| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥2.93B | ¥2.71B | +8.2% |
| Operating Income | ¥285M | ¥240M | +18.8% |
| Non-operating Income | ¥12M | ¥13M | -7.2% |
| Non-operating Expenses | ¥4M | ¥4M | -10.3% |
| Ordinary Income | ¥293M | ¥249M | +17.7% |
| Profit Before Tax | ¥285M | ¥243M | +16.9% |
| Income Tax Expense | ¥82M | ¥78M | +5.2% |
| Net Income | ¥202M | ¥165M | +22.4% |
| Interest Expense | ¥4M | ¥4M | -10.2% |
| Basic EPS | ¥72.71 | ¥59.42 | +22.4% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥981M | ¥908M | +¥73M |
| Cash and Deposits | ¥85M | ¥87M | ¥-2M |
| Inventories | ¥5M | ¥4M | +¥654,000 |
| Non-current Assets | ¥4.94B | ¥5.02B | ¥-77M |
| Property, Plant & Equipment | ¥3.97B | ¥4.05B | ¥-85M |
| Item | Value |
|---|---|
| Net Profit Margin | 6.9% |
| Current Ratio | 85.4% |
| Quick Ratio | 84.9% |
| Debt-to-Equity Ratio | 1.15x |
| Interest Coverage Ratio | 77.07x |
| Effective Tax Rate | 28.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +8.3% |
| Operating Income YoY Change | +18.4% |
| Ordinary Income YoY Change | +17.5% |
| Net Income YoY Change | +22.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 2.82M shares |
| Treasury Stock | 33K shares |
| Average Shares Outstanding | 2.79M shares |
| Book Value Per Share | ¥988.88 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥10.00 |
| Segment | Revenue | Operating Income |
|---|---|---|
| CinemaAmusement | ¥1.37B | ¥199M |
| RealEstate | ¥1.56B | ¥349M |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥3.66B |
| Operating Income Forecast | ¥230M |
| Ordinary Income Forecast | ¥240M |
| Net Income Forecast | ¥155M |
| Basic EPS Forecast | ¥55.60 |
| Dividend Per Share Forecast | ¥10.00 |
| Intangible Assets | ¥3M | ¥2M | +¥1M |
| Total Assets | ¥5.92B | ¥5.92B | ¥-4M |
| Current Liabilities | ¥1.15B | ¥1.28B | ¥-135M |
| Accounts Payable | ¥90M | ¥129M | ¥-39M |
| Short-term Loans | ¥325M | ¥250M | +¥75M |
| Non-current Liabilities | ¥2.01B | ¥2.06B | ¥-46M |
| Long-term Loans | ¥5M | - | - |
| Total Liabilities | ¥3.16B | ¥3.34B | ¥-181M |
| Total Equity | ¥2.76B | ¥2.58B | +¥177M |
| Capital Stock | ¥564M | ¥564M | ¥0 |
| Capital Surplus | ¥24M | ¥24M | ¥0 |
| Retained Earnings | ¥2.27B | ¥2.09B | +¥175M |
| Treasury Stock | ¥-113M | ¥-113M | ¥-262,000 |
| Owners' Equity | ¥2.76B | ¥2.58B | +¥177M |
| Working Capital | ¥-168M | - | - |