MORINAGA MILK INDUSTRY
MORINAGA MILK INDUSTRY CO.,LTD
Company highlights
The latest annual dividend per share is higher than the year before.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Reportable segments (business divisions used in reporting): one; other activities under “Other” or adjustments
Revenue and profit
MORINAGA MILK INDUSTRY
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Transportation and warehousing expenses | ¥27.4 billion | Consolidated |
| Employees' salaries and compensation | ¥17.6 billion | Parent only | |
| Promotion expenses | ¥12.0 billion | Consolidated | |
| Research and development expenses | ¥6.7 billion | Consolidated | |
| Advertising expenses | ¥4.6 billion | Parent only | |
| Welfare expenses | ¥2.0 billion | Consolidated | |
| Depreciation | ¥1.9 billion | Parent only | |
| Amortization of goodwill | ¥33.00 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥26.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥143.3 billion | Consolidated |
| Ordinary income | ¥37.1 billion | Consolidated | |
| Operating income | ¥34.5 billion | Consolidated | |
| Net income | ¥22.6 billion | Consolidated |
MORINAGA MILK INDUSTRY
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Transportation and warehousing expenses ¥27.4 billion
- Employees' salaries and compensation ¥17.6 billion
- Promotion expenses ¥12.0 billion
- Research and development expenses ¥6.7 billion
- Advertising expenses ¥4.6 billion
- Welfare expenses ¥2.0 billion
- Other (not itemized) ¥38.5 billion
Performance, financial position and capital allocation
MORINAGA MILK INDUSTRY
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
MORINAGA MILK INDUSTRY
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥503.4B | ¥525.6B | ¥547.1B | ¥561.2B | ¥571.5B |
| Year on year (%) | -13.7% | +4.4% | +4.1% | +2.6% | +1.8% |
| Ordinary income (loss) | ¥31.1B | ¥25.2B | ¥28.1B | ¥29.9B | ¥37.1B |
| Change from prior year | +3.4% | -19.0% | +11.4% | +6.3% | +24.3% |
| Ordinary income (loss) as a share of Net sales | 6.2% | 4.8% | 5.1% | 5.3% | 6.5% |
| Change (percentage points) | +1.0 points | -1.4 points | +0.3 points | +0.2 points | +1.2 points |
MORINAGA MILK INDUSTRY
Earnings and net assets per share over time
Unit yenSource Annual securities reports
MORINAGA MILK INDUSTRY
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥503.4 billion | ¥525.6 billion | ¥547.1 billion | ¥561.2 billion | ¥571.5 billion |
| Ordinary income (loss) | ¥31.1 billion | ¥25.2 billion | ¥28.1 billion | ¥29.9 billion | ¥37.1 billion |
| Net income (loss) attributable to owners of parent | ¥33.8 billion | ¥16.9 billion | ¥61.3 billion | ¥5.5 billion | ¥22.6 billion |
| Comprehensive income | ¥34.8 billion | ¥20.2 billion | ¥67.8 billion | ¥9.1 billion | ¥26.1 billion |
| Net assets | ¥208.0 billion | ¥228.2 billion | ¥282.1 billion | ¥271.1 billion | ¥279.7 billion |
| Total assets | ¥458.8 billion | ¥487.4 billion | ¥566.0 billion | ¥520.4 billion | ¥547.1 billion |
| Net assets per share | 2,277.42 yen | 2,463.65 yen | 3,192.33 yen | 3,187.41 yen | 3,403.79 yen |
| Basic earnings (loss) per share | 343.73 yen | 186.57 yen | 696.92 yen | 64.6 yen | 276.02 yen |
| Diluted earnings per share | 343.17 yen | 186.31 yen | 696.09 yen | 64.53 yen | 275.77 yen |
| Equity-to-asset ratio | 44.9% | 45.7% | 49.0% | 51.2% | 50.2% |
| Return on equity | 16.7% | 7.9% | 24.5% | 2.0% | 8.4% |
| Net cash provided by (used in) operating activities | ¥40.3 billion | ¥19.4 billion | ¥56.6 billion | ¥-12.5 billion | ¥35.7 billion |
| Net cash provided by (used in) investing activities | ¥8.4 billion | ¥-25.5 billion | ¥25.2 billion | ¥-18.8 billion | ¥-38.9 billion |
| Net cash provided by (used in) financing activities | ¥-44.5 billion | ¥2.9 billion | ¥-38.6 billion | ¥-5.0 billion | ¥-0.5 billion |
| Cash and cash equivalents | ¥23.5 billion | ¥21.0 billion | ¥64.5 billion | ¥28.6 billion | ¥26.1 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥366.8 billion | ¥371.9 billion | ¥389.0 billion | ¥397.3 billion | ¥402.6 billion |
| Ordinary income (loss) | ¥19.9 billion | ¥9.4 billion | ¥16.5 billion | ¥13.9 billion | ¥16.3 billion |
| Net income (loss) | ¥27.0 billion | ¥6.5 billion | ¥55.1 billion | ¥-1.6 billion | ¥9.8 billion |
| Capital stock | ¥21.8 billion | ¥21.8 billion | ¥21.8 billion | ¥21.8 billion | ¥21.8 billion |
| Total number of issued shares (common stock) | 49,845,343 shares | 47,845,343 shares | 91,977,886 shares | 89,045,086 shares | 86,179,786 shares |
| Net assets | ¥134.8 billion | ¥138.5 billion | ¥182.7 billion | ¥157.4 billion | ¥150.7 billion |
| Total assets | ¥387.3 billion | ¥396.1 billion | ¥466.2 billion | ¥415.4 billion | ¥430.6 billion |
| Net assets per share | 1,488.68 yen | 1,529.32 yen | 2,103.4 yen | 1,883.82 yen | 1,865.94 yen |
| Dividend per share | 80 yen | 90 yen | 60 yen | 90 yen | 100 yen |
| Interim dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 45 yen | 45 yen |
| Basic earnings (loss) per share | 274.96 yen | 71.35 yen | 626.58 yen | -19.42 yen | 120.08 yen |
| Diluted earnings per share | 274.51 yen | 71.25 yen | 625.84 yen | Could not be retrieved | 119.97 yen |
| Equity-to-asset ratio | 34.8% | 34.9% | 39.2% | 37.9% | 35.0% |
| Return on equity | 20.0% | 4.7% | 34.4% | -1.0% | 6.4% |
| Payout ratio | 14.5% | 63.1% | 9.6% | Could not be retrieved | 83.3% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥100 | ¥45 | 83.3% | |
| FY ending 3/2025 | ¥90 | ¥45 | Could not be retrieved | |
| FY ending 3/2024 | ¥60 | Could not be retrieved | 9.6% | Stock split or share consolidation noted |
| FY ending 3/2023 | ¥90 | Could not be retrieved | 63.1% | |
| FY ending 3/2022 | ¥80 | Could not be retrieved | 14.5% | |
| FY ending 3/2021 | ¥70 | Could not be retrieved | 30.0% | |
| FY ending 3/2020 | ¥60 | Could not be retrieved | 21.8% | |
| FY ending 3/2019 | ¥55 | Could not be retrieved | 27.4% | |
| FY ending 3/2018 | ¥50 | Could not be retrieved | 18.2% | Stock split or share consolidation noted |
| FY ending 3/2017 | ¥9 | Could not be retrieved | 24.4% | |
| FY ending 3/2016 | ¥7 | Could not be retrieved | 22.1% | |
| FY ending 3/2015 | ¥7 | Could not be retrieved | 103.7% | |
| FY ending 3/2014 | ¥7 | Could not be retrieved | 52.0% | |
| FY ending 3/2013 | ¥7 | Could not be retrieved | 73.1% |
MORINAGA MILK INDUSTRY
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
MORINAGA MILK INDUSTRY
Unit %Source Annual securities reports
- Financial institutions38.07%
- Securities firms2.46%
- Other corporations8.03%
- Foreign holders (institutions)27.69%
- Foreign holders (individuals)0.01%
- Individuals and others23.74%
- Government and municipalities0.00%
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) | 13.81% | 11,197,000 |
| 2 | 株式会社日本カストディ銀行(信託口) | 7.62% | 6,179,000 |
| 3 | 株式会社SMBC信託銀行(株式会社三井住友銀行退職給付信託口) | 3.28% | 2,657,000 |
| 4 | 株式会社みずほ銀行 | 3.02% | 2,445,000 |
| 5 | 森永乳業従業員持株会 | 2.74% | 2,224,000 |
| 6 | DBS BANK LTD 700170(常任代理人 株式会社みずほ銀行決済営業部) | 2.22% | 1,796,000 |
| 7 | 森永製菓株式会社 | 1.7% | 1,375,000 |
| 8 | STATE STREET BANK AND TRUST COMPANY 505223(常任代理人 株式会社みずほ銀行決済営業部) | 1.66% | 1,345,000 |
| 9 | 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) | 1.53% | 1,237,000 |
| 10 | 日本マスタートラスト信託銀行株式会社(退職給付信託口・森永製菓株式会社口) | 1.48% | 1,200,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥6.7 billion | ¥39.3 billion |
| FY ending 3/2021 | ¥4.8 billion | ¥23.6 billion |
Revenue scale in the same industry
MORINAGA MILK INDUSTRY
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
- … 12 companies
- 16 NICHIREIFY Mar 2026 ¥716.1B
- 17 MEGMILK SNOW BRANDFY Mar 2026 ¥615.8B
- 18 MORINAGA MILK INDUSTRYThis companyFY Mar 2026 ¥571.5B
- 19 The Nisshin OilliO GroupFY Mar 2026 ¥554.3B
- 20 TOYO SUISAN KAISHAFY Mar 2026 ¥536.6B
- … 110 companies
Workforce information
Women 13.6 yrs Average length of service by gender
Women 767 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 3,850 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
16.5 hours |
| Annual paid leave taken |
78.8% |
| Childcare leave taken, men |
104.1% |
| Childcare leave taken, women |
96.7% |
| Share of managers who are women | 9% |
| Share of board members who are women | 21.4% |
Subsidy award information
| Date approved | Subsidy | Ministry | Amount |
|---|---|---|---|
| 2022-09-22 | 代謝異常児等特殊ミルク供給事業費補助金 | 厚生労働省 | ¥18.41 million |
| 2022-03-18 | 代謝異常児等特殊ミルク供給事業費補助金 | 厚生労働省 | ¥17.77 million |
| 2021-09-30 | 代謝異常児等特殊ミルク供給事業費補助金 | 厚生労働省 | ¥20.84 million |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 184,812 t-CO2 |
| 特定荷主 | 89,402 t-CO2 |
| Sites covered by the report | 9 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | EY新日本有限責任監査法人 |
| Audit fees (this year, total) | ¥94.00 million |
| Non-audit fees (this year, total) | ¥2.00 million |
| Audit fees (this year, network firms) | ¥27.00 million |
| Non-audit fees (this year, network firms) | ¥13.00 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) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥26.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥35.7 billion | Consolidated |
| Net sales | ¥571.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-38.9 billion | Consolidated |
| Diluted earnings per share | 275.77 yen | Consolidated |
| Cash and cash equivalents | ¥26.1 billion | Consolidated |
| Net assets | ¥279.7 billion | Consolidated |
| Ordinary income (loss) | ¥37.1 billion | Consolidated |
| Total assets | ¥547.1 billion | Consolidated |
| Return on equity | 8.4% | Consolidated |
| Equity-to-asset ratio | 50.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥22.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.5 billion | Consolidated |
| Basic earnings (loss) per share | 276.02 yen | Consolidated |
| Net assets per share | 3,403.79 yen | Consolidated |
| Dividend per share | 100 yen | Parent only |
| Net sales | ¥402.6 billion | Parent only |
| Net income (loss) | ¥9.8 billion | Parent only |
| Diluted earnings per share | 119.97 yen | Parent only |
| Total number of issued shares (common stock) | 86,179,786 shares | Parent only |
| Net assets | ¥150.7 billion | Parent only |
| Ordinary income (loss) | ¥16.3 billion | Parent only |
| Total assets | ¥430.6 billion | Parent only |
| Return on equity | 6.4% | Parent only |
| Equity-to-asset ratio | 35.0% | Parent only |
| Capital stock | ¥21.8 billion | Parent only |
| Payout ratio | 83.3% | Parent only |
| Interim dividend per share | 45 yen | Parent only |
| Basic earnings (loss) per share | 120.08 yen | Parent only |
| Net assets per share | 1,865.94 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 7,345 people | Consolidated |
| Number of employees | 7,345 people | Consolidated |
| Wage gap between men and women (all employees) | 68.8% | Parent only |
| Average length of service (years) | 16.6 years | Parent only |
| Average annual salary | ¥7.99 million | Parent only |
| Average age (years) | 40.2 years old | Parent only |
| Number of employees | 3,376 people | Parent only |
| Number of employees | 3,376 people | Parent only |
| Number of employees | 3,376 people | Parent only |
| Wage gap between men and women (regular employees) | 77.6% | Parent only |
| Wage gap between men and women (non-regular employees) | 68.4% | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥571.5 billion | Consolidated |
| Average number of temporary employees | 2,293 people | Consolidated |
| Average number of temporary employees | 2,293 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 | ¥40.8 billion | Consolidated |
| Write-downs of inventories | ¥0.5 billion | Consolidated |
| Depreciation | ¥23.9 billion | Consolidated |
| Number of consolidated subsidiaries | 32 companies | Consolidated |
| Average number of temporary employees | 586 people | Parent only |
| Average number of temporary employees | 586 people | Parent only |
| Average number of temporary employees | 586 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Rate of male employees taking childcare leave (regular employees) | 104.1% | Parent only |
| Ratio of female employees in managerial positions | 9.0% | Parent only |
Shares (18 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 31,659,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 5,121,600 shares | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 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 | 2 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 | 4 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 | ¥6.00 million | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥5.00 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 | ¥56.00 million | Consolidated |
| Number of shares | 86,179,786 shares | Consolidated |
| Shareholding ratio treasury shares etc | 5.9% | Consolidated |
| Shareholding ratio | 39.1% | Consolidated |
| Number of shares held in own name treasury shares etc | 5,121,600 shares | Consolidated |
| Number of voting rights | 808,006 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Carrying amount on the balance sheet | ¥12.7 billion | Consolidated |
| Number of issues | 22 issues | Consolidated |
| Number of issues | 44 issues | Consolidated |
| Total shareholder return | 175.2% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥6.7 billion | Consolidated |
| Research and development expenses | ¥6.7 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥39.3 billion | Consolidated |
Audit (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥90.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥27.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥94.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥27.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥4.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥9.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥2.00 million | Consolidated |
| Fees for non-audit services - total | ¥13.00 million | Consolidated |
| Fees for non-audit services - total | ¥2.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥3.00 million | Consolidated |
Accounts unique to this company (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.7 billion | Consolidated |
| Revenue | ¥0.6 billion | Consolidated |
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥26.00 million | Consolidated |
| Revenue | ¥17.2 billion | Consolidated |
| Revenue | ¥12.6 billion | Consolidated |
| Change in average annual salary from the previous year | 100.8% | Parent only |
| Revenue | ¥3.0 billion | Parent only |
| Revenue | ¥1.7 billion | Parent only |
| Revenue | ¥0.1 billion | Parent only |
Balance sheet (156 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥5.5 billion | Consolidated |
| Other | ¥6.6 billion | Consolidated |
| Other | ¥18.6 billion | Consolidated |
| Other | ¥15.6 billion | Consolidated |
| Other | ¥13.1 billion | Consolidated |
| Other | ¥11.2 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥9.8 billion | Consolidated |
| Other, net | ¥4.7 billion | Consolidated |
| Goodwill | ¥0.4 billion | Consolidated |
| Goodwill | ¥0.4 billion | Consolidated |
| Commercial papers | ¥10.0 billion | Consolidated |
| Lease obligations | ¥4.3 billion | Consolidated |
| Lease obligations | ¥1.1 billion | Consolidated |
| Lease assets | ¥3.6 billion | Consolidated |
| Lease assets, net | ¥1.3 billion | Consolidated |
| Work in process | ¥3.3 billion | Consolidated |
| Investments in capital | ¥69.00 million | Consolidated |
| Retained earnings | ¥225.3 billion | Consolidated |
| Raw materials and supplies | ¥25.6 billion | Consolidated |
| Notes receivable - trade | ¥1.8 billion | Consolidated |
| Notes receivable - trade | ¥72.4 billion | Consolidated |
| Merchandise and finished goods | ¥65.4 billion | Consolidated |
| Non-current liabilities | ¥118.8 billion | Consolidated |
| Non-current assets | ¥341.8 billion | Consolidated |
| Land | ¥51.2 billion | Consolidated |
| Accounts receivable - trade | ¥70.4 billion | Consolidated |
| Contract liabilities | ¥0.1 billion | Consolidated |
| Contract assets | ¥0.2 billion | Consolidated |
| Buildings and structures | ¥220.3 billion | Consolidated |
| Buildings and structures, net | ¥100.5 billion | Consolidated |
| Construction in progress | ¥26.3 billion | Consolidated |
| Investments and other assets | ¥39.7 billion | Consolidated |
| Investment securities | ¥21.4 billion | Consolidated |
| Notes and accounts payable - trade | ¥54.8 billion | Consolidated |
| Subscription rights to shares | ¥91.00 million | Consolidated |
| Property, plant and equipment | ¥290.6 billion | Consolidated |
| Income taxes payable | ¥4.2 billion | Consolidated |
| Accrued expenses | ¥38.7 billion | Consolidated |
| Shareholders' equity | ¥251.5 billion | Consolidated |
| Machinery, equipment and vehicles | ¥355.3 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥106.5 billion | Consolidated |
| Current liabilities | ¥148.6 billion | Consolidated |
| Current assets | ¥205.3 billion | Consolidated |
| Accumulated depreciation | ¥-13.9 billion | Consolidated |
| Accumulated depreciation | ¥-2.3 billion | Consolidated |
| Accumulated depreciation | ¥-119.8 billion | Consolidated |
| Accumulated depreciation | ¥-248.8 billion | Consolidated |
| Foreign currency translation adjustment | ¥12.1 billion | Consolidated |
| Intangible assets | ¥11.6 billion | Consolidated |
| Cash and cash equivalents | ¥26.1 billion | Consolidated |
| Cash and deposits | ¥26.1 billion | Consolidated |
| Short-term loans payable | ¥3.0 billion | Consolidated |
| Bonds payable | ¥70.0 billion | Consolidated |
| Net assets | ¥279.7 billion | Consolidated |
| Net assets | ¥279.7 billion | Consolidated |
| Total assets | ¥547.1 billion | Consolidated |
| Total assets | ¥547.1 billion | Consolidated |
| Deferred gains or losses on hedges | ¥-0 | Consolidated |
| Deferred tax assets | ¥2.3 billion | Consolidated |
| Treasury stock | ¥-15.2 billion | Consolidated |
| Valuation and translation adjustments | ¥23.1 billion | Consolidated |
| Negative goodwill | ¥0.1 billion | Consolidated |
| Liabilities | ¥267.4 billion | Consolidated |
| Liabilities and net assets | ¥547.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-38.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.4 billion | Consolidated |
| Capital surplus | ¥19.7 billion | Consolidated |
| Capital stock | ¥21.8 billion | Consolidated |
| Asset retirement obligations | ¥1.0 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥1.2 billion | Consolidated |
| Net defined benefit liability | ¥8.1 billion | Consolidated |
| Net defined benefit asset | ¥9.1 billion | Consolidated |
| Long-term loans payable | ¥29.9 billion | Consolidated |
| Long-term loans receivable | ¥0.2 billion | Consolidated |
| Electronically recorded obligations - operating | ¥1.7 billion | Consolidated |
| Non-controlling interests | ¥5.0 billion | Consolidated |
| Deposits received | ¥15.2 billion | Consolidated |
| Current portion of long-term loans payable | ¥4.3 billion | Consolidated |
| Other | ¥1.9 billion | Parent only |
| Other | ¥1.7 billion | Parent only |
| Other | ¥1.3 billion | Parent only |
| Other | ¥8.7 billion | Parent only |
| Other | ¥1.1 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥7.1 billion | Parent only |
| Commercial papers | ¥10.0 billion | Parent only |
| Software | ¥2.6 billion | Parent only |
| Lease obligations | ¥0.4 billion | Parent only |
| Lease obligations | ¥0.2 billion | Parent only |
| Lease assets, net | ¥0.6 billion | Parent only |
| Leasehold right | ¥3.3 billion | Parent only |
| Investments in capital | ¥53.00 million | Parent only |
| General reserve | ¥63.1 billion | Parent only |
| Retained earnings | ¥117.3 billion | Parent only |
| Legal retained earnings | ¥3.5 billion | Parent only |
| Advances received | ¥19.00 million | Parent only |
| Prepaid pension cost | ¥7.1 billion | Parent only |
| Prepaid expenses | ¥1.8 billion | Parent only |
| Semi finished goods | ¥0.1 billion | Parent only |
| Raw materials | ¥10.1 billion | Parent only |
| Notes receivable - trade | ¥23.00 million | Parent only |
| Merchandise and finished goods | ¥49.7 billion | Parent only |
| Non-current liabilities | ¥103.5 billion | Parent only |
| Non-current assets | ¥270.2 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥15.8 billion | Parent only |
| Land | ¥48.8 billion | Parent only |
| Accounts receivable - trade | ¥55.1 billion | Parent only |
| Tools, furniture and fixtures | ¥3.0 billion | Parent only |
| Buildings, net | ¥59.2 billion | Parent only |
| Construction in progress | ¥23.2 billion | Parent only |
| Investments and other assets | ¥50.4 billion | Parent only |
| Investment securities | ¥12.8 billion | Parent only |
| Subscription rights to shares | ¥91.00 million | Parent only |
| Property, plant and equipment | ¥212.7 billion | Parent only |
| Consumption taxes receivable | ¥1.5 billion | Parent only |
| Income taxes payable | ¥0.8 billion | Parent only |
| Accrued expenses | ¥28.6 billion | Parent only |
| Accounts payable - other | ¥12.5 billion | Parent only |
| Shareholders' equity | ¥143.4 billion | Parent only |
| Structures, net | ¥7.1 billion | Parent only |
| Machinery and equipment, net | ¥70.9 billion | Parent only |
| Current liabilities | ¥176.4 billion | Parent only |
| Current assets | ¥160.4 billion | Parent only |
| Intangible assets | ¥7.1 billion | Parent only |
| Cash and deposits | ¥11.8 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥11.4 billion | Parent only |
| Bonds payable | ¥70.0 billion | Parent only |
| Advances paid | ¥6.9 billion | Parent only |
| Net assets | ¥150.7 billion | Parent only |
| Net assets | ¥150.7 billion | Parent only |
| Total assets | ¥430.6 billion | Parent only |
| Deferred tax liabilities | ¥3.6 billion | Parent only |
| Retained earnings brought forward | ¥11.9 billion | Parent only |
| Treasury stock | ¥-15.2 billion | Parent only |
| Valuation and translation adjustments | ¥7.1 billion | Parent only |
| Liabilities | ¥280.0 billion | Parent only |
| Liabilities and net assets | ¥430.6 billion | Parent only |
| Supplies | ¥5.0 billion | Parent only |
| Accounts payable - trade | ¥47.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-17.00 million | Parent only |
| Allowance for doubtful accounts | ¥-2.2 billion | Parent only |
| Capital surplus | ¥19.6 billion | Parent only |
| Legal capital surplus | ¥19.6 billion | Parent only |
| Capital stock | ¥21.8 billion | Parent only |
| Asset retirement obligations | ¥0.7 billion | Parent only |
| Vehicles, net | ¥6.00 million | Parent only |
| Provision for retirement benefits | ¥2.5 billion | Parent only |
| Reserve for dividends4 | ¥23.0 billion | Parent only |
| Long-term loans payable | ¥24.5 billion | Parent only |
| Long-term prepaid expenses | ¥0.7 billion | Parent only |
| Long-term loans receivable | ¥0.4 billion | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥12.1 billion | Parent only |
| Shares of subsidiaries and associates | ¥12.6 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥0.4 billion | Parent only |
| Telephone subscription right | ¥88.00 million | Parent only |
| Deposits received | ¥73.9 billion | Parent only |
| Current portion of long-term loans payable | ¥2.1 billion | Parent only |
Statement of income (102 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.9 billion | Consolidated |
| Other | ¥0.6 billion | Consolidated |
| Other | ¥0.9 billion | Consolidated |
| Other comprehensive income | ¥3.3 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥1.2 billion | Consolidated |
| Amortization of goodwill | ¥33.00 million | Consolidated |
| Amortization of goodwill | ¥33.00 million | Consolidated |
| Loss on valuation of derivatives | ¥0.5 billion | Consolidated |
| Dividends from surplus | ¥-7.5 billion | Consolidated |
| Comprehensive income | ¥26.1 billion | Consolidated |
| Interest income | ¥0.3 billion | Consolidated |
| Rental income | ¥0.4 billion | Consolidated |
| Dividend income | ¥1.2 billion | Consolidated |
| Operating income | ¥34.5 billion | Consolidated |
| Operating income | ¥34.5 billion | Consolidated |
| Non-operating income | ¥5.3 billion | Consolidated |
| Non-operating expenses | ¥2.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥35.7 billion | Consolidated |
| Loss on disposal of noncurrent assets | ¥0.6 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.3 billion | Consolidated |
| Cost of sales | ¥428.2 billion | Consolidated |
| Gross profit (loss) | ¥143.3 billion | Consolidated |
| Net sales | ¥571.5 billion | Consolidated |
| Net sales | ¥571.5 billion | Consolidated |
| Net income | ¥22.6 billion | Consolidated |
| Net income | ¥22.6 billion | Consolidated |
| Net income (loss) | ¥22.8 billion | Consolidated |
| Net income (loss) | ¥22.8 billion | Consolidated |
| Gain on sales of investment securities | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-38.9 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥0.2 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥1.00 million | Consolidated |
| Interest expenses | ¥1.6 billion | Consolidated |
| Income taxes - current | ¥9.9 billion | Consolidated |
| Income taxes | ¥9.5 billion | Consolidated |
| Income taxes - deferred | ¥-0.4 billion | Consolidated |
| Impairment loss | ¥3.6 billion | Consolidated |
| Impairment loss | ¥3.6 billion | Consolidated |
| Foreign exchange gains | ¥2.4 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥4.4 billion | Consolidated |
| Extraordinary income | ¥2.9 billion | Consolidated |
| Extraordinary loss | ¥7.8 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥1.2 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-2.5 billion | Consolidated |
| Research and development expenses | ¥6.7 billion | Consolidated |
| Welfare expenses | ¥2.0 billion | Consolidated |
| Income (loss) before income taxes | ¥32.2 billion | Consolidated |
| Income (loss) before income taxes | ¥32.2 billion | Consolidated |
| Ordinary income | ¥37.1 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥65.00 million | Consolidated |
| Disposal of treasury stock | ¥96.00 million | Consolidated |
| Purchase of treasury stock | ¥-10.0 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥25.8 billion | Consolidated |
| Amortization of negative goodwill | ¥34.00 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.5 billion | Consolidated |
| Promotion expenses | ¥12.0 billion | Consolidated |
| Selling, general and administrative expenses | ¥108.8 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥26.00 million | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥-2.3 billion | Consolidated |
| Gain on abolishment retirement benefit plan | ¥2.2 billion | Consolidated |
| Retirement benefit expenses | ¥0.6 billion | Consolidated |
| Retirement benefit expenses | ¥0.6 billion | Consolidated |
| Transportation and warehousing expenses | ¥27.4 billion | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥13.00 million | 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 | ¥3.00 million | Parent only |
| Dividends from surplus | ¥-7.5 billion | Parent only |
| Interest and dividend income | ¥4.1 billion | Parent only |
| Operating income | ¥9.8 billion | Parent only |
| Non-operating income | ¥8.8 billion | Parent only |
| Non-operating expenses | ¥2.3 billion | Parent only |
| Loss on disposal of noncurrent assets | ¥0.6 billion | Parent only |
| Gain on sales of non-current assets | ¥0.1 billion | Parent only |
| Cost of sales | ¥336.0 billion | Parent only |
| Gross profit (loss) | ¥66.6 billion | Parent only |
| Net sales | ¥402.6 billion | Parent only |
| Advertising expenses | ¥4.6 billion | Parent only |
| Net income (loss) | ¥9.8 billion | Parent only |
| Net income (loss) | ¥9.8 billion | Parent only |
| Employees' salaries and compensation | ¥17.6 billion | Parent only |
| Gain on sales of investment securities | ¥0.4 billion | Parent only |
| Interest expenses | ¥1.3 billion | Parent only |
| Income taxes - current | ¥2.3 billion | Parent only |
| Income taxes | ¥2.7 billion | Parent only |
| Income taxes - deferred | ¥0.5 billion | Parent only |
| Depreciation | ¥1.9 billion | Parent only |
| Impairment loss | ¥1.2 billion | Parent only |
| Extraordinary income | ¥2.8 billion | Parent only |
| Extraordinary loss | ¥6.5 billion | Parent only |
| Welfare expenses | ¥3.3 billion | Parent only |
| Income (loss) before income taxes | ¥12.6 billion | Parent only |
| Ordinary income | ¥16.3 billion | Parent only |
| Disposal of treasury stock | ¥96.00 million | Parent only |
| Purchase of treasury stock | ¥-10.0 billion | Parent only |
| Promotion expenses | ¥11.0 billion | Parent only |
| Selling, general and administrative expenses | ¥56.8 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥-0.1 billion | Parent only |
| Gain on abolishment retirement benefit plan | ¥2.2 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥3.0 billion | Parent only |
| Miscellaneous income | ¥4.7 billion | Parent only |
| Other | ¥1.0 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥8.6 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥3.4 billion | Consolidated |
| Total changes during the period | ¥-6.8 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.8 billion | Parent only |
Statement of cash flows (42 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-7.8 billion | Consolidated |
| Other | ¥8.00 million | Consolidated |
| Amortization of goodwill | ¥33.00 million | Consolidated |
| Repayments of finance lease obligations | ¥-1.1 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.5 billion | Consolidated |
| Interest expenses paid | ¥-1.4 billion | Consolidated |
| Interest and dividends income received | ¥1.5 billion | Consolidated |
| Interest and dividend income | ¥-1.5 billion | Consolidated |
| Purchase of non-current assets | ¥-40.0 billion | Consolidated |
| Proceeds from sales of non-current assets | ¥0.8 billion | Consolidated |
| Loss (gain) on disposal of non-current assets | ¥0.6 billion | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.3 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-3.4 billion | Consolidated |
| Subtotal | ¥39.7 billion | Consolidated |
| Purchase of investment securities | ¥-23.00 million | Consolidated |
| Proceeds from sales of investment securities | ¥0.6 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.5 billion | Consolidated |
| Valuation gains (losses) on investment securities | ¥0.2 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-0.2 billion | Consolidated |
| Interest expenses | ¥1.6 billion | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥-0.3 billion | Consolidated |
| Decrease (increase) in inventories | ¥-6.8 billion | Consolidated |
| Income taxes refund (paid) | ¥-4.0 billion | Consolidated |
| Depreciation | ¥23.9 billion | Consolidated |
| Impairment loss | ¥3.6 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-2.0 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥-0.4 billion | Consolidated |
| Redemption of bonds | ¥-15.0 billion | Consolidated |
| Proceeds from issuance of bonds | ¥19.9 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-10.0 billion | Consolidated |
| Proceeds from sales of treasury stock | ¥67.00 million | Consolidated |
| Amortization of negative goodwill | ¥-34.00 million | Consolidated |
| Payments of loans receivable | ¥-3.1 billion | Consolidated |
| Collection of loans receivable | ¥2.9 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-2.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥0.5 billion | Consolidated |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥-2.00 million | Consolidated |
| Dividends | ¥-7.5 billion | Consolidated |
| Proceeds from long term loans payable | ¥24.3 billion | Consolidated |
| Repayment of long term loans payable | ¥-10.6 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-13.00 million | Consolidated |
| Increase (decrease) in deposits | ¥0.2 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥35.7 billion | Consolidated | Disclosed |
| Dividend per share | 100 | Parent only | Disclosed |
| Number of employees | 7,345 | Consolidated | Disclosed |
| Net assets | ¥279.7 billion | Consolidated | Disclosed |
| Net sales | ¥571.5 billion | Consolidated | Disclosed |
| Operating income | ¥34.5 billion | Consolidated | Disclosed |
| Ordinary income | ¥37.1 billion | Consolidated | Disclosed |
| Net income | ¥22.6 billion | Consolidated | Disclosed |
| Total assets | ¥547.1 billion | Consolidated | Disclosed |
| Operating margin | 6.0% | Consolidated | Calculated |
| Net margin | 4.0% | Consolidated | Calculated |
| Sales per employee | 77802314 yen | Consolidated | Calculated |
| Total asset turnover | 1.04 times | Consolidated | Calculated |
| Net assets to total assets | 51.1% | Consolidated | Calculated |