Premium Water
Premium Water Holdings,Inc.
Company highlights
The annual dividend per share has risen for 4 consecutive years.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Cost of sales | ¥67.3 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥55.9 billion | Consolidated | |
| Business consignment expenses | ¥0.5 billion | Parent only | |
| Directors' compensations | ¥0.3 billion | Parent only | |
| Salaries | ¥33.00 million | Parent only | |
| Profit by stage | Operating income | ¥12.6 billion | Consolidated |
| Net income | ¥8.4 billion | Consolidated | |
| Ordinary income | ¥4.9 billion | Parent only |
Premium Water
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Cost of sales ¥67.3 billion
- Selling general and administrative expenses IFRS ¥55.9 billion
- Business consignment expenses ¥0.5 billion
- Directors' compensations ¥0.3 billion
- Salaries ¥0.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
Premium Water
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
Recent performance trends
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥68.5B | ¥76.5B | ¥80.6B | ¥76.9B | ¥80.3B |
| Year on year (%) | +21.5%◆ | +11.7% | +5.4% | -4.6% | +4.5% |
| Profit (loss) before tax (IFRS) | ¥5.5B | ¥6.4B | ¥8.0B | ¥9.1B | ¥12.0B |
| Change from prior year | +38.6% | +17.4% | +25.1% | +13.2% | +32.5% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | 8.0% | 8.4% | 10.0% | 11.8% | 15.0% |
| Change (percentage points) | +1.0 points | +0.4 points | +1.6 points | +1.9 points | +3.2 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (6)
- 2014Net sales year on year +21.9%
- 2016Net sales year on year +29.9%, Ordinary income (loss) profit to loss
- 2017Net sales year on year +52.8%, Ordinary income (loss) as a share of revenue -3.4 points
- 2018Net sales year on year +38.9%, Ordinary income (loss) as a share of revenue -2.1 points
- 2019Ordinary income (loss) loss to profit
- 2020Revenue (IFRS) year on year +20.4%, Ordinary income (loss) as a share of revenue +3.5 points
- 2021Revenue (IFRS) year on year +24.0%
- 2022Revenue (IFRS) year on year +21.5%
- 2026Profit (loss) before tax (IFRS) as a share of revenue +3.2 points
Premium Water
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥68.5 billion | ¥76.5 billion | ¥80.6 billion | ¥76.9 billion | ¥80.3 billion |
| Profit (loss) before tax (IFRS) | ¥5.5 billion | ¥6.4 billion | ¥8.0 billion | ¥9.1 billion | ¥12.0 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥3.5 billion | ¥6.1 billion | ¥5.8 billion | ¥5.6 billion | ¥8.4 billion |
| Comprehensive income attributable to owners of parent (IFRS) | ¥3.6 billion | ¥6.1 billion | ¥8.3 billion | ¥5.4 billion | ¥10.1 billion |
| Equity attributable to owners of parent (IFRS) | ¥14.3 billion | ¥19.6 billion | ¥22.8 billion | ¥25.1 billion | ¥32.1 billion |
| Total assets (IFRS) | ¥73.1 billion | ¥86.9 billion | ¥99.4 billion | ¥112.1 billion | ¥135.3 billion |
| Equity attributable to owners of parent per share (IFRS) | 386.56 yen | 567.71 yen | 763.87 yen | 844.01 yen | 1,049.73 yen |
| Basic earnings (loss) per share (IFRS) | 119.93 yen | 204.35 yen | 195.21 yen | 189.4 yen | 282.8 yen |
| Diluted earnings (loss) per share (IFRS) | 113.79 yen | 195.65 yen | 188.78 yen | 184.6 yen | 277.46 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 19.5% | 22.6% | 22.9% | 22.4% | 23.7% |
| Return on equity attributable to owners of parent (IFRS) | 28.6% | 35.7% | 27.3% | 23.6% | 29.6% |
| Net cash provided by (used in) operating activities (IFRS) | ¥8.0 billion | ¥13.8 billion | ¥19.7 billion | ¥20.7 billion | ¥21.7 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥-2.7 billion | ¥-4.3 billion | ¥-5.0 billion | ¥-12.8 billion | ¥-10.7 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥-1.8 billion | ¥-4.1 billion | ¥-9.9 billion | ¥-6.5 billion | ¥-2.5 billion |
| Cash and cash equivalents (IFRS) | ¥20.3 billion | ¥25.7 billion | ¥30.6 billion | ¥31.9 billion | ¥40.5 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥3.2 billion | ¥7.6 billion | ¥6.3 billion | ¥5.7 billion | ¥6.6 billion |
| Ordinary income (loss) | ¥1.8 billion | ¥6.1 billion | ¥5.0 billion | ¥4.4 billion | ¥4.9 billion |
| Net income (loss) | ¥1.9 billion | ¥7.8 billion | ¥9.1 billion | ¥2.7 billion | ¥4.4 billion |
| Capital stock | ¥4.4 billion | ¥4.6 billion | ¥4.7 billion | ¥4.7 billion | ¥5.2 billion |
| Total number of issued shares (common stock) | 29,335,160 shares | 29,570,220 shares | 29,821,182 shares | 29,855,619 shares | 21,819,399 shares |
| Net assets | ¥10.7 billion | ¥17.6 billion | ¥21.7 billion | ¥21.2 billion | ¥24.3 billion |
| Total assets | ¥37.2 billion | ¥47.0 billion | ¥56.7 billion | ¥62.8 billion | ¥76.6 billion |
| Net assets per share | 251.45 yen | 487.87 yen | 718.13 yen | 704.18 yen | 792.53 yen |
| Dividend per share | 20 yen | 60 yen | 80 yen | 100 yen | 115 yen |
| Interim dividend per share | Could not be retrieved | 11 yen | 35 yen | 45 yen | 55 yen |
| Basic earnings (loss) per share | 62.47 yen | 264.85 yen | 306.03 yen | 91.49 yen | 146.13 yen |
| Diluted earnings per share | 59.27 yen | 253.57 yen | 295.95 yen | 89.17 yen | 143.37 yen |
| Equity-to-asset ratio | 28.0% | 36.7% | 37.7% | 33.3% | 31.6% |
| Return on equity | 19.9% | 56.6% | 46.9% | 12.9% | 19.4% |
| Payout ratio | 32.0% | 22.7% | 26.1% | 109.3% | 78.7% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥115 | ¥55 | 78.7% | |
| FY ending 3/2025 | ¥100 | ¥45 | 109.3% | |
| FY ending 3/2024 | ¥80 | ¥35 | 26.1% | |
| FY ending 3/2023 | ¥60 | ¥11 | 22.7% | |
| FY ending 3/2022 | ¥20 | Could not be retrieved | 32.0% |
Premium Water
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Premium Water
Unit %Source Annual securities reports
- Financial institutions12.57%
- Securities firms0.37%
- Other corporations57.79%
- Foreign holders (institutions)0.93%
- Foreign holders (individuals)0.02%
- Individuals and others28.34%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社HCMAアルファ | 40.44% | 12,352,850 |
| 2 | 株式会社光通信 | 29.62% | 9,046,070 |
| 3 | 株式会社日本カストディ銀行(信託口) | 8.96% | 2,735,100 |
| 4 | 萩尾 陽平 | 3.91% | 1,194,000 |
| 5 | 金本 彰彦 | 1.63% | 496,450 |
| 6 | 今泉 貴広 | 1.16% | 353,560 |
| 7 | 木下 政弘 | 1.08% | 328,810 |
| 8 | プレミアムウォーターホールディングス従業員持株会 | 0.78% | 238,190 |
| 9 | 日本テクノロジーベンチャーパートナーズアイ六号投資事業有限責任組合 | 0.73% | 222,100 |
| 10 | 三木谷 浩史 | 0.57% | 172,700 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥42.00 million | ¥16.6 billion |
| FY ending 3/2021 | ¥50.00 million | ¥12.7 billion |
| FY ending 3/2017 | ¥0.1 billion | Could not be retrieved |
| FY ending 3/2016 | ¥0.1 billion | Could not be retrieved |
Revenue scale in the same industry
Premium Water
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
- … 46 companies
- 50 KENKO MayonnaiseFY Mar 2026 ¥92.4B
- 51 OenonFY Dec 2025 ¥87.6B
- 52 Premium WaterThis companyFY Mar 2026 ¥80.3B
- 53 Kotobuki SpiritsFY Mar 2026 ¥78.8B
- 54 HAGOROMO FOODSFY Mar 2026 ¥75.1B
- … 76 companies
Workforce information
Women 6.5 yrs Average length of service by gender
Women 11 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 16 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
14.6 hours |
| Annual paid leave taken (all employees) | 76.6% |
| Childcare leave taken, men |
100% |
| Share of managers who are women | 0% |
| Share of board members who are women | 6.7% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 三優監査法人 |
| Audit fees (this year, total) | ¥45.00 million |
| Non-audit fees (this year, total) | ¥4.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥21.7 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 282.8 yen | Consolidated |
| Revenue (IFRS) | ¥80.3 billion | Consolidated |
| Diluted earnings (loss) per share (IFRS) | 277.46 yen | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥8.4 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥10.1 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-10.7 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥40.5 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥12.0 billion | Consolidated |
| Total assets (IFRS) | ¥135.3 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥32.1 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 29.6% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 23.7% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-2.5 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 1,049.73 yen | Consolidated |
| Dividend per share | 115 yen | Parent only |
| Operating revenue | ¥6.6 billion | Parent only |
| Net income (loss) | ¥4.4 billion | Parent only |
| Diluted earnings per share | 143.37 yen | Parent only |
| Total number of issued shares (common stock) | 21,819,399 shares | Parent only |
| Net assets | ¥24.3 billion | Parent only |
| Ordinary income (loss) | ¥4.9 billion | Parent only |
| Total assets | ¥76.6 billion | Parent only |
| Return on equity | 19.4% | Parent only |
| Equity-to-asset ratio | 31.6% | Parent only |
| Capital stock | ¥5.2 billion | Parent only |
| Payout ratio | 78.7% | Parent only |
| Interim dividend per share | 55 yen | Parent only |
| Basic earnings (loss) per share | 146.13 yen | Parent only |
| Net assets per share | 792.53 yen | Parent only |
Accounts unique to this company (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | 914 | Consolidated |
| Revenue | 116 | Consolidated |
| Revenue | ¥14.7 billion | Consolidated |
| Revenue | ¥4.00 million | Consolidated |
| Revenue | ¥4.00 million | Consolidated |
| Revenue | ¥-2.4 billion | Consolidated |
| Revenue | ¥-0.4 billion | Consolidated |
| Revenue | ¥20.00 million | Consolidated |
| Revenue | ¥0.7 billion | Consolidated |
| Revenue | ¥18.2 billion | Consolidated |
| Revenue | ¥-22.0 billion | Consolidated |
| Revenue | ¥42.0 billion | Consolidated |
| Revenue | ¥-18.8 billion | Consolidated |
| Revenue | ¥23.2 billion | Consolidated |
| Revenue | ¥7.8 billion | Consolidated |
| Revenue | ¥7.8 billion | Consolidated |
| Revenue | ¥15.6 billion | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥21.00 million | Consolidated |
| Revenue | ¥11.00 million | Consolidated |
| Revenue | ¥35.00 million | Consolidated |
| Revenue | ¥19.00 million | Consolidated |
| Revenue | 9,046,070 | Parent only |
| Revenue | 60 | Parent only |
| Change in average annual salary from the previous year | 73.1% | Parent only |
Employees (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 914 people | Consolidated |
| Wage gap between men and women (all employees) | 38.0% | Parent only |
| Average length of service (years) | 11.3 years | Parent only |
| Average annual salary | ¥7.08 million | Parent only |
| Average age (years) | 43 years old | Parent only |
| Number of employees | 5 people | Parent only |
| Number of employees | 5 people | Parent only |
| Wage gap between men and women (regular employees) | 54.5% | Parent only |
| Wage gap between men and women (non-regular employees) | 65.5% | Parent only |
Other disclosed items (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 116 people | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 5 people | Parent only |
| Average number of temporary employees | 5 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 0.0% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.2 billion | Consolidated |
| Total of gain loss on sale equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥85.00 million | Consolidated |
| Number of shares held | 27,139,830 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 |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥0.6 billion | Consolidated |
| Number of shares | 30,865,469 shares | Consolidated |
| Shareholding ratio | 88.9% | Consolidated |
| Total of valuation gain (loss) | ¥2.5 billion | Consolidated |
| Number of voting rights | 305,359 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.6 billion | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥10.9 billion | Consolidated |
| Number of issues | 6 issues | Consolidated |
| Number of issues | 10 issues | Consolidated |
| Total shareholder return | 120.8% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥42.00 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥16.6 billion | Consolidated |
Audit (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥39.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥45.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥6.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥4.00 million | Consolidated |
| Fees for non-audit services - total | ¥4.00 million | Consolidated |
Balance sheet (120 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥47.00 million | Consolidated |
| Other | ¥47.00 million | Consolidated |
| Other | ¥-0.3 billion | Consolidated |
| Other | ¥1.3 billion | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Accumulated other comprehensive income IFRS | ¥1.6 billion | Consolidated |
| Other current liabilities clifrs | ¥4.6 billion | Consolidated |
| Other current assets caifrs | ¥0.7 billion | Consolidated |
| Other financial assets | ¥1.0 billion | Consolidated |
| Other financial assets | ¥20.0 billion | Consolidated |
| Other non current liabilities nclifrs | ¥0.5 billion | Consolidated |
| Other non current assets ncaifrs | ¥0 | Consolidated |
| Goodwill | ¥0.2 billion | Consolidated |
| Goodwill | ¥-73.00 million | Consolidated |
| Goodwill and intangible assets accumulated amortization and impairment losses IFRS | ¥-4.5 billion | Consolidated |
| Goodwill and intangible assets acquisition cost IFRS | ¥8.3 billion | Consolidated |
| Goodwill and intangible assets IFRS | ¥3.7 billion | Consolidated |
| Goodwill IFRS | ¥0.1 billion | Consolidated |
| Goodwill IFRS | ¥0.1 billion | Consolidated |
| Software | ¥-4.2 billion | Consolidated |
| Software | ¥6.8 billion | Consolidated |
| Software IFRS | ¥2.6 billion | Consolidated |
| Retained earnings IFRS | ¥21.8 billion | Consolidated |
| Raw materials and supplies | ¥0.1 billion | Consolidated |
| Merchandise and finished goods | ¥0.4 billion | Consolidated |
| Trade and other payables clifrs | ¥17.4 billion | Consolidated |
| Trade and other receivables caifrs | ¥12.4 billion | Consolidated |
| Land | ¥2.0 billion | Consolidated |
| Land IFRS | ¥2.0 billion | Consolidated |
| Tools, furniture and fixtures | ¥1.6 billion | Consolidated |
| Tools, furniture and fixtures | ¥-1.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.4 billion | Consolidated |
| Buildings and structures | ¥9.3 billion | Consolidated |
| Buildings and structures | ¥-3.3 billion | Consolidated |
| Buildings and structures IFRS | ¥6.0 billion | Consolidated |
| Provisions clifrs | ¥66.00 million | Consolidated |
| Provisions nclifrs | ¥0.2 billion | Consolidated |
| Investments accounted for using equity method IFRS | ¥5.3 billion | Consolidated |
| Interest bearing liabilities clifrs | ¥25.4 billion | Consolidated |
| Interest bearing liabilities nclifrs | ¥52.4 billion | Consolidated |
| Property, plant and equipment | ¥60.8 billion | Consolidated |
| Property, plant and equipment | ¥-25.5 billion | Consolidated |
| Property plant and equipment IFRS | ¥35.3 billion | Consolidated |
| Property plant and equipment IFRS | ¥35.3 billion | Consolidated |
| Income taxes payable | ¥2.4 billion | Consolidated |
| Inventories | ¥0.6 billion | Consolidated |
| Inventories | ¥0.6 billion | Consolidated |
| Machinery, equipment and vehicles | ¥5.8 billion | Consolidated |
| Machinery, equipment and vehicles | ¥-2.0 billion | Consolidated |
| Machinery and vehicles IFRS | ¥3.7 billion | Consolidated |
| Total current liabilities IFRS | ¥49.9 billion | Consolidated |
| Current assets IFRS | ¥55.2 billion | Consolidated |
| Intangible assets IFRS | ¥3.6 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥40.5 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥40.5 billion | Consolidated |
| Net assets | ¥32.1 billion | Consolidated |
| Net assets | ¥32.1 billion | Consolidated |
| Total assets | ¥135.3 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥0.2 billion | Consolidated |
| Deferred tax assets IFRS | ¥1.0 billion | Consolidated |
| Treasury shares IFRS | ¥-1.0 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥32.1 billion | Consolidated |
| Liabilities and equity IFRS | ¥135.3 billion | Consolidated |
| Liabilities IFRS | ¥103.2 billion | Consolidated |
| Capital surplus IFRS | ¥4.4 billion | Consolidated |
| Share capital IFRS | ¥5.2 billion | Consolidated |
| Non controlling interests IFRS | ¥15.00 million | Consolidated |
| Non current labilities IFRS | ¥53.3 billion | Consolidated |
| Non current assets IFRS | ¥80.1 billion | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥22.00 million | Parent only |
| Other | ¥1.4 billion | Parent only |
| Other | ¥0 | Parent only |
| Valuation difference on available-for-sale securities | ¥1.8 billion | Parent only |
| Lease obligations | ¥59.00 million | Parent only |
| Lease assets, net | ¥2.00 million | Parent only |
| Retained earnings | ¥13.8 billion | Parent only |
| Prepaid expenses | ¥79.00 million | Parent only |
| Non-current liabilities | ¥32.4 billion | Parent only |
| Non-current assets | ¥43.1 billion | Parent only |
| Accounts receivable - trade | ¥0.3 billion | Parent only |
| Tools, furniture and fixtures | ¥82.00 million | Parent only |
| Buildings, net | ¥0.3 billion | Parent only |
| Investments and other assets | ¥42.7 billion | Parent only |
| Investment securities | ¥15.1 billion | Parent only |
| Subscription rights to shares | ¥92.00 million | Parent only |
| Property, plant and equipment | ¥0.4 billion | Parent only |
| Income taxes payable | ¥0.3 billion | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥0.5 billion | Parent only |
| Shareholders' equity | ¥22.4 billion | Parent only |
| Current liabilities | ¥19.8 billion | Parent only |
| Current assets | ¥33.5 billion | Parent only |
| Intangible assets | ¥0 | Parent only |
| Cash and deposits | ¥31.7 billion | Parent only |
| Short-term loans payable | ¥0.7 billion | Parent only |
| Bonds payable | ¥22.4 billion | Parent only |
| Net assets | ¥24.3 billion | Parent only |
| Net assets | ¥24.3 billion | Parent only |
| Total assets | ¥76.6 billion | Parent only |
| Deferred tax liabilities | ¥0.1 billion | Parent only |
| Retained earnings brought forward | ¥13.8 billion | Parent only |
| Treasury stock | ¥-1.0 billion | Parent only |
| Valuation and translation adjustments | ¥1.8 billion | Parent only |
| Liabilities | ¥52.3 billion | Parent only |
| Liabilities and net assets | ¥76.6 billion | Parent only |
| Supplies | ¥2.00 million | Parent only |
| Allowance for doubtful accounts | ¥-90.00 million | Parent only |
| Capital surplus | ¥4.4 billion | Parent only |
| Legal capital surplus | ¥4.4 billion | Parent only |
| Capital stock | ¥5.2 billion | Parent only |
| Asset retirement obligations | ¥35.00 million | Parent only |
| Long-term loans payable | ¥9.8 billion | Parent only |
| Long-term loans receivable | ¥1.5 billion | Parent only |
| Shares of subsidiaries and associates | ¥6.6 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥19.3 billion | Parent only |
| Deposits received | ¥3.7 billion | Parent only |
| Current portion of bonds payable | ¥10.7 billion | Parent only |
| Current portion of long-term loans payable | ¥3.6 billion | Parent only |
Statement of income (93 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥49.00 million | Consolidated |
| Other | ¥44.00 million | Consolidated |
| Other | ¥12.6 billion | Consolidated |
| Net change in fair value of equity instruments designated as measured at fair value through other comprehensive income net of tax items that will not be reclassified to profit or loss ociifrs | ¥1.6 billion | Consolidated |
| Other comprehensive income IFRS | ¥1.6 billion | Consolidated |
| Other comprehensive income IFRS | ¥1.6 billion | Consolidated |
| Other income IFRS | ¥0.2 billion | Consolidated |
| Other income IFRS | ¥0.2 billion | Consolidated |
| Other expenses IFRS | ¥0.5 billion | Consolidated |
| Other expenses IFRS | ¥0.5 billion | Consolidated |
| Effective portion of cash flow hedges net of tax items that may be reclassified to profit or loss ociifrs | ¥-0 | Consolidated |
| Interest income IFRS | ¥0.3 billion | Consolidated |
| Dividend income IFRS | ¥0.2 billion | Consolidated |
| Cost of goods sold IFRS | ¥5.4 billion | Consolidated |
| Operating income | ¥12.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥21.7 billion | Consolidated |
| Gain on sale of fixed assets IFRS | ¥60.00 million | Consolidated |
| Loss on sale and retirement of fixed assets IFRS | ¥0.1 billion | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥-15.00 million | Consolidated |
| Basic earnings loss per share IFRS | 282.8 yen | Consolidated |
| Cost of sales | ¥67.3 billion | Consolidated |
| Cost of sales IFRS | ¥11.4 billion | Consolidated |
| Gross profit IFRS | ¥68.9 billion | Consolidated |
| Net sales | ¥80.3 billion | Consolidated |
| Diluted earnings loss per share IFRS | 277.46 yen | Consolidated |
| Profit loss IFRS | ¥8.4 billion | Consolidated |
| Profit loss IFRS | ¥8.4 billion | Consolidated |
| Profit loss IFRS | ¥8.4 billion | Consolidated |
| Profit loss IFRS | ¥8.4 billion | Consolidated |
| Comprehensive income (IFRS) | ¥10.1 billion | Consolidated |
| Comprehensive income (IFRS) | ¥10.1 billion | Consolidated |
| Comprehensive income (IFRS) | ¥10.1 billion | Consolidated |
| Net income | ¥8.4 billion | Consolidated |
| Total transactions with owners IFRS | ¥-3.1 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-10.7 billion | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥0.1 billion | Consolidated |
| Interest expenses IFRS | ¥1.4 billion | Consolidated |
| Commission fees | ¥0.2 billion | Consolidated |
| Issuance of new shares ssifrs | ¥27.5 billion | Consolidated |
| Exercise of share acquisition rights ssifrs | ¥0.8 billion | Consolidated |
| Income tax expense IFRS | ¥3.6 billion | Consolidated |
| Depreciation and amortization | ¥12.9 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Foreign exchange gain IFRS | ¥0.2 billion | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥8.6 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥0.2 billion | Consolidated |
| Total of items that will not be reclassified to profit or loss ociifrs | ¥1.6 billion | Consolidated |
| Total of items that may be reclassified to profit or loss ociifrs | ¥-15.00 million | Consolidated |
| Profit loss before tax IFRS | ¥12.0 billion | Consolidated |
| Profit loss before tax IFRS | ¥12.0 billion | Consolidated |
| Purchase of treasury stock | ¥-28.1 billion | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥10.1 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-2.5 billion | Consolidated |
| Sales commissions IFRS | ¥4.8 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥55.9 billion | Consolidated |
| Dividendsofsurplus | ¥-3.3 billion | Consolidated |
| Finance income IFRS | ¥0.7 billion | Consolidated |
| Finance income IFRS | ¥0.7 billion | Consolidated |
| Finance costs IFRS | ¥1.4 billion | Consolidated |
| Finance costs IFRS | ¥1.4 billion | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥0 | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥0 | Consolidated |
| Other | ¥99.00 million | Parent only |
| Other | ¥14.00 million | Parent only |
| Dividends from surplus | ¥-3.3 billion | Parent only |
| Interest income | ¥0.7 billion | Parent only |
| Dividend income | ¥0.2 billion | Parent only |
| Operating income | ¥4.8 billion | Parent only |
| Operating revenue | ¥6.6 billion | Parent only |
| Non-operating income | ¥1.2 billion | Parent only |
| Non-operating expenses | ¥1.0 billion | Parent only |
| Operating expenses | ¥1.8 billion | Parent only |
| Net income (loss) | ¥4.4 billion | Parent only |
| Net income (loss) | ¥4.4 billion | Parent only |
| Directors' compensations | ¥0.3 billion | Parent only |
| Interest expenses | ¥0.3 billion | Parent only |
| Commission fees | ¥0.2 billion | Parent only |
| Issuance of new shares | ¥27.6 billion | Parent only |
| Issuance of new shares | ¥1.0 billion | Parent only |
| Business consignment expenses | ¥0.5 billion | Parent only |
| Income taxes - current | ¥0.3 billion | Parent only |
| Income taxes | ¥0.5 billion | Parent only |
| Income taxes - deferred | ¥0.2 billion | Parent only |
| Foreign exchange gains | ¥0.1 billion | Parent only |
| Extraordinary loss | ¥98.00 million | Parent only |
| Interest on bonds | ¥0.5 billion | Parent only |
| Bond issuance cost | ¥97.00 million | Parent only |
| Income (loss) before income taxes | ¥4.8 billion | Parent only |
| Ordinary income | ¥4.9 billion | Parent only |
| Salaries | ¥33.00 million | Parent only |
| Purchase of treasury stock | ¥-28.1 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥90.00 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥8.00 million | Parent only |
Statement of cash flows (23 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.6 billion | Consolidated |
| Interest received | ¥0.5 billion | Consolidated |
| Interest paid ope cfifrs | ¥-1.3 billion | Consolidated |
| Increase (decrease) in trade and other payables | ¥2.0 billion | Consolidated |
| Decrease (increase) in trade and other receivables | ¥-0.1 billion | Consolidated |
| Subtotal | ¥26.0 billion | Consolidated |
| Purchase of investment securities inv cfifrs | ¥-7.4 billion | Consolidated |
| Proceeds from sale of investment securities inv cfifrs | ¥0.7 billion | Consolidated |
| Share of loss profit of investments accounted for using equity method ope cfifrs | ¥-0.1 billion | Consolidated |
| Payments for leasehold deposits and guarantee deposits inv cfifrs | ¥-0.3 billion | Consolidated |
| Proceeds from issuance of subscription rights to share | ¥0.8 billion | Consolidated |
| Purchase of property plant and equipment and intangible assets inv cfifrs | ¥-2.7 billion | Consolidated |
| Proceeds from issuance of shares fin cfifrs | ¥27.5 billion | Consolidated |
| Decrease (increase) in inventories | ¥0.2 billion | Consolidated |
| Income taxes refund (paid) | ¥-3.5 billion | Consolidated |
| Depreciation and amortization | ¥12.9 billion | Consolidated |
| Impairment losses reversal of impairment losses ope cfifrs | ¥0.2 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-24.5 billion | Consolidated |
| Payments for loans receivable inv cfifrs | ¥-1.0 billion | Consolidated |
| Collection of loans receivable inv cfifrs | ¥0.3 billion | Consolidated |
| Dividends | ¥-3.3 billion | Consolidated |
| Financial revenue | ¥-0.7 billion | Consolidated |
| Financial expenses | ¥1.4 billion | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥3.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥1.5 billion | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥21.7 billion | Consolidated | Disclosed |
| Dividend per share | 115 | Parent only | Disclosed |
| Number of employees | 914 | Consolidated | Disclosed |
| Net assets | ¥32.1 billion | Consolidated | Disclosed |
| Net sales | ¥80.3 billion | Consolidated | Disclosed |
| Operating income | ¥12.6 billion | Consolidated | Disclosed |
| Operating revenue | ¥6.6 billion | Parent only | Disclosed |
| Ordinary income | ¥4.9 billion | Parent only | Disclosed |
| Net income | ¥8.4 billion | Consolidated | Disclosed |
| Total assets | ¥135.3 billion | Consolidated | Disclosed |
| Operating margin | 15.7% | Consolidated | Calculated |
| Net margin | 10.5% | Consolidated | Calculated |
| Sales per employee | 87880744 yen | Consolidated | Calculated |
| Total asset turnover | 0.59 times | Consolidated | Calculated |
| Net assets to total assets | 23.7% | Consolidated | Calculated |