| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥28.78B | ¥27.03B | +6.5% |
| Cost of Sales | ¥21.90B | ¥20.79B | +5.4% |
| Gross Profit | ¥6.88B | ¥6.24B | +10.1% |
| SG&A Expenses | ¥5.03B | ¥4.90B | +2.8% |
| Operating Income | ¥1.84B | ¥1.34B | +36.9% |
| Non-operating Income | ¥306M | ¥529M | -42.2% |
| Non-operating Expenses | ¥180M | ¥16M | +1027.4% |
| Ordinary Income | ¥1.97B | ¥1.86B | +5.9% |
| Profit Before Tax | ¥1.90B | ¥2.04B | -6.7% |
| Income Tax Expense | ¥658M | ¥593M | +11.1% |
| Net Income | ¥1.25B | ¥1.45B | -13.9% |
| Net Income Attributable to Owners | ¥1.18B | ¥1.27B | -7.5% |
| Total Comprehensive Income | ¥1.46B | ¥1.55B | -5.9% |
| Interest Expense | ¥9M | ¥11M | -18.1% |
| Basic EPS | ¥48.31 | ¥52.43 | -7.9% |
| Dividend Per Share | ¥12.00 | ¥12.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥30.92B | ¥29.40B | +¥1.51B |
| Cash and Deposits | ¥20.08B | ¥19.02B | +¥1.06B |
| Accounts Receivable | ¥8.15B | ¥8.28B | ¥-132M |
| Non-current Assets | ¥30.03B | ¥30.03B | +¥6M |
| Property, Plant & Equipment | ¥22.15B | ¥22.64B | ¥-491M |
| Item | Value |
|---|---|
| Net Profit Margin | 4.1% |
| Gross Profit Margin | 23.9% |
| Current Ratio | 366.8% |
| Quick Ratio | 366.8% |
| Debt-to-Equity Ratio | 0.27x |
| Interest Coverage Ratio | 213.35x |
| Effective Tax Rate | 34.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +6.5% |
| Operating Income YoY Change | +36.9% |
| Ordinary Income YoY Change | +5.9% |
| Net Income Attributable to Owners YoY Change | -7.6% |
| Total Comprehensive Income YoY Change | -5.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 27.49M shares |
| Treasury Stock | 3.08M shares |
| Average Shares Outstanding | 24.36M shares |
| Book Value Per Share | ¥1,971.28 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥12.00 |
| Year-End Dividend | ¥17.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥57.00B |
| Operating Income Forecast | ¥3.35B |
| Ordinary Income Forecast | ¥3.85B |
| Net Income Attributable to Owners Forecast | ¥2.45B |
| Basic EPS Forecast | ¥100.57 |
| Dividend Per Share Forecast | ¥13.00 |
| Intangible Assets | ¥66M | ¥67M | ¥-837,000 |
| Investment Securities | ¥6.39B | ¥5.62B | +¥769M |
| Total Assets | ¥60.95B | ¥59.43B | +¥1.52B |
| Current Liabilities | ¥8.43B | ¥7.84B | +¥593M |
| Accounts Payable | ¥4.27B | ¥3.90B | +¥370M |
| Short-term Loans | ¥66M | ¥66M | ¥0 |
| Non-current Liabilities | ¥4.41B | ¥4.55B | ¥-142M |
| Long-term Loans | ¥164M | ¥244M | ¥-79M |
| Total Liabilities | ¥12.83B | ¥12.38B | +¥450M |
| Total Equity | ¥48.11B | ¥47.05B | +¥1.07B |
| Capital Stock | ¥2.05B | ¥2.05B | ¥0 |
| Capital Surplus | ¥1.51B | ¥1.49B | +¥15M |
| Retained Earnings | ¥40.39B | ¥39.65B | +¥744M |
| Treasury Stock | ¥-1.55B | ¥-1.59B | +¥45M |
| Owners' Equity | ¥46.16B | ¥45.14B | +¥1.02B |
| Working Capital | ¥22.49B | - | - |