| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥54.47B | ¥50.03B | +8.9% |
| Cost of Sales | ¥36.16B | ¥32.89B | +9.9% |
| Gross Profit | ¥18.32B | ¥17.14B | +6.9% |
| SG&A Expenses | ¥7.01B | ¥6.01B | +16.5% |
| Operating Income | ¥11.31B | ¥11.13B | +1.6% |
| Non-operating Income | ¥312M | ¥471M | -33.8% |
| Non-operating Expenses | ¥49M | ¥34M | +44.1% |
| Ordinary Income | ¥11.57B | ¥11.56B | +0.1% |
| Profit Before Tax | ¥11.44B | ¥11.52B | -0.7% |
| Income Tax Expense | ¥3.69B | ¥3.64B | +1.2% |
| Net Income | ¥7.75B | ¥7.88B | -1.6% |
| Net Income Attributable to Owners | ¥7.06B | ¥7.29B | -3.1% |
| Total Comprehensive Income | ¥7.90B | ¥7.96B | -0.7% |
| Interest Expense | ¥30M | ¥23M | +30.4% |
| Basic EPS | ¥148.75 | ¥151.40 | -1.8% |
| Dividend Per Share | ¥33.00 | ¥33.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥34.60B | ¥46.65B | ¥-12.05B |
| Cash and Deposits | ¥16.34B | ¥30.42B | ¥-14.08B |
| Accounts Receivable | ¥13.88B | ¥11.75B | +¥2.13B |
| Inventories | ¥2.42B | ¥2.14B | +¥282M |
| Non-current Assets | ¥68.28B | ¥66.98B | +¥1.30B |
| Item | Value |
|---|---|
| Net Profit Margin | 13.0% |
| Gross Profit Margin | 33.6% |
| Current Ratio | 231.2% |
| Quick Ratio | 215.0% |
| Debt-to-Equity Ratio | 0.25x |
| Interest Coverage Ratio | 376.90x |
| Effective Tax Rate | 32.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +8.8% |
| Operating Income YoY Change | +1.6% |
| Ordinary Income YoY Change | +0.0% |
| Net Income Attributable to Owners YoY Change | -3.1% |
| Total Comprehensive Income YoY Change | -0.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 48.00M shares |
| Treasury Stock | 714K shares |
| Average Shares Outstanding | 47.48M shares |
| Book Value Per Share | ¥1,737.14 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥33.00 |
| Year-End Dividend | ¥39.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥70.00B |
| Operating Income Forecast | ¥15.70B |
| Ordinary Income Forecast | ¥15.80B |
| Net Income Attributable to Owners Forecast | ¥9.90B |
| Basic EPS Forecast | ¥208.73 |
| Dividend Per Share Forecast | ¥40.00 |
| Property, Plant & Equipment | ¥53.83B | ¥52.40B | +¥1.42B |
| Intangible Assets | ¥1.81B | ¥1.96B | ¥-148M |
| Goodwill | ¥690M | ¥773M | ¥-83M |
| Investment Securities | ¥6.98B | ¥7.17B | ¥-191M |
| Total Assets | ¥102.88B | ¥113.64B | ¥-10.75B |
| Current Liabilities | ¥14.96B | ¥13.99B | +¥971M |
| Accounts Payable | ¥3.34B | ¥4.05B | ¥-706M |
| Short-term Loans | ¥2.71B | ¥1.33B | +¥1.38B |
| Non-current Liabilities | ¥5.78B | ¥5.79B | ¥-14M |
| Long-term Loans | ¥3.75B | ¥3.77B | ¥-24M |
| Total Liabilities | ¥20.74B | ¥19.78B | +¥957M |
| Total Equity | ¥82.14B | ¥93.85B | ¥-11.71B |
| Capital Stock | ¥6.38B | ¥6.38B | ¥0 |
| Capital Surplus | ¥1.76B | ¥7.07B | ¥-5.31B |
| Retained Earnings | ¥74.07B | ¥82.19B | ¥-8.12B |
| Treasury Stock | ¥-2.76B | ¥-11.46B | +¥8.70B |
| Owners' Equity | ¥79.74B | ¥84.33B | ¥-4.58B |
| Working Capital | ¥19.63B | - | - |