| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥12.13B | ¥11.35B | +6.9% |
| Cost of Sales | ¥10.30B | ¥9.71B | +6.1% |
| Gross Profit | ¥1.83B | ¥1.64B | +11.8% |
| SG&A Expenses | ¥736M | ¥689M | +6.8% |
| Operating Income | ¥1.09B | ¥947M | +15.5% |
| Non-operating Income | ¥160M | ¥106M | +50.9% |
| Non-operating Expenses | ¥106M | ¥116M | -8.5% |
| Ordinary Income | ¥1.15B | ¥937M | +22.5% |
| Profit Before Tax | ¥1.13B | ¥938M | +20.9% |
| Income Tax Expense | ¥377M | ¥291M | +29.5% |
| Net Income | ¥756M | ¥646M | +17.0% |
| Interest Expense | ¥63M | ¥67M | -5.7% |
| Basic EPS | ¥229.42 | ¥194.84 | +17.7% |
| Dividend Per Share | ¥30.00 | ¥30.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥8.87B | ¥7.77B | +¥1.11B |
| Cash and Deposits | ¥2.35B | ¥3.41B | ¥-1.06B |
| Accounts Receivable | ¥882M | ¥743M | +¥139M |
| Inventories | ¥14M | ¥12M | +¥2M |
| Non-current Assets | ¥20.70B | ¥19.73B | +¥964M |
| Item | Value |
|---|---|
| Net Profit Margin | 6.2% |
| Gross Profit Margin | 15.1% |
| Current Ratio | 291.6% |
| Quick Ratio | 291.2% |
| Debt-to-Equity Ratio | 1.33x |
| Interest Coverage Ratio | 17.44x |
| Effective Tax Rate | 33.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +6.9% |
| Operating Income YoY Change | +15.5% |
| Ordinary Income YoY Change | +22.5% |
| Net Income YoY Change | +17.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 3.46M shares |
| Treasury Stock | 165K shares |
| Average Shares Outstanding | 3.30M shares |
| Book Value Per Share | ¥3,842.97 |
| Item | Amount |
|---|---|
| Year-End Dividend | ¥30.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥15.77B |
| Operating Income Forecast | ¥1.34B |
| Ordinary Income Forecast | ¥1.33B |
| Net Income Forecast | ¥910M |
| Basic EPS Forecast | ¥274.50 |
| Dividend Per Share Forecast | ¥45.00 |
| Property, Plant & Equipment | ¥12.91B | ¥13.39B | ¥-479M |
| Intangible Assets | ¥9M | ¥15M | ¥-6M |
| Investment Securities | ¥5.98B | ¥4.42B | +¥1.56B |
| Total Assets | ¥29.57B | ¥27.50B | +¥2.07B |
| Current Liabilities | ¥3.04B | ¥3.02B | +¥20M |
| Accounts Payable | ¥319M | ¥244M | +¥75M |
| Short-term Loans | ¥270M | ¥270M | ¥0 |
| Non-current Liabilities | ¥13.85B | ¥13.52B | +¥331M |
| Long-term Loans | ¥10.86B | ¥11.04B | ¥-180M |
| Total Liabilities | ¥16.89B | ¥16.54B | +¥350M |
| Total Equity | ¥12.68B | ¥10.96B | +¥1.72B |
| Capital Stock | ¥3.70B | ¥3.70B | ¥0 |
| Capital Surplus | ¥2.24B | ¥2.24B | ¥0 |
| Retained Earnings | ¥4.01B | ¥3.35B | +¥657M |
| Treasury Stock | ¥-596M | ¥-594M | ¥-2M |
| Owners' Equity | ¥12.68B | ¥10.96B | +¥1.72B |
| Working Capital | ¥5.83B | - | - |