| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥9.71B | ¥8.38B | +15.9% |
| Cost of Sales | ¥7.64B | ¥6.76B | +13.0% |
| Gross Profit | ¥2.07B | ¥1.61B | +28.2% |
| SG&A Expenses | ¥1.25B | ¥1.19B | +5.1% |
| Operating Income | ¥822M | ¥427M | +92.5% |
| Non-operating Income | ¥105M | ¥125M | -15.9% |
| Non-operating Expenses | ¥124M | ¥89M | +38.4% |
| Ordinary Income | ¥804M | ¥463M | +73.7% |
| Profit Before Tax | ¥800M | ¥537M | +49.1% |
| Income Tax Expense | ¥278M | ¥199M | +39.5% |
| Net Income | ¥523M | ¥338M | +54.8% |
| Net Income Attributable to Owners | ¥520M | ¥334M | +55.7% |
| Total Comprehensive Income | ¥457M | ¥473M | -3.4% |
| Interest Expense | ¥101M | ¥50M | +101.0% |
| Basic EPS | ¥150.28 | ¥96.86 | +55.2% |
| Dividend Per Share | ¥60.00 | ¥60.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥16.17B | ¥15.08B | +¥1.09B |
| Cash and Deposits | ¥2.34B | ¥2.55B | ¥-205M |
| Accounts Receivable | ¥11.11B | ¥9.88B | +¥1.23B |
| Inventories | ¥209M | ¥287M | ¥-77M |
| Non-current Assets | ¥21.80B | ¥21.58B | +¥216M |
| Item | Value |
|---|---|
| Net Profit Margin | 5.4% |
| Gross Profit Margin | 21.3% |
| Current Ratio | 125.9% |
| Quick Ratio | 124.3% |
| Debt-to-Equity Ratio | 1.19x |
| Interest Coverage Ratio | 8.17x |
| Effective Tax Rate | 34.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +15.9% |
| Operating Income YoY Change | +92.3% |
| Ordinary Income YoY Change | +73.5% |
| Net Income Attributable to Owners YoY Change | +55.4% |
| Total Comprehensive Income YoY Change | -3.3% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 3.49M shares |
| Treasury Stock | 30K shares |
| Average Shares Outstanding | 3.46M shares |
| Book Value Per Share | ¥5,006.51 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥60.00 |
| Year-End Dividend | ¥60.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥19.68B |
| Operating Income Forecast | ¥1.36B |
| Ordinary Income Forecast | ¥1.27B |
| Net Income Attributable to Owners Forecast | ¥860M |
| Basic EPS Forecast | ¥248.77 |
| Dividend Per Share Forecast | ¥60.00 |
| Property, Plant & Equipment | ¥20.60B | ¥20.42B | +¥184M |
| Intangible Assets | ¥205M | ¥221M | ¥-16M |
| Investment Securities | ¥369M | ¥314M | +¥55M |
| Total Assets | ¥37.97B | ¥36.66B | +¥1.31B |
| Current Liabilities | ¥12.84B | ¥10.15B | +¥2.69B |
| Accounts Payable | ¥1.18B | ¥1.87B | ¥-696M |
| Short-term Loans | ¥8.52B | ¥5.10B | +¥3.42B |
| Non-current Liabilities | ¥7.78B | ¥9.43B | ¥-1.65B |
| Long-term Loans | ¥7.12B | ¥8.70B | ¥-1.58B |
| Total Liabilities | ¥20.63B | ¥19.58B | +¥1.05B |
| Total Equity | ¥17.34B | ¥17.08B | +¥263M |
| Capital Stock | ¥8.03B | ¥8.03B | ¥0 |
| Capital Surplus | ¥5.73B | ¥5.73B | +¥3M |
| Retained Earnings | ¥2.85B | ¥2.54B | +¥313M |
| Treasury Stock | ¥-48M | ¥-57M | +¥9M |
| Owners' Equity | ¥17.18B | ¥16.91B | +¥266M |
| Working Capital | ¥3.33B | - | - |