SHINNIHON
SHINNIHON CORPORATION
Company highlights
The largest segment by revenue is Construction, at 60.4% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
SHINNIHON
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Construction | ¥83.6 billion | 60.4% | ¥73.3 billion | ¥7.9 billion | 36.8% | 9.4% | ¥5.1 billion |
| Development | ¥54.8 billion | 39.6% | ¥58.4 billion | ¥13.6 billion | 63.2% | 24.7% | ¥14.2 billion |
| Total of the businesses | ¥138.4 billion | 100.0% | ¥21.5 billion | 100.0% | |||
Revenue and profit
SHINNIHON
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Employee payrolls and allowances | ¥1.8 billion | Consolidated |
| Advertising expenses | ¥0.8 billion | Consolidated | |
| Taxes and dues | ¥0.6 billion | Consolidated | |
| Miscellaneous expenses | ¥0.3 billion | Parent only | |
| Provision for bonuses | ¥0.3 billion | Consolidated | |
| Legal welfare expenses | ¥0.2 billion | Parent only | |
| Directors' compensations | ¥0.2 billion | Parent only | |
| Rents | ¥0.2 billion | Parent only | |
| Correspondence and transportation expenses | ¥98.00 million | Parent only | |
| Repair and maintenance | ¥84.00 million | Parent only | |
| Depreciation | ¥68.00 million | Parent only | |
| Provision for directors' retirement benefits | ¥53.00 million | Consolidated | |
| Stationery expenses | ¥37.00 million | Parent only | |
| Retirement benefit expenses | ¥31.00 million | Consolidated | |
| Power utilities expenses | ¥21.00 million | Parent only | |
| Entertainment expenses | ¥17.00 million | Parent only | |
| Welfare expenses | ¥9.00 million | Parent only | |
| Insurance expenses | ¥6.00 million | Parent only | |
| Investigation and research expenses | ¥4.00 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥-3.00 million | Consolidated | |
| Research and development expenses | ¥2.00 million | Consolidated | |
| Donations | ¥1.00 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥25.6 billion | Consolidated |
| Ordinary income | ¥20.8 billion | Consolidated | |
| Operating income | ¥20.4 billion | Consolidated | |
| Net income | ¥15.2 billion | Consolidated |
SHINNIHON
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Employee payrolls and allowances ¥1.8 billion
- Advertising expenses ¥0.8 billion
- Taxes and dues ¥0.6 billion
- Miscellaneous expenses ¥0.3 billion
- Provision for bonuses ¥0.3 billion
- Legal welfare expenses ¥0.2 billion
- Other (not itemized) ¥1.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
SHINNIHON
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
SHINNIHON
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥107.1B | ¥113.7B | ¥133.5B | ¥131.7B | ¥138.4B |
| Year on year (%) | +5.2% | +6.2% | +17.4% | -1.4% | +5.1% |
| Ordinary income (loss) | ¥15.6B | ¥17.2B | ¥17.7B | ¥18.4B | ¥20.8B |
| Change from prior year | +11.9% | +10.5% | +2.6% | +3.9% | +13.1% |
| Ordinary income (loss) as a share of Net sales | 14.6% | 15.1% | 13.2% | 14.0% | 15.0% |
| Change (percentage points) | +0.9 points | +0.6 points | -1.9 points | +0.7 points | +1.1 points |
Fiscal periods marked for changes
- 2014Ordinary income (loss) as a share of revenue +2.5 points
- 2015Ordinary income (loss) as a share of revenue +2.2 points
- 2016Ordinary income (loss) as a share of revenue +3.0 points
SHINNIHON
Earnings and net assets per share over time
Unit yenSource Annual securities reports
SHINNIHON
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 | ¥107.1 billion | ¥113.7 billion | ¥133.5 billion | ¥131.7 billion | ¥138.4 billion |
| Ordinary income (loss) | ¥15.6 billion | ¥17.2 billion | ¥17.7 billion | ¥18.4 billion | ¥20.8 billion |
| Net income (loss) attributable to owners of parent | ¥10.8 billion | ¥12.0 billion | ¥12.3 billion | ¥12.8 billion | ¥15.2 billion |
| Comprehensive income | ¥10.8 billion | ¥12.1 billion | ¥12.5 billion | ¥13.0 billion | ¥15.7 billion |
| Net assets | ¥91.6 billion | ¥102.4 billion | ¥113.1 billion | ¥122.3 billion | ¥134.5 billion |
| Total assets | ¥140.2 billion | ¥156.0 billion | ¥168.2 billion | ¥173.0 billion | ¥185.3 billion |
| Net assets per share | 1,567.12 yen | 1,751.22 yen | 1,933.6 yen | 2,091.19 yen | 2,300.37 yen |
| Basic earnings (loss) per share | 184.68 yen | 205.49 yen | 210.06 yen | 219.13 yen | 260.3 yen |
| Equity-to-asset ratio | 65.4% | 65.6% | 67.3% | 70.7% | 72.6% |
| Return on equity | 12.4% | 12.4% | 11.4% | 10.9% | 11.9% |
| Net cash provided by (used in) operating activities | ¥3.8 billion | ¥10.6 billion | ¥11.7 billion | ¥2.7 billion | ¥17.2 billion |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | ¥0.1 billion | ¥-0.2 billion | ¥-34.4 billion | ¥-7.6 billion |
| Net cash provided by (used in) financing activities | ¥-1.1 billion | ¥-1.3 billion | ¥-1.9 billion | ¥-3.7 billion | ¥-3.5 billion |
| Cash and cash equivalents | ¥65.2 billion | ¥74.6 billion | ¥84.2 billion | ¥48.7 billion | ¥54.8 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥95.5 billion | ¥102.8 billion | ¥122.7 billion | ¥117.3 billion | ¥121.7 billion |
| Ordinary income (loss) | ¥15.3 billion | ¥16.8 billion | ¥16.9 billion | ¥17.6 billion | ¥18.0 billion |
| Net income (loss) | ¥10.8 billion | ¥11.9 billion | ¥11.9 billion | ¥12.4 billion | ¥13.3 billion |
| Capital stock | ¥3.7 billion | ¥3.7 billion | ¥3.7 billion | ¥3.7 billion | ¥3.7 billion |
| Total number of issued shares (common stock) | 61,360,720 shares | 61,360,720 shares | 61,360,720 shares | 61,360,720 shares | 61,360,720 shares |
| Net assets | ¥87.3 billion | ¥97.9 billion | ¥108.2 billion | ¥117.0 billion | ¥127.2 billion |
| Total assets | ¥131.8 billion | ¥147.4 billion | ¥159.1 billion | ¥161.8 billion | ¥173.1 billion |
| Net assets per share | 1,492.62 yen | 1,674.45 yen | 1,850.13 yen | 1,999.7 yen | 2,174.9 yen |
| Dividend per share | 21 yen | 27 yen | 53 yen | 56 yen | 67 yen |
| Interim dividend per share | 9 yen | 10 yen | 15 yen | 26 yen | 30 yen |
| Basic earnings (loss) per share | 184.04 yen | 202.82 yen | 203.33 yen | 212.26 yen | 227.88 yen |
| Equity-to-asset ratio | 66.2% | 66.4% | 68.0% | 72.3% | 73.5% |
| Return on equity | 13.1% | 12.8% | 11.5% | 11.0% | 10.9% |
| Payout ratio | 11.4% | 13.3% | 26.1% | 26.4% | 29.4% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥67 | ¥30 | 29.4% | |
| FY ending 3/2025 | ¥56 | ¥26 | 26.4% | |
| FY ending 3/2024 | ¥53 | ¥15 | 26.1% | |
| FY ending 3/2023 | ¥27 | ¥10 | 13.3% | |
| FY ending 3/2022 | ¥21 | ¥9 | 11.4% | |
| FY ending 3/2021 | ¥19 | ¥9 | 11.9% | |
| FY ending 3/2020 | ¥19 | ¥9 | 10.8% | |
| FY ending 3/2019 | ¥19 | ¥9 | 11.4% | |
| FY ending 3/2018 | ¥18 | ¥9 | 11.8% | |
| FY ending 3/2017 | ¥16 | ¥6 | 7.9% | |
| FY ending 3/2016 | ¥14 | ¥4 | 11.1% | |
| FY ending 3/2015 | ¥9 | ¥4 | 10.8% | |
| FY ending 3/2014 | ¥7 | ¥3 | 12.7% | |
| FY ending 3/2013 | ¥7 | ¥3 | 19.0% |
SHINNIHON
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
SHINNIHON
Unit %Source Annual securities reports
- Financial institutions18.36%
- Securities firms1.76%
- Other corporations46.08%
- Foreign holders (institutions)15.88%
- Foreign holders (individuals)0.03%
- Individuals and others17.89%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社シンニホンコム | 33.68% | 19,700,000 |
| 2 | 株式会社ユニオンサイト | 11.56% | 6,761,000 |
| 3 | 日本マスタートラスト信託銀行株式会社(信託口) | 7.15% | 4,184,000 |
| 4 | 株式会社千葉銀行 | 3.55% | 2,078,000 |
| 5 | 株式会社京葉銀行(常任代理人 日本マスタートラスト信託銀行株式会社) | 2.94% | 1,722,000 |
| 6 | 千葉市新日本建設・金綱一男こども若者育英基金 | 2.78% | 1,626,000 |
| 7 | 株式会社日本カストディ銀行(信託口) | 2.26% | 1,320,000 |
| 8 | 東方地所株式会社 | 1.85% | 1,083,000 |
| 9 | 清原達郎 | 1.56% | 911,000 |
| 10 | 株式会社千葉興業銀行 (常任代理人 株式会社日本カストディ銀行) | 1.2% | 699,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development |
|---|---|
| FY ending 3/2026 | ¥2.00 million |
| FY ending 3/2021 | ¥7.00 million |
Revenue scale in the same industry
SHINNIHON
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
- … 42 companies
- 46 TOBISHIMAFY Mar 2026 ¥139.3B
- 47 RAITO KOGYOFY Mar 2026 ¥139.2B
- 48 SHINNIHONThis companyFY Mar 2026 ¥138.4B
- 49 NAKANOFY Mar 2026 ¥138.1B
- 50 JDCFY May 2026 ¥135.2B
- … 100 companies
Workforce information
Women 60 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 633 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
31 hours |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥30.00 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) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥15.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥17.2 billion | Consolidated |
| Net sales | ¥138.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-7.6 billion | Consolidated |
| Cash and cash equivalents | ¥54.8 billion | Consolidated |
| Net assets | ¥134.5 billion | Consolidated |
| Ordinary income (loss) | ¥20.8 billion | Consolidated |
| Total assets | ¥185.3 billion | Consolidated |
| Return on equity | 11.9% | Consolidated |
| Equity-to-asset ratio | 72.6% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥15.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-3.5 billion | Consolidated |
| Basic earnings (loss) per share | 260.3 yen | Consolidated |
| Net assets per share | 2,300.37 yen | Consolidated |
| Dividend per share | 67 yen | Parent only |
| Net sales | ¥121.7 billion | Parent only |
| Net income (loss) | ¥13.3 billion | Parent only |
| Total number of issued shares (common stock) | 61,360,720 shares | Parent only |
| Net assets | ¥127.2 billion | Parent only |
| Ordinary income (loss) | ¥18.0 billion | Parent only |
| Total assets | ¥173.1 billion | Parent only |
| Return on equity | 10.9% | Parent only |
| Equity-to-asset ratio | 73.5% | Parent only |
| Capital stock | ¥3.7 billion | Parent only |
| Payout ratio | 29.4% | Parent only |
| Interim dividend per share | 30 yen | Parent only |
| Basic earnings (loss) per share | 227.88 yen | Parent only |
| Net assets per share | 2,174.9 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 689 people | Consolidated |
| Number of employees | 689 people | Consolidated |
| Wage gap between men and women (all employees) | 62.1% | Parent only |
| Average length of service (years) | 12.5 years | Parent only |
| Average annual salary | ¥8.88 million | Parent only |
| Average age (years) | 38.1 years old | Parent only |
| Number of employees | 539 people | Parent only |
| Number of employees | 539 people | Parent only |
| Number of employees | 539 people | Parent only |
| Wage gap between men and women (regular employees) | 62.1% | Parent only |
| Wage gap between men and women (non-regular employees) | 70.0% | Parent only |
Other disclosed items (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥138.4 billion | Consolidated |
| Average number of temporary employees | 71 people | Consolidated |
| Average number of temporary employees | 71 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.4 billion | Consolidated |
| Depreciation | ¥0.5 billion | Consolidated |
| Number of consolidated subsidiaries | 3 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 42.9% | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 0.0% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 40,090,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 2,871,200 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 |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥3.00 million | Consolidated |
| Number of shares | 61,360,720 shares | Consolidated |
| Shareholding ratio treasury shares etc | 4.7% | Consolidated |
| Shareholding ratio | 68.5% | Consolidated |
| Number of shares held in own name treasury shares etc | 2,871,200 shares | Consolidated |
| Number of voting rights | 584,548 units | Consolidated |
| Carrying amount on the balance sheet | ¥21.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥1.9 billion | Consolidated |
| Number of issues | 6 issues | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Total shareholder return | 244.4% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥2.00 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥30.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥30.00 million | Consolidated |
Accounts unique to this company (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.8 billion | Consolidated |
| Revenue | ¥3.2 billion | Consolidated |
| Change in average annual salary from the previous year | 6.2% | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥1.8 billion | Parent only |
Balance sheet (119 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.7 billion | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Other | ¥2.7 billion | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥1.0 billion | Consolidated |
| Lease assets, net | ¥62.00 million | Consolidated |
| Retained earnings | ¥126.9 billion | Consolidated |
| Notes receivable, accounts receivable from completed construction contracts and other | ¥12.6 billion | Consolidated |
| Non-current liabilities | ¥2.1 billion | Consolidated |
| Non-current assets | ¥14.7 billion | Consolidated |
| Land | ¥5.9 billion | Consolidated |
| Provision for warranties for completed construction | ¥0.4 billion | Consolidated |
| Buildings and structures, net | ¥4.2 billion | Consolidated |
| Provision for directors' retirement benefits | ¥0.3 billion | Consolidated |
| Investments and other assets | ¥4.0 billion | Consolidated |
| Investment securities | ¥2.0 billion | Consolidated |
| Notes payable accounts payable for construction contracts and other cns | ¥30.2 billion | Consolidated |
| Property, plant and equipment | ¥10.6 billion | Consolidated |
| Advances received on construction contracts in progress | ¥8.2 billion | Consolidated |
| Costs on uncompleted construction contracts | ¥1.3 billion | Consolidated |
| Income taxes payable | ¥4.6 billion | Consolidated |
| Raw materials and supplies | ¥49.00 million | Consolidated |
| Shareholders' equity | ¥133.4 billion | Consolidated |
| Machinery and equipment, net | ¥0.2 billion | Consolidated |
| Current liabilities | ¥48.7 billion | Consolidated |
| Current assets | ¥170.6 billion | Consolidated |
| Accumulated depreciation | ¥-4.6 billion | Consolidated |
| Intangible assets | ¥0.1 billion | Consolidated |
| Cash and cash equivalents | ¥54.8 billion | Consolidated |
| Cash and deposits | ¥95.8 billion | Consolidated |
| Net assets | ¥134.5 billion | Consolidated |
| Net assets | ¥134.5 billion | Consolidated |
| Total assets | ¥185.3 billion | Consolidated |
| Total assets | ¥185.3 billion | Consolidated |
| Deferred tax liabilities | ¥0.3 billion | Consolidated |
| Deferred tax assets | ¥1.3 billion | Consolidated |
| Treasury stock | ¥-0.6 billion | Consolidated |
| Valuation and translation adjustments | ¥1.1 billion | Consolidated |
| Liabilities | ¥50.7 billion | Consolidated |
| Liabilities and net assets | ¥185.3 billion | Consolidated |
| Real estate for sale | ¥5.8 billion | Consolidated |
| Allowance for doubtful accounts | ¥-5.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-8.00 million | Consolidated |
| Capital surplus | ¥3.4 billion | Consolidated |
| Capital stock | ¥3.7 billion | Consolidated |
| Provision for bonuses | ¥0.8 billion | Consolidated |
| Vehicles tools furniture and fixtures net | ¥0.3 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥0.1 billion | Consolidated |
| Net defined benefit liability | ¥0.9 billion | Consolidated |
| Development projects in progress | ¥53.9 billion | Consolidated |
| Other | ¥0.3 billion | Parent only |
| Other | ¥0.6 billion | Parent only |
| Other | ¥97.00 million | Parent only |
| Other | ¥0.9 billion | Parent only |
| Other | ¥0 | Parent only |
| Valuation difference on available-for-sale securities | ¥1.0 billion | Parent only |
| Other capital surplus | ¥18.00 million | Parent only |
| Software | ¥59.00 million | Parent only |
| Lease assets | ¥9.00 million | Parent only |
| Lease assets, net | ¥3.00 million | Parent only |
| Investments in capital | ¥0 | Parent only |
| General reserve | ¥104.0 billion | Parent only |
| Retained earnings | ¥119.7 billion | Parent only |
| Legal retained earnings | ¥0.4 billion | Parent only |
| Non-current liabilities | ¥1.6 billion | Parent only |
| Non-current assets | ¥14.3 billion | Parent only |
| Land | ¥4.0 billion | Parent only |
| Accounts receivable from completed construction contracts | ¥10.7 billion | Parent only |
| Provision for warranties for completed construction | ¥0.4 billion | Parent only |
| Accounts payable for construction contracts | ¥18.9 billion | Parent only |
| Tools, furniture and fixtures | ¥0.2 billion | Parent only |
| Tools, furniture and fixtures | ¥63.00 million | Parent only |
| Buildings | ¥6.6 billion | Parent only |
| Buildings, net | ¥3.6 billion | Parent only |
| Provision for directors' retirement benefits | ¥0.3 billion | Parent only |
| Investments and other assets | ¥6.5 billion | Parent only |
| Investment securities | ¥1.9 billion | Parent only |
| Notes payable trade | ¥0.5 billion | Parent only |
| Property, plant and equipment | ¥7.7 billion | Parent only |
| Accounts receivable - other | ¥46.00 million | Parent only |
| Advances received on construction contracts in progress | ¥7.8 billion | Parent only |
| Costs on uncompleted construction contracts | ¥1.1 billion | Parent only |
| Income taxes payable | ¥3.9 billion | Parent only |
| Accrued expenses | ¥0.5 billion | Parent only |
| Accounts payable - other | ¥0.6 billion | Parent only |
| Shareholders' equity | ¥126.2 billion | Parent only |
| Structures | ¥96.00 million | Parent only |
| Structures, net | ¥52.00 million | Parent only |
| Current liabilities | ¥44.3 billion | Parent only |
| Current assets | ¥158.9 billion | Parent only |
| Accumulated depreciation | ¥-6.00 million | Parent only |
| Accumulated depreciation | ¥-0.1 billion | Parent only |
| Accumulated depreciation | ¥-3.0 billion | Parent only |
| Accumulated depreciation | ¥-43.00 million | Parent only |
| Accumulated depreciation | ¥-15.00 million | Parent only |
| Intangible assets | ¥59.00 million | Parent only |
| Cash and deposits | ¥86.2 billion | Parent only |
| Net assets | ¥127.2 billion | Parent only |
| Net assets | ¥127.2 billion | Parent only |
| Total assets | ¥173.1 billion | Parent only |
| Deferred tax assets | ¥1.3 billion | Parent only |
| Retained earnings brought forward | ¥15.3 billion | Parent only |
| Treasury stock | ¥-0.6 billion | Parent only |
| Valuation and translation adjustments | ¥1.0 billion | Parent only |
| Liabilities | ¥45.9 billion | Parent only |
| Liabilities and net assets | ¥173.1 billion | Parent only |
| Real estate for sale | ¥5.8 billion | Parent only |
| Allowance for doubtful accounts | ¥-8.00 million | Parent only |
| Capital surplus | ¥3.4 billion | Parent only |
| Legal capital surplus | ¥3.4 billion | Parent only |
| Capital stock | ¥3.7 billion | Parent only |
| Provision for bonuses | ¥0.7 billion | Parent only |
| Vehicle and delivery equipment | ¥19.00 million | Parent only |
| Vehicles, net | ¥4.00 million | Parent only |
| Provision for retirement benefits | ¥1.0 billion | Parent only |
| Development projects in progress | ¥53.9 billion | Parent only |
| Shares of subsidiaries and associates | ¥2.6 billion | Parent only |
| Electronically recorded obligations - operating | ¥8.6 billion | Parent only |
| Deposits received | ¥0.8 billion | Parent only |
Statement of income (97 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥18.00 million | Consolidated |
| Other | ¥0 | Consolidated |
| Other comprehensive income | ¥0.5 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.4 billion | Consolidated |
| Dividends from surplus | ¥-3.5 billion | Consolidated |
| Comprehensive income | ¥15.7 billion | Consolidated |
| Interest income | ¥0.3 billion | Consolidated |
| Dividend income | ¥39.00 million | Consolidated |
| Operating income | ¥20.4 billion | Consolidated |
| Operating income | ¥20.4 billion | Consolidated |
| Non-operating income | ¥0.4 billion | Consolidated |
| Non-operating expenses | ¥2.00 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥17.2 billion | Consolidated |
| Cost of sales | ¥112.8 billion | Consolidated |
| Gross profit (loss) | ¥25.6 billion | Consolidated |
| Net sales | ¥138.4 billion | Consolidated |
| Net sales | ¥138.4 billion | Consolidated |
| Cost of sales of completed construction contracts cns | ¥73.7 billion | Consolidated |
| Gross profit on completed construction contracts cns | ¥9.9 billion | Consolidated |
| Net sales of completed construction contracts | ¥83.6 billion | Consolidated |
| Advertising expenses | ¥0.8 billion | Consolidated |
| Net income | ¥15.2 billion | Consolidated |
| Net income | ¥15.2 billion | Consolidated |
| Net income (loss) | ¥15.2 billion | Consolidated |
| Net income (loss) | ¥15.2 billion | Consolidated |
| Provision for directors' retirement benefits | ¥53.00 million | Consolidated |
| Employee payrolls and allowances | ¥1.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-7.6 billion | Consolidated |
| Commission fees | ¥1.00 million | Consolidated |
| Income taxes - current | ¥5.7 billion | Consolidated |
| Income taxes | ¥5.5 billion | Consolidated |
| Income taxes - deferred | ¥-0.1 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥6.2 billion | Consolidated |
| Research and development expenses | ¥2.00 million | Consolidated |
| Taxes and dues | ¥0.6 billion | Consolidated |
| Income (loss) before income taxes | ¥20.8 billion | Consolidated |
| Income (loss) before income taxes | ¥20.8 billion | Consolidated |
| Ordinary income | ¥20.8 billion | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Comprehensive income attributable to owners of parent | ¥15.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-3.5 billion | Consolidated |
| Selling, general and administrative expenses | ¥5.2 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-3.00 million | Consolidated |
| Provision for bonuses | ¥0.3 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥91.00 million | Consolidated |
| Retirement benefit expenses | ¥31.00 million | Consolidated |
| Cost of sales on development business and other cns | ¥39.1 billion | Consolidated |
| Net sales of development business and other cns | ¥54.8 billion | Consolidated |
| Gross profit on development business and other cns | ¥15.7 billion | Consolidated |
| Other | ¥9.00 million | Parent only |
| Other | ¥0 | Parent only |
| Stationery expenses | ¥37.00 million | Parent only |
| Entertainment expenses | ¥17.00 million | Parent only |
| Insurance expenses | ¥6.00 million | Parent only |
| Repair and maintenance | ¥84.00 million | Parent only |
| Dividends from surplus | ¥-3.5 billion | Parent only |
| Power utilities expenses | ¥21.00 million | Parent only |
| Interest income | ¥0.3 billion | Parent only |
| Dividend income | ¥0.4 billion | Parent only |
| Operating income | ¥17.2 billion | Parent only |
| Non-operating income | ¥0.7 billion | Parent only |
| Non-operating expenses | ¥2.00 million | Parent only |
| Rents | ¥0.2 billion | Parent only |
| Cost of sales | ¥100.3 billion | Parent only |
| Gross profit (loss) | ¥21.4 billion | Parent only |
| Net sales | ¥121.7 billion | Parent only |
| Cost of sales of completed construction contracts cns | ¥64.5 billion | Parent only |
| Gross profit on completed construction contracts cns | ¥8.6 billion | Parent only |
| Net sales of completed construction contracts | ¥73.1 billion | Parent only |
| Donations | ¥1.00 million | Parent only |
| Advertising expenses | ¥0.8 billion | Parent only |
| Net income (loss) | ¥13.3 billion | Parent only |
| Net income (loss) | ¥13.3 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Provision for directors' retirement benefits | ¥53.00 million | Parent only |
| Employee payrolls and allowances | ¥1.3 billion | Parent only |
| Commission fees | ¥1.00 million | Parent only |
| Income taxes - current | ¥4.7 billion | Parent only |
| Income taxes | ¥4.6 billion | Parent only |
| Income taxes - deferred | ¥-0.1 billion | Parent only |
| Legal welfare expenses | ¥0.2 billion | Parent only |
| Depreciation | ¥68.00 million | Parent only |
| Welfare expenses | ¥9.00 million | Parent only |
| Taxes and dues | ¥0.6 billion | Parent only |
| Income (loss) before income taxes | ¥18.0 billion | Parent only |
| Ordinary income | ¥18.0 billion | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Investigation and research expenses | ¥4.00 million | Parent only |
| Selling, general and administrative expenses | ¥4.2 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥-3.00 million | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Retirement benefit expenses | ¥22.00 million | Parent only |
| Correspondence and transportation expenses | ¥98.00 million | Parent only |
| Cost of sales on development business and other cns | ¥35.8 billion | Parent only |
| Net sales of development business and other cns | ¥48.5 billion | Parent only |
| Gross profit on development business and other cns | ¥12.8 billion | Parent only |
| Miscellaneous expenses | ¥0.3 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥12.2 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.5 billion | Consolidated |
| Total changes during the period | ¥10.2 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.4 billion | Parent only |
Statement of cash flows (21 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-62.00 million | Consolidated |
| Other | ¥-3.00 million | Consolidated |
| Other | ¥-3.00 million | Consolidated |
| Increase decrease in other provision | ¥-34.00 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-1.8 billion | Consolidated |
| Interest and dividends income received | ¥0.3 billion | Consolidated |
| Interest and dividend income | ¥-0.3 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥5.6 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥35.0 billion | Consolidated |
| Payments into time deposits | ¥-42.0 billion | Consolidated |
| Subtotal | ¥22.5 billion | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥25.00 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.5 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-0.8 billion | Consolidated |
| Decrease (increase) in inventories | ¥-4.5 billion | Consolidated |
| Income taxes paid | ¥-5.6 billion | Consolidated |
| Depreciation | ¥0.5 billion | Consolidated |
| Purchase of intangible assets | ¥-25.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-28.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-42.00 million | Consolidated |
| Dividends | ¥-3.5 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥17.2 billion | Consolidated | Disclosed |
| Dividend per share | 67 | Parent only | Disclosed |
| Number of employees | 689 | Consolidated | Disclosed |
| Net assets | ¥134.5 billion | Consolidated | Disclosed |
| Net sales | ¥138.4 billion | Consolidated | Disclosed |
| Operating income | ¥20.4 billion | Consolidated | Disclosed |
| Ordinary income | ¥20.8 billion | Consolidated | Disclosed |
| Net income | ¥15.2 billion | Consolidated | Disclosed |
| Total assets | ¥185.3 billion | Consolidated | Disclosed |
| Operating margin | 14.7% | Consolidated | Calculated |
| Net margin | 11.0% | Consolidated | Calculated |
| Sales per employee | 200911466 yen | Consolidated | Calculated |
| Total asset turnover | 0.75 times | Consolidated | Calculated |
| Net assets to total assets | 72.6% | Consolidated | Calculated |