| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.75B | ¥1.58B | +10.6% |
| Cost of Sales | ¥1.23B | ¥1.09B | +12.9% |
| Gross Profit | ¥520M | ¥493M | +5.5% |
| SG&A Expenses | ¥282M | ¥256M | +10.3% |
| Operating Income | ¥237M | ¥236M | +0.4% |
| Non-operating Income | ¥9M | ¥702,000 | +1164.2% |
| Non-operating Expenses | ¥485,000 | ¥106,000 | +357.5% |
| Ordinary Income | ¥245M | ¥237M | +3.4% |
| Profit Before Tax | ¥246M | ¥237M | +3.6% |
| Income Tax Expense | ¥77M | ¥75M | +2.6% |
| Net Income | ¥168M | ¥161M | +4.3% |
| Interest Expense | ¥17,000 | ¥76,000 | -77.6% |
| Basic EPS | ¥45.46 | ¥44.65 | +1.8% |
| Diluted EPS | ¥44.85 | ¥43.24 | +3.7% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.89B | ¥3.03B | ¥-148M |
| Cash and Deposits | ¥1.57B | ¥1.73B | ¥-159M |
| Accounts Receivable | ¥1.17B | ¥1.16B | +¥11M |
| Non-current Assets | ¥852M | ¥846M | +¥6M |
| Property, Plant & Equipment | ¥442M | ¥426M | +¥16M |
| Item | Value |
|---|---|
| Net Profit Margin | 9.6% |
| Gross Profit Margin | 29.7% |
| Current Ratio | 512.5% |
| Quick Ratio | 512.5% |
| Debt-to-Equity Ratio | 0.27x |
| Interest Coverage Ratio | 13941.18x |
| Effective Tax Rate | 31.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +10.6% |
| Operating Income YoY Change | +0.3% |
| Ordinary Income YoY Change | +3.6% |
| Net Income YoY Change | +4.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 3.71M shares |
| Treasury Stock | 93 shares |
| Average Shares Outstanding | 3.71M shares |
| Book Value Per Share | ¥791.45 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥47.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥7.31B |
| Operating Income Forecast | ¥820M |
| Ordinary Income Forecast | ¥823M |
| Net Income Forecast | ¥575M |
| Basic EPS Forecast | ¥154.93 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥10M | ¥9M | +¥2M |
| Total Assets | ¥3.74B | ¥3.88B | ¥-143M |
| Current Liabilities | ¥563M | ¥712M | ¥-149M |
| Non-current Liabilities | ¥235M | ¥230M | +¥5M |
| Total Liabilities | ¥798M | ¥942M | ¥-144M |
| Total Equity | ¥2.94B | ¥2.94B | +¥1M |
| Capital Stock | ¥580M | ¥577M | +¥3M |
| Capital Surplus | ¥397M | ¥394M | +¥3M |
| Retained Earnings | ¥1.96B | ¥1.97B | ¥-5M |
| Treasury Stock | ¥-298,000 | ¥-298,000 | ¥0 |
| Owners' Equity | ¥2.94B | ¥2.94B | +¥1M |
| Working Capital | ¥2.32B | - | - |