Apr. 6, 2007

Tokyo, April 6, 2007 - Nihon Dempa Kogyo Co., Ltd. today revised its consolidated earnings forecast for the fiscal year ended March 2007, which was previously issued on October 27, 2006 and year-end dividend forecast.

Details are as follows.

1. Revised Fiscal Year Ended March 2007 Consolidated Financial Results Forecast
   (April 1, 2006 ~ March 31, 2007)

(Million Yen)

Net Sales Operating Income Ordinary Income Net Income Previous Forecast* (A) 71,000 8,400 8,000 4,600 Revised Forecast (B) 73,000 9,200 8,600 4,700 Increase or Decrease (B-A) 2,000 800 600 100 Percentage of Increase or Decrease 2.8% 9.5% 7.5% 2.2% Year Ended March 2006 63,642 5,270 5,183 3,257

* Previous forecast as of October 27, 2006.

2. Revised Year-End Dividend Forecast for The Fiscal Year Ended March 2007
   (April 1, 2006 ~ March 31, 2007)

(Yen Per Share)

Interim Dividend Year-End Dividend Annual Dividend Previous Forecast* (A) - 15 30 Revised Forecast (B) - 25 40 Actual Result for The Fiscal Year Ended March 2007 15 - - Actual Result for The Fiscal Year Ended March 2006 8 8 16

* Previous forecast as of April 27, 2006.

Note:

These statements are based on management's assumptions and beliefs in light of information currently available to it. We caution that a number of important risks and uncertainties could cause actual results to differ materially from those discussed in the forward-looking statement.