| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥78.64B | ¥75.89B | +3.6% |
| Cost of Sales | ¥56.77B | ¥55.05B | +3.1% |
| Gross Profit | ¥21.87B | ¥20.83B | +5.0% |
| SG&A Expenses | ¥21.17B | ¥21.87B | -3.2% |
| Operating Income | ¥699M | ¥-1.04B | +167.5% |
| Non-operating Income | ¥149M | ¥471M | -68.4% |
| Non-operating Expenses | ¥70M | ¥87M | -19.5% |
| Ordinary Income | ¥778M | ¥-652M | +219.3% |
| Profit Before Tax | ¥784M | ¥-680M | +215.3% |
| Income Tax Expense | ¥-76M | ¥670M | -111.3% |
| Net Income | ¥860M | ¥-1.35B | +163.7% |
| Net Income Attributable to Owners | ¥860M | ¥-1.35B | +163.7% |
| Total Comprehensive Income | ¥937M | ¥-1.37B | +168.5% |
| Interest Expense | ¥53M | ¥40M | +32.5% |
| Basic EPS | ¥79.78 | ¥-125.38 | +163.6% |
| Diluted EPS | ¥79.73 | - | - |
| Dividend Per Share | ¥13.50 | ¥13.50 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥15.44B | ¥14.29B | +¥1.15B |
| Cash and Deposits | ¥6.37B | ¥5.75B | +¥619M |
| Accounts Receivable | ¥850M | ¥813M | +¥37M |
| Inventories | ¥4.97B | ¥4.53B | +¥435M |
| Non-current Assets | ¥41.00B | ¥41.28B | ¥-282M |
| Item | Value |
|---|---|
| Net Profit Margin | 1.1% |
| Gross Profit Margin | 27.8% |
| Current Ratio | 72.9% |
| Quick Ratio | 49.5% |
| Debt-to-Equity Ratio | 1.12x |
| Interest Coverage Ratio | 13.19x |
| Effective Tax Rate | -9.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +3.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 10.96M shares |
| Treasury Stock | 171K shares |
| Average Shares Outstanding | 10.79M shares |
| Book Value Per Share | ¥2,467.24 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥13.50 |
| Year-End Dividend | ¥13.50 |
| Segment | Revenue | Operating Income |
|---|---|---|
| Drugstore | ¥9.81B | ¥-66M |
| Supermarket | ¥69.24B | ¥895M |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥103.00B |
| Operating Income Forecast | ¥450M |
| Ordinary Income Forecast | ¥500M |
| Net Income Attributable to Owners Forecast | ¥70M |
| Basic EPS Forecast | ¥6.49 |
| Dividend Per Share Forecast | ¥13.50 |
| Property, Plant & Equipment | ¥34.20B | ¥34.96B | ¥-768M |
| Intangible Assets | ¥2.45B | ¥2.29B | +¥157M |
| Total Assets | ¥56.44B | ¥55.58B | +¥864M |
| Current Liabilities | ¥21.17B | ¥21.08B | +¥98M |
| Accounts Payable | ¥9.20B | ¥6.95B | +¥2.24B |
| Short-term Loans | ¥4.60B | ¥8.10B | ¥-3.50B |
| Non-current Liabilities | ¥8.64B | ¥8.53B | +¥113M |
| Long-term Loans | ¥3.37B | ¥3.62B | ¥-246M |
| Total Liabilities | ¥29.82B | ¥29.61B | +¥211M |
| Total Equity | ¥26.62B | ¥25.97B | +¥652M |
| Capital Stock | ¥2.39B | ¥2.39B | ¥0 |
| Capital Surplus | ¥2.21B | ¥2.21B | ¥-3M |
| Retained Earnings | ¥22.03B | ¥21.46B | +¥569M |
| Treasury Stock | ¥-217M | ¥-227M | +¥10M |
| Owners' Equity | ¥26.61B | ¥25.96B | +¥652M |
| Working Capital | ¥-5.73B | - | - |