| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥23.18B | ¥22.57B | +2.7% |
| SG&A Expenses | ¥1.72B | ¥1.58B | +9.2% |
| Operating Income | ¥680M | ¥496M | +37.1% |
| Non-operating Income | ¥93M | ¥73M | +27.4% |
| Non-operating Expenses | ¥10M | ¥12M | -16.7% |
| Ordinary Income | ¥763M | ¥557M | +37.0% |
| Profit Before Tax | ¥790M | ¥806M | -2.0% |
| Income Tax Expense | ¥245M | ¥294M | -16.7% |
| Net Income | ¥545M | ¥512M | +6.4% |
| Net Income Attributable to Owners | ¥525M | ¥509M | +3.1% |
| Total Comprehensive Income | ¥972M | ¥397M | +144.8% |
| Interest Expense | ¥3M | ¥4M | -25.0% |
| Basic EPS | ¥18.19 | ¥17.65 | +3.1% |
| Dividend Per Share | ¥5.00 | ¥5.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥8.75B | ¥9.23B | ¥-481M |
| Cash and Deposits | ¥1.63B | ¥2.33B | ¥-708M |
| Inventories | ¥77M | ¥62M | +¥15M |
| Non-current Assets | ¥28.66B | ¥27.68B | +¥987M |
| Property, Plant & Equipment | ¥24.10B | ¥23.88B | +¥220M |
| Item | Value |
|---|---|
| Book Value Per Share | ¥898.90 |
| Net Profit Margin | 2.3% |
| Current Ratio | 138.1% |
| Quick Ratio | 136.9% |
| Debt-to-Equity Ratio | 0.42x |
| Interest Coverage Ratio | 226.67x |
| Effective Tax Rate | 31.0% |
| Item | YoY Change |
|---|---|
| Operating Revenues YoY Change | +2.7% |
| Operating Income YoY Change | +37.2% |
| Ordinary Income YoY Change | +37.0% |
| Net Income Attributable to Owners YoY Change | +3.1% |
| Total Comprehensive Income YoY Change | +144.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 28.97M shares |
| Treasury Stock | 81K shares |
| Average Shares Outstanding | 28.88M shares |
| Book Value Per Share | ¥908.96 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥5.00 |
| Year-End Dividend | ¥14.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥47.10B |
| Operating Income Forecast | ¥1.23B |
| Ordinary Income Forecast | ¥1.40B |
| Net Income Attributable to Owners Forecast | ¥900M |
| Basic EPS Forecast | ¥31.16 |
| Dividend Per Share Forecast | ¥8.00 |
| Intangible Assets | ¥452M | ¥487M | ¥-35M |
| Investment Securities | ¥3.40B | ¥2.64B | +¥758M |
| Total Assets | ¥37.41B | ¥36.91B | +¥506M |
| Current Liabilities | ¥6.33B | ¥6.51B | ¥-175M |
| Short-term Loans | ¥360M | ¥250M | +¥110M |
| Non-current Liabilities | ¥4.82B | ¥4.70B | +¥118M |
| Long-term Loans | ¥60M | ¥120M | ¥-60M |
| Total Liabilities | ¥11.15B | ¥11.21B | ¥-56M |
| Total Equity | ¥26.25B | ¥25.69B | +¥561M |
| Capital Stock | ¥3.56B | ¥3.56B | ¥0 |
| Capital Surplus | ¥3.07B | ¥3.07B | ¥0 |
| Retained Earnings | ¥14.84B | ¥14.72B | +¥121M |
| Treasury Stock | ¥-22M | ¥-22M | ¥0 |
| Owners' Equity | ¥25.96B | ¥25.41B | +¥549M |
| Working Capital | ¥2.41B | - | - |