Morinaga&Co
Morinaga&Co.,Ltd.
Company highlights
The largest segment by revenue is Grocery manufacturing, at 95.5% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Morinaga&Co
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 | |
| Grocery manufacturing | ¥225.2 billion | 95.5% | ¥217.6 billion | ¥22.3 billion | 93.4% | 9.9% | ¥19.9 billion |
| Grocery wholesale | ¥8.8 billion | 3.7% | ¥8.7 billion | ¥0.7 billion | 2.9% | 7.8% | ¥1.4 billion |
| Real estate and service | ¥1.9 billion | 0.8% | ¥1.9 billion | ¥0.9 billion | 3.7% | 46.4% | ¥0.8 billion |
| Total of the businesses | ¥235.9 billion | 100.0% | ¥23.9 billion | 100.0% | |||
Revenue and profit
Morinaga&Co
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Freightage expenses | ¥19.2 billion | Consolidated |
| Advertising expenses | ¥10.8 billion | Consolidated | |
| Promotion expenses | ¥6.8 billion | Consolidated | |
| Depreciation | ¥3.4 billion | Parent only | |
| Research and development expenses | ¥3.2 billion | Consolidated | |
| Provision for bonuses | ¥1.9 billion | Consolidated | |
| Retirement benefit expenses | ¥0.1 billion | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥95.0 billion | Consolidated |
| Ordinary income | ¥22.7 billion | Consolidated | |
| Operating income | ¥22.4 billion | Consolidated | |
| Net income | ¥17.8 billion | Consolidated |
Morinaga&Co
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Freightage expenses ¥19.2 billion
- Advertising expenses ¥10.8 billion
- Promotion expenses ¥6.8 billion
- Depreciation ¥3.4 billion
- Research and development expenses ¥3.2 billion
- Provision for bonuses ¥1.9 billion
- Other (not itemized) ¥27.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
Morinaga&Co
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
Morinaga&Co
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥181.3B | ¥194.4B | ¥213.4B | ¥229.0B | ¥236.7B |
| Year on year (%) | -9.4% | +7.2% | +9.8% | +7.3% | +3.4% |
| Ordinary income (loss) | ¥18.2B | ¥15.8B | ¥21.0B | ¥22.3B | ¥22.7B |
| Change from prior year | -7.7% | -13.6% | +33.5% | +6.0% | +1.6% |
| Ordinary income (loss) as a share of Net sales | 10.1% | 8.1% | 9.9% | 9.7% | 9.6% |
| Change (percentage points) | +0.2 points | -2.0 points | +1.8 points | -0.1 points | -0.2 points |
Fiscal periods marked for changes
- 2016Ordinary income (loss) as a share of revenue +3.0 points
- 2017Ordinary income (loss) as a share of revenue +2.6 points
Morinaga&Co
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Morinaga&Co
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 | ¥181.3 billion | ¥194.4 billion | ¥213.4 billion | ¥229.0 billion | ¥236.7 billion |
| Ordinary income (loss) | ¥18.2 billion | ¥15.8 billion | ¥21.0 billion | ¥22.3 billion | ¥22.7 billion |
| Net income (loss) attributable to owners of parent | ¥27.8 billion | ¥10.1 billion | ¥15.2 billion | ¥17.7 billion | ¥17.8 billion |
| Comprehensive income | ¥13.0 billion | ¥10.5 billion | ¥20.4 billion | ¥17.2 billion | ¥23.9 billion |
| Net assets | ¥131.2 billion | ¥125.9 billion | ¥132.7 billion | ¥132.4 billion | ¥143.7 billion |
| Total assets | ¥214.3 billion | ¥205.2 billion | ¥223.6 billion | ¥210.0 billion | ¥225.9 billion |
| Net assets per share | 1,301.97 yen | 1,322.63 yen | 1,448.01 yen | 1,523.09 yen | 1,690.58 yen |
| Basic earnings (loss) per share | 276.29 yen | 104.38 yen | 165.6 yen | 200.85 yen | 211.07 yen |
| Equity-to-asset ratio | 60.7% | 60.7% | 58.7% | 62.3% | 62.8% |
| Return on equity | 22.0% | 7.9% | 11.8% | 13.5% | 13.0% |
| Net cash provided by (used in) operating activities | ¥24.8 billion | ¥-3.0 billion | ¥30.2 billion | ¥10.8 billion | ¥23.6 billion |
| Net cash provided by (used in) investing activities | ¥9.3 billion | ¥-14.2 billion | ¥-5.3 billion | ¥-9.8 billion | ¥-14.3 billion |
| Net cash provided by (used in) financing activities | ¥-5.9 billion | ¥-7.3 billion | ¥-14.1 billion | ¥-18.0 billion | ¥-13.2 billion |
| Cash and cash equivalents | ¥60.1 billion | ¥36.1 billion | ¥47.1 billion | ¥30.8 billion | ¥25.7 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥155.4 billion | ¥161.3 billion | ¥173.3 billion | ¥183.0 billion | ¥190.6 billion |
| Ordinary income (loss) | ¥13.7 billion | ¥12.4 billion | ¥11.4 billion | ¥13.3 billion | ¥16.8 billion |
| Net income (loss) | ¥24.7 billion | ¥7.9 billion | ¥8.4 billion | ¥11.8 billion | ¥15.1 billion |
| Capital stock | ¥18.6 billion | ¥18.6 billion | ¥18.6 billion | ¥18.6 billion | ¥18.6 billion |
| Total number of issued shares (common stock) | 54,189,769 shares | 48,139,769 shares | 92,714,538 shares | 88,011,638 shares | 86,111,638 shares |
| Net assets | ¥112.8 billion | ¥104.8 billion | ¥102.2 billion | ¥94.7 billion | ¥97.6 billion |
| Total assets | ¥197.4 billion | ¥183.7 billion | ¥196.9 billion | ¥176.3 billion | ¥185.0 billion |
| Net assets per share | 1,129.24 yen | 1,112.93 yen | 1,128.21 yen | 1,102.38 yen | 1,161.9 yen |
| Dividend per share | 90 yen | 100 yen | 55 yen | 60 yen | 65 yen |
| Interim dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 32.5 yen |
| Basic earnings (loss) per share | 245.89 yen | 81.69 yen | 91.91 yen | 133.59 yen | 179.32 yen |
| Equity-to-asset ratio | 57.1% | 57.1% | 51.9% | 53.7% | 52.7% |
| Return on equity | 22.3% | 7.2% | 8.1% | 12.0% | 15.7% |
| Payout ratio | 18.3% | 61.2% | 59.8% | 44.9% | 36.2% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥65 | ¥32.5 | 36.2% | |
| FY ending 3/2025 | ¥60 | Could not be retrieved | 44.9% | |
| FY ending 3/2024 | ¥55 | Could not be retrieved | 59.8% | Stock split or share consolidation noted |
| FY ending 3/2023 | ¥100 | Could not be retrieved | 61.2% | |
| FY ending 3/2022 | ¥90 | Could not be retrieved | 18.3% | |
| FY ending 3/2021 | ¥80 | Could not be retrieved | 34.3% | |
| FY ending 3/2020 | ¥72 | Could not be retrieved | 38.4% | |
| FY ending 3/2019 | ¥66 | Could not be retrieved | 29.4% | |
| FY ending 3/2018 | ¥50 | Could not be retrieved | 42.5% | |
| FY ending 3/2017 | ¥45 | Could not be retrieved | 20.6% | Stock split or share consolidation noted |
| FY ending 3/2016 | ¥7 | Could not be retrieved | 26.4% | |
| FY ending 3/2015 | ¥6 | Could not be retrieved | 54.3% | |
| FY ending 3/2014 | ¥6 | Could not be retrieved | 21.6% | |
| FY ending 3/2013 | ¥6 | Could not be retrieved | 218.2% |
Morinaga&Co
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Morinaga&Co
Unit %Source Annual securities reports
- Financial institutions28.76%
- Securities firms2.30%
- Other corporations9.69%
- Foreign holders (institutions)26.43%
- Foreign holders (individuals)0.04%
- Individuals and others32.78%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 日本マスタートラスト信託銀行株式会社(信託口) | 12.78% | 10,743,000 |
| 2 | 株式会社日本カストディ銀行(信託口) | 8.49% | 7,138,000 |
| 3 | 森永製菓取引先持株会 | 7.67% | 6,451,000 |
| 4 | 明治安田生命保険相互会社(常任代理人 株式会社日本カストディ銀行) | 2.66% | 2,242,000 |
| 5 | STATE STREET BANK AND TRUST COMPANY 505001(常任代理人 株式会社みずほ銀行決済営業部) | 2.55% | 2,149,000 |
| 6 | THE CHASE MANHATTAN BANK,N.A. LONDONSECS LENDING OMNIBUS ACCOUNT(常任代理人 株式会社みずほ銀行決済営業部) | 1.64% | 1,383,000 |
| 7 | 森永乳業株式会社 | 1.63% | 1,372,000 |
| 8 | 森永製菓グループ従業員持株会 | 1.53% | 1,288,000 |
| 9 | JP MORGAN CHASE BANK 385781(常任代理人 株式会社みずほ銀行決済営業部) | 1.26% | 1,066,000 |
| 10 | 日本生命保険相互会社(常任代理人 日本マスタートラスト信託銀行株式会社) | 1.14% | 961,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥3.2 billion | Could not be retrieved |
| FY ending 3/2021 | ¥2.2 billion | ¥20.4 billion |
Revenue scale in the same industry
Morinaga&Co
Source Annual securities reports of each company
Foods: 130 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 JAPAN TOBACCOFY Dec 2025 ¥3.5T
- 2 SuntoryFY Dec 2025 ¥3.1T
- 3 ASAHI GROUPFY Dec 2025 ¥2.9T
- … 31 companies
- 35 DyDo GROUPFY Jan 2026 ¥241.2B
- 36 MARUDAI FOODFY Mar 2026 ¥238.4B
- 37 Morinaga&CoThis companyFY Mar 2026 ¥236.7B
- 38 WARABEYA NICHIYOFY Feb 2026 ¥233.8B
- 39 J-OIL MILLSFY Mar 2026 ¥226.6B
- … 91 companies
Workforce information
Women 851 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 2,459 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
12.9 hours |
| Annual paid leave taken |
79.5% |
| Childcare leave taken, men |
83% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 14% |
| Share of board members who are women | 21.4% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 30,678 t-CO2 |
| 特定荷主 | 18,679 t-CO2 |
| Sites covered by the report | 4 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥80.00 million |
| Non-audit fees (this year, total) | ¥6.00 million |
| Audit fees (this year, network firms) | ¥66.00 million |
| Non-audit fees (this year, network firms) | ¥11.00 million |
| 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 | ¥23.9 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥23.6 billion | Consolidated |
| Net sales | ¥236.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-14.3 billion | Consolidated |
| Cash and cash equivalents | ¥25.7 billion | Consolidated |
| Net assets | ¥143.7 billion | Consolidated |
| Ordinary income (loss) | ¥22.7 billion | Consolidated |
| Total assets | ¥225.9 billion | Consolidated |
| Return on equity | 13.0% | Consolidated |
| Equity-to-asset ratio | 62.8% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥17.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-13.2 billion | Consolidated |
| Basic earnings (loss) per share | 211.07 yen | Consolidated |
| Net assets per share | 1,690.58 yen | Consolidated |
| Dividend per share | 65 yen | Parent only |
| Net sales | ¥190.6 billion | Parent only |
| Net income (loss) | ¥15.1 billion | Parent only |
| Total number of issued shares (common stock) | 86,111,638 shares | Parent only |
| Net assets | ¥97.6 billion | Parent only |
| Ordinary income (loss) | ¥16.8 billion | Parent only |
| Total assets | ¥185.0 billion | Parent only |
| Return on equity | 15.7% | Parent only |
| Equity-to-asset ratio | 52.7% | Parent only |
| Capital stock | ¥18.6 billion | Parent only |
| Payout ratio | 36.2% | Parent only |
| Interim dividend per share | 32.5 yen | Parent only |
| Basic earnings (loss) per share | 179.32 yen | Parent only |
| Net assets per share | 1,161.9 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 3,222 people | Consolidated |
| Number of employees | 3,222 people | Consolidated |
| Wage gap between men and women (all employees) | 62.3% | Parent only |
| Average length of service (years) | 19 years | Parent only |
| Average annual salary | ¥8.35 million | Parent only |
| Average age (years) | 43.4 years old | Parent only |
| Number of employees | 1,587 people | Parent only |
| Number of employees | 1,587 people | Parent only |
| Number of employees | 1,587 people | Parent only |
| Wage gap between men and women (regular employees) | 64.8% | Parent only |
| Wage gap between men and women (non-regular employees) | 85.5% | Parent only |
Other disclosed items (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥236.7 billion | Consolidated |
| Average number of temporary employees | 1,985 people | Consolidated |
| Average number of temporary employees | 1,985 people | Consolidated |
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 2 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥5.9 billion | Consolidated |
| Depreciation | ¥10.2 billion | Consolidated |
| Number of consolidated subsidiaries | 15 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 80.0% | Parent only |
| Average number of temporary employees | 703 people | Parent only |
| Average number of temporary employees | 703 people | Parent only |
| Average number of temporary employees | 703 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 14.0% | Parent only |
Shares (18 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 34,798,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 2,061,300 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 | 2 issues | Consolidated |
| Number of issues whose number of shares decreased shares 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 | 8 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 | ¥1.00 million | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥1.00 million | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥3.7 billion | Consolidated |
| Number of shares | 86,111,638 shares | Consolidated |
| Shareholding ratio treasury shares etc | 2.4% | Consolidated |
| Shareholding ratio | 41.4% | Consolidated |
| Number of shares held in own name treasury shares etc | 2,061,300 shares | Consolidated |
| Number of voting rights | 837,725 units | Consolidated |
| Carrying amount on the balance sheet | ¥76.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥9.7 billion | Consolidated |
| Number of issues | 17 issues | Consolidated |
| Number of issues | 13 issues | Consolidated |
| Total shareholder return | 150.5% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥3.2 billion | Consolidated |
Audit (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥80.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥66.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥80.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥66.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥6.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥6.00 million | Consolidated |
| Fees for non-audit services - total | ¥11.00 million | Consolidated |
| Fees for non-audit services - total | ¥6.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥4.00 million | Consolidated |
Accounts unique to this company (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥5.4 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥-15.00 million | Consolidated |
| Revenue | ¥-2.3 billion | Consolidated |
| Change in average annual salary from the previous year | 2.5% | Parent only |
| Revenue | ¥4.4 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥6.8 billion | Parent only |
Balance sheet (144 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.4 billion | Consolidated |
| Other | ¥1.9 billion | Consolidated |
| Other | ¥7.7 billion | Consolidated |
| Other | ¥10.6 billion | Consolidated |
| Other | ¥0.6 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥6.1 billion | Consolidated |
| Software | ¥3.1 billion | Consolidated |
| Lease obligations | ¥0.6 billion | Consolidated |
| Lease obligations | ¥0.5 billion | Consolidated |
| Lease assets | ¥2.3 billion | Consolidated |
| Lease assets, net | ¥0.9 billion | Consolidated |
| Work in process | ¥0.5 billion | Consolidated |
| Retained earnings | ¥92.4 billion | Consolidated |
| Raw materials and supplies | ¥17.4 billion | Consolidated |
| Lease and guarantee deposits received | ¥3.6 billion | Consolidated |
| Notes receivable - trade | ¥78.00 million | Consolidated |
| Notes and accounts receivable trade | ¥28.4 billion | Consolidated |
| Merchandise and finished goods | ¥22.0 billion | Consolidated |
| Non-current liabilities | ¥24.6 billion | Consolidated |
| Non-current assets | ¥120.1 billion | Consolidated |
| Land | ¥11.5 billion | Consolidated |
| Accounts receivable - trade | ¥28.4 billion | Consolidated |
| Contract liabilities | ¥43.00 million | Consolidated |
| Tools, furniture and fixtures | ¥6.8 billion | Consolidated |
| Tools, furniture and fixtures | ¥1.3 billion | Consolidated |
| Buildings and structures | ¥67.5 billion | Consolidated |
| Buildings and structures, net | ¥33.0 billion | Consolidated |
| Construction in progress | ¥18.8 billion | Consolidated |
| Provision for management board incentive plan trust-NCL | ¥0.1 billion | Consolidated |
| Investments and other assets | ¥27.1 billion | Consolidated |
| Investment securities | ¥10.0 billion | Consolidated |
| Notes and accounts payable - trade | ¥20.6 billion | Consolidated |
| Property, plant and equipment | ¥89.3 billion | Consolidated |
| Income taxes refund receivable | ¥0.4 billion | Consolidated |
| Income taxes payable | ¥4.6 billion | Consolidated |
| Accounts payable - other | ¥12.5 billion | Consolidated |
| Shareholders' equity | ¥122.8 billion | Consolidated |
| Machinery, equipment and vehicles | ¥107.9 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥23.8 billion | Consolidated |
| Current liabilities | ¥57.6 billion | Consolidated |
| Current assets | ¥105.8 billion | Consolidated |
| Accumulated depreciation | ¥-1.4 billion | Consolidated |
| Accumulated depreciation | ¥-5.5 billion | Consolidated |
| Accumulated depreciation | ¥-34.6 billion | Consolidated |
| Accumulated depreciation | ¥-84.0 billion | Consolidated |
| Foreign currency translation adjustment | ¥6.1 billion | Consolidated |
| Intangible assets | ¥3.7 billion | Consolidated |
| Cash and cash equivalents | ¥25.7 billion | Consolidated |
| Cash and deposits | ¥26.4 billion | Consolidated |
| Short-term loans payable | ¥3.0 billion | Consolidated |
| Bonds payable | ¥9.0 billion | Consolidated |
| Net assets | ¥143.7 billion | Consolidated |
| Net assets | ¥143.7 billion | Consolidated |
| Total assets | ¥225.9 billion | Consolidated |
| Total assets | ¥225.9 billion | Consolidated |
| Deferred gains or losses on hedges | ¥37.00 million | Consolidated |
| Deferred tax liabilities | ¥2.1 billion | Consolidated |
| Deferred tax assets | ¥1.7 billion | Consolidated |
| Treasury stock | ¥-5.4 billion | Consolidated |
| Valuation and translation adjustments | ¥19.1 billion | Consolidated |
| Liabilities | ¥82.2 billion | Consolidated |
| Liabilities and net assets | ¥225.9 billion | Consolidated |
| Allowance for doubtful accounts | ¥-41.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-42.00 million | Consolidated |
| Capital surplus | ¥17.2 billion | Consolidated |
| Capital stock | ¥18.6 billion | Consolidated |
| Asset retirement obligations | ¥68.00 million | Consolidated |
| Provision for bonuses | ¥3.3 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥6.9 billion | Consolidated |
| Net defined benefit liability | ¥1.7 billion | Consolidated |
| Net defined benefit asset | ¥13.5 billion | Consolidated |
| Long-term loans payable | ¥7.0 billion | Consolidated |
| Non-controlling interests | ¥1.7 billion | Consolidated |
| Other | ¥0.4 billion | Parent only |
| Other | ¥1.0 billion | Parent only |
| Other | ¥1.9 billion | Parent only |
| Other | ¥10.7 billion | Parent only |
| Other | ¥0.4 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥5.8 billion | Parent only |
| Other capital surplus | ¥0 | Parent only |
| Software | ¥3.1 billion | Parent only |
| Lease obligations | ¥0.5 billion | Parent only |
| Lease obligations | ¥0.4 billion | Parent only |
| Lease assets, net | ¥0.8 billion | Parent only |
| Work in process | ¥0.3 billion | Parent only |
| Leasehold right | ¥0.1 billion | Parent only |
| General reserve | ¥7.0 billion | Parent only |
| Retained earnings | ¥61.3 billion | Parent only |
| Prepaid pension cost | ¥4.9 billion | Parent only |
| Prepaid expenses | ¥1.9 billion | Parent only |
| Raw materials and supplies | ¥13.5 billion | Parent only |
| Lease and guarantee deposits received | ¥0.8 billion | Parent only |
| Non-current liabilities | ¥19.5 billion | Parent only |
| Non-current assets | ¥108.0 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥3.0 billion | Parent only |
| Land | ¥11.7 billion | Parent only |
| Accounts receivable - trade | ¥22.1 billion | Parent only |
| Tools, furniture and fixtures | ¥1.0 billion | Parent only |
| Buildings, net | ¥27.4 billion | Parent only |
| Construction in progress | ¥1.3 billion | Parent only |
| Provision for management board incentive plan trust-NCL | ¥0.1 billion | Parent only |
| Deposits received from employees | ¥0.2 billion | Parent only |
| Investments and other assets | ¥45.1 billion | Parent only |
| Investment securities | ¥9.8 billion | Parent only |
| Notes payable trade | ¥0 | Parent only |
| Property, plant and equipment | ¥59.3 billion | Parent only |
| Income taxes payable | ¥3.4 billion | Parent only |
| Accrued expenses | ¥1.0 billion | Parent only |
| Accounts payable - other | ¥10.4 billion | Parent only |
| Shareholders' equity | ¥91.7 billion | Parent only |
| Structures, net | ¥1.6 billion | Parent only |
| Machinery and equipment, net | ¥15.6 billion | Parent only |
| Current liabilities | ¥68.0 billion | Parent only |
| Current assets | ¥77.0 billion | Parent only |
| Intangible assets | ¥3.6 billion | Parent only |
| Cash and deposits | ¥12.7 billion | Parent only |
| Short-term loans payable | ¥3.0 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥0.2 billion | Parent only |
| Bonds payable | ¥9.0 billion | Parent only |
| Net assets | ¥97.6 billion | Parent only |
| Net assets | ¥97.6 billion | Parent only |
| Total assets | ¥185.0 billion | Parent only |
| Deferred gains or losses on hedges | ¥37.00 million | Parent only |
| Deferred tax assets | ¥0.9 billion | Parent only |
| Retained earnings brought forward | ¥51.2 billion | Parent only |
| Treasury stock | ¥-5.4 billion | Parent only |
| Finished goods | ¥15.6 billion | Parent only |
| Valuation and translation adjustments | ¥5.9 billion | Parent only |
| Liabilities | ¥87.5 billion | Parent only |
| Liabilities and net assets | ¥185.0 billion | Parent only |
| Accounts payable - trade | ¥18.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-18.00 million | Parent only |
| Allowance for doubtful accounts | ¥-32.00 million | Parent only |
| Capital surplus | ¥17.2 billion | Parent only |
| Legal capital surplus | ¥17.2 billion | Parent only |
| Capital stock | ¥18.6 billion | Parent only |
| Asset retirement obligations | ¥68.00 million | Parent only |
| Provision for bonuses | ¥2.4 billion | Parent only |
| Vehicles, net | ¥40.00 million | Parent only |
| Provision for retirement benefits | ¥1.5 billion | Parent only |
| Long-term loans payable | ¥7.0 billion | Parent only |
| Long-term prepaid expenses | ¥0.9 billion | Parent only |
| Shares of subsidiaries and associates | ¥27.5 billion | Parent only |
| Deposits received | ¥22.5 billion | Parent only |
Statement of income (94 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0 | Consolidated |
| Other comprehensive income | ¥6.0 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.4 billion | Consolidated |
| Loss on withdrawal from business | ¥0 | Consolidated |
| Dividends from surplus | ¥-7.9 billion | Consolidated |
| Comprehensive income | ¥23.9 billion | Consolidated |
| Interest income | ¥0.2 billion | Consolidated |
| Dividend income | ¥0.3 billion | Consolidated |
| Operating income | ¥22.4 billion | Consolidated |
| Operating income | ¥22.4 billion | Consolidated |
| Non-operating income | ¥0.8 billion | Consolidated |
| Non-operating expenses | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥23.6 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.3 billion | Consolidated |
| Loss on sales and retirement of noncurrent assets | ¥0.4 billion | Consolidated |
| Cost of sales | ¥141.7 billion | Consolidated |
| Gross profit (loss) | ¥95.0 billion | Consolidated |
| Net sales | ¥236.7 billion | Consolidated |
| Net sales | ¥236.7 billion | Consolidated |
| Advertising expenses | ¥10.8 billion | Consolidated |
| Net income | ¥17.8 billion | Consolidated |
| Net income | ¥17.8 billion | Consolidated |
| Net income (loss) | ¥17.9 billion | Consolidated |
| Net income (loss) | ¥17.9 billion | Consolidated |
| Gain on sales of investment securities | ¥2.9 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-14.3 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥0.2 billion | Consolidated |
| Interest expenses | ¥0.1 billion | Consolidated |
| Income taxes - current | ¥7.2 billion | Consolidated |
| Income taxes | ¥7.4 billion | Consolidated |
| Income taxes - deferred | ¥0.2 billion | Consolidated |
| Impairment loss | ¥37.00 million | Consolidated |
| Impairment loss | ¥37.00 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥1.3 billion | Consolidated |
| Extraordinary income | ¥3.3 billion | Consolidated |
| Extraordinary loss | ¥0.6 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥1.1 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-2.8 billion | Consolidated |
| Research and development expenses | ¥3.2 billion | Consolidated |
| Income (loss) before income taxes | ¥25.3 billion | Consolidated |
| Income (loss) before income taxes | ¥25.3 billion | Consolidated |
| Ordinary income | ¥22.7 billion | Consolidated |
| Payrolls and allowances | ¥11.3 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥0.2 billion | Consolidated |
| Disposal of treasury stock | ¥0 | Consolidated |
| Purchase of treasury stock | ¥-4.9 billion | Consolidated |
| Subsidy income | ¥0.1 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥23.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-13.2 billion | Consolidated |
| Promotion expenses | ¥6.8 billion | Consolidated |
| Selling, general and administrative expenses | ¥72.6 billion | Consolidated |
| Provision for bonuses | ¥1.9 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥4.1 billion | Consolidated |
| Retirement benefit expenses | ¥0.1 billion | Consolidated |
| Freightage expenses | ¥19.2 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.2 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.2 billion | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0 | Parent only |
| Loss on withdrawal from business | ¥0 | Parent only |
| Dividends from surplus | ¥-7.9 billion | Parent only |
| Interest and dividend income | ¥3.1 billion | Parent only |
| Operating income | ¥13.9 billion | Parent only |
| Non-operating income | ¥3.2 billion | Parent only |
| Non-operating expenses | ¥0.3 billion | Parent only |
| Gain on sales of non-current assets | ¥0.3 billion | Parent only |
| Loss on sales and retirement of noncurrent assets | ¥0.4 billion | Parent only |
| Cost of sales | ¥121.1 billion | Parent only |
| Gross profit (loss) | ¥69.5 billion | Parent only |
| Net sales | ¥190.6 billion | Parent only |
| Advertising expenses | ¥9.0 billion | Parent only |
| Net income (loss) | ¥15.1 billion | Parent only |
| Net income (loss) | ¥15.1 billion | Parent only |
| Gain on sales of investment securities | ¥2.9 billion | Parent only |
| Interest expenses | ¥0.2 billion | Parent only |
| Income taxes - current | ¥4.6 billion | Parent only |
| Income taxes | ¥4.4 billion | Parent only |
| Income taxes - deferred | ¥-0.1 billion | Parent only |
| Depreciation | ¥3.4 billion | Parent only |
| Extraordinary income | ¥3.3 billion | Parent only |
| Extraordinary loss | ¥0.5 billion | Parent only |
| Interest on bonds | ¥43.00 million | Parent only |
| Income (loss) before income taxes | ¥19.5 billion | Parent only |
| Ordinary income | ¥16.8 billion | Parent only |
| Disposal of treasury stock | ¥0 | Parent only |
| Purchase of treasury stock | ¥-4.9 billion | Parent only |
| Promotion expenses | ¥4.2 billion | Parent only |
| Selling, general and administrative expenses | ¥55.7 billion | Parent only |
| Provision for bonuses | ¥1.5 billion | Parent only |
| Retirement benefit expenses | ¥-4.00 million | Parent only |
| Freightage expenses | ¥16.0 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥11.1 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥6.1 billion | Consolidated |
| Total changes during the period | ¥2.8 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.5 billion | Parent only |
Statement of cash flows (41 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.1 billion | Consolidated |
| Other | ¥-0.8 billion | Consolidated |
| Other | ¥-0.5 billion | Consolidated |
| Loss on withdrawal from business | ¥0 | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-1.0 billion | Consolidated |
| Interest expenses paid | ¥-0.1 billion | Consolidated |
| Interest and dividends income received | ¥0.4 billion | Consolidated |
| Interest and dividend income | ¥-0.4 billion | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.2 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.3 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.7 billion | Consolidated |
| Net decrease increase in time deposits | ¥-0.4 billion | Consolidated |
| Subtotal | ¥28.1 billion | Consolidated |
| Net change in reserve for management board benefit trust-OpeCF | ¥32.00 million | Consolidated |
| Purchase of investment securities | ¥-1.00 million | Consolidated |
| Proceeds from sales of investment securities | ¥3.7 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-2.9 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥0.2 billion | Consolidated |
| Interest expenses | ¥0.1 billion | Consolidated |
| Purchase of property plant and equipment | ¥-17.0 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥1.1 billion | Consolidated |
| Decrease (increase) in inventories | ¥-2.2 billion | Consolidated |
| Income taxes refund (paid) | ¥-5.0 billion | Consolidated |
| Depreciation | ¥10.2 billion | Consolidated |
| Impairment loss | ¥37.00 million | Consolidated |
| Purchase of intangible assets | ¥-0.7 billion | Consolidated |
| Increase decrease in provision for environmental measures | ¥-3.00 million | Consolidated |
| Increase in short term loans payable | ¥3.0 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-4.8 billion | Consolidated |
| Proceeds from subsidy income | ¥0.3 billion | Consolidated |
| Subsidy income | ¥-0.1 billion | Consolidated |
| Payments of loans receivable | ¥-0.1 billion | Consolidated |
| Collection of loans receivable | ¥5.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-17.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.1 billion | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-0.1 billion | Consolidated |
| Inorease (decrease) in asset for retirement benefits | ¥-0.5 billion | Consolidated |
| Dividends | ¥-7.9 billion | Consolidated |
| Proceeds from long term loans payable | ¥0.5 billion | Consolidated |
| Repayment of long term loans payable | ¥-3.5 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-68.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥23.6 billion | Consolidated | Disclosed |
| Dividend per share | 65 | Parent only | Disclosed |
| Number of employees | 3,222 | Consolidated | Disclosed |
| Net assets | ¥143.7 billion | Consolidated | Disclosed |
| Net sales | ¥236.7 billion | Consolidated | Disclosed |
| Operating income | ¥22.4 billion | Consolidated | Disclosed |
| Ordinary income | ¥22.7 billion | Consolidated | Disclosed |
| Net income | ¥17.8 billion | Consolidated | Disclosed |
| Total assets | ¥225.9 billion | Consolidated | Disclosed |
| Operating margin | 9.5% | Consolidated | Calculated |
| Net margin | 7.5% | Consolidated | Calculated |
| Sales per employee | 73454997 yen | Consolidated | Calculated |
| Total asset turnover | 1.05 times | Consolidated | Calculated |
| Net assets to total assets | 63.6% | Consolidated | Calculated |