| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.47B | ¥4.31B | +3.7% |
| SG&A Expenses | ¥185M | ¥179M | +3.4% |
| Operating Income | ¥194M | ¥151M | +28.5% |
| Non-operating Income | ¥69M | ¥59M | +17.4% |
| Non-operating Expenses | ¥10M | ¥9M | +6.6% |
| Ordinary Income | ¥254M | ¥200M | +27.0% |
| Profit Before Tax | ¥257M | ¥278M | -7.5% |
| Income Tax Expense | ¥82M | ¥91M | -10.2% |
| Net Income | ¥175M | ¥187M | -6.4% |
| Depreciation & Amortization | ¥24M | ¥17M | +42.5% |
| Interest Expense | ¥3M | ¥3M | +9.4% |
| Basic EPS | ¥36.24 | ¥34.40 | +5.3% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.85B | ¥2.74B | +¥115M |
| Cash and Deposits | ¥1.30B | ¥1.32B | ¥-15M |
| Non-current Assets | ¥2.86B | ¥2.69B | +¥171M |
| Property, Plant & Equipment | ¥700M | ¥703M | ¥-2M |
| Intangible Assets | ¥136M | ¥159M | ¥-23M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥181M | ¥129M | +¥51M |
| Investing Cash Flow | ¥-35M | ¥-93M | +¥58M |
| Financing Cash Flow | ¥-161M | ¥-284M | +¥124M |
| Free Cash Flow | ¥146M | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 3.9% |
| Current Ratio | 218.8% |
| Quick Ratio | 218.8% |
| Debt-to-Equity Ratio | 0.55x |
| Interest Coverage Ratio | 58.86x |
| EBITDA Margin | 4.9% |
| Effective Tax Rate | 31.7% |
| Item | YoY Change |
|---|---|
| Operating Income YoY Change | +29.1% |
| Ordinary Income YoY Change | +26.7% |
| Net Income YoY Change | -6.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 6.23M shares |
| Treasury Stock | 1.38M shares |
| Average Shares Outstanding | 4.85M shares |
| Book Value Per Share | ¥762.28 |
| EBITDA | ¥218M |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥13.00 |
| Segment | Revenue | Operating Income |
|---|---|---|
| AutomobileTransportation | ¥351M | ¥3M |
| PortTransportation | ¥5.06B | ¥361M |
| Item | Forecast |
|---|---|
| Operating Income Forecast | ¥260M |
| Ordinary Income Forecast | ¥350M |
| Net Income Forecast | ¥280M |
| Basic EPS Forecast | ¥57.73 |
| Dividend Per Share Forecast | ¥15.00 |
| Goodwill | ¥42M | ¥56M | ¥-14M |
| Investment Securities | ¥1.85B | ¥1.67B | +¥183M |
| Total Assets | ¥5.72B | ¥5.43B | +¥286M |
| Current Liabilities | ¥1.30B | ¥1.22B | +¥82M |
| Non-current Liabilities | ¥716M | ¥741M | ¥-25M |
| Long-term Loans | ¥301M | ¥384M | ¥-83M |
| Total Liabilities | ¥2.02B | ¥1.96B | +¥57M |
| Total Equity | ¥3.70B | ¥3.47B | +¥230M |
| Capital Stock | ¥2.39B | ¥2.39B | ¥0 |
| Capital Surplus | ¥52M | ¥52M | ¥0 |
| Retained Earnings | ¥1.38B | ¥1.27B | +¥113M |
| Treasury Stock | ¥-613M | ¥-613M | ¥-105,000 |
| Owners' Equity | ¥3.70B | ¥3.47B | +¥230M |
| Working Capital | ¥1.55B | - | - |