Kotobuki Spirits
Kotobuki Spirits Co.,Ltd.
Company highlights
The largest segment by revenue is シュクレイグループ, at 46.2% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Kotobuki Spirits
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 | |
| シュクレイグループ | ¥36.1 billion | 46.2% | ¥33.7 billion | ¥7.1 billion | 42.1% | 19.6% | ¥6.8 billion |
| ケイシイシイ | ¥22.8 billion | 29.2% | ¥21.0 billion | ¥4.8 billion | 28.7% | 21.2% | ¥5.0 billion |
| 寿製菓グループ | ¥11.5 billion | 14.7% | ¥9.9 billion | ¥3.8 billion | 22.7% | 33.4% | ¥3.2 billion |
| 販売子会社 | ¥7.7 billion | 9.9% | ¥7.1 billion | ¥1.1 billion | 6.5% | 14.1% | ¥0.9 billion |
| Total of the businesses | ¥78.1 billion | 100.0% | ¥16.8 billion | 100.0% | |||
Revenue and profit
Kotobuki Spirits
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Employees' salaries and compensation | ¥7.0 billion | Consolidated |
| Promotion expenses | ¥5.1 billion | Consolidated | |
| Commission fees | ¥5.1 billion | Consolidated | |
| Rents | ¥2.6 billion | Consolidated | |
| Freightage expenses | ¥2.5 billion | Consolidated | |
| Provision for bonuses | ¥1.3 billion | Consolidated | |
| Directors' compensations | ¥0.1 billion | Parent only | |
| Advertising expenses | ¥0.1 billion | Parent only | |
| Retirement benefit expenses | ¥0.1 billion | Consolidated | |
| Advisory fee | ¥0.1 billion | Parent only | |
| Salaries and allowances | ¥74.00 million | Parent only | |
| Research and development expenses | ¥62.00 million | Consolidated | |
| Depreciation | ¥19.00 million | Parent only | |
| Traveling and transportation expenses | ¥17.00 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥0 | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥48.4 billion | Consolidated |
| Ordinary income | ¥18.7 billion | Consolidated | |
| Operating income | ¥18.6 billion | Consolidated | |
| Net income | ¥12.6 billion | Consolidated |
Kotobuki Spirits
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Employees' salaries and compensation ¥7.0 billion
- Promotion expenses ¥5.1 billion
- Commission fees ¥5.1 billion
- Rents ¥2.6 billion
- Freightage expenses ¥2.5 billion
- Provision for bonuses ¥1.3 billion
- Other (not itemized) ¥6.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
Kotobuki Spirits
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
Kotobuki Spirits
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥32.2B | ¥50.2B | ¥64.0B | ¥72.3B | ¥78.8B |
| Year on year (%) | +38.7%◆ | +55.8%◆ | +27.7%◆ | +13.0% | +8.9% |
| Ordinary income (loss) | ¥2.9B | ¥10.3B | ¥15.9B | ¥17.7B | ¥18.7B |
| Change from prior year | loss to profit◆ | +252.4% | +54.1% | +11.5% | +5.9% |
| Ordinary income (loss) as a share of Net sales | 9.1% | 20.5% | 24.8% | 24.4% | 23.8% |
| Change (percentage points) | +10.5 points◆ | +11.5 points◆ | +4.3 points◆ | -0.3 points | -0.7 points |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2016Ordinary income (loss) as a share of revenue +3.5 points
- 2017Net sales year on year +22.3%
- 2021Net sales year on year -48.6%, Ordinary income (loss) as a share of revenue -15.7 points, Ordinary income (loss) profit to loss
- 2022Net sales year on year +38.7%, Ordinary income (loss) as a share of revenue +10.5 points, Ordinary income (loss) loss to profit
- 2023Net sales year on year +55.8%, Ordinary income (loss) as a share of revenue +11.5 points
- 2024Net sales year on year +27.7%, Ordinary income (loss) as a share of revenue +4.3 points
Kotobuki Spirits
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Kotobuki Spirits
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 | ¥32.2 billion | ¥50.2 billion | ¥64.0 billion | ¥72.3 billion | ¥78.8 billion |
| Ordinary income (loss) | ¥2.9 billion | ¥10.3 billion | ¥15.9 billion | ¥17.7 billion | ¥18.7 billion |
| Net income (loss) attributable to owners of parent | ¥1.9 billion | ¥7.0 billion | ¥10.8 billion | ¥12.1 billion | ¥12.6 billion |
| Comprehensive income | ¥2.0 billion | ¥7.1 billion | ¥10.9 billion | ¥12.1 billion | ¥12.6 billion |
| Net assets | ¥20.4 billion | ¥26.5 billion | ¥35.2 billion | ¥40.1 billion | ¥47.9 billion |
| Total assets | ¥27.5 billion | ¥37.0 billion | ¥46.5 billion | ¥52.0 billion | ¥60.1 billion |
| Net assets per share | 130.83 yen | 170.43 yen | 226.38 yen | 259.67 yen | 310.37 yen |
| Basic earnings (loss) per share | 12.31 yen | 45.1 yen | 69.61 yen | 78 yen | 81.32 yen |
| Equity-to-asset ratio | 74.1% | 71.8% | 75.7% | 77.1% | 79.7% |
| Return on equity | 9.7% | 29.9% | 35.1% | 32.2% | 28.5% |
| Net cash provided by (used in) operating activities | ¥4.3 billion | ¥9.1 billion | ¥10.8 billion | ¥13.2 billion | ¥13.8 billion |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | ¥-1.6 billion | ¥-2.0 billion | ¥-3.4 billion | ¥-5.5 billion |
| Net cash provided by (used in) financing activities | ¥-1.2 billion | ¥-1.2 billion | ¥-2.3 billion | ¥-7.4 billion | ¥-5.2 billion |
| Cash and cash equivalents | ¥9.9 billion | ¥16.2 billion | ¥22.7 billion | ¥25.1 billion | ¥28.2 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥1.1 billion | ¥2.4 billion | ¥4.9 billion | ¥9.4 billion | ¥13.3 billion |
| Ordinary income (loss) | ¥0.7 billion | ¥1.9 billion | ¥4.4 billion | ¥8.7 billion | ¥12.6 billion |
| Net income (loss) | ¥0.5 billion | ¥1.6 billion | ¥4.1 billion | ¥8.2 billion | ¥12.0 billion |
| Capital stock | ¥1.2 billion | ¥1.2 billion | ¥1.2 billion | ¥1.3 billion | ¥1.3 billion |
| Total number of issued shares (common stock) | 31,121,000 shares | 31,121,000 shares | 155,607,000 shares | 155,658,000 shares | 155,658,000 shares |
| Net assets | ¥7.9 billion | ¥8.5 billion | ¥10.5 billion | ¥11.5 billion | ¥18.7 billion |
| Total assets | ¥12.8 billion | ¥14.0 billion | ¥18.0 billion | ¥21.4 billion | ¥26.4 billion |
| Net assets per share | 50.75 yen | 54.95 yen | 67.28 yen | 74.18 yen | 121.24 yen |
| Dividend per share | 30 yen | 70 yen | 28 yen | 32 yen | 35 yen |
| Basic earnings (loss) per share | 3.35 yen | 10.15 yen | 26.08 yen | 53.06 yen | 77.89 yen |
| Equity-to-asset ratio | 61.8% | 61.3% | 58.3% | 53.6% | 70.8% |
| Return on equity | 6.4% | 19.2% | 42.7% | 75.2% | 79.7% |
| Payout ratio | 179.0% | 137.9% | 107.4% | 60.3% | 44.9% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥35 | Could not be retrieved | 44.9% | |
| FY ending 3/2025 | ¥32 | Could not be retrieved | 60.3% | |
| FY ending 3/2024 | ¥28 | Could not be retrieved | 107.4% | Stock split or share consolidation noted |
| FY ending 3/2023 | ¥70 | Could not be retrieved | 137.9% | |
| FY ending 3/2022 | ¥30 | Could not be retrieved | 179.0% | |
| FY ending 3/2021 | ¥30 | Could not be retrieved | 48.5% | |
| FY ending 3/2020 | ¥40 | Could not be retrieved | 59.8% | |
| FY ending 3/2019 | ¥40 | Could not be retrieved | 59.0% | |
| FY ending 3/2018 | ¥35 | Could not be retrieved | 64.5% | |
| FY ending 3/2017 | ¥25 | Could not be retrieved | 65.3% | |
| FY ending 3/2016 | ¥60 | Could not be retrieved | 61.7% | |
| FY ending 3/2015 | ¥40 | Could not be retrieved | 54.2% | |
| FY ending 3/2014 | ¥40 | Could not be retrieved | 303.3% | |
| FY ending 3/2013 | ¥30 | Could not be retrieved | 70.8% |
Kotobuki Spirits
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Kotobuki Spirits
Unit %Source Annual securities reports
- Financial institutions14.55%
- Securities firms0.93%
- Other corporations36.55%
- Foreign holders (institutions)23.19%
- Foreign holders (individuals)0.01%
- Individuals and others24.77%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | エスカワゴエ株式会社 | 29.46% | 45,500,000 |
| 2 | 日本マスタートラスト信託銀行株式会社(信託口) | 6.88% | 10,623,000 |
| 3 | 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) | 3.68% | 5,688,000 |
| 4 | INDUS SELECT MASTER FUND,LTD.(常任代理人 香港上海銀行東京支店) | 3.19% | 4,933,000 |
| 5 | 株式会社山陰合同銀行 | 2.37% | 3,657,000 |
| 6 | 株式会社日本カストディ銀行(信託口) | 2.1% | 3,237,000 |
| 7 | NORTHERN TRUST CO.(AVFC) RE FIDELITY FUNDS(常任代理人 香港上海銀行東京支店) | 1.64% | 2,533,000 |
| 8 | とりぎんリース株式会社 | 1.45% | 2,234,000 |
| 9 | 寿スピリッツ従業員持株会 | 1.22% | 1,883,000 |
| 10 | 株式会社商工組合中央金庫 | 1.17% | 1,800,000 |
| 11 | 福山通運株式会社 | 1.17% | 1,800,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥62.00 million | Could not be retrieved |
| FY ending 3/2021 | ¥40.92 million | ¥0.5 billion |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| シュクレイグループ | ¥1.2 billion |
| ケイシイシイ | ¥0.5 billion |
| 寿製菓グループ | ¥0.8 billion |
Revenue scale in the same industry
Kotobuki Spirits
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
- … 47 companies
- 51 OenonFY Dec 2025 ¥87.6B
- 52 Premium WaterFY Mar 2026 ¥80.3B
- 53 Kotobuki SpiritsThis companyFY Mar 2026 ¥78.8B
- 54 HAGOROMO FOODSFY Mar 2026 ¥75.1B
- 55 NITTO FUJI FLOUR MILLINGFY Mar 2026 ¥72.8B
- … 75 companies
Workforce information
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) | ¥41.00 million |
| Non-audit fees (this year, total) | ¥4.00 million |
| Audit fees (this year, network firms) | ¥1.00 million |
| Non-audit fees (this year, network firms) | ¥15.00 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) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥12.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥13.8 billion | Consolidated |
| Net sales | ¥78.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-5.5 billion | Consolidated |
| Cash and cash equivalents | ¥28.2 billion | Consolidated |
| Net assets | ¥47.9 billion | Consolidated |
| Ordinary income (loss) | ¥18.7 billion | Consolidated |
| Total assets | ¥60.1 billion | Consolidated |
| Return on equity | 28.5% | Consolidated |
| Equity-to-asset ratio | 79.7% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥12.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-5.2 billion | Consolidated |
| Basic earnings (loss) per share | 81.32 yen | Consolidated |
| Net assets per share | 310.37 yen | Consolidated |
| Dividend per share | 35 yen | Parent only |
| Operating revenue | ¥13.3 billion | Parent only |
| Net income (loss) | ¥12.0 billion | Parent only |
| Total number of issued shares (common stock) | 155,658,000 shares | Parent only |
| Net assets | ¥18.7 billion | Parent only |
| Ordinary income (loss) | ¥12.6 billion | Parent only |
| Total assets | ¥26.4 billion | Parent only |
| Return on equity | 79.7% | Parent only |
| Equity-to-asset ratio | 70.8% | Parent only |
| Capital stock | ¥1.3 billion | Parent only |
| Payout ratio | 44.9% | Parent only |
| Basic earnings (loss) per share | 77.89 yen | Parent only |
| Net assets per share | 121.24 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,801 people | Consolidated |
| Number of employees | 1,801 people | Consolidated |
| Average length of service (years) | 14.6 years | Parent only |
| Average annual salary | ¥10.24 million | Parent only |
| Average age (years) | 49.6 years old | Parent only |
| Number of employees | 7 people | Parent only |
| Number of employees | 7 people | Parent only |
Other disclosed items (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥78.8 billion | Consolidated |
| Average number of temporary employees | 975 people | Consolidated |
| Average number of temporary employees | 975 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥2.6 billion | Consolidated |
| Depreciation | ¥1.7 billion | Consolidated |
| Number of consolidated subsidiaries | 18 companies | Consolidated |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 83,887,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,225,300 shares | Consolidated |
| Number of shares | 155,658,402 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.8% | Consolidated |
| Shareholding ratio | 54.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,225,300 shares | Consolidated |
| Number of voting rights | 1,543,627 units | Consolidated |
| Carrying amount on the balance sheet | ¥13.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Number of issues | 8 issues | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 135.3% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥62.00 million | Consolidated |
Audit (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥41.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥1.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥41.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥1.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥14.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥4.00 million | Consolidated |
| Fees for non-audit services - total | ¥15.00 million | Consolidated |
| Fees for non-audit services - total | ¥4.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥1.00 million | Consolidated |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥-0.2 billion | Consolidated |
| Change in average annual salary from the previous year | 10.1% | Parent only |
| Revenue | ¥21.00 million | Parent only |
Balance sheet (106 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥96.00 million | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Other | ¥1.4 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥94.00 million | Consolidated |
| Lease assets | ¥35.00 million | Consolidated |
| Lease assets, net | ¥14.00 million | Consolidated |
| Work in process | ¥0.2 billion | Consolidated |
| Retained earnings | ¥47.9 billion | Consolidated |
| Raw materials and supplies | ¥0.9 billion | Consolidated |
| Notes and accounts receivable trade | ¥8.3 billion | Consolidated |
| Merchandise and finished goods | ¥3.0 billion | Consolidated |
| Non-current liabilities | ¥2.1 billion | Consolidated |
| Non-current assets | ¥15.4 billion | Consolidated |
| Land | ¥2.9 billion | Consolidated |
| Tools, furniture and fixtures | ¥2.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.5 billion | Consolidated |
| Buildings and structures | ¥13.8 billion | Consolidated |
| Buildings and structures, net | ¥5.2 billion | Consolidated |
| Construction in progress | ¥0.6 billion | Consolidated |
| Investments and other assets | ¥2.8 billion | Consolidated |
| Investment securities | ¥0.3 billion | Consolidated |
| Notes and accounts payable - trade | ¥2.1 billion | Consolidated |
| Property, plant and equipment | ¥12.4 billion | Consolidated |
| Income taxes payable | ¥3.5 billion | Consolidated |
| Accounts payable - other | ¥1.9 billion | Consolidated |
| Shareholders' equity | ¥47.7 billion | Consolidated |
| Machinery, equipment and vehicles | ¥9.6 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥3.2 billion | Consolidated |
| Current liabilities | ¥10.1 billion | Consolidated |
| Current assets | ¥44.8 billion | Consolidated |
| Accumulated depreciation | ¥-20.00 million | Consolidated |
| Accumulated depreciation | ¥-1.9 billion | Consolidated |
| Accumulated depreciation | ¥-8.7 billion | Consolidated |
| Accumulated depreciation | ¥-6.4 billion | Consolidated |
| Foreign currency translation adjustment | ¥33.00 million | Consolidated |
| Intangible assets | ¥0.1 billion | Consolidated |
| Cash and cash equivalents | ¥28.2 billion | Consolidated |
| Cash and deposits | ¥32.2 billion | Consolidated |
| Net assets | ¥47.9 billion | Consolidated |
| Net assets | ¥47.9 billion | Consolidated |
| Total assets | ¥60.1 billion | Consolidated |
| Total assets | ¥60.1 billion | Consolidated |
| Deferred tax liabilities | ¥8.00 million | Consolidated |
| Deferred tax assets | ¥1.6 billion | Consolidated |
| Treasury stock | ¥-2.8 billion | Consolidated |
| Valuation and translation adjustments | ¥0.3 billion | Consolidated |
| Liabilities | ¥12.2 billion | Consolidated |
| Liabilities and net assets | ¥60.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-5.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-0 | Consolidated |
| Capital surplus | ¥1.4 billion | Consolidated |
| Capital stock | ¥1.3 billion | Consolidated |
| Asset retirement obligations | ¥0.1 billion | Consolidated |
| Provision for bonuses | ¥1.3 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥0.1 billion | Consolidated |
| Net defined benefit liability | ¥1.9 billion | Consolidated |
| Non-controlling interests | ¥5.00 million | Consolidated |
| Other | ¥78.00 million | Parent only |
| Other | ¥0 | Parent only |
| Other | ¥17.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥91.00 million | Parent only |
| Other capital surplus | ¥0.8 billion | Parent only |
| Investments in capital | ¥3.00 million | Parent only |
| Retained earnings | ¥18.9 billion | Parent only |
| Prepaid expenses | ¥7.00 million | Parent only |
| Non-current liabilities | ¥0.2 billion | Parent only |
| Non-current assets | ¥4.3 billion | Parent only |
| Land | ¥0.4 billion | Parent only |
| Tools, furniture and fixtures | ¥1.00 million | Parent only |
| Buildings, net | ¥0.1 billion | Parent only |
| Investments and other assets | ¥3.7 billion | Parent only |
| Investment securities | ¥0.2 billion | Parent only |
| Property, plant and equipment | ¥0.6 billion | Parent only |
| Accounts receivable - other | ¥0.3 billion | Parent only |
| Income taxes payable | ¥0.3 billion | Parent only |
| Accrued expenses | ¥7.00 million | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥18.6 billion | Parent only |
| Structures, net | ¥1.00 million | Parent only |
| Current liabilities | ¥7.5 billion | Parent only |
| Current assets | ¥22.2 billion | Parent only |
| Cash and deposits | ¥21.9 billion | Parent only |
| Short-term loans payable | ¥7.1 billion | Parent only |
| Net assets | ¥18.7 billion | Parent only |
| Net assets | ¥18.7 billion | Parent only |
| Total assets | ¥26.4 billion | Parent only |
| Deferred tax assets | ¥26.00 million | Parent only |
| Retained earnings brought forward | ¥18.9 billion | Parent only |
| Treasury stock | ¥-2.8 billion | Parent only |
| Valuation and translation adjustments | ¥91.00 million | Parent only |
| Liabilities | ¥7.7 billion | Parent only |
| Liabilities and net assets | ¥26.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-63.00 million | Parent only |
| Capital surplus | ¥1.4 billion | Parent only |
| Legal capital surplus | ¥0.6 billion | Parent only |
| Capital stock | ¥1.3 billion | Parent only |
| Vehicles, net | ¥1.00 million | Parent only |
| Provision for retirement benefits | ¥0.1 billion | Parent only |
| Long-term prepaid expenses | ¥2.00 million | Parent only |
| Long term accounts payable other | ¥63.00 million | Parent only |
| Long-term deposits received | ¥22.00 million | Parent only |
| Shares of subsidiaries and associates | ¥3.4 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥75.00 million | Parent only |
| Deposits received | ¥10.00 million | Parent only |
Statement of income (92 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥29.00 million | Consolidated |
| Other | ¥6.00 million | Consolidated |
| Other comprehensive income | ¥85.00 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥39.00 million | Consolidated |
| Purchase discounts | ¥0 | Consolidated |
| Dividends from surplus | ¥-4.9 billion | Consolidated |
| Comprehensive income | ¥12.6 billion | Consolidated |
| Insurance | ¥32.00 million | Consolidated |
| Interest income | ¥27.00 million | Consolidated |
| Rent income | ¥48.00 million | Consolidated |
| Dividend income | ¥7.00 million | Consolidated |
| Operating income | ¥18.6 billion | Consolidated |
| Operating income | ¥18.6 billion | Consolidated |
| Non-operating income | ¥0.1 billion | Consolidated |
| Non-operating expenses | ¥10.00 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥13.8 billion | Consolidated |
| Loss on sale of non-current assets | ¥4.00 million | Consolidated |
| Gain on sales of non-current assets | ¥0.1 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.1 billion | Consolidated |
| Rents | ¥2.6 billion | Consolidated |
| Cost of sales | ¥30.4 billion | Consolidated |
| Gross profit (loss) | ¥48.4 billion | Consolidated |
| Net sales | ¥78.8 billion | Consolidated |
| Net sales | ¥78.8 billion | Consolidated |
| Net income | ¥12.6 billion | Consolidated |
| Net income | ¥12.6 billion | Consolidated |
| Net income (loss) | ¥12.6 billion | Consolidated |
| Net income (loss) | ¥12.6 billion | Consolidated |
| Employees' salaries and compensation | ¥7.0 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-5.5 billion | Consolidated |
| Commission fees | ¥5.1 billion | Consolidated |
| Income taxes - current | ¥6.3 billion | Consolidated |
| Income taxes | ¥6.2 billion | Consolidated |
| Income taxes - deferred | ¥-68.00 million | Consolidated |
| Depreciation | ¥3.00 million | Consolidated |
| Impairment loss | ¥3.00 million | Consolidated |
| Impairment loss | ¥3.00 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥7.00 million | Consolidated |
| Extraordinary income | ¥0.1 billion | Consolidated |
| Extraordinary loss | ¥0.1 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥10.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥3.1 billion | Consolidated |
| Research and development expenses | ¥62.00 million | Consolidated |
| Income (loss) before income taxes | ¥18.7 billion | Consolidated |
| Income (loss) before income taxes | ¥18.7 billion | Consolidated |
| Ordinary income | ¥18.7 billion | Consolidated |
| Disposal of treasury stock | ¥0.1 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥12.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-5.2 billion | Consolidated |
| Promotion expenses | ¥5.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥29.8 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0 | Consolidated |
| Provision for bonuses | ¥1.3 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥38.00 million | Consolidated |
| Retirement benefit expenses | ¥0.1 billion | Consolidated |
| Freightage expenses | ¥2.5 billion | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥2.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-0 | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-0 | Consolidated |
| Other | ¥2.00 million | Parent only |
| Other | ¥0 | Parent only |
| Dividends from surplus | ¥-4.9 billion | Parent only |
| Interest income | ¥44.00 million | Parent only |
| Rent income | ¥0.1 billion | Parent only |
| Dividend income | ¥7.00 million | Parent only |
| Operating income | ¥12.5 billion | Parent only |
| Operating revenue | ¥13.3 billion | Parent only |
| Non-operating income | ¥0.2 billion | Parent only |
| Non-operating expenses | ¥87.00 million | Parent only |
| Loss on sale of non-current assets | ¥4.00 million | Parent only |
| Gain on sales of non-current assets | ¥0 | Parent only |
| Advertising expenses | ¥0.1 billion | Parent only |
| Net income (loss) | ¥12.0 billion | Parent only |
| Net income (loss) | ¥12.0 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Interest expenses | ¥66.00 million | Parent only |
| Commission fees | ¥0.1 billion | Parent only |
| Traveling and transportation expenses | ¥17.00 million | Parent only |
| Income taxes - current | ¥0.5 billion | Parent only |
| Income taxes | ¥0.5 billion | Parent only |
| Income taxes - deferred | ¥23.00 million | Parent only |
| Depreciation | ¥19.00 million | Parent only |
| Extraordinary income | ¥0 | Parent only |
| Extraordinary loss | ¥4.00 million | Parent only |
| Income (loss) before income taxes | ¥12.5 billion | Parent only |
| Ordinary income | ¥12.6 billion | Parent only |
| Salaries and allowances | ¥74.00 million | Parent only |
| Disposal of treasury stock | ¥0.1 billion | Parent only |
| Selling, general and administrative expenses | ¥0.8 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥7.00 million | Parent only |
| Retirement benefit expenses | ¥2.00 million | Parent only |
| Advisory fee | ¥0.1 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥7.8 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥84.00 million | Consolidated |
| Total changes during the period | ¥7.3 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥38.00 million | Parent only |
Statement of cash flows (36 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-16.00 million | Consolidated |
| Increase decrease in other noncurrent liabilities | ¥10.00 million | Consolidated |
| Increase (decrease) in other current liabilities | ¥0.2 billion | Consolidated |
| Decrease (increase) in other current assets | ¥-16.00 million | Consolidated |
| Repayments of finance lease obligations | ¥-4.00 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.1 billion | Consolidated |
| Proceeds from insurance income | ¥32.00 million | Consolidated |
| Interest and dividends income received | ¥22.00 million | Consolidated |
| Insurance | ¥-32.00 million | Consolidated |
| Interest and dividend income | ¥-35.00 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.1 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.1 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.9 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥1.0 billion | Consolidated |
| Payments into time deposits | ¥-4.0 billion | Consolidated |
| Subtotal | ¥19.8 billion | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥62.00 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-53.00 million | Consolidated |
| Purchase of property plant and equipment | ¥-2.4 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.3 billion | Consolidated |
| Payments for retirement of property, plant and equipment | ¥-76.00 million | Consolidated |
| Decrease in consumption taxes payable | ¥0.2 billion | Consolidated |
| Share-based payment expenses | ¥0.1 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.1 billion | Consolidated |
| Income taxes paid | ¥-6.1 billion | Consolidated |
| Depreciation | ¥1.7 billion | Consolidated |
| Impairment loss | ¥3.00 million | Consolidated |
| Purchase of intangible assets | ¥-69.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥0 | Consolidated |
| Payments for asset retirement obligations | ¥-4.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥76.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥24.00 million | Consolidated |
| Proceeds from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥2.00 million | Consolidated |
| Dividends | ¥-4.9 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.3 billion | Consolidated |
| Repayments of long term guarantee deposits | ¥-30.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥13.8 billion | Consolidated | Disclosed |
| Dividend per share | 35 | Parent only | Disclosed |
| Number of employees | 1,801 | Consolidated | Disclosed |
| Net assets | ¥47.9 billion | Consolidated | Disclosed |
| Net sales | ¥78.8 billion | Consolidated | Disclosed |
| Operating income | ¥18.6 billion | Consolidated | Disclosed |
| Operating revenue | ¥13.3 billion | Parent only | Disclosed |
| Ordinary income | ¥18.7 billion | Consolidated | Disclosed |
| Net income | ¥12.6 billion | Consolidated | Disclosed |
| Total assets | ¥60.1 billion | Consolidated | Disclosed |
| Operating margin | 23.6% | Consolidated | Calculated |
| Net margin | 15.9% | Consolidated | Calculated |
| Sales per employee | 43742921 yen | Consolidated | Calculated |
| Total asset turnover | 1.31 times | Consolidated | Calculated |
| Net assets to total assets | 79.7% | Consolidated | Calculated |