| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥20.41B | ¥18.06B | +13.0% |
| Cost of Sales | ¥15.91B | ¥14.03B | +13.4% |
| Gross Profit | ¥4.50B | ¥4.03B | +11.6% |
| SG&A Expenses | ¥3.06B | ¥2.85B | +7.1% |
| Operating Income | ¥1.49B | ¥1.18B | +26.7% |
| Equity Method Investment Income | ¥250M | ¥185M | +34.8% |
| Profit Before Tax | ¥1.98B | ¥1.39B | +42.1% |
| Income Tax Expense | ¥733M | ¥386M | +89.7% |
| Net Income | ¥1.24B | ¥1.00B | +23.8% |
| Net Income Attributable to Owners | ¥1.23B | ¥992M | +23.9% |
| Total Comprehensive Income | ¥1.29B | ¥1.14B | +13.0% |
| Basic EPS | ¥113.57 | ¥85.50 | +32.8% |
| Diluted EPS | ¥113.56 | ¥85.46 | +32.9% |
| Dividend Per Share | ¥37.00 | ¥37.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥19.09B | ¥18.25B | +¥838M |
| Accounts Receivable | ¥4.68B | ¥5.09B | ¥-413M |
| Inventories | ¥148M | ¥104M | +¥44M |
| Non-current Assets | ¥27.18B | ¥27.07B | +¥112M |
| Property, Plant & Equipment | ¥599M | ¥625M | ¥-26M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Cash and Cash Equivalents | ¥10.82B | ¥9.91B | +¥909M |
| Item | Value |
|---|---|
| Net Profit Margin | 6.0% |
| Gross Profit Margin | 22.0% |
| Debt-to-Equity Ratio | 0.54x |
| Effective Tax Rate | 37.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +13.0% |
| Operating Income YoY Change | +26.7% |
| Profit Before Tax YoY Change | +42.1% |
| Net Income YoY Change | +23.8% |
| Net Income Attributable to Owners YoY Change | +23.9% |
| Total Comprehensive Income YoY Change | +13.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 11.62M shares |
| Treasury Stock | 806K shares |
| Average Shares Outstanding | 10.82M shares |
| Book Value Per Share | ¥2,778.63 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥37.00 |
| Year-End Dividend | ¥41.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥42.60B |
| Operating Income Forecast | ¥3.30B |
| Net Income Forecast | ¥2.60B |
| Net Income Attributable to Owners Forecast | ¥2.56B |
| Basic EPS Forecast | ¥222.35 |
| Dividend Per Share Forecast | ¥66.50 |
| Intangible Assets | ¥1.07B | ¥1.09B | ¥-16M |
| Goodwill | ¥2.10B | ¥2.10B | ¥0 |
| Total Assets | ¥46.27B | ¥45.32B | +¥951M |
| Accounts Payable | ¥2.17B | ¥2.12B | +¥56M |
| Non-current Liabilities | ¥7.96B | ¥7.77B | +¥190M |
| Total Liabilities | ¥16.24B | ¥15.71B | +¥527M |
| Total Equity | ¥30.04B | ¥29.61B | +¥423M |
| Capital Stock | ¥2.23B | ¥2.23B | ¥0 |
| Capital Surplus | ¥2.72B | ¥4.49B | ¥-1.77B |
| Retained Earnings | ¥25.65B | ¥24.60B | +¥1.05B |
| Treasury Stock | ¥-1.30B | ¥-2.64B | +¥1.34B |
| Shareholders' Equity | ¥29.56B | ¥29.14B | +¥426M |
| Equity Ratio | 63.9% | 64.3% | -0.4% |