Rankings Pricing

JP-listed companies

JP:7812

Market cap

¥4.7B

P/E ratio

4.8x

Back to summarized table

Income statement Balance sheet Cash flow

	Jun 30, 2014	Jun 30, 2015	Jun 30, 2016	Jun 30, 2017	Jun 30, 2018	Jun 30, 2019	Jun 30, 2020	Jun 30, 2021	Jun 30, 2022	Jun 30, 2023	Jun 30, 2024
Net sales	13,241	14,733	15,584	14,880	17,296	17,643	15,965	17,248	18,610	21,270	19,067
Cost of sales	9,741	10,972	11,830	11,132	13,124	13,180	11,833	12,644	13,500	15,084	13,561
Gross profit (loss)	3,500	3,761	3,754	3,747	4,172	4,462	4,131	4,604	5,151	6,186	5,506
Selling, general and administrative expenses	3,004	3,111	3,221	3,056	3,372	3,507	3,443	3,493	3,934	4,570	4,325
Remuneration for directors (and other officers)	45	46	49	46	35	49	55	51	83	84	86
Salaries	1,129	1,159	1,209	1,166	1,291	1,315	1,341	1,450	1,532	1,691	1,679
Provision for bonuses	115	77	88	90	85	108	104	111	151	144	160
Provision for retirement benefits for directors (and other officers)	8	8	8	8	8	7	5	6	10	7	11
Retirement benefit expenses	48	49	95	53	75	83	107	79	117	59	132
Provision of allowance for doubtful accounts	5	-	-	3	24	14	1	9	56	407	-7
Depreciation	83	88	96	86	86	78	138	174	219	213	247
Rent expenses	268	320	297	260	257	256	220	205	200	237	238
Amortization of goodwill	-	-	-	-	7	7	9	12	30	30	30
Research and development expenses	62	32	53	37	40	29	59	32	36	54	62
Other	1,240	1,331	1,328	1,308	1,432	1,562	1,419	1,365	1,500	1,645	1,687
Selling, general and administrative expenses	3,004	3,111	3,221	3,056	3,372	3,507	3,443	3,493	3,934	4,570	4,325
Operating profit (loss)	496	650	534	691	800	955	688	1,111	1,238	1,616	1,181
Interest income	17	15	10	13	8	10	8	6	13	20	22
Dividend income	0	0	0	0	1	0	0	0	0	1	0
Gain on sale of scraps	44	30	32	34	45	46	36	42	55	72	61
Rental income from land and buildings	-	13	12	12	11	11	12	14	22	22	20
Rental income from land and buildings	-	13	12	12	11	11	12	14	22	22	20
Foreign exchange gains	49	156	-	61	19	-	-	9	182	11	114
Foreign exchange gains	49	156	-	61	19	-	-	9	182	11	114
Other	35	21	23	6	14	15	27	28	34	25	47
Other	35	21	23	6	14	15	27	28	34	25	47
Non-operating income	145	222	88	143	98	82	83	99	306	150	263
Non-operating income	145	222	88	143	98	82	83	99	306	150	263
Interest expenses	124	110	107	109	124	138	150	131	112	130	130
Other	33	33	19	12	19	24	10	12	9	19	21
Foreign exchange losses	-	-	159	-	-	25	28	-	-	-	-
Non-operating expenses	157	144	286	120	143	187	187	143	121	149	153
Other	33	33	19	12	19	24	10	12	9	19	21
Non-operating expenses	157	144	286	120	143	187	187	143	121	149	153
Ordinary profit (loss)	484	729	337	714	755	851	584	1,067	1,422	1,617	1,291
Gain on sale of non-current assets	3	3	8	10	8	10	1	2	5	43	0
Gain on sale of membership	-	-	-	-	-	-	-	-	-	5	-
Subsidy income	-	-	-	-	-	-	-	-	-	164	-
Subsidy income	-	-	-	-	-	-	-	-	-	164	-
Extraordinary income	3	3	8	10	8	10	1	333	5	230	0
Gain on liquidation of subsidiaries and associates	-	-	-	-	-	-	-	-	-	17	-
Extraordinary income	3	3	8	10	8	10	1	333	5	230	0
Impairment losses	-	-	-	-	-	-	-	320	-	91	-
Loss on retirement of non-current assets	7	7	2	15	25	3	5	158	0	3	0
Loss on retirement of non-current assets	7	7	2	15	25	3	5	158	0	3	0
Impairment losses	-	-	-	-	-	-	-	320	-	91	-
Extra retirement payments	-	-	-	-	-	-	-	-	133	48	-
Extraordinary losses	16	10	7	15	41	7	5	481	133	142	4
Loss on valuation of investments in capital of subsidiaries and associates	6	-	-	-	-	-	-	-	-	-	-
Extraordinary losses	16	10	7	15	41	7	5	481	133	142	4
Profit (loss) before income taxes	471	722	338	709	722	854	580	919	1,294	1,705	1,286
Income taxes - current	95	160	167	311	275	259	189	360	459	573	418
Income taxes - deferred	160	157	-73	-14	8	65	88	-15	-86	186	-116
Income taxes	255	317	94	297	283	324	277	345	373	759	302
Profit (loss)	-	405	244	413	440	530	303	575	921	947	985
Profit (loss) attributable to non-controlling interests	-	6	39	45	48	70	45	121	85	95	74
Profit (loss) attributable to owners of parent	-	399	204	368	392	460	258	454	835	852	911