DAI-ICHI CUTTER KOGYO
DAI-ICHI CUTTER KOGYO K.K.
Company highlights
The largest segment by revenue is Cutting and drill work, at 96.7% of the total.
Key figures
Period Jul 2025 to Jun 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
DAI-ICHI CUTTER KOGYO
Revenue and profit by business segment
Period Jul 2025 to Jun 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Cutting and drill work | ¥19.4 billion | 96.7% | ¥19.6 billion | ¥2.8 billion | 98.2% | 14.6% | ¥2.8 billion |
| Building maintenance | ¥0.7 billion | 3.3% | ¥0.6 billion | ¥52.69 million | 1.8% | 7.9% | ¥56.51 million |
| Total of the businesses | ¥20.1 billion | 100.0% | ¥2.9 billion | 100.0% | |||
Revenue and profit
DAI-ICHI CUTTER KOGYO
Period Jul 2025 to Jun 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Employee payrolls and allowances | ¥1.7 billion | Parent only |
| Commission fees | ¥0.4 billion | Parent only | |
| Legal welfare expenses | ¥0.3 billion | Parent only | |
| Correspondence and transportation expenses | ¥0.2 billion | Parent only | |
| Depreciation | ¥0.2 billion | Parent only | |
| Taxes and dues | ¥0.1 billion | Parent only | |
| Book and printing expenses | ¥0.1 billion | Parent only | |
| Directors' compensations | ¥0.1 billion | Parent only | |
| Other | ¥97.67 million | Parent only | |
| Welfare expenses | ¥92.13 million | Parent only | |
| Rent expenses | ¥89.16 million | Parent only | |
| Retirement benefit expenses | ¥65.60 million | Consolidated | |
| Insurance expenses | ¥60.66 million | Parent only | |
| Research and development expenses | ¥57.73 million | Consolidated | |
| Vehicle expenses | ¥44.88 million | Parent only | |
| Repair expenses | ¥39.95 million | Parent only | |
| Provision for bonuses | ¥39.29 million | Consolidated | |
| Utilities expenses | ¥36.25 million | Parent only | |
| Supplies expenses | ¥31.84 million | Parent only | |
| Entertainment expenses | ¥31.71 million | Parent only | |
| Advertising expenses | ¥25.32 million | Parent only | |
| Provision for directors' retirement benefits | ¥7.46 million | Consolidated | |
| Amortization of long-term prepaid expenses | ¥4.60 million | Parent only | |
| Donations | ¥1.88 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥0.94 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥6.2 billion | Consolidated |
| Ordinary income | ¥1.9 billion | Consolidated | |
| Operating income | ¥1.6 billion | Consolidated | |
| Net income | ¥1.6 billion | Consolidated |
DAI-ICHI CUTTER KOGYO
Selling, general and administrative expenses
Period Jul 2025 to Jun 2026Source Annual securities reports
- Employee payrolls and allowances ¥1.7 billion
- Commission fees ¥0.4 billion
- Legal welfare expenses ¥0.3 billion
- Correspondence and transportation expenses ¥0.2 billion
- Depreciation ¥0.2 billion
- Taxes and dues ¥0.1 billion
- Other (not itemized) ¥1.7 billion
Performance, financial position and capital allocation
Long-term changes in performance
DAI-ICHI CUTTER KOGYO
Long-term revenue, profit and asset trends
Period 2012 to 2026Source Annual securities reportsDisclosed
DAI-ICHI CUTTER KOGYO
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥20.9B | ¥22.2B | ¥20.9B | ¥20.2B | ¥20.1B |
| Year on year (%) | +8.3% | +5.8% | -5.6% | -3.3% | -0.7% |
| Ordinary income (loss) | ¥2.7B | ¥2.9B | ¥2.8B | ¥1.8B | ¥1.9B |
| Change from prior year | -7.9% | +5.9% | -1.3% | -36.7% | +5.3% |
| Ordinary income (loss) as a share of Net sales | 12.9% | 12.9% | 13.5% | 8.9% | 9.4% |
| Change (percentage points) | -2.3 points◆ | +0.0 points | +0.6 points | -4.7 points◆ | +0.5 points |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2014Ordinary income (loss) as a share of revenue +3.3 points
- 2015Net sales year on year +21.0%
- 2017Ordinary income (loss) as a share of revenue -2.4 points
- 2018Net sales year on year +26.8%, Ordinary income (loss) as a share of revenue +2.4 points
- 2022Ordinary income (loss) as a share of revenue -2.3 points
- 2025Ordinary income (loss) as a share of revenue -4.7 points
DAI-ICHI CUTTER KOGYO
Earnings and net assets per share over time
Unit yenSource Annual securities reports
DAI-ICHI CUTTER KOGYO
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥20.9 billion | ¥22.2 billion | ¥20.9 billion | ¥20.2 billion | ¥20.1 billion |
| Ordinary income (loss) | ¥2.7 billion | ¥2.9 billion | ¥2.8 billion | ¥1.8 billion | ¥1.9 billion |
| Net income (loss) attributable to owners of parent | ¥1.6 billion | ¥1.9 billion | ¥2.0 billion | ¥1.3 billion | ¥1.6 billion |
| Comprehensive income | ¥1.7 billion | ¥2.1 billion | ¥2.0 billion | ¥1.6 billion | ¥1.5 billion |
| Net assets | ¥15.9 billion | ¥17.2 billion | ¥18.3 billion | ¥19.4 billion | ¥20.4 billion |
| Total assets | ¥19.4 billion | ¥21.6 billion | ¥21.9 billion | ¥22.2 billion | ¥23.4 billion |
| Net assets per share | 1,322.79 yen | 1,468.67 yen | 1,607.04 yen | 1,709.54 yen | 1,798.1 yen |
| Basic earnings (loss) per share | 138.83 yen | 171.97 yen | 174.38 yen | 117.71 yen | 142.23 yen |
| Equity-to-asset ratio | 77.4% | 77.1% | 83.1% | 86.4% | 86.4% |
| Return on equity | 11.0% | 12.3% | 11.3% | 7.1% | 8.1% |
| Net cash provided by (used in) operating activities | ¥2.2 billion | ¥2.7 billion | ¥2.2 billion | ¥1.7 billion | ¥2.8 billion |
| Net cash provided by (used in) investing activities | ¥-0.8 billion | ¥-0.6 billion | ¥-1.7 billion | ¥-2.4 billion | ¥-1.9 billion |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | ¥-0.5 billion | ¥-0.5 billion | ¥-0.5 billion | ¥-0.5 billion |
| Cash and cash equivalents | ¥7.7 billion | ¥9.4 billion | ¥9.5 billion | ¥8.2 billion | ¥8.7 billion |
Parent only indicators (12 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Ordinary income (loss) | ¥1.8 billion | ¥1.8 billion | ¥2.2 billion | ¥1.4 billion | ¥1.2 billion |
| Net income (loss) | ¥1.1 billion | ¥1.4 billion | ¥2.3 billion | ¥1.1 billion | ¥1.2 billion |
| Capital stock | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion |
| Total number of issued shares (common stock) | 12,000,000 shares | 12,000,000 shares | 12,000,000 shares | 12,000,000 shares | 12,000,000 shares |
| Net assets | ¥12.5 billion | ¥13.7 billion | ¥15.6 billion | ¥16.4 billion | ¥17.0 billion |
| Total assets | ¥14.5 billion | ¥16.2 billion | ¥18.1 billion | ¥18.4 billion | ¥19.2 billion |
| Net assets per share | 1,092.9 yen | 1,189.6 yen | 1,355.12 yen | 1,431.2 yen | 1,474.5 yen |
| Dividend per share | 28 yen | 35 yen | 38 yen | 40 yen | 45 yen |
| Basic earnings (loss) per share | 99.49 yen | 123.1 yen | 200.03 yen | 94.06 yen | 100.12 yen |
| Equity-to-asset ratio | 86.5% | 84.5% | 86.0% | 89.4% | 88.1% |
| Return on equity | 9.5% | 10.8% | 15.7% | 6.8% | 6.9% |
| Payout ratio | 28.1% | 28.4% | 19.0% | 42.5% | 44.9% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 6/2026 | ¥45 | Could not be retrieved | 44.9% | |
| FY ending 6/2025 | ¥40 | Could not be retrieved | 42.5% | |
| FY ending 6/2024 | ¥38 | Could not be retrieved | 19.0% | |
| FY ending 6/2023 | ¥35 | Could not be retrieved | 28.4% | |
| FY ending 6/2022 | ¥28 | Could not be retrieved | 28.1% | |
| FY ending 6/2021 | ¥18 | Could not be retrieved | 15.5% | Stock split or share consolidation noted |
| FY ending 6/2020 | ¥25 | Could not be retrieved | 12.5% | |
| FY ending 6/2019 | ¥20 | Could not be retrieved | 11.1% | |
| FY ending 6/2018 | ¥25 | Could not be retrieved | 12.4% | |
| FY ending 6/2017 | ¥15 | Could not be retrieved | 10.0% | |
| FY ending 6/2016 | ¥12 | Could not be retrieved | 7.6% | |
| FY ending 6/2015 | ¥16 | Could not be retrieved | 6.2% | |
| FY ending 6/2014 | ¥20 | Could not be retrieved | 11.8% | |
| FY ending 6/2013 | ¥10 | Could not be retrieved | 10.6% | |
| FY ending 6/2012 | ¥10 | Could not be retrieved | 11.0% |
DAI-ICHI CUTTER KOGYO
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
DAI-ICHI CUTTER KOGYO
Unit %Source Annual securities reports
- Financial institutions16.27%
- Securities firms1.88%
- Other corporations18.82%
- Foreign holders (institutions)17.81%
- Foreign holders (individuals)0.00%
- Individuals and others45.22%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 渡 邉 隆 | 14.26% | 1,640,000 |
| 2 | ダイヤモンド機工株式会社 | 10.86% | 1,248,900 |
| 3 | 日本マスタートラスト信託銀行株式会社(信託口) | 7.41% | 852,200 |
| 4 | 株式会社日本カストディ銀行(信託口) | 5.54% | 637,100 |
| 5 | 旭ダイヤモンド工業株式会社 | 4.35% | 500,000 |
| 6 | MSIP CLIENT SECURITIES(常任代理人 モルガン・スタンレーMUFG証券株式会社) | 4.08% | 469,700 |
| 7 | 富国生命保険相互会社(常任代理人 株式会社日本カストディ銀行) | 3.48% | 400,000 |
| 8 | 第一カッター興業従業員持株会 | 3.47% | 399,500 |
| 9 | DANSKE BANK A/S FINNISH CLIENTS (常任代理人 香港上海銀行東京支店) | 2.13% | 244,800 |
| 10 | BNYM RE BNYMLB RE GPP CLIENT MONEY AND ASSETS AC (常任代理人 株式会社三菱UFJ銀行) | 2.03% | 234,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 6/2026 | ¥1.7 billion |
| FY ending 6/2025 | ¥0.9 billion |
| FY ending 6/2020 | ¥1.0 billion |
Revenue scale in the same industry
DAI-ICHI CUTTER KOGYO
Source Annual securities reports of each company
Construction: 150 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 DAIWA HOUSE INDUSTRYFY Mar 2026 ¥5.6T
- 2 Sekisui HouseFY Jan 2026 ¥4.2T
- 3 KAJIMAFY Mar 2026 ¥3.1T
- … 108 companies
- 112 SONECFY Mar 2026 ¥22.8B
- 113 tenoxFY Mar 2026 ¥21.1B
- 114 DAI-ICHI CUTTER KOGYOThis companyFY Jun 2026 ¥20.1B
- 115 JESCOFY Aug 2025 ¥19.1B
- 116 UNICONFY Jun 2026 ¥18.8B
- … 34 companies
Workforce information
Women 8.6 yrs Average length of service by gender
Women 60 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 526 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
20.6 hours |
| Annual paid leave taken (all employees) | 63.2% |
| Childcare leave taken, men |
37.5% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 3.6% |
| Share of board members who are women | 11.1% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥35.02 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (26 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥1.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.8 billion | Consolidated |
| Net sales | ¥20.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.9 billion | Consolidated |
| Cash and cash equivalents | ¥8.7 billion | Consolidated |
| Net assets | ¥20.4 billion | Consolidated |
| Ordinary income (loss) | ¥1.9 billion | Consolidated |
| Total assets | ¥23.4 billion | Consolidated |
| Return on equity | 8.1% | Consolidated |
| Equity-to-asset ratio | 86.4% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.5 billion | Consolidated |
| Basic earnings (loss) per share | 142.23 yen | Consolidated |
| Net assets per share | 1,798.1 yen | Consolidated |
| Dividend per share | 45 yen | Parent only |
| Net income (loss) | ¥1.2 billion | Parent only |
| Total number of issued shares (common stock) | 12,000,000 shares | Parent only |
| Net assets | ¥17.0 billion | Parent only |
| Ordinary income (loss) | ¥1.2 billion | Parent only |
| Total assets | ¥19.2 billion | Parent only |
| Return on equity | 6.9% | Parent only |
| Equity-to-asset ratio | 88.1% | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Payout ratio | 44.9% | Parent only |
| Basic earnings (loss) per share | 100.12 yen | Parent only |
| Net assets per share | 1,474.5 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 697 people | Consolidated |
| Number of employees | 697 people | Consolidated |
| Wage gap between men and women (all employees) | 67.8% | Parent only |
| Average length of service (years) | 10.7 years | Parent only |
| Average annual salary | ¥6.83 million | Parent only |
| Average age (years) | 38.9 years old | Parent only |
| Number of employees | 550 people | Parent only |
| Number of employees | 550 people | Parent only |
| Number of employees | 550 people | Parent only |
| Wage gap between men and women (regular employees) | 76.8% | Parent only |
| Wage gap between men and women (non-regular employees) | 42.5% | Parent only |
Other disclosed items (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥11.38 million | Consolidated |
| Average number of temporary employees | 97 people | Consolidated |
| Average number of temporary employees | 97 people | Consolidated |
| Number of associates accounted for using equity method | 2 companies | Consolidated |
| Number of consolidated subsidiaries | 4 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 68.0% | Parent only |
| Average number of temporary employees | 91 people | Parent only |
| Average number of temporary employees | 91 people | Parent only |
| Average number of temporary employees | 91 people | Parent only |
| Total return on the share price index | 232.1% | Parent only |
| Ratio of female employees in managerial positions | 4.8% | Parent only |
Accounts unique to this company (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥-7.29 million | Consolidated |
| Revenue | ¥-7.00 million | Consolidated |
| Revenue | ¥-50.00 million | Consolidated |
| Revenue | ¥2.1 billion | Consolidated |
| Revenue | ¥3.6 billion | Consolidated |
| Revenue | ¥2.0 billion | Consolidated |
| Revenue | ¥16.0 billion | Parent only |
| Change in average annual salary from the previous year | 1.2% | Parent only |
Shares (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 6,626,200 shares | Consolidated |
| Total number of shares held treasury shares etc | 501,600 shares | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.3 billion | Consolidated |
| Number of shares | 12,000,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 4.2% | Consolidated |
| Shareholding ratio | 57.6% | Consolidated |
| Number of shares held in own name treasury shares etc | 501,600 shares | Consolidated |
| Number of voting rights | 114,904 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 113.3% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.7 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥35.02 million | Consolidated |
| Fees for audit and attestation services - total | ¥35.02 million | Consolidated |
Balance sheet (135 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥3.88 million | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥1.2 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥58.67 million | Consolidated |
| Goodwill | ¥11.38 million | Consolidated |
| Lease obligations | ¥63.52 million | Consolidated |
| Lease obligations | ¥36.04 million | Consolidated |
| Lease assets | ¥0.2 billion | Consolidated |
| Lease assets, net | ¥99.16 million | Consolidated |
| Retained earnings | ¥19.5 billion | Consolidated |
| Notes receivable - trade | ¥0.3 billion | Consolidated |
| Notes receivable, accounts receivable from completed construction contracts | ¥3.3 billion | Consolidated |
| Non-current liabilities | ¥0.6 billion | Consolidated |
| Non-current assets | ¥8.6 billion | Consolidated |
| Land | ¥3.1 billion | Consolidated |
| Contract liabilities | ¥67.09 million | Consolidated |
| Contract assets | ¥1.2 billion | Consolidated |
| Accounts payable for construction contracts | ¥0.8 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥35.64 million | Consolidated |
| Buildings and structures | ¥3.3 billion | Consolidated |
| Buildings and structures, net | ¥2.2 billion | Consolidated |
| Construction in progress | ¥39.75 million | Consolidated |
| Provision for directors' retirement benefits | ¥58.35 million | Consolidated |
| Investments and other assets | ¥1.6 billion | Consolidated |
| Investment securities | ¥1.2 billion | Consolidated |
| Property, plant and equipment | ¥6.7 billion | Consolidated |
| Income taxes payable | ¥0.4 billion | Consolidated |
| Raw materials and supplies | ¥0.2 billion | Consolidated |
| Shareholders' equity | ¥20.1 billion | Consolidated |
| Machinery, equipment and vehicles | ¥6.3 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥1.2 billion | Consolidated |
| Current liabilities | ¥2.5 billion | Consolidated |
| Current assets | ¥14.8 billion | Consolidated |
| Accumulated depreciation | ¥-0.1 billion | Consolidated |
| Accumulated depreciation | ¥-0.1 billion | Consolidated |
| Accumulated depreciation | ¥-1.0 billion | Consolidated |
| Accumulated depreciation | ¥-5.1 billion | Consolidated |
| Intangible assets | ¥0.3 billion | Consolidated |
| Cash and cash equivalents | ¥8.7 billion | Consolidated |
| Cash and deposits | ¥10.9 billion | Consolidated |
| Net assets | ¥20.4 billion | Consolidated |
| Net assets | ¥20.4 billion | Consolidated |
| Total assets | ¥23.4 billion | Consolidated |
| Deferred tax assets | ¥0.1 billion | Consolidated |
| Treasury stock | ¥-0.3 billion | Consolidated |
| Valuation and translation adjustments | ¥95.17 million | Consolidated |
| Liabilities | ¥3.0 billion | Consolidated |
| Liabilities and net assets | ¥23.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-9.27 million | Consolidated |
| Allowance for doubtful accounts | ¥-6.11 million | Consolidated |
| Capital surplus | ¥0.5 billion | Consolidated |
| Capital stock | ¥0.5 billion | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥36.50 million | Consolidated |
| Net defined benefit liability | ¥0.3 billion | Consolidated |
| Long-term loans payable | ¥0.1 billion | Consolidated |
| Long-term accounts receivable-other | ¥4.35 million | Consolidated |
| Electronically recorded monetary claims - operating | ¥0.3 billion | Consolidated |
| Non-controlling interests | ¥0.1 billion | Consolidated |
| Current portion of long-term loans payable | ¥34.34 million | Consolidated |
| Other | ¥17.25 million | Parent only |
| Other | ¥66.79 million | Parent only |
| Other | ¥54.27 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥49.15 million | Parent only |
| Other capital surplus | ¥22.00 million | Parent only |
| Software | ¥85.17 million | Parent only |
| Life insurance funds | ¥0.2 billion | Parent only |
| Investments in capital | ¥0.60 million | Parent only |
| General reserve | ¥4.3 billion | Parent only |
| Retained earnings | ¥16.0 billion | Parent only |
| Legal retained earnings | ¥25.00 million | Parent only |
| Prepaid expenses | ¥78.03 million | Parent only |
| Notes receivable - trade | ¥6.83 million | Parent only |
| Non-current liabilities | ¥0.3 billion | Parent only |
| Non-current assets | ¥7.7 billion | Parent only |
| Land | ¥2.8 billion | Parent only |
| Accounts receivable from completed construction contracts | ¥2.8 billion | Parent only |
| Accounts payable for construction contracts | ¥0.7 billion | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Tools, furniture and fixtures | ¥31.30 million | Parent only |
| Buildings | ¥2.0 billion | Parent only |
| Buildings, net | ¥1.4 billion | Parent only |
| Construction in progress | ¥39.75 million | Parent only |
| Investments and other assets | ¥1.9 billion | Parent only |
| Investment securities | ¥0.2 billion | Parent only |
| Property, plant and equipment | ¥5.6 billion | Parent only |
| Income taxes payable | ¥0.3 billion | Parent only |
| Accrued consumption taxes | ¥0.1 billion | Parent only |
| Accrued expenses | ¥0.4 billion | Parent only |
| Accounts payable - other | ¥0.2 billion | Parent only |
| Raw materials and supplies | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥16.9 billion | Parent only |
| Structures | ¥0.6 billion | Parent only |
| Structures, net | ¥0.4 billion | Parent only |
| Machinery and equipment | ¥3.5 billion | Parent only |
| Machinery and equipment, net | ¥0.7 billion | Parent only |
| Current liabilities | ¥2.0 billion | Parent only |
| Current assets | ¥11.5 billion | Parent only |
| Accumulated depreciation | ¥-82.74 million | Parent only |
| Accumulated depreciation | ¥-0.6 billion | Parent only |
| Accumulated depreciation | ¥-0.2 billion | Parent only |
| Accumulated depreciation | ¥-2.8 billion | Parent only |
| Accumulated depreciation | ¥-1.4 billion | Parent only |
| Intangible assets | ¥0.2 billion | Parent only |
| Cash and deposits | ¥8.2 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥3.58 million | Parent only |
| Net assets | ¥17.0 billion | Parent only |
| Net assets | ¥17.0 billion | Parent only |
| Total assets | ¥19.2 billion | Parent only |
| Deferred tax assets | ¥0.2 billion | Parent only |
| Retained earnings brought forward | ¥11.7 billion | Parent only |
| Treasury stock | ¥-99.93 million | Parent only |
| Valuation and translation adjustments | ¥49.15 million | Parent only |
| Liabilities | ¥2.3 billion | Parent only |
| Liabilities and net assets | ¥19.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-6.53 million | Parent only |
| Allowance for doubtful accounts | ¥-2.86 million | Parent only |
| Capital surplus | ¥0.5 billion | Parent only |
| Legal capital surplus | ¥0.5 billion | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Provision for bonuses | ¥83.33 million | Parent only |
| Vehicle and delivery equipment | ¥1.7 billion | Parent only |
| Vehicles, net | ¥0.3 billion | Parent only |
| Provision for retirement benefits | ¥0.3 billion | Parent only |
| Long-term prepaid expenses | ¥16.70 million | Parent only |
| Long-term accounts receivable-other | ¥4.35 million | Parent only |
| Long term accounts payable other | ¥3.88 million | Parent only |
| Shares of subsidiaries and associates | ¥1.2 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥0.2 billion | Parent only |
| Telephone subscription right | ¥3.83 million | Parent only |
| Deposits received | ¥0.2 billion | Parent only |
Statement of income (105 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other comprehensive income | ¥-0.1 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-0.2 billion | Consolidated |
| Cost of real estate rent | ¥3.44 million | Consolidated |
| Dividends from surplus | ¥-0.5 billion | Consolidated |
| Comprehensive income | ¥1.5 billion | Consolidated |
| Insurance | ¥45.56 million | Consolidated |
| Interest income | ¥14.65 million | Consolidated |
| Dividend income | ¥7.98 million | Consolidated |
| Operating income | ¥1.6 billion | Consolidated |
| Non-operating income | ¥0.3 billion | Consolidated |
| Non-operating expenses | ¥15.92 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.8 billion | Consolidated |
| Loss on sale of non-current assets | ¥3.59 million | Consolidated |
| Gain on sales of non-current assets | ¥5.49 million | Consolidated |
| Loss on retirement of non-current assets | ¥10.77 million | Consolidated |
| Cost of sales | ¥13.9 billion | Consolidated |
| Gross profit (loss) | ¥6.2 billion | Consolidated |
| Net sales | ¥20.1 billion | Consolidated |
| Cost of sales of completed construction contracts cns | ¥13.9 billion | Consolidated |
| Gross profit on completed construction contracts cns | ¥6.2 billion | Consolidated |
| Net sales of completed construction contracts | ¥20.1 billion | Consolidated |
| Net income | ¥1.6 billion | Consolidated |
| Net income | ¥1.6 billion | Consolidated |
| Net income (loss) | ¥1.6 billion | Consolidated |
| Net income (loss) | ¥1.6 billion | Consolidated |
| Provision for directors' retirement benefits | ¥7.46 million | Consolidated |
| Gain on sales of investment securities | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.9 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥0.1 billion | Consolidated |
| Interest expenses | ¥1.88 million | Consolidated |
| Compensation expenses | ¥8.08 million | Consolidated |
| Income taxes - current | ¥0.6 billion | Consolidated |
| Income taxes | ¥0.6 billion | Consolidated |
| Income taxes - deferred | ¥-7.63 million | Consolidated |
| Extraordinary income | ¥0.3 billion | Consolidated |
| Extraordinary loss | ¥14.36 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.4 billion | Consolidated |
| Research and development expenses | ¥57.73 million | Consolidated |
| Income (loss) before income taxes | ¥2.2 billion | Consolidated |
| Income (loss) before income taxes | ¥2.2 billion | Consolidated |
| Ordinary income | ¥1.9 billion | Consolidated |
| Disposal of treasury stock | ¥8.87 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.5 billion | Consolidated |
| Selling, general and administrative expenses | ¥4.5 billion | Consolidated |
| Provision for bonuses | ¥39.29 million | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥41.66 million | Consolidated |
| Retirement benefit expenses | ¥65.60 million | Consolidated |
| Miscellaneous income | ¥45.83 million | Consolidated |
| Other | ¥2.52 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥6.60 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥6.60 million | Consolidated |
| Other | ¥97.67 million | Parent only |
| Cost of real estate rent | ¥3.44 million | Parent only |
| Entertainment expenses | ¥31.71 million | Parent only |
| Insurance expenses | ¥60.66 million | Parent only |
| Repair expenses | ¥39.95 million | Parent only |
| Dividends from surplus | ¥-0.5 billion | Parent only |
| Insurance | ¥43.38 million | Parent only |
| Interest income | ¥13.31 million | Parent only |
| Rental income | ¥1.96 million | Parent only |
| Dividend income | ¥0.1 billion | Parent only |
| Operating income | ¥1.0 billion | Parent only |
| Non-operating income | ¥0.2 billion | Parent only |
| Non-operating expenses | ¥11.66 million | Parent only |
| Book and printing expenses | ¥0.1 billion | Parent only |
| Gain on sales of non-current assets | ¥5.49 million | Parent only |
| Loss on retirement of non-current assets | ¥7.35 million | Parent only |
| Cost of sales of completed construction contracts cns | ¥11.2 billion | Parent only |
| Gross profit on completed construction contracts cns | ¥4.8 billion | Parent only |
| Net sales of completed construction contracts | ¥16.0 billion | Parent only |
| Donations | ¥1.88 million | Parent only |
| Advertising expenses | ¥25.32 million | Parent only |
| Net income (loss) | ¥1.2 billion | Parent only |
| Net income (loss) | ¥1.2 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Employee payrolls and allowances | ¥1.7 billion | Parent only |
| Gain on sales of investment securities | ¥0.3 billion | Parent only |
| Commission fees | ¥0.4 billion | Parent only |
| Compensation expenses | ¥8.08 million | Parent only |
| Utilities expenses | ¥36.25 million | Parent only |
| Income taxes - current | ¥0.4 billion | Parent only |
| Income taxes | ¥0.4 billion | Parent only |
| Income taxes - deferred | ¥-7.28 million | Parent only |
| Legal welfare expenses | ¥0.3 billion | Parent only |
| Supplies expenses | ¥31.84 million | Parent only |
| Depreciation | ¥0.2 billion | Parent only |
| Extraordinary income | ¥0.3 billion | Parent only |
| Extraordinary loss | ¥7.35 million | Parent only |
| Research and development expenses | ¥57.73 million | Parent only |
| Welfare expenses | ¥92.13 million | Parent only |
| Taxes and dues | ¥0.1 billion | Parent only |
| Income (loss) before income taxes | ¥1.5 billion | Parent only |
| Ordinary income | ¥1.2 billion | Parent only |
| Disposal of treasury stock | ¥8.87 million | Parent only |
| Selling, general and administrative expenses | ¥3.8 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.94 million | Parent only |
| Rent expenses | ¥89.16 million | Parent only |
| Provision for bonuses | ¥37.55 million | Parent only |
| Vehicle expenses | ¥44.88 million | Parent only |
| Retirement benefit expenses | ¥60.37 million | Parent only |
| Correspondence and transportation expenses | ¥0.2 billion | Parent only |
| Amortization of long-term prepaid expenses | ¥4.60 million | Parent only |
| Miscellaneous income | ¥14.11 million | Parent only |
| Other | ¥0.14 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.0 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-0.1 billion | Consolidated |
| Total changes during the period | ¥0.5 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.2 billion | Parent only |
Statement of cash flows (38 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥20.44 million | Consolidated |
| Other | ¥20.98 million | Consolidated |
| Amortization of goodwill | ¥71.15 million | Consolidated |
| Repayments of lease obligations | ¥-6.35 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.1 billion | Consolidated |
| Proceeds from maturity of insurance funds | ¥11.51 million | Consolidated |
| Payments for contributions in insurance fund | ¥-19.62 million | Consolidated |
| Proceeds from insurance income | ¥45.56 million | Consolidated |
| Interest expenses paid | ¥-1.88 million | Consolidated |
| Interest and dividends income received | ¥28.46 million | Consolidated |
| Insurance | ¥-45.56 million | Consolidated |
| Interest and dividend income | ¥-22.63 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-1.90 million | Consolidated |
| Loss on retirement of non-current assets | ¥10.77 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.6 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.3 billion | Consolidated |
| Payments into time deposits | ¥-0.8 billion | Consolidated |
| Subtotal | ¥3.1 billion | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥2.64 million | Consolidated |
| Purchase of investment securities | ¥-1.02 million | Consolidated |
| Proceeds from sales of investment securities | ¥0.3 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.3 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-0.1 billion | Consolidated |
| Interest expenses | ¥1.88 million | Consolidated |
| Purchase of property plant and equipment | ¥-1.6 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥5.50 million | Consolidated |
| Decrease in consumption taxes payable | ¥24.60 million | Consolidated |
| Decrease (increase) in inventories | ¥-15.58 million | Consolidated |
| Income taxes paid | ¥-0.3 billion | Consolidated |
| Income taxes refund | ¥7.76 million | Consolidated |
| Depreciation | ¥0.8 billion | Consolidated |
| Purchase of intangible assets | ¥-0.1 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.79 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥7.22 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-21.82 million | Consolidated |
| Dividends | ¥-0.5 billion | Consolidated |
| Repayment of long term loans payable | ¥-34.54 million | Consolidated |
| Dividends paid to non-controlling interests | ¥-3.13 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥2.8 billion | Consolidated | Disclosed |
| Dividend per share | 45 | Parent only | Disclosed |
| Number of employees | 697 | Consolidated | Disclosed |
| Net assets | ¥20.4 billion | Consolidated | Disclosed |
| Net sales | ¥20.1 billion | Consolidated | Disclosed |
| Operating income | ¥1.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥1.9 billion | Consolidated | Disclosed |
| Net income | ¥1.6 billion | Consolidated | Disclosed |
| Total assets | ¥23.4 billion | Consolidated | Disclosed |
| Operating margin | 8.2% | Consolidated | Calculated |
| Net margin | 8.0% | Consolidated | Calculated |
| Sales per employee | 28823307 yen | Consolidated | Calculated |
| Total asset turnover | 0.86 times | Consolidated | Calculated |
| Net assets to total assets | 87.0% | Consolidated | Calculated |