| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥19.32B | ¥18.43B | +4.8% |
| Cost of Sales | ¥7.63B | ¥6.33B | +20.6% |
| Gross Profit | ¥11.69B | ¥12.11B | -3.4% |
| SG&A Expenses | ¥9.88B | ¥9.98B | -1.0% |
| Operating Income | ¥1.81B | ¥2.13B | -14.9% |
| Non-operating Income | ¥55M | ¥48M | +14.6% |
| Non-operating Expenses | ¥51M | ¥50M | +2.0% |
| Ordinary Income | ¥1.82B | ¥2.13B | -14.5% |
| Profit Before Tax | ¥1.82B | ¥2.11B | -14.0% |
| Income Tax Expense | ¥677M | ¥294M | +130.3% |
| Net Income | ¥1.14B | ¥1.82B | -37.4% |
| Net Income Attributable to Owners | ¥1.13B | ¥1.82B | -37.8% |
| Total Comprehensive Income | ¥1.23B | ¥1.81B | -32.4% |
| Interest Expense | ¥24M | ¥25M | -4.0% |
| Basic EPS | ¥36.57 | ¥58.81 | -37.8% |
| Dividend Per Share | ¥5.00 | ¥5.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥6.56B | ¥6.17B | +¥382M |
| Cash and Deposits | ¥2.05B | ¥1.78B | +¥267M |
| Accounts Receivable | ¥1.60B | ¥1.52B | +¥83M |
| Inventories | ¥738M | ¥716M | +¥22M |
| Non-current Assets | ¥26.26B | ¥25.44B | +¥815M |
| Item | Value |
|---|---|
| Net Profit Margin | 5.8% |
| Gross Profit Margin | 60.5% |
| Current Ratio | 57.8% |
| Quick Ratio | 51.3% |
| Debt-to-Equity Ratio | 1.41x |
| Interest Coverage Ratio | 75.50x |
| Effective Tax Rate | 37.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +4.8% |
| Operating Income YoY Change | -14.9% |
| Ordinary Income YoY Change | -14.5% |
| Net Income Attributable to Owners YoY Change | -37.8% |
| Total Comprehensive Income YoY Change | -32.3% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 31.93M shares |
| Treasury Stock | 1.01M shares |
| Average Shares Outstanding | 30.92M shares |
| Book Value Per Share | ¥440.76 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥5.00 |
| Year-End Dividend | ¥5.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥72.33B |
| Operating Income Forecast | ¥4.88B |
| Ordinary Income Forecast | ¥4.89B |
| Net Income Attributable to Owners Forecast | ¥3.15B |
| Basic EPS Forecast | ¥101.87 |
| Dividend Per Share Forecast | ¥5.00 |
| Property, Plant & Equipment | ¥21.50B | ¥20.60B | +¥899M |
| Intangible Assets | ¥403M | ¥392M | +¥11M |
| Total Assets | ¥32.81B | ¥31.62B | +¥1.20B |
| Current Liabilities | ¥11.35B | ¥10.89B | +¥461M |
| Accounts Payable | ¥2.34B | ¥2.19B | +¥157M |
| Short-term Loans | ¥1.88B | ¥1.29B | +¥590M |
| Non-current Liabilities | ¥7.83B | ¥8.32B | ¥-490M |
| Long-term Loans | ¥3.23B | ¥3.70B | ¥-472M |
| Total Liabilities | ¥19.19B | ¥19.21B | ¥-29M |
| Total Equity | ¥13.63B | ¥12.40B | +¥1.23B |
| Capital Stock | ¥100M | ¥100M | ¥0 |
| Capital Surplus | ¥4.23B | ¥4.23B | ¥0 |
| Retained Earnings | ¥10.54B | ¥9.41B | +¥1.13B |
| Treasury Stock | ¥-1.51B | ¥-1.51B | ¥0 |
| Owners' Equity | ¥13.52B | ¥12.31B | +¥1.21B |
| Working Capital | ¥-4.79B | - | - |