| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥27.53B | ¥25.37B | +8.5% |
| Cost of Sales | ¥15.95B | ¥15.79B | +1.0% |
| Gross Profit | ¥11.58B | ¥9.58B | +20.9% |
| Operating Income | ¥1.49B | ¥-408M | +465.2% |
| Non-operating Income | ¥203M | ¥140M | +45.5% |
| Non-operating Expenses | ¥723,000 | ¥504,000 | +43.5% |
| Ordinary Income | ¥1.69B | ¥-269M | +729.4% |
| Profit Before Tax | ¥1.67B | ¥354M | +371.1% |
| Income Tax Expense | ¥482M | ¥144M | +234.4% |
| Net Income | ¥1.18B | ¥210M | +465.0% |
| Net Income Attributable to Owners | ¥1.17B | ¥198M | +490.9% |
| Total Comprehensive Income | ¥1.55B | ¥74M | +1991.9% |
| Interest Expense | ¥66,000 | ¥72,000 | -8.3% |
| Basic EPS | ¥251.34 | ¥42.64 | +489.4% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥11.93B | ¥15.74B | ¥-3.81B |
| Cash and Deposits | ¥6.19B | ¥8.75B | ¥-2.56B |
| Accounts Receivable | ¥4.21B | ¥5.63B | ¥-1.42B |
| Non-current Assets | ¥52.77B | ¥49.45B | +¥3.32B |
| Property, Plant & Equipment | ¥38.38B | ¥37.64B | +¥745M |
| Item | Value |
|---|---|
| Net Profit Margin | 4.3% |
| Gross Profit Margin | 42.1% |
| Current Ratio | 159.4% |
| Quick Ratio | 159.4% |
| Debt-to-Equity Ratio | 0.21x |
| Interest Coverage Ratio | 22575.76x |
| Effective Tax Rate | 28.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +8.5% |
| Operating Income YoY Change | +122.7% |
| Ordinary Income YoY Change | +108.1% |
| Net Income Attributable to Owners YoY Change | +490.8% |
| Total Comprehensive Income YoY Change | -75.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 4.80M shares |
| Treasury Stock | 139K shares |
| Average Shares Outstanding | 4.66M shares |
| Book Value Per Share | ¥11,440.95 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥80.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥64.30B |
| Operating Income Forecast | ¥3.14B |
| Ordinary Income Forecast | ¥3.50B |
| Net Income Attributable to Owners Forecast | ¥2.44B |
| Basic EPS Forecast | ¥523.88 |
| Dividend Per Share Forecast | ¥80.00 |
| Intangible Assets | ¥4.16B | ¥2.40B | +¥1.76B |
| Goodwill | ¥3.52B | ¥1.76B | +¥1.76B |
| Investment Securities | ¥4.56B | ¥3.85B | +¥712M |
| Total Assets | ¥64.70B | ¥65.19B | ¥-489M |
| Current Liabilities | ¥7.48B | ¥9.29B | ¥-1.80B |
| Accounts Payable | ¥2.55B | ¥4.02B | ¥-1.46B |
| Non-current Liabilities | ¥3.89B | ¥3.75B | +¥140M |
| Long-term Loans | ¥86M | ¥108M | ¥-22M |
| Total Liabilities | ¥11.38B | ¥13.04B | ¥-1.66B |
| Total Equity | ¥53.33B | ¥52.15B | +¥1.18B |
| Capital Stock | ¥2.40B | ¥2.40B | ¥0 |
| Capital Surplus | ¥21M | ¥21M | ¥0 |
| Retained Earnings | ¥44.76B | ¥43.97B | +¥795M |
| Treasury Stock | ¥-412M | ¥-430M | +¥18M |
| Owners' Equity | ¥50.01B | ¥48.83B | +¥1.17B |
| Working Capital | ¥4.45B | - | - |