| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥14.94B | ¥14.45B | +3.4% |
| SG&A Expenses | ¥494M | ¥471M | +4.9% |
| Operating Income | ¥665M | ¥593M | +12.1% |
| Non-operating Income | ¥318M | ¥367M | -13.4% |
| Non-operating Expenses | ¥55M | ¥38M | +42.7% |
| Ordinary Income | ¥928M | ¥922M | +0.7% |
| Profit Before Tax | ¥1.23B | ¥917M | +34.4% |
| Income Tax Expense | ¥333M | ¥223M | +49.4% |
| Net Income | ¥899M | ¥694M | +29.5% |
| Net Income Attributable to Owners | ¥899M | ¥694M | +29.5% |
| Total Comprehensive Income | ¥1.23B | ¥611M | +101.8% |
| Interest Expense | ¥52M | ¥35M | +49.0% |
| Basic EPS | ¥119.21 | ¥91.76 | +29.9% |
| Dividend Per Share | ¥30.00 | ¥30.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥13.52B | ¥12.71B | +¥808M |
| Cash and Deposits | ¥6.46B | ¥6.35B | +¥111M |
| Non-current Assets | ¥36.75B | ¥35.88B | +¥872M |
| Property, Plant & Equipment | ¥25.38B | ¥24.73B | +¥647M |
| Intangible Assets | ¥282M | ¥253M | +¥30M |
| Item | Value |
|---|---|
| Net Profit Margin | 6.0% |
| Current Ratio | 173.7% |
| Quick Ratio | 173.7% |
| Debt-to-Equity Ratio | 0.83x |
| Interest Coverage Ratio | 12.82x |
| Effective Tax Rate | 27.0% |
| Item | YoY Change |
|---|---|
| Operating Revenues YoY Change | +3.4% |
| Operating Income YoY Change | +12.1% |
| Ordinary Income YoY Change | +0.7% |
| Net Income Attributable to Owners YoY Change | +29.5% |
| Total Comprehensive Income YoY Change | +101.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 7.86M shares |
| Treasury Stock | 358K shares |
| Average Shares Outstanding | 7.54M shares |
| Book Value Per Share | ¥3,668.29 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥30.00 |
| Year-End Dividend | ¥30.00 |
| Segment | Revenue |
|---|---|
| Logistics | ¥14.61B |
| RealEstate | ¥325M |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥29.50B |
| Operating Income Forecast | ¥1.25B |
| Ordinary Income Forecast | ¥1.75B |
| Net Income Attributable to Owners Forecast | ¥1.30B |
| Basic EPS Forecast | ¥172.78 |
| Dividend Per Share Forecast | ¥40.00 |
| Investment Securities | ¥9.01B | ¥8.71B | +¥302M |
| Total Assets | ¥50.27B | ¥48.59B | +¥1.68B |
| Current Liabilities | ¥7.78B | ¥8.47B | ¥-688M |
| Short-term Loans | ¥4.26B | ¥4.47B | ¥-207M |
| Non-current Liabilities | ¥14.95B | ¥13.47B | +¥1.48B |
| Long-term Loans | ¥11.63B | ¥10.26B | +¥1.37B |
| Total Liabilities | ¥22.73B | ¥21.94B | +¥788M |
| Total Equity | ¥27.54B | ¥26.64B | +¥893M |
| Capital Stock | ¥3.41B | ¥3.41B | ¥0 |
| Capital Surplus | ¥2.22B | ¥2.22B | +¥1M |
| Retained Earnings | ¥19.66B | ¥18.99B | +¥671M |
| Treasury Stock | ¥-498M | ¥-385M | ¥-114M |
| Owners' Equity | ¥27.54B | ¥26.64B | +¥893M |
| Working Capital | ¥5.73B | - | - |