| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥54.88B | ¥54.49B | +0.7% |
| SG&A Expenses | ¥3.72B | ¥3.43B | +8.3% |
| Operating Income | ¥1.21B | ¥2.32B | -47.8% |
| Non-operating Income | ¥725M | ¥685M | +5.8% |
| Non-operating Expenses | ¥1.45B | ¥2.91B | -50.3% |
| Ordinary Income | ¥491M | ¥95M | +416.8% |
| Profit Before Tax | ¥491M | ¥95M | +416.8% |
| Income Tax Expense | ¥16M | ¥686M | -97.7% |
| Net Income | ¥475M | ¥-590M | +180.5% |
| Depreciation & Amortization | ¥1.52B | ¥1.44B | +5.7% |
| Interest Expense | ¥350M | ¥255M | +37.3% |
| Basic EPS | ¥7.89 | ¥-10.02 | +178.7% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥36.74B | ¥39.42B | ¥-2.69B |
| Cash and Deposits | ¥24.29B | ¥26.02B | ¥-1.73B |
| Non-current Assets | ¥71.00B | ¥64.46B | +¥6.54B |
| Property, Plant & Equipment | ¥24.02B | ¥15.76B | +¥8.26B |
| Intangible Assets | ¥303M | ¥218M | +¥85M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥6.82B | ¥3.82B | +¥3.00B |
| Investing Cash Flow | ¥-10.04B | ¥-2.72B | ¥-7.32B |
| Financing Cash Flow | ¥1.57B | ¥-2.13B | +¥3.70B |
| Free Cash Flow | ¥-3.22B | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 0.9% |
| Current Ratio | 64.9% |
| Quick Ratio | 64.9% |
| Debt-to-Equity Ratio | 2.93x |
| Interest Coverage Ratio | 3.47x |
| EBITDA Margin | 5.0% |
| Effective Tax Rate | 3.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +0.7% |
| Operating Income YoY Change | -47.8% |
| Ordinary Income YoY Change | +412.2% |
| Net Income YoY Change | -95.3% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 60.33M shares |
| Treasury Stock | 148K shares |
| Average Shares Outstanding | 60.21M shares |
| Book Value Per Share | ¥455.04 |
| EBITDA | ¥2.73B |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥3.00 |
| Item | Forecast |
|---|---|
| Operating Income Forecast | ¥1.60B |
| Ordinary Income Forecast | ¥1.00B |
| Net Income Forecast | ¥100M |
| Basic EPS Forecast | ¥1.66 |
| Total Assets | ¥107.74B | ¥103.89B | +¥3.85B |
| Current Liabilities | ¥56.62B | ¥49.90B | +¥6.72B |
| Short-term Loans | ¥20.00B | ¥20.00B | ¥0 |
| Non-current Liabilities | ¥23.74B | ¥26.87B | ¥-3.13B |
| Long-term Loans | ¥3.59B | ¥7.50B | ¥-3.91B |
| Total Liabilities | ¥80.36B | ¥76.77B | +¥3.59B |
| Total Equity | ¥27.39B | ¥27.12B | +¥266M |
| Capital Stock | ¥100M | ¥100M | ¥0 |
| Capital Surplus | ¥17.97B | ¥17.97B | ¥0 |
| Retained Earnings | ¥9.15B | ¥8.86B | +¥294M |
| Treasury Stock | ¥-89M | ¥-89M | ¥0 |
| Owners' Equity | ¥27.39B | ¥27.12B | +¥266M |
| Working Capital | ¥-19.88B | - | - |