| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥5.49B | ¥4.88B | +12.5% |
| Cost of Sales | ¥1.51B | ¥1.12B | +35.1% |
| Gross Profit | ¥3.98B | ¥3.76B | +5.8% |
| SG&A Expenses | ¥1.47B | ¥1.38B | +6.2% |
| Operating Income | ¥2.51B | ¥2.38B | +5.5% |
| Non-operating Income | ¥83M | ¥60M | +38.7% |
| Non-operating Expenses | ¥27M | ¥1M | +2516.4% |
| Ordinary Income | ¥2.57B | ¥2.44B | +5.3% |
| Profit Before Tax | ¥2.57B | ¥2.44B | +5.3% |
| Income Tax Expense | ¥799M | ¥751M | +6.4% |
| Net Income | ¥1.77B | ¥1.69B | +4.9% |
| Net Income Attributable to Owners | ¥1.74B | ¥1.64B | +6.4% |
| Total Comprehensive Income | ¥1.77B | ¥1.69B | +4.9% |
| Basic EPS | ¥36.83 | ¥34.30 | +7.4% |
| Diluted EPS | ¥36.46 | ¥33.90 | +7.6% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥15.89B | ¥18.91B | ¥-3.01B |
| Cash and Deposits | ¥12.78B | ¥16.32B | ¥-3.54B |
| Accounts Receivable | ¥79M | ¥78M | +¥895,000 |
| Non-current Assets | ¥14.11B | ¥14.11B | ¥-590,000 |
| Property, Plant & Equipment | ¥1.99B | ¥1.98B | +¥14M |
| Item | Value |
|---|---|
| Book Value Per Share | ¥466.05 |
| Net Profit Margin | 31.7% |
| Gross Profit Margin | 72.5% |
| Current Ratio | 256.3% |
| Quick Ratio | 256.3% |
| Debt-to-Equity Ratio | 0.27x |
| Effective Tax Rate | 31.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +12.5% |
| Operating Income YoY Change | +5.6% |
| Ordinary Income YoY Change | +5.3% |
| Net Income Attributable to Owners YoY Change | +6.4% |
| Total Comprehensive Income YoY Change | +4.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 47.93M shares |
| Treasury Stock | 1.79M shares |
| Average Shares Outstanding | 47.27M shares |
| Book Value Per Share | ¥513.23 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥37.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥11.30B |
| Operating Income Forecast | ¥5.20B |
| Ordinary Income Forecast | ¥5.30B |
| Net Income Attributable to Owners Forecast | ¥3.55B |
| Basic EPS Forecast | ¥74.07 |
| Dividend Per Share Forecast | ¥38.00 |
| Intangible Assets | ¥138M | ¥117M | +¥21M |
| Investment Securities | ¥11.29B | ¥11.29B | +¥4M |
| Total Assets | ¥30.00B | ¥33.01B | ¥-3.01B |
| Current Liabilities | ¥6.20B | ¥6.51B | ¥-305M |
| Accounts Payable | ¥106M | ¥90M | +¥15M |
| Non-current Liabilities | ¥115M | ¥115M | ¥0 |
| Total Liabilities | ¥6.32B | ¥6.62B | ¥-305M |
| Total Equity | ¥23.68B | ¥26.39B | ¥-2.71B |
| Capital Stock | ¥3.98B | ¥3.98B | ¥0 |
| Capital Surplus | ¥3.39B | ¥3.39B | +¥428,000 |
| Retained Earnings | ¥16.81B | ¥16.85B | ¥-32M |
| Treasury Stock | ¥-2.67B | ¥-1M | ¥-2.67B |
| Owners' Equity | ¥21.50B | ¥24.21B | ¥-2.70B |
| Working Capital | ¥9.69B | - | - |