Financial Highlights
- Net Sales: ¥16.55B
- Operating Income: ¥1.24B
- Net Income: ¥655M
- EPS: ¥28.10
Income Statement
| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥16.55B | ¥13.51B | +22.5% |
| Operating Income | ¥1.24B | ¥55M | +2160.0% |
| Profit Before Tax | ¥1.13B | −¥13M | +8800.0% |
| Net Income | ¥655M | ¥3.01B | −78.2% |
| Net Income Attributable to Owners | ¥626M | ¥2.96B | −78.9% |
| Total Comprehensive Income | ¥503M | ¥2.64B | −80.9% |
| Basic EPS | ¥28.10 | ¥133.40 | −78.9% |
| Diluted EPS | ¥27.90 | ¥133.00 | −79.0% |
| Dividend Per Share | ¥14.09 | ¥0.00 | - |
| Total Dividend Paid | ¥315M | ¥0 | - |
Balance Sheet
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Total Assets | ¥25.59B | ¥21.39B | +¥4.20B |
| Total Equity | ¥14.69B | ¥14.15B | +¥542M |
| Shareholders' Equity | ¥14.53B | ¥14.02B | +¥513M |
| Equity Ratio | 56.8% | 65.5% | −8.7% |
Cash Flow Statement
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥1.52B | ¥1.13B | +¥391M |
| Investing Cash Flow | −¥2.01B | ¥2.20B | −¥4.21B |
| Financing Cash Flow | −¥512M | −¥508M | −¥4M |
| Cash and Cash Equivalents | ¥5.77B | ¥6.78B | −¥1.01B |
| Free Cash Flow | −¥490M | - | - |
Profitability Ratios
| Item | Value |
|---|---|
| ROE | 4.4% |
| ROA (Ordinary Income) | 4.8% |
| Payout Ratio | 50.1% |
| Dividend on Equity (DOE) | 2.2% |
| Book Value Per Share | ¥650.31 |
| Net Profit Margin | 3.8% |
Year-over-Year Comparison
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +22.5% |
| Operating Income YoY Change | +2160.0% |
| Net Income YoY Change | −78.2% |
| Net Income Attributable to Owners YoY Change | −78.8% |
| Total Comprehensive Income YoY Change | −80.9% |
Share Information
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 22.35M shares |
| Average Shares Outstanding | 22.29M shares |
| Book Value Per Share | ¥657.43 |
Dividend Information
| Item | Amount |
|---|---|
| Q2 Dividend | ¥3.13 |
| Year-End Dividend | ¥10.96 |
Full Year Forecast
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥20.26B |
| Operating Income Forecast | ¥1.34B |
| Net Income Forecast | ¥854M |
| Net Income Attributable to Owners Forecast | ¥854M |
| Basic EPS Forecast | ¥38.23 |
| Dividend Per Share Forecast | ¥19.11 |