| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.03B | ¥3.62B | +11.2% |
| Cost of Sales | ¥2.71B | ¥2.41B | +12.5% |
| Gross Profit | ¥1.32B | ¥1.22B | +8.8% |
| SG&A Expenses | ¥1.12B | ¥1.04B | +7.9% |
| Operating Income | ¥198M | ¥173M | +14.5% |
| Non-operating Income | ¥56M | ¥64M | -12.0% |
| Non-operating Expenses | ¥14M | ¥26M | -45.8% |
| Ordinary Income | ¥240M | ¥210M | +14.3% |
| Profit Before Tax | ¥235M | ¥211M | +11.5% |
| Income Tax Expense | ¥92M | ¥80M | +15.0% |
| Net Income | ¥142M | ¥130M | +9.2% |
| Interest Expense | ¥3M | ¥2M | +42.1% |
| Basic EPS | ¥13.07 | ¥12.01 | +8.8% |
| Diluted EPS | ¥13.02 | ¥11.91 | +9.3% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.97B | ¥4.10B | ¥-138M |
| Cash and Deposits | ¥1.32B | ¥1.60B | ¥-277M |
| Accounts Receivable | ¥1.43B | ¥1.43B | ¥-992,000 |
| Inventories | ¥450M | ¥390M | +¥60M |
| Non-current Assets | ¥6.38B | ¥6.35B | +¥28M |
| Item | Value |
|---|---|
| Net Profit Margin | 3.5% |
| Gross Profit Margin | 32.8% |
| Current Ratio | 198.6% |
| Quick Ratio | 176.1% |
| Debt-to-Equity Ratio | 0.49x |
| Interest Coverage Ratio | 63.85x |
| Effective Tax Rate | 39.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +11.2% |
| Operating Income YoY Change | +14.4% |
| Ordinary Income YoY Change | +13.9% |
| Net Income YoY Change | +9.3% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 10.91M shares |
| Treasury Stock | 422 shares |
| Average Shares Outstanding | 10.91M shares |
| Book Value Per Share | ¥636.28 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥16.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥15.50B |
| Operating Income Forecast | ¥1.04B |
| Ordinary Income Forecast | ¥1.17B |
| Net Income Forecast | ¥810M |
| Basic EPS Forecast | ¥74.30 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥5.86B | ¥5.81B | +¥49M |
| Intangible Assets | ¥307M | ¥310M | ¥-3M |
| Total Assets | ¥10.34B | ¥10.45B | ¥-110M |
| Current Liabilities | ¥2.00B | ¥1.99B | +¥9M |
| Accounts Payable | ¥667M | ¥569M | +¥98M |
| Non-current Liabilities | ¥1.41B | ¥1.49B | ¥-87M |
| Long-term Loans | ¥1.26B | ¥1.34B | ¥-85M |
| Total Liabilities | ¥3.40B | ¥3.48B | ¥-78M |
| Total Equity | ¥6.94B | ¥6.97B | ¥-32M |
| Capital Stock | ¥736M | ¥736M | ¥0 |
| Capital Surplus | ¥726M | ¥726M | ¥0 |
| Retained Earnings | ¥5.48B | ¥5.51B | ¥-32M |
| Treasury Stock | ¥-956,000 | ¥-956,000 | ¥0 |
| Owners' Equity | ¥6.94B | ¥6.97B | ¥-32M |
| Working Capital | ¥1.97B | - | - |