capital Surplus | ¥50.20B | ¥50.20B | ¥-1M |
| Retained Earnings | ¥182.44B | ¥182.76B | ¥-314M |
| Treasury Stock | ¥-646M | ¥-648M | +¥2M |
| Owners' Equity | ¥299.71B | ¥296.65B | +¥3.06B |
| Working Capital | ¥1.73T | - | - |
| Total Comprehensive Income YoY Change |
| +188.4% |