| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.33B | ¥3.89B | +11.2% |
| Cost of Sales | ¥2.87B | ¥2.63B | +9.1% |
| Gross Profit | ¥1.46B | ¥1.26B | +15.7% |
| SG&A Expenses | ¥1.00B | ¥898M | +11.5% |
| Operating Income | ¥455M | ¥361M | +26.0% |
| Non-operating Income | ¥6M | ¥5M | +9.2% |
| Non-operating Expenses | ¥10M | ¥3M | +282.2% |
| Ordinary Income | ¥450M | ¥363M | +24.0% |
| Profit Before Tax | ¥450M | ¥364M | +23.7% |
| Income Tax Expense | ¥150M | ¥129M | +16.5% |
| Net Income | ¥299M | ¥234M | +27.8% |
| Interest Expense | ¥1M | ¥3M | -46.9% |
| Basic EPS | ¥165.32 | ¥147.30 | +12.2% |
| Dividend Per Share | ¥120.00 | ¥120.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.73B | ¥1.71B | +¥26M |
| Cash and Deposits | ¥876M | ¥936M | ¥-60M |
| Accounts Receivable | ¥792M | ¥687M | +¥105M |
| Inventories | ¥23M | ¥46M | ¥-23M |
| Non-current Assets | ¥758M | ¥659M | +¥99M |
| Item | Value |
|---|---|
| Net Profit Margin | 6.9% |
| Gross Profit Margin | 33.7% |
| Current Ratio | 236.8% |
| Quick Ratio | 233.7% |
| Debt-to-Equity Ratio | 0.55x |
| Interest Coverage Ratio | 325.00x |
| Effective Tax Rate | 33.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +11.2% |
| Operating Income YoY Change | +25.9% |
| Ordinary Income YoY Change | +23.7% |
| Net Income YoY Change | +27.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 2.03M shares |
| Treasury Stock | 115K shares |
| Average Shares Outstanding | 1.81M shares |
| Book Value Per Share | ¥838.81 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥120.00 |
| Year-End Dividend | ¥18.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥5.66B |
| Operating Income Forecast | ¥455M |
| Ordinary Income Forecast | ¥433M |
| Net Income Forecast | ¥284M |
| Basic EPS Forecast | ¥178.59 |
| Dividend Per Share Forecast | ¥18.00 |
| Property, Plant & Equipment | ¥426M | ¥359M | +¥67M |
| Intangible Assets | ¥225M | ¥156M | +¥69M |
| Investment Securities | ¥52M | ¥52M | ¥0 |
| Total Assets | ¥2.49B | ¥2.37B | +¥125M |
| Current Liabilities | ¥732M | ¥761M | ¥-29M |
| Accounts Payable | ¥53M | ¥74M | ¥-21M |
| Non-current Liabilities | ¥150M | ¥336M | ¥-185M |
| Long-term Loans | ¥146M | ¥223M | ¥-77M |
| Total Liabilities | ¥882M | ¥1.10B | ¥-215M |
| Total Equity | ¥1.61B | ¥1.27B | +¥339M |
| Capital Stock | ¥103M | ¥50M | +¥53M |
| Capital Surplus | ¥175M | ¥114M | +¥61M |
| Retained Earnings | ¥1.43B | ¥1.21B | +¥214M |
| Treasury Stock | ¥-95M | ¥-108M | +¥12M |
| Owners' Equity | ¥1.61B | ¥1.27B | +¥339M |
| Working Capital | ¥1.00B | - | - |