| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥11.12B | ¥11.44B | -2.8% |
| Cost of Sales | ¥4.07B | ¥4.28B | -5.0% |
| Gross Profit | ¥7.05B | ¥7.16B | -1.5% |
| SG&A Expenses | ¥5.86B | ¥5.97B | -2.0% |
| Operating Income | ¥1.20B | ¥1.19B | +0.9% |
| Non-operating Income | ¥95M | ¥87M | +9.6% |
| Non-operating Expenses | ¥3M | ¥27M | -88.7% |
| Ordinary Income | ¥1.29B | ¥1.25B | +3.5% |
| Profit Before Tax | ¥1.29B | ¥1.24B | +3.6% |
| Income Tax Expense | ¥280M | ¥140M | +100.7% |
| Net Income | ¥1.01B | ¥1.11B | -8.7% |
| Net Income Attributable to Owners | ¥1.01B | ¥1.10B | -8.7% |
| Total Comprehensive Income | ¥1.46B | ¥1.27B | +14.4% |
| Interest Expense | ¥66,000 | ¥34,000 | +94.1% |
| Basic EPS | ¥36.54 | ¥40.01 | -8.7% |
| Diluted EPS | ¥36.43 | ¥39.94 | -8.8% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥8.87B | ¥8.07B | +¥796M |
| Cash and Deposits | ¥3.60B | ¥3.89B | ¥-289M |
| Accounts Receivable | ¥99M | ¥42M | +¥57M |
| Inventories | ¥2.34B | ¥1.95B | +¥390M |
| Non-current Assets | ¥5.94B | ¥5.17B | +¥762M |
| Item | Value |
|---|---|
| Net Profit Margin | 9.1% |
| Gross Profit Margin | 63.4% |
| Current Ratio | 275.1% |
| Quick Ratio | 202.5% |
| Debt-to-Equity Ratio | 0.43x |
| Interest Coverage Ratio | 18136.36x |
| Effective Tax Rate | 21.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -2.8% |
| Operating Income YoY Change | +1.0% |
| Ordinary Income YoY Change | +3.5% |
| Net Income Attributable to Owners YoY Change | -8.7% |
| Total Comprehensive Income YoY Change | +14.3% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 27.71M shares |
| Treasury Stock | 87K shares |
| Average Shares Outstanding | 27.62M shares |
| Book Value Per Share | ¥375.65 |
| Item | Amount |
|---|---|
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥15.80B |
| Operating Income Forecast | ¥1.30B |
| Ordinary Income Forecast | ¥1.36B |
| Net Income Attributable to Owners Forecast | ¥1.03B |
| Basic EPS Forecast | ¥37.21 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥182M | ¥198M | ¥-16M |
| Intangible Assets | ¥46M | ¥65M | ¥-18M |
| Investment Securities | ¥3.64B | ¥2.89B | +¥748M |
| Total Assets | ¥14.80B | ¥13.25B | +¥1.56B |
| Current Liabilities | ¥3.22B | ¥3.39B | ¥-167M |
| Accounts Payable | ¥884M | ¥957M | ¥-73M |
| Non-current Liabilities | ¥1.20B | ¥944M | +¥259M |
| Total Liabilities | ¥4.43B | ¥4.33B | +¥92M |
| Total Equity | ¥10.38B | ¥8.91B | +¥1.47B |
| Capital Stock | ¥4.50B | ¥4.50B | ¥0 |
| Capital Surplus | ¥5.35B | ¥5.35B | ¥0 |
| Retained Earnings | ¥-1.28B | ¥-2.29B | +¥1.01B |
| Treasury Stock | ¥-37M | ¥-37M | ¥-51,000 |
| Owners' Equity | ¥10.36B | ¥8.90B | +¥1.46B |
| Working Capital | ¥5.65B | - | - |