| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.00B | ¥3.64B | +9.7% |
| Cost of Sales | ¥2.05B | ¥1.90B | +8.0% |
| Gross Profit | ¥1.95B | ¥1.74B | +11.7% |
| SG&A Expenses | ¥1.56B | ¥1.50B | +3.8% |
| Operating Income | ¥392M | ¥245M | +60.0% |
| Non-operating Income | ¥19M | ¥20M | -2.4% |
| Non-operating Expenses | ¥5M | ¥23M | -79.9% |
| Ordinary Income | ¥406M | ¥241M | +68.5% |
| Profit Before Tax | ¥407M | ¥242M | +68.3% |
| Income Tax Expense | ¥140M | ¥88M | +59.0% |
| Net Income | ¥266M | ¥153M | +73.9% |
| Depreciation & Amortization | ¥69M | ¥67M | +2.3% |
| Basic EPS | ¥49.01 | ¥28.26 | +73.4% |
| Dividend Per Share | ¥50.00 | ¥50.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥10.90B | ¥10.73B | +¥173M |
| Cash and Deposits | ¥2.47B | ¥2.06B | +¥406M |
| Accounts Receivable | ¥1.91B | ¥2.29B | ¥-376M |
| Inventories | ¥1.79B | ¥1.64B | +¥151M |
| Non-current Assets | ¥3.99B | ¥4.03B | ¥-32M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥707M | ¥45M | +¥662M |
| Investing Cash Flow | ¥-25M | ¥-14M | ¥-12M |
| Financing Cash Flow | ¥-277M | ¥-275M | ¥-2M |
| Free Cash Flow | ¥682M | - | - |
| Item | Value |
|---|---|
| Book Value Per Share | ¥2,369.39 |
| Net Profit Margin | 6.7% |
| Gross Profit Margin | 48.7% |
| Current Ratio | 1150.7% |
| Quick Ratio | 961.7% |
| Debt-to-Equity Ratio | 0.16x |
| EBITDA Margin | 11.5% |
| Effective Tax Rate | 34.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +9.8% |
| Operating Income YoY Change | +59.9% |
| Ordinary Income YoY Change | +68.3% |
| Net Income YoY Change | +73.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 6.27M shares |
| Treasury Stock | 828K shares |
| Average Shares Outstanding | 5.44M shares |
| Book Value Per Share | ¥2,369.33 |
| EBITDA | ¥461M |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥50.00 |
| Year-End Dividend | ¥50.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥9.30B |
| Operating Income Forecast | ¥1.11B |
| Ordinary Income Forecast | ¥1.12B |
| Net Income Forecast | ¥740M |
| Basic EPS Forecast | ¥136.21 |
| Dividend Per Share Forecast | ¥50.00 |
| Property, Plant & Equipment | ¥3.45B | ¥3.47B | ¥-16M |
| Intangible Assets | ¥109M | ¥129M | ¥-19M |
| Investment Securities | ¥75M | ¥78M | ¥-3M |
| Total Assets | ¥14.90B | ¥14.76B | +¥141M |
| Current Liabilities | ¥948M | ¥843M | +¥105M |
| Accounts Payable | ¥284M | ¥171M | +¥113M |
| Non-current Liabilities | ¥1.07B | ¥1.04B | +¥27M |
| Total Liabilities | ¥2.01B | ¥1.88B | +¥132M |
| Total Equity | ¥12.88B | ¥12.88B | +¥9M |
| Capital Stock | ¥2.08B | ¥2.08B | ¥0 |
| Capital Surplus | ¥2.41B | ¥2.41B | ¥-2M |
| Retained Earnings | ¥9.52B | ¥9.53B | ¥-5M |
| Treasury Stock | ¥-1.45B | ¥-1.46B | +¥8M |
| Owners' Equity | ¥12.88B | ¥12.88B | +¥9M |
| Working Capital | ¥9.96B | - | - |