| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥8.12B | ¥7.74B | +4.8% |
| Cost of Sales | ¥6.34B | ¥6.16B | +3.0% |
| Gross Profit | ¥1.78B | ¥1.59B | +11.8% |
| SG&A Expenses | ¥1.06B | ¥906M | +17.1% |
| Operating Income | ¥714M | ¥681M | +4.8% |
| Non-operating Income | ¥28M | ¥18M | +57.7% |
| Non-operating Expenses | ¥1M | ¥12M | -88.5% |
| Ordinary Income | ¥740M | ¥687M | +7.7% |
| Profit Before Tax | ¥741M | ¥687M | +7.9% |
| Income Tax Expense | ¥201M | ¥219M | -8.0% |
| Net Income | ¥539M | ¥468M | +15.2% |
| Interest Expense | ¥884,000 | ¥782,000 | +13.0% |
| Basic EPS | ¥34.72 | ¥30.12 | +15.3% |
| Dividend Per Share | ¥28.00 | ¥28.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥10.10B | ¥10.44B | ¥-340M |
| Cash and Deposits | ¥6.06B | ¥6.70B | ¥-642M |
| Accounts Receivable | ¥3.06B | ¥3.15B | ¥-88M |
| Non-current Assets | ¥4.78B | ¥4.21B | +¥570M |
| Property, Plant & Equipment | ¥102M | ¥56M | +¥46M |
| Item | Value |
|---|---|
| Book Value Per Share | ¥770.70 |
| Net Profit Margin | 6.6% |
| Gross Profit Margin | 21.9% |
| Current Ratio | 362.3% |
| Quick Ratio | 362.3% |
| Debt-to-Equity Ratio | 0.24x |
| Interest Coverage Ratio | 807.69x |
| Effective Tax Rate | 27.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +4.8% |
| Operating Income YoY Change | +4.8% |
| Ordinary Income YoY Change | +7.8% |
| Net Income YoY Change | +15.3% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 16.53M shares |
| Treasury Stock | 980K shares |
| Average Shares Outstanding | 15.55M shares |
| Book Value Per Share | ¥770.64 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥28.00 |
| Year-End Dividend | ¥18.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥16.95B |
| Operating Income Forecast | ¥1.70B |
| Ordinary Income Forecast | ¥1.73B |
| Net Income Forecast | ¥1.21B |
| Basic EPS Forecast | ¥77.81 |
| Dividend Per Share Forecast | ¥16.00 |
| Intangible Assets | ¥20M | ¥22M | ¥-3M |
| Investment Securities | ¥2.54B | ¥2.29B | +¥257M |
| Total Assets | ¥14.88B | ¥14.64B | +¥231M |
| Current Liabilities | ¥2.79B | ¥2.87B | ¥-86M |
| Short-term Loans | ¥210M | ¥210M | ¥0 |
| Non-current Liabilities | ¥106M | ¥89M | +¥17M |
| Total Liabilities | ¥2.89B | ¥2.96B | ¥-69M |
| Total Equity | ¥11.98B | ¥11.68B | +¥299M |
| Capital Stock | ¥733M | ¥733M | ¥0 |
| Capital Surplus | ¥814M | ¥625M | +¥190M |
| Retained Earnings | ¥10.84B | ¥10.58B | +¥260M |
| Treasury Stock | ¥-557M | ¥-372M | ¥-185M |
| Owners' Equity | ¥11.98B | ¥11.68B | +¥299M |
| Working Capital | ¥7.31B | - | - |