SBS
SBS Holdings, Inc.
Company highlights
The largest segment by revenue is Logistics, at 96.0% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
SBS
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Logistics | ¥460.2 billion | 96.0% | ¥420.3 billion | ¥11.9 billion | 56.5% | 2.6% | ¥9.2 billion |
| Property Management | ¥19.3 billion | 4.0% | ¥17.9 billion | ¥9.1 billion | 43.5% | 47.3% | ¥8.1 billion |
| Total of the businesses | ¥479.6 billion | 100.0% | ¥21.0 billion | 100.0% | |||
Revenue and profit
SBS
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Payrolls and allowances | ¥11.0 billion | Consolidated |
| Personnel expenses | ¥3.0 billion | Parent only | |
| Supplies expenses | ¥1.1 billion | Parent only | |
| Rent expenses | ¥1.0 billion | Parent only | |
| Business consignment expenses | ¥1.0 billion | Parent only | |
| Provision for bonuses | ¥0.9 billion | Consolidated | |
| Amortization of goodwill | ¥0.6 billion | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥55.7 billion | Consolidated |
| Operating income | ¥21.3 billion | Consolidated | |
| Ordinary income | ¥21.1 billion | Consolidated | |
| Net income | ¥11.8 billion | Consolidated |
SBS
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Payrolls and allowances ¥11.0 billion
- Personnel expenses ¥3.0 billion
- Supplies expenses ¥1.1 billion
- Rent expenses ¥1.0 billion
- Business consignment expenses ¥1.0 billion
- Provision for bonuses ¥0.9 billion
- Other (not itemized) ¥16.4 billion
Performance, financial position and capital allocation
Long-term changes in performance
SBS
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
SBS
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥403.5B | ¥455.5B | ¥431.9B | ¥448.1B | ¥490.3B |
| Year on year (%) | +56.9%◆ | +12.9% | -5.2% | +3.8% | +9.4% |
| Ordinary income (loss) | ¥20.5B | ¥21.4B | ¥19.7B | ¥18.5B | ¥21.1B |
| Change from prior year | +88.3% | +4.5% | -7.7% | -6.5% | +14.5% |
| Ordinary income (loss) as a share of Net sales | 5.1% | 4.7% | 4.6% | 4.1% | 4.3% |
| Change (percentage points) | +0.8 points | -0.4 points | -0.1 points | -0.5 points | +0.2 points |
Fiscal periods marked for changes
- 2018Net sales year on year +33.1%
- 2019Net sales year on year +25.6%
- 2021Net sales year on year +56.9%
SBS
Earnings and net assets per share over time
Unit yenSource Annual securities reports
SBS
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 | ¥403.5 billion | ¥455.5 billion | ¥431.9 billion | ¥448.1 billion | ¥490.3 billion |
| Ordinary income (loss) | ¥20.5 billion | ¥21.4 billion | ¥19.7 billion | ¥18.5 billion | ¥21.1 billion |
| Net income (loss) attributable to owners of parent | ¥10.8 billion | ¥11.7 billion | ¥10.1 billion | ¥9.6 billion | ¥11.8 billion |
| Comprehensive income | ¥13.9 billion | ¥14.2 billion | ¥13.4 billion | ¥12.6 billion | ¥15.7 billion |
| Net assets | ¥80.7 billion | ¥92.2 billion | ¥102.6 billion | ¥112.9 billion | ¥126.6 billion |
| Total assets | ¥277.2 billion | ¥296.9 billion | ¥301.3 billion | ¥317.3 billion | ¥346.9 billion |
| Net assets per share | 1,527.58 yen | 1,772.04 yen | 2,003.63 yen | 2,221.18 yen | 2,435.25 yen |
| Basic earnings (loss) per share | 271.67 yen | 295.39 yen | 253.2 yen | 242.19 yen | 296.69 yen |
| Equity-to-asset ratio | 21.9% | 23.7% | 26.4% | 27.8% | 27.9% |
| Return on equity | 19.4% | 17.9% | 13.4% | 11.5% | 12.7% |
| Net cash provided by (used in) operating activities | ¥27.5 billion | ¥22.4 billion | ¥14.1 billion | ¥15.8 billion | ¥35.4 billion |
| Net cash provided by (used in) investing activities | ¥-22.3 billion | ¥-15.9 billion | ¥-10.2 billion | ¥-16.7 billion | ¥-28.5 billion |
| Net cash provided by (used in) financing activities | ¥-9.3 billion | ¥0.5 billion | ¥-7.6 billion | ¥-1.3 billion | ¥-14.9 billion |
| Cash and cash equivalents | ¥23.8 billion | ¥32.7 billion | ¥29.7 billion | ¥28.4 billion | ¥20.4 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥9.0 billion | ¥15.8 billion | ¥17.8 billion | ¥19.6 billion | ¥22.9 billion |
| Ordinary income (loss) | ¥2.4 billion | ¥8.6 billion | ¥9.8 billion | ¥8.6 billion | ¥8.4 billion |
| Net income (loss) | ¥2.8 billion | ¥8.0 billion | ¥9.8 billion | ¥8.3 billion | ¥8.0 billion |
| Capital stock | ¥3.9 billion | ¥3.9 billion | ¥3.9 billion | ¥3.9 billion | ¥3.9 billion |
| Total number of issued shares (common stock) | 39,718,200 shares | 39,718,200 shares | 39,718,200 shares | 39,718,200 shares | 39,718,200 shares |
| Net assets | ¥17.7 billion | ¥23.4 billion | ¥30.9 billion | ¥37.0 billion | ¥42.1 billion |
| Total assets | ¥122.8 billion | ¥132.3 billion | ¥135.6 billion | ¥147.1 billion | ¥155.6 billion |
| Net assets per share | 444.94 yen | 589.66 yen | 777.62 yen | 931.89 yen | 1,060.96 yen |
| Dividend per share | 55 yen | 61 yen | 65 yen | 70 yen | 90 yen |
| Basic earnings (loss) per share | 70.81 yen | 200.47 yen | 247.52 yen | 209.79 yen | 200.28 yen |
| Equity-to-asset ratio | 14.4% | 17.7% | 22.8% | 25.2% | 27.1% |
| Return on equity | 16.6% | 38.8% | 36.2% | 24.5% | 20.1% |
| Payout ratio | 77.7% | 30.4% | 26.3% | 33.4% | 44.9% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥90 | Could not be retrieved | 44.9% | |
| FY ending 12/2024 | ¥70 | Could not be retrieved | 33.4% | |
| FY ending 12/2023 | ¥65 | Could not be retrieved | 26.3% | |
| FY ending 12/2022 | ¥61 | Could not be retrieved | 30.4% | |
| FY ending 12/2021 | ¥55 | Could not be retrieved | 77.7% | |
| FY ending 12/2020 | ¥35 | Could not be retrieved | 34.2% | |
| FY ending 12/2019 | ¥30 | Could not be retrieved | 53.2% | |
| FY ending 12/2018 | ¥22 | Could not be retrieved | 26.4% | |
| FY ending 12/2017 | ¥21 | Could not be retrieved | 54.3% | |
| FY ending 12/2016 | ¥33 | Could not be retrieved | 60.6% | |
| FY 2015 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2014 | ¥15 | Could not be retrieved | 35.2% | |
| FY ending 12/2013 | ¥40 | Could not be retrieved | 72.3% | |
| FY ending 12/2012 | ¥40 | Could not be retrieved | 75.5% |
SBS
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
SBS
Unit %Source Annual securities reports
- Financial institutions12.42%
- Securities firms1.63%
- Other corporations56.20%
- Foreign holders (institutions)12.65%
- Foreign holders (individuals)0.00%
- Individuals and others17.09%
- Government and municipalities0.00%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | ㈱鎌田企画 | 49.57% | 19,688,400 |
| 2 | 日本マスタートラスト信託銀行㈱(信託口) | 7.36% | 2,924,900 |
| 3 | ㈱日本カストディ銀行(信託口) | 4.18% | 1,662,700 |
| 4 | SBSホールディングス従業員持株会 | 3.12% | 1,240,700 |
| 5 | 和佐見 勝 | 2.71% | 1,078,600 |
| 6 | 東武不動産㈱ | 2.52% | 1,001,000 |
| 7 | CEPLUX- THE INDEPENDENT UCITS PLATFORM 2(常任代理人 シティバンク、エヌ・エイ東京支店) | 2.43% | 967,700 |
| 8 | 大内 純一 | 1.26% | 501,400 |
| 9 | ㈱ばんせい総合研究所 | 1.03% | 410,000 |
| 10 | GOVERNMENT OF NORWAY(常任代理人 シティバンク、エヌ・エイ東京支店) | 0.76% | 304,975 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 12/2025 | ¥14.0 billion |
| FY ending 12/2020 | ¥11.5 billion |
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Capital expenditure |
|---|---|
| Logistics | ¥13.0 billion |
| Property Management | ¥0.3 billion |
Revenue scale in the same industry
SBS
Source Annual securities reports of each company
Land Transportation: 93 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 East Japan RailwayFY Mar 2026 ¥3.1T
- 2 NIPPON EXPRESSFY Dec 2025 ¥2.6T
- 3 Central Japan RailwayFY Mar 2026 ¥2.0T
- … 13 companies
- 17 Kyushu RailwayFY Mar 2026 ¥500.4B
- 18 KeioFY Mar 2026 ¥496.9B
- 19 SBSThis companyFY Dec 2025 ¥490.3B
- 20 Nishi-Nippon RailroadFY Mar 2026 ¥474.2B
- 21 Tokyo MetroFY Mar 2026 ¥422.4B
- … 72 companies
Workforce information
Women 110 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 363 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
14.5 hours |
| Annual paid leave taken |
77.4% |
| Childcare leave taken, men |
33.3% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 12.3% |
| Share of board members who are women | 16.7% |
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) | ¥0.2 billion |
| Non-audit fees (this year, total) | ¥15.00 million |
| Audit fees (this year, network firms) | ¥44.00 million |
| Non-audit fees (this year, network firms) | ¥56.00 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 | ¥15.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥35.4 billion | Consolidated |
| Net sales | ¥490.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-28.5 billion | Consolidated |
| Cash and cash equivalents | ¥20.4 billion | Consolidated |
| Net assets | ¥126.6 billion | Consolidated |
| Ordinary income (loss) | ¥21.1 billion | Consolidated |
| Total assets | ¥346.9 billion | Consolidated |
| Return on equity | 12.7% | Consolidated |
| Equity-to-asset ratio | 27.9% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥11.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-14.9 billion | Consolidated |
| Basic earnings (loss) per share | 296.69 yen | Consolidated |
| Net assets per share | 2,435.25 yen | Consolidated |
| Dividend per share | 90 yen | Parent only |
| Operating revenue | ¥22.9 billion | Parent only |
| Net income (loss) | ¥8.0 billion | Parent only |
| Total number of issued shares (common stock) | 39,718,200 shares | Parent only |
| Net assets | ¥42.1 billion | Parent only |
| Ordinary income (loss) | ¥8.4 billion | Parent only |
| Total assets | ¥155.6 billion | Parent only |
| Return on equity | 20.1% | Parent only |
| Equity-to-asset ratio | 27.1% | Parent only |
| Capital stock | ¥3.9 billion | Parent only |
| Payout ratio | 44.9% | Parent only |
| Basic earnings (loss) per share | 200.28 yen | Parent only |
| Net assets per share | 1,060.96 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 11,772 people | Consolidated |
| Number of employees | 11,772 people | Consolidated |
| Wage gap between men and women (all employees) | 48.2% | Parent only |
| Average length of service (years) | 5.9 years | Parent only |
| Average annual salary | ¥6.02 million | Parent only |
| Average age (years) | 45.1 years old | Parent only |
| Number of employees | 310 people | Parent only |
| Number of employees | 310 people | Parent only |
| Wage gap between men and women (regular employees) | 67.3% | Parent only |
| Wage gap between men and women (non-regular employees) | 34.1% | Parent only |
Other disclosed items (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥11.9 billion | Consolidated |
| Net sales to external customers | ¥490.3 billion | Consolidated |
| Average number of temporary employees | 13,270 people | Consolidated |
| Average number of temporary employees | 13,270 people | Consolidated |
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 1 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥14.0 billion | Consolidated |
| Depreciation | ¥12.7 billion | Consolidated |
| Number of consolidated subsidiaries | 50 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 33.3% | Parent only |
| Average number of temporary employees | 195 people | Parent only |
| Average number of temporary employees | 195 people | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 12.3% | Parent only |
Shares (26 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 29,780,375 shares | Consolidated |
| Total number of shares held treasury shares etc | 800 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 2 issues | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment largest holding company | 1 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 | 2 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥14.00 million | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment largest holding company | ¥21.00 million | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥10.00 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 | ¥0.3 billion | Consolidated |
| Number of shares | 39,718,200 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 75.0% | Consolidated |
| Number of shares held in own name treasury shares etc | 800 shares | Consolidated |
| Number of voting rights | 397,082 units | Consolidated |
| Carrying amount on the balance sheet | ¥82.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥0 | Consolidated |
| Carrying amount on the balance sheet | ¥0.7 billion | Consolidated |
| Carrying amount on the balance sheet | ¥1.1 billion | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥0 | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 15 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 7 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 215.3% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥14.0 billion | Consolidated |
Audit (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - total | ¥44.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥0.2 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥44.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥35.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥18.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥15.00 million | Consolidated |
| Fees for non-audit services - total | ¥56.00 million | Consolidated |
| Fees for non-audit services - total | ¥15.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥38.00 million | Consolidated |
Balance sheet (132 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.2 billion | Consolidated |
| Other | ¥2.7 billion | Consolidated |
| Other | ¥17.6 billion | Consolidated |
| Other | ¥5.1 billion | Consolidated |
| Other | ¥18.4 billion | Consolidated |
| Other | ¥8.4 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥1.4 billion | Consolidated |
| Other, net | ¥5.8 billion | Consolidated |
| Goodwill | ¥11.9 billion | Consolidated |
| Lease receivables and investment assets | ¥0.9 billion | Consolidated |
| Lease obligations | ¥8.2 billion | Consolidated |
| Lease obligations | ¥2.2 billion | Consolidated |
| Lease assets | ¥16.8 billion | Consolidated |
| Lease assets, net | ¥9.5 billion | Consolidated |
| Real estate for sale in process | ¥14.0 billion | Consolidated |
| Retained earnings | ¥86.5 billion | Consolidated |
| Raw materials and supplies | ¥0.5 billion | Consolidated |
| Notes receivable - trade | ¥73.00 million | Consolidated |
| Notes receivable - trade | ¥73.2 billion | Consolidated |
| Merchandise and finished goods | ¥0.7 billion | Consolidated |
| Non-current liabilities | ¥90.4 billion | Consolidated |
| Non-current assets | ¥191.8 billion | Consolidated |
| Land | ¥54.4 billion | Consolidated |
| Accounts receivable - trade | ¥70.9 billion | Consolidated |
| Contract assets | ¥1.2 billion | Consolidated |
| Guarantee deposits | ¥11.8 billion | Consolidated |
| Buildings and structures | ¥78.4 billion | Consolidated |
| Buildings and structures, net | ¥21.5 billion | Consolidated |
| Construction in progress | ¥0.9 billion | Consolidated |
| Investments and other assets | ¥32.2 billion | Consolidated |
| Investment securities | ¥17.8 billion | Consolidated |
| Notes and accounts payable - trade | ¥38.1 billion | Consolidated |
| Property, plant and equipment | ¥110.0 billion | Consolidated |
| Income taxes payable | ¥4.0 billion | Consolidated |
| Accrued consumption taxes | ¥4.9 billion | Consolidated |
| Accrued expenses | ¥10.6 billion | Consolidated |
| Accounts payable - other | ¥8.5 billion | Consolidated |
| Shareholders' equity | ¥90.5 billion | Consolidated |
| Inventories | ¥40.2 billion | Consolidated |
| Inventories | ¥40.2 billion | Consolidated |
| Machinery, equipment and vehicles | ¥52.2 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥17.8 billion | Consolidated |
| Current liabilities | ¥129.9 billion | Consolidated |
| Current assets | ¥155.1 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-11.8 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-7.3 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-56.8 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-34.4 billion | Consolidated |
| Foreign currency translation adjustment | ¥3.0 billion | Consolidated |
| Intangible assets | ¥49.6 billion | Consolidated |
| Cash and cash equivalents | ¥20.4 billion | Consolidated |
| Cash and deposits | ¥22.6 billion | Consolidated |
| Short-term loans payable | ¥20.6 billion | Consolidated |
| Net assets | ¥126.6 billion | Consolidated |
| Net assets | ¥126.6 billion | Consolidated |
| Total assets | ¥346.9 billion | Consolidated |
| Total assets | ¥346.9 billion | Consolidated |
| Deferred tax liabilities | ¥14.4 billion | Consolidated |
| Treasury stock | ¥-1.00 million | Consolidated |
| Valuation and translation adjustments | ¥6.2 billion | Consolidated |
| Liabilities | ¥220.3 billion | Consolidated |
| Liabilities and net assets | ¥346.9 billion | Consolidated |
| Real estate for sale | ¥9.8 billion | Consolidated |
| Allowance for doubtful accounts | ¥-44.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.3 billion | Consolidated |
| Capital surplus | ¥0.1 billion | Consolidated |
| Capital stock | ¥3.9 billion | Consolidated |
| Asset retirement obligations | ¥3.8 billion | Consolidated |
| Provision for bonuses | ¥3.2 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥1.7 billion | Consolidated |
| Net defined benefit liability | ¥8.7 billion | Consolidated |
| Long-term loans payable | ¥49.0 billion | Consolidated |
| Long term guarantee deposited | ¥4.9 billion | Consolidated |
| Electronically recorded obligations - operating | ¥6.1 billion | Consolidated |
| Non-controlling interests | ¥29.8 billion | Consolidated |
| Customer relationship | ¥29.3 billion | Consolidated |
| Current portion of long-term loans payable | ¥26.7 billion | Consolidated |
| Other | ¥37.00 million | Parent only |
| Other | ¥1.2 billion | Parent only |
| Other | ¥66.00 million | Parent only |
| Other | ¥0.9 billion | Parent only |
| Other | ¥18.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.5 billion | Parent only |
| Other capital surplus | ¥0.1 billion | Parent only |
| Other, net | ¥0.4 billion | Parent only |
| Software | ¥0.6 billion | Parent only |
| Retained earnings | ¥35.3 billion | Parent only |
| Unearned revenue | ¥7.00 million | Parent only |
| Prepaid expenses | ¥0.6 billion | Parent only |
| Right of trademark | ¥12.00 million | Parent only |
| Non-current liabilities | ¥46.7 billion | Parent only |
| Non-current assets | ¥93.4 billion | Parent only |
| Land | ¥0.3 billion | Parent only |
| Accounts receivable - trade | ¥0.5 billion | Parent only |
| Tools, furniture and fixtures | ¥0.7 billion | Parent only |
| Buildings, net | ¥0.9 billion | Parent only |
| Investments and other assets | ¥90.2 billion | Parent only |
| Investment securities | ¥1.2 billion | Parent only |
| Property, plant and equipment | ¥2.6 billion | Parent only |
| Accounts receivable - other | ¥1.2 billion | Parent only |
| Income taxes refund receivable | ¥0.2 billion | Parent only |
| Income taxes payable | ¥30.00 million | Parent only |
| Accrued expenses | ¥0.1 billion | Parent only |
| Accounts payable - other | ¥0.7 billion | Parent only |
| Shareholders' equity | ¥41.6 billion | Parent only |
| Machinery and equipment, net | ¥0.1 billion | Parent only |
| Current liabilities | ¥66.8 billion | Parent only |
| Current assets | ¥62.2 billion | Parent only |
| Intangible assets | ¥0.6 billion | Parent only |
| Cash and deposits | ¥8.7 billion | Parent only |
| Short-term loans payable | ¥19.0 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥50.2 billion | Parent only |
| Net assets | ¥42.1 billion | Parent only |
| Net assets | ¥42.1 billion | Parent only |
| Total assets | ¥155.6 billion | Parent only |
| Deferred tax assets | ¥0.2 billion | Parent only |
| Retained earnings brought forward | ¥35.3 billion | Parent only |
| Treasury stock | ¥-1.00 million | Parent only |
| Valuation and translation adjustments | ¥0.5 billion | Parent only |
| Liabilities | ¥113.4 billion | Parent only |
| Liabilities and net assets | ¥155.6 billion | Parent only |
| Accounts payable - trade | ¥0.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-8.00 million | Parent only |
| Capital surplus | ¥2.4 billion | Parent only |
| Legal capital surplus | ¥2.2 billion | Parent only |
| Capital stock | ¥3.9 billion | Parent only |
| Asset retirement obligations | ¥0.2 billion | Parent only |
| Provision for retirement benefits | ¥0.2 billion | Parent only |
| Long-term loans payable | ¥46.3 billion | Parent only |
| Shares of subsidiaries and associates | ¥87.5 billion | Parent only |
| Deposits received | ¥20.3 billion | Parent only |
| Current portion of long-term loans payable | ¥26.1 billion | Parent only |
Statement of income (85 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.4 billion | Consolidated |
| Other | ¥0.8 billion | Consolidated |
| Other | ¥77.00 million | Consolidated |
| Other comprehensive income | ¥2.3 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-99.00 million | Consolidated |
| Amortization of goodwill | ¥0.6 billion | Consolidated |
| Amortization of goodwill | ¥0.6 billion | Consolidated |
| Dividends from surplus | ¥-2.8 billion | Consolidated |
| Comprehensive income | ¥15.7 billion | Consolidated |
| Interest income | ¥0.1 billion | Consolidated |
| Dividend income | ¥0.1 billion | Consolidated |
| Operating income | ¥21.3 billion | Consolidated |
| Operating income | ¥21.3 billion | Consolidated |
| Non-operating income | ¥2.1 billion | Consolidated |
| Non-operating expenses | ¥2.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥35.4 billion | Consolidated |
| Loss on sale of non-current assets | ¥9.00 million | Consolidated |
| Gain on sales of non-current assets | ¥1.3 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.2 billion | Consolidated |
| Cost of sales | ¥434.6 billion | Consolidated |
| Gross profit (loss) | ¥55.7 billion | Consolidated |
| Net sales | ¥490.3 billion | Consolidated |
| Net sales | ¥490.3 billion | Consolidated |
| Net income | ¥11.8 billion | Consolidated |
| Net income | ¥11.8 billion | Consolidated |
| Net income (loss) | ¥13.5 billion | Consolidated |
| Net income (loss) | ¥13.5 billion | Consolidated |
| Gain on sales of investment securities | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-28.5 billion | Consolidated |
| Gain on extinguishment of tie-in shares | ¥0.3 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥1.5 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥-34.00 million | Consolidated |
| Interest expenses | ¥1.5 billion | Consolidated |
| Income taxes - current | ¥7.5 billion | Consolidated |
| Income taxes | ¥7.0 billion | Consolidated |
| Income taxes - deferred | ¥-0.5 billion | Consolidated |
| Impairment loss | ¥2.3 billion | Consolidated |
| Impairment loss | ¥2.3 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥1.2 billion | Consolidated |
| Extraordinary income | ¥1.8 billion | Consolidated |
| Extraordinary loss | ¥2.5 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-42.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-8.0 billion | Consolidated |
| Income (loss) before income taxes | ¥20.4 billion | Consolidated |
| Income (loss) before income taxes | ¥20.4 billion | Consolidated |
| Ordinary income | ¥21.1 billion | Consolidated |
| Payrolls and allowances-SGA | ¥11.0 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥13.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-14.9 billion | Consolidated |
| Selling, general and administrative expenses | ¥34.4 billion | Consolidated |
| Provision for bonuses | ¥0.9 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥1.2 billion | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥-2.5 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥2.0 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥1.7 billion | Consolidated |
| Increase in cash and cash equivalents resulting from merger with unconsolidated subsidiaries cce | ¥7.00 million | Consolidated |
| Other | ¥36.00 million | Parent only |
| Other | ¥6.00 million | Parent only |
| Personnel expenses | ¥3.0 billion | Parent only |
| Dividends from surplus | ¥-2.8 billion | Parent only |
| Interest income | ¥0.6 billion | Parent only |
| Operating income | ¥9.7 billion | Parent only |
| Non-operating income | ¥0.6 billion | Parent only |
| Non-operating expenses | ¥1.9 billion | Parent only |
| Loss on retirement of non-current assets | ¥9.00 million | Parent only |
| Cost of sales | ¥4.5 billion | Parent only |
| Gross profit (loss) | ¥18.4 billion | Parent only |
| Net sales | ¥22.9 billion | Parent only |
| Net income (loss) | ¥8.0 billion | Parent only |
| Net income (loss) | ¥8.0 billion | Parent only |
| Loss on investments in partnership | ¥23.00 million | Parent only |
| Gain on sales of investment securities | ¥0.3 billion | Parent only |
| Interest expenses | ¥1.2 billion | Parent only |
| Business consignment expenses | ¥1.0 billion | Parent only |
| Income taxes - current | ¥-0.2 billion | Parent only |
| Income taxes | ¥-0.5 billion | Parent only |
| Income taxes - deferred | ¥-0.3 billion | Parent only |
| Supplies expenses | ¥1.1 billion | Parent only |
| Impairment loss | ¥1.2 billion | Parent only |
| Extraordinary income | ¥0.3 billion | Parent only |
| Extraordinary loss | ¥1.3 billion | Parent only |
| Income (loss) before income taxes | ¥7.4 billion | Parent only |
| Ordinary income | ¥8.4 billion | Parent only |
| Selling, general and administrative expenses | ¥8.7 billion | Parent only |
| Rent expenses | ¥1.0 billion | Parent only |
Accounts unique to this company (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥-0 | Consolidated |
| Revenue | ¥9.00 million | Consolidated |
| Revenue | ¥15.2 billion | Consolidated |
| Revenue | ¥1.1 billion | Consolidated |
| Revenue | ¥9.00 million | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥0.5 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥13.6 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥7.1 billion | Consolidated |
| Total changes during the period | ¥5.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-47.00 million | Parent only |
Statement of cash flows (36 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥4.3 billion | Consolidated |
| Other | ¥-1.4 billion | Consolidated |
| Other | ¥-1.8 billion | Consolidated |
| Amortization of goodwill | ¥0.6 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥2.8 billion | Consolidated |
| Interest expenses paid | ¥-1.5 billion | Consolidated |
| Interest and dividends income received | ¥0.7 billion | Consolidated |
| Interest and dividend income | ¥-0.2 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.9 billion | Consolidated |
| Subtotal | ¥45.1 billion | Consolidated |
| Purchase of investment securities | ¥-46.00 million | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.3 billion | Consolidated |
| Loss gain on extinguishment of tie in shares | ¥-0.3 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-1.5 billion | Consolidated |
| Interest expenses | ¥1.5 billion | Consolidated |
| Purchase of property plant and equipment and intangible assets | ¥-13.0 billion | Consolidated |
| Proceeds from sales of property plant and equipment and intangible assets | ¥2.8 billion | Consolidated |
| Loss gain on sales of property plant and equipment and intangible assets | ¥-1.2 billion | Consolidated |
| Loss on retirement of property plant and equipment and intangible assets | ¥0.2 billion | Consolidated |
| Decrease in consumption taxes payable | ¥1.9 billion | Consolidated |
| Decrease (increase) in inventories | ¥1.5 billion | Consolidated |
| Income taxes paid | ¥-8.9 billion | Consolidated |
| Depreciation | ¥12.7 billion | Consolidated |
| Impairment loss | ¥2.3 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥-1.1 billion | Consolidated |
| Redemption of bonds | ¥-0.1 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥32.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.2 billion | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-0.6 billion | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-15.6 billion | Consolidated |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥-3.5 billion | Consolidated |
| Dividends | ¥-2.8 billion | Consolidated |
| Proceeds from long term loans payable | ¥19.1 billion | Consolidated |
| Repayment of long term loans payable | ¥-24.2 billion | Consolidated |
| Purchase of shares of subsidiaries and associates | ¥-1.3 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-0.4 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥35.4 billion | Consolidated | Disclosed |
| Dividend per share | 90 | Parent only | Disclosed |
| Number of employees | 11,772 | Consolidated | Disclosed |
| Net assets | ¥126.6 billion | Consolidated | Disclosed |
| Net sales | ¥490.3 billion | Consolidated | Disclosed |
| Operating income | ¥21.3 billion | Consolidated | Disclosed |
| Ordinary income | ¥21.1 billion | Consolidated | Disclosed |
| Net income | ¥11.8 billion | Consolidated | Disclosed |
| Total assets | ¥346.9 billion | Consolidated | Disclosed |
| Operating margin | 4.3% | Consolidated | Calculated |
| Net margin | 2.4% | Consolidated | Calculated |
| Sales per employee | 41653415 yen | Consolidated | Calculated |
| Total asset turnover | 1.41 times | Consolidated | Calculated |
| Net assets to total assets | 36.5% | Consolidated | Calculated |