DyDo GROUP
DyDo GROUP HOLDINGS,INC.
Company highlights
The largest segment by revenue is 国内飲料事業, at 59.1% of the total.
Key figures
Period 2025-01-21 to 2026-01-20ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
DyDo GROUP
Revenue and profit by business segment
Period 2025-01-21 to 2026-01-20Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| 国内飲料事業 | ¥142.5 billion | 59.1% | ¥147.4 billion | ¥-2.3 billion | -1.6% | ¥1.0 billion |
| 海外飲料事業 | ¥65.3 billion | 27.1% | ¥56.3 billion | ¥7.5 billion | 11.6% | ¥5.1 billion |
| Food business | ¥19.6 billion | 8.1% | ¥20.6 billion | ¥0.5 billion | 2.5% | ¥1.2 billion |
| 医薬品関連事業 | ¥13.2 billion | 5.5% | ¥12.8 billion | ¥0.8 billion | 6.3% | ¥0.3 billion |
| 希少疾病用医薬品事業 | ¥0.6 billion | 0.3% | ¥8.00 million | ¥-0.3 billion | -53.0% | ¥-0.6 billion |
| Total of the businesses | ¥241.2 billion | 100.0% | ||||
Revenue and profit
DyDo GROUP
Period 2025-01-21 to 2026-01-20Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Promotion expenses | ¥25.0 billion | Consolidated |
| Salaries and allowances | ¥19.8 billion | Consolidated | |
| Provision for bonuses | ¥1.4 billion | Consolidated | |
| Research and development expenses | ¥1.2 billion | Consolidated | |
| Amortization of goodwill | ¥0.7 billion | Consolidated | |
| Retirement benefit expenses | ¥0.5 billion | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥109.0 billion | Consolidated |
| Net income | ¥-30.3 billion | Consolidated | |
| Operating income | ¥4.2 billion | Consolidated | |
| Ordinary income | ¥1.5 billion | Consolidated |
DyDo GROUP
Selling, general and administrative expenses
Period 2025-01-21 to 2026-01-20Source Annual securities reports
- Promotion expenses ¥25.0 billion
- Salaries and allowances ¥19.8 billion
- Provision for bonuses ¥1.4 billion
- Research and development expenses ¥1.2 billion
- Amortization of goodwill ¥0.7 billion
- Retirement benefit expenses ¥0.5 billion
- Other (not itemized) ¥56.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
DyDo GROUP
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
DyDo GROUP
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥162.6B | ¥160.1B | ¥213.4B | ¥237.2B | ¥241.2B |
| Year on year (%) | +2.8% | -1.5% | +33.2%◆ | +11.2% | +1.7% |
| Ordinary income (loss) | ¥5.7B | ¥0.6B | ¥3.1B | ¥3.0B | ¥1.5B |
| Change from prior year | -1.3% | -89.5% | +427.1% | -3.0% | -51.5% |
| Ordinary income (loss) as a share of Net sales | 3.5% | 0.4% | 1.5% | 1.3% | 0.6% |
| Change (percentage points) | -0.1 points | -3.1 points◆ | +1.1 points | -0.2 points | -0.7 points |
Fiscal periods marked for changes
- 2023Ordinary income (loss) as a share of revenue -3.1 points
- 2024Net sales year on year +33.2%
DyDo GROUP
Earnings and net assets per share over time
Unit yenSource Annual securities reports
DyDo GROUP
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 | ¥162.6 billion | ¥160.1 billion | ¥213.4 billion | ¥237.2 billion | ¥241.2 billion |
| Ordinary income (loss) | ¥5.7 billion | ¥0.6 billion | ¥3.1 billion | ¥3.0 billion | ¥1.5 billion |
| Net income (loss) attributable to owners of parent | ¥4.0 billion | ¥-0.5 billion | ¥4.4 billion | ¥3.8 billion | ¥-30.3 billion |
| Comprehensive income | ¥2.6 billion | ¥4.1 billion | ¥5.4 billion | ¥2.7 billion | ¥-27.6 billion |
| Net assets | ¥83.3 billion | ¥84.1 billion | ¥91.5 billion | ¥93.5 billion | ¥64.9 billion |
| Total assets | ¥159.0 billion | ¥164.2 billion | ¥177.6 billion | ¥185.2 billion | ¥162.8 billion |
| Net assets per share | 2,645.36 yen | 2,663.79 yen | 2,843.99 yen | 2,908.51 yen | 2,028.83 yen |
| Basic earnings (loss) per share | 127.1 yen | -16.2 yen | 140.77 yen | 120.66 yen | -957.83 yen |
| Equity-to-asset ratio | 52.1% | 50.9% | 50.4% | 49.6% | 39.5% |
| Return on equity | 4.8% | -0.6% | 5.1% | 4.2% | -38.8% |
| Net cash provided by (used in) operating activities | ¥8.1 billion | ¥5.1 billion | ¥9.2 billion | ¥10.8 billion | ¥11.4 billion |
| Net cash provided by (used in) investing activities | ¥-6.5 billion | ¥-5.0 billion | ¥-1.2 billion | ¥-11.6 billion | ¥-12.1 billion |
| Net cash provided by (used in) financing activities | ¥-3.7 billion | ¥-1.1 billion | ¥-3.2 billion | ¥-1.7 billion | ¥0.3 billion |
| Cash and cash equivalents | ¥30.1 billion | ¥29.2 billion | ¥33.7 billion | ¥29.6 billion | ¥27.9 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥4.8 billion | ¥5.0 billion | ¥5.3 billion | ¥5.4 billion | ¥5.0 billion |
| Ordinary income (loss) | ¥2.4 billion | ¥2.3 billion | ¥2.0 billion | ¥1.4 billion | ¥0.9 billion |
| Net income (loss) | ¥1.4 billion | ¥1.9 billion | ¥2.9 billion | ¥3.1 billion | ¥-26.1 billion |
| Capital stock | ¥1.9 billion | ¥1.9 billion | ¥1.9 billion | ¥1.9 billion | ¥1.9 billion |
| Total number of issued shares (common stock) | 16,568,000 shares | 16,568,000 shares | 16,568,000 shares | 33,137,000 shares | 33,137,000 shares |
| Net assets | ¥80.1 billion | ¥80.5 billion | ¥82.4 billion | ¥82.6 billion | ¥56.7 billion |
| Total assets | ¥122.2 billion | ¥122.7 billion | ¥124.8 billion | ¥126.0 billion | ¥97.4 billion |
| Net assets per share | 2,559.09 yen | 2,564.03 yen | 2,618.07 yen | 2,614.69 yen | 1,789.67 yen |
| Dividend per share | 60 yen | 60 yen | 60 yen | 40 yen | 30 yen |
| Interim dividend per share | 30 yen | 30 yen | 30 yen | 15 yen | 15 yen |
| Basic earnings (loss) per share | 45.88 yen | 61.07 yen | 92.22 yen | 98.35 yen | -825.36 yen |
| Equity-to-asset ratio | 65.6% | 65.6% | 66.0% | 65.6% | 58.3% |
| Return on equity | 1.8% | 2.4% | 3.6% | 3.8% | -37.5% |
| Payout ratio | 65.4% | 49.1% | 32.5% | 40.7% | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 1/2026 | ¥30 | ¥15 | Could not be retrieved | |
| FY ending 1/2025 | ¥40 | ¥15 | 40.7% | |
| FY ending 1/2024 | ¥60 | ¥30 | 32.5% | Stock split or share consolidation noted |
| FY ending 1/2023 | ¥60 | ¥30 | 49.1% | |
| FY ending 1/2022 | ¥60 | ¥30 | 65.4% | |
| FY ending 1/2021 | ¥60 | ¥30 | 106.2% | |
| FY ending 1/2020 | ¥60 | ¥30 | 40.6% | |
| FY ending 1/2019 | ¥60 | ¥30 | 17.1% | |
| FY ending 1/2018 | ¥60 | ¥30 | 53.2% | |
| FY ending 1/2017 | ¥60 | ¥30 | 74.1% | |
| FY ending 1/2016 | ¥60 | ¥30 | 42.0% | |
| FY ending 1/2015 | ¥60 | ¥30 | 34.8% | |
| FY ending 1/2014 | ¥60 | ¥30 | 33.0% | |
| FY ending 1/2013 | ¥60 | ¥20 | 26.2% |
DyDo GROUP
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
DyDo GROUP
Unit %Source Annual securities reports
- Financial institutions7.84%
- Securities firms0.69%
- Other corporations38.14%
- Foreign holders (institutions)3.04%
- Foreign holders (individuals)0.06%
- Individuals and others50.20%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | ハイウッド株式会社 | 15.51% | 4,941,000 |
| 2 | 有限会社サントミ | 12.62% | 4,023,000 |
| 3 | 日本マスタートラスト信託銀行株式会社(信託口) | 5.69% | 1,813,000 |
| 4 | タイタコーポレイション株式会社 | 3.9% | 1,243,000 |
| 5 | 髙松富也 | 3.12% | 994,000 |
| 6 | 髙松富博 | 3.1% | 990,000 |
| 7 | 髙松章 | 3.1% | 988,000 |
| 8 | ダイドーグループホールディングス社員持株会 | 1.4% | 448,000 |
| 9 | 株式会社レモンガスくまもと | 1.4% | 446,000 |
| 10 | 住友不動産株式会社 | 1.24% | 396,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 1/2026 | ¥1.2 billion | ¥16.4 billion |
| FY ending 1/2021 | ¥1.1 billion | ¥8.5 billion |
Research and development expenses and capital expenditure by segment (FY ending 1/2026)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| 国内飲料事業 | ¥0.4 billion | ¥6.8 billion |
| 海外飲料事業 | ¥55.00 million | ¥5.7 billion |
| Food business | ¥0.2 billion | ¥1.3 billion |
| 医薬品関連事業 | ¥0.1 billion | ¥1.5 billion |
| 希少疾病用医薬品事業 | ¥0.3 billion | ¥20.00 million |
Revenue scale in the same industry
DyDo GROUP
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
- … 29 companies
- 33 KAGOMEFY Dec 2025 ¥294.3B
- 34 FEED ONEFY Mar 2026 ¥290.7B
- 35 DyDo GROUPThis companyFY Jan 2026 ¥241.2B
- 36 MARUDAI FOODFY Mar 2026 ¥238.4B
- 37 Morinaga&CoFY Mar 2026 ¥236.7B
- … 93 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任あずさ監査法人 |
| Audit fees (this year, total) | ¥0.1 billion |
| Non-audit fees (this year, total) | ¥41.00 million |
| Non-audit fees (this year, network firms) | ¥3.00 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 | ¥-27.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥11.4 billion | Consolidated |
| Net sales | ¥241.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-12.1 billion | Consolidated |
| Cash and cash equivalents | ¥27.9 billion | Consolidated |
| Net assets | ¥64.9 billion | Consolidated |
| Ordinary income (loss) | ¥1.5 billion | Consolidated |
| Total assets | ¥162.8 billion | Consolidated |
| Return on equity | -38.8% | Consolidated |
| Equity-to-asset ratio | 39.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-30.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.3 billion | Consolidated |
| Basic earnings (loss) per share | -957.83 yen | Consolidated |
| Net assets per share | 2,028.83 yen | Consolidated |
| Dividend per share | 30 yen | Parent only |
| Operating revenue | ¥5.0 billion | Parent only |
| Net income (loss) | ¥-26.1 billion | Parent only |
| Total number of issued shares (common stock) | 33,137,000 shares | Parent only |
| Net assets | ¥56.7 billion | Parent only |
| Ordinary income (loss) | ¥0.9 billion | Parent only |
| Total assets | ¥97.4 billion | Parent only |
| Return on equity | -37.5% | Parent only |
| Equity-to-asset ratio | 58.3% | Parent only |
| Capital stock | ¥1.9 billion | Parent only |
| Interim dividend per share | 15 yen | Parent only |
| Basic earnings (loss) per share | -825.36 yen | Parent only |
| Net assets per share | 1,789.67 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 5,375 people | Consolidated |
| Number of employees | 5,375 people | Consolidated |
| Average length of service (years) | 11.2 years | Parent only |
| Average annual salary | ¥8.48 million | Parent only |
| Average age (years) | 40.8 years old | Parent only |
| Number of employees | 52 people | Parent only |
| Number of employees | 52 people | Parent only |
| Number of employees | 52 people | Parent only |
Other disclosed items (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Gross scope 3 greenhouse gas emissions | 74,179 t-CO2e | Consolidated |
| Net sales to external customers | ¥241.2 billion | Consolidated |
| Average number of temporary employees | 334 people | Consolidated |
| Average number of temporary employees | 334 people | Consolidated |
| Number of associates accounted for using equity method | 6 companies | Consolidated |
| Investments accounted for using equity method | ¥0.5 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥17.0 billion | Consolidated |
| Depreciation | ¥11.1 billion | Consolidated |
| Number of consolidated subsidiaries | 20 companies | Consolidated |
| Total return on the share price index | 221.2% | Parent only |
Shares (18 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 | Consolidated |
| Number of shares held | 16,285,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,283,500 shares | 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 | 1 issues | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.1 billion | Consolidated |
| Number of shares | 33,137,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 3.9% | Consolidated |
| Shareholding ratio | 51.1% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,283,500 shares | Consolidated |
| Total of valuation gain (loss) | ¥7.00 million | Consolidated |
| Number of voting rights | 317,869 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Carrying amount on the balance sheet | ¥5.6 billion | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥10.00 million | Consolidated |
| Number of issues | 14 issues | Consolidated |
| Number of issues | 8 issues | Consolidated |
| Number of issues | 8 issues | Consolidated |
| Total shareholder return | 104.7% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥1.2 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥16.4 billion | Consolidated |
Audit (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥97.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥25.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥2.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥1.00 million | Consolidated |
| Fees for non-audit services - total | ¥3.00 million | Consolidated |
| Fees for non-audit services - total | ¥41.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥1.00 million | Consolidated |
| Non audit fees consolidated subsidiaries | ¥39.00 million | Consolidated |
Balance sheet (127 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.4 billion | Consolidated |
| Other | ¥2.2 billion | Consolidated |
| Other | ¥2.5 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥6.4 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥2.8 billion | Consolidated |
| Goodwill | ¥5.0 billion | Consolidated |
| Goodwill | ¥5.0 billion | Consolidated |
| Lease obligations | ¥3.3 billion | Consolidated |
| Lease obligations | ¥1.1 billion | Consolidated |
| Lease assets, net | ¥3.3 billion | Consolidated |
| Work in process | ¥17.00 million | Consolidated |
| Retained earnings | ¥61.4 billion | Consolidated |
| Prepaid expenses | ¥1.0 billion | Consolidated |
| Raw materials and supplies | ¥5.5 billion | Consolidated |
| Notes receivable - trade | ¥0.5 billion | Consolidated |
| Notes and accounts receivable trade | ¥29.7 billion | Consolidated |
| Merchandise and finished goods | ¥11.3 billion | Consolidated |
| Non-current liabilities | ¥41.9 billion | Consolidated |
| Non-current assets | ¥68.7 billion | Consolidated |
| Land | ¥4.4 billion | Consolidated |
| Accounts receivable - trade | ¥29.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥2.2 billion | Consolidated |
| Buildings and structures, net | ¥13.1 billion | Consolidated |
| Construction in progress | ¥2.1 billion | Consolidated |
| Provision for management board incentive plan trust-NCL | ¥0.2 billion | Consolidated |
| Provision for directors' retirement benefits | ¥22.00 million | Consolidated |
| Investments and other assets | ¥22.4 billion | Consolidated |
| Investment securities | ¥11.1 billion | Consolidated |
| Notes and accounts payable - trade | ¥29.4 billion | Consolidated |
| Lease and guarantee deposits | ¥2.7 billion | Consolidated |
| Securities | ¥11.6 billion | Consolidated |
| Property, plant and equipment | ¥34.9 billion | Consolidated |
| Accounts receivable - other | ¥6.8 billion | Consolidated |
| Income taxes payable | ¥1.4 billion | Consolidated |
| Accrued expenses | ¥3.7 billion | Consolidated |
| Accounts payable - other | ¥12.3 billion | Consolidated |
| Shareholders' equity | ¥62.0 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥9.8 billion | Consolidated |
| Current liabilities | ¥56.0 billion | Consolidated |
| Current assets | ¥94.2 billion | Consolidated |
| Accumulated depreciation | ¥-134.8 billion | Consolidated |
| Foreign currency translation adjustment | ¥-1.7 billion | Consolidated |
| Intangible assets | ¥11.4 billion | Consolidated |
| Cash and cash equivalents | ¥27.9 billion | Consolidated |
| Cash and deposits | ¥28.0 billion | Consolidated |
| Short-term loans payable | ¥6.00 million | Consolidated |
| Bonds payable | ¥15.0 billion | Consolidated |
| Net assets | ¥64.9 billion | Consolidated |
| Net assets | ¥64.9 billion | Consolidated |
| Total assets | ¥162.8 billion | Consolidated |
| Total assets | ¥162.8 billion | Consolidated |
| Deferred gains or losses on hedges | ¥0.2 billion | Consolidated |
| Deferred tax liabilities | ¥3.8 billion | Consolidated |
| Deferred tax assets | ¥0.5 billion | Consolidated |
| Treasury stock | ¥-3.3 billion | Consolidated |
| Valuation and translation adjustments | ¥2.4 billion | Consolidated |
| Liabilities | ¥97.9 billion | Consolidated |
| Liabilities and net assets | ¥162.8 billion | Consolidated |
| Allowance for doubtful accounts | ¥-67.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-38.00 million | Consolidated |
| Capital surplus | ¥1.9 billion | Consolidated |
| Capital stock | ¥1.9 billion | Consolidated |
| Asset retirement obligations | ¥0.7 billion | Consolidated |
| Provision for bonuses | ¥1.5 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥1.0 billion | Consolidated |
| Net defined benefit liability | ¥2.2 billion | Consolidated |
| Net defined benefit asset | ¥5.1 billion | Consolidated |
| Long-term loans payable | ¥14.8 billion | Consolidated |
| Long-term prepaid expenses | ¥0.9 billion | Consolidated |
| Long term guarantee deposited | ¥1.5 billion | Consolidated |
| Non-controlling interests | ¥0.6 billion | Consolidated |
| Current portion of long-term loans payable | ¥4.1 billion | Consolidated |
| Other | ¥43.00 million | Parent only |
| Other | ¥1.1 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥2.7 billion | Parent only |
| Other capital surplus | ¥42.00 million | Parent only |
| Software | ¥2.6 billion | Parent only |
| General reserve | ¥55.6 billion | Parent only |
| Retained earnings | ¥53.9 billion | Parent only |
| Legal retained earnings | ¥0.1 billion | Parent only |
| Right of trademark | ¥6.00 million | Parent only |
| Trade accounts receivable | ¥0.3 billion | Parent only |
| Non-current liabilities | ¥29.3 billion | Parent only |
| Non-current assets | ¥60.7 billion | Parent only |
| Land | ¥57.00 million | Parent only |
| Tools, furniture and fixtures | ¥8.00 million | Parent only |
| Buildings, net | ¥2.00 million | Parent only |
| Provision for management board incentive plan trust-NCL | ¥0.2 billion | Parent only |
| Investments and other assets | ¥58.0 billion | Parent only |
| Investment securities | ¥10.2 billion | Parent only |
| Securities | ¥11.6 billion | Parent only |
| Property, plant and equipment | ¥68.00 million | Parent only |
| Income taxes payable | ¥0 | Parent only |
| Accrued consumption taxes | ¥10.00 million | Parent only |
| Accrued expenses | ¥16.00 million | Parent only |
| Accounts payable - other | ¥1.4 billion | Parent only |
| Shareholders' equity | ¥54.0 billion | Parent only |
| Current liabilities | ¥11.4 billion | Parent only |
| Current assets | ¥36.7 billion | Parent only |
| Intangible assets | ¥2.6 billion | Parent only |
| Cash and deposits | ¥15.2 billion | Parent only |
| Bonds payable | ¥15.0 billion | Parent only |
| Net assets | ¥56.7 billion | Parent only |
| Net assets | ¥56.7 billion | Parent only |
| Total assets | ¥97.4 billion | Parent only |
| Deferred tax liabilities | ¥1.1 billion | Parent only |
| Retained earnings brought forward | ¥-2.2 billion | Parent only |
| Treasury stock | ¥-3.3 billion | Parent only |
| Valuation and translation adjustments | ¥2.7 billion | Parent only |
| Liabilities | ¥40.6 billion | Parent only |
| Liabilities and net assets | ¥97.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-5.8 billion | Parent only |
| Allowance for doubtful accounts | ¥-20.4 billion | Parent only |
| Capital surplus | ¥1.5 billion | Parent only |
| Legal capital surplus | ¥1.5 billion | Parent only |
| Capital stock | ¥1.9 billion | Parent only |
| Long-term loans payable | ¥12.9 billion | Parent only |
| Provision for loss on business of subsidiaries and affiliates | ¥13.00 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥0.3 billion | Parent only |
| Shares of subsidiaries and associates | ¥46.3 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥3.6 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥5.8 billion | Parent only |
| Deposit from customer | ¥26.2 billion | Parent only |
| Deposits received | ¥6.1 billion | Parent only |
| Current portion of long-term loans payable | ¥3.8 billion | Parent only |
Statement of income (89 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.6 billion | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Other comprehensive income | ¥3.8 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥1.3 billion | Consolidated |
| Amortization of goodwill | ¥0.7 billion | Consolidated |
| Amortization of goodwill | ¥0.7 billion | Consolidated |
| Dividends from surplus | ¥-1.3 billion | Consolidated |
| Comprehensive income | ¥-27.6 billion | Consolidated |
| Interest income | ¥0.7 billion | Consolidated |
| Guaranty money income | ¥0.5 billion | Consolidated |
| Dividend income | ¥80.00 million | Consolidated |
| Operating income | ¥4.2 billion | Consolidated |
| Operating income | ¥4.2 billion | Consolidated |
| Non-operating income | ¥1.4 billion | Consolidated |
| Non-operating expenses | ¥4.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥11.4 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.3 billion | Consolidated |
| Cost of sales | ¥132.2 billion | Consolidated |
| Gross profit (loss) | ¥109.0 billion | Consolidated |
| Net sales | ¥241.2 billion | Consolidated |
| Net sales | ¥241.2 billion | Consolidated |
| Net income | ¥-30.3 billion | Consolidated |
| Net income | ¥-30.3 billion | Consolidated |
| Net income (loss) | ¥-31.3 billion | Consolidated |
| Net income (loss) | ¥-31.3 billion | Consolidated |
| Gain on sales of investment securities | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-12.1 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥-1.00 million | Consolidated |
| Interest expenses | ¥0.8 billion | Consolidated |
| Income taxes - current | ¥2.9 billion | Consolidated |
| Income taxes | ¥3.5 billion | Consolidated |
| Income taxes - deferred | ¥0.6 billion | Consolidated |
| Impairment loss | ¥29.8 billion | Consolidated |
| Impairment loss | ¥29.8 billion | Consolidated |
| Foreign exchange losses | ¥0.5 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥2.3 billion | Consolidated |
| Extraordinary income | ¥0.6 billion | Consolidated |
| Extraordinary loss | ¥29.8 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-1.4 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-1.8 billion | Consolidated |
| Research and development expenses | ¥1.2 billion | Consolidated |
| Income (loss) before income taxes | ¥-27.8 billion | Consolidated |
| Income (loss) before income taxes | ¥-27.8 billion | Consolidated |
| Ordinary income | ¥1.5 billion | Consolidated |
| Salaries and allowances | ¥19.8 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥-0.2 billion | Consolidated |
| Disposal of treasury stock | ¥0.2 billion | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-26.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.3 billion | Consolidated |
| Promotion expenses | ¥25.0 billion | Consolidated |
| Selling, general and administrative expenses | ¥104.8 billion | Consolidated |
| Provision for bonuses | ¥1.4 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥0.4 billion | Consolidated |
| Retirement benefit expenses | ¥0.5 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-1.0 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-1.0 billion | Consolidated |
| Other | ¥8.00 million | Parent only |
| Other | ¥48.00 million | Parent only |
| Royalty gain | ¥2.3 billion | Parent only |
| Dividends from surplus | ¥-1.3 billion | Parent only |
| Interest and dividend income | ¥0.6 billion | Parent only |
| Operating income | ¥0.8 billion | Parent only |
| Operating revenue | ¥5.0 billion | Parent only |
| Non-operating income | ¥0.6 billion | Parent only |
| Non-operating expenses | ¥0.5 billion | Parent only |
| Operating expenses | ¥4.2 billion | Parent only |
| Net income (loss) | ¥-26.1 billion | Parent only |
| Net income (loss) | ¥-26.1 billion | Parent only |
| Gain on sales of investment securities | ¥0.1 billion | Parent only |
| Interest expenses | ¥0.1 billion | Parent only |
| Interest on securities | ¥61.00 million | Parent only |
| Income taxes - current | ¥0.1 billion | Parent only |
| Income taxes | ¥0.3 billion | Parent only |
| Income taxes - deferred | ¥0.2 billion | Parent only |
| Foreign exchange losses | ¥0.1 billion | Parent only |
| Extraordinary income | ¥0.1 billion | Parent only |
| Extraordinary loss | ¥26.9 billion | Parent only |
| Interest on bonds | ¥0.1 billion | Parent only |
| Income (loss) before income taxes | ¥-25.8 billion | Parent only |
| Ordinary income | ¥0.9 billion | Parent only |
| Disposal of treasury stock | ¥0.2 billion | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Provision of allowance for doubtful accounts | ¥87.00 million | Parent only |
| Provision of allowance for doubtful accounts | ¥26.1 billion | Parent only |
| Provision for loss on business of subsidiaries and associates | ¥13.00 million | Parent only |
| Loss on valuation of investments in capital of subsidiaries and associates | ¥0.2 billion | Parent only |
| Dividends from subsidiaries and associates | ¥0.7 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥0.5 billion | Parent only |
Accounts unique to this company (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.8 billion | Consolidated |
| Revenue | ¥1.8 billion | Consolidated |
| Revenue | ¥-0.4 billion | Consolidated |
| Revenue | ¥11.9 billion | Consolidated |
| Revenue | ¥0.3 billion | Parent only |
| Revenue | ¥2.0 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-28.6 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥2.7 billion | Consolidated |
| Total changes during the period | ¥-25.9 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥1.3 billion | Parent only |
Statement of cash flows (40 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-94.00 million | Consolidated |
| Increase (decrease) in other liabilities | ¥0.4 billion | Consolidated |
| Decrease (increase) in other assets | ¥80.00 million | Consolidated |
| Amortization of goodwill | ¥0.7 billion | Consolidated |
| Repayments of lease obligations | ¥-1.4 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥3.9 billion | Consolidated |
| Interest expenses paid | ¥-0.8 billion | Consolidated |
| Interest and dividends income received | ¥0.7 billion | Consolidated |
| Interest and dividend income | ¥-0.8 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-2.6 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥5.3 billion | Consolidated |
| Payments into time deposits | ¥-4.3 billion | Consolidated |
| Subtotal | ¥15.9 billion | Consolidated |
| Net change in reserve for management board benefit trust-OpeCF | ¥-24.00 million | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥3.00 million | Consolidated |
| Purchase of investment securities | ¥-1.0 billion | Consolidated |
| Proceeds from sales and redemption of investment securities | ¥0.9 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.1 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-20.00 million | Consolidated |
| Interest expenses | ¥0.8 billion | Consolidated |
| Purchase of short term investment securities | ¥-11.5 billion | Consolidated |
| Proceeds from sales and redemption of marketable securities | ¥11.5 billion | Consolidated |
| Purchase of property plant and equipment and intangible assets | ¥-12.7 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.2 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-0.6 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.7 billion | Consolidated |
| Income taxes paid | ¥-4.5 billion | Consolidated |
| Depreciation | ¥11.1 billion | Consolidated |
| Impairment loss | ¥29.8 billion | Consolidated |
| Increase in short term loans payable | ¥3.0 billion | Consolidated |
| Decrease in short term loans payable | ¥-3.0 billion | Consolidated |
| Redemption of bonds | ¥-10.0 billion | Consolidated |
| Proceeds from issuance of bonds | ¥5.0 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0 | Consolidated |
| Proceeds from sales of treasury stock | ¥0.2 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥2.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-20.00 million | Consolidated |
| Dividends | ¥-1.3 billion | Consolidated |
| Proceeds from long term loans payable | ¥12.4 billion | Consolidated |
| Repayment of long term loans payable | ¥-4.7 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥11.4 billion | Consolidated | Disclosed |
| Dividend per share | 30 | Parent only | Disclosed |
| Number of employees | 5,375 | Consolidated | Disclosed |
| Net assets | ¥64.9 billion | Consolidated | Disclosed |
| Net sales | ¥241.2 billion | Consolidated | Disclosed |
| Operating income | ¥4.2 billion | Consolidated | Disclosed |
| Operating revenue | ¥5.0 billion | Parent only | Disclosed |
| Ordinary income | ¥1.5 billion | Consolidated | Disclosed |
| Net income | ¥-30.3 billion | Consolidated | Disclosed |
| Total assets | ¥162.8 billion | Consolidated | Disclosed |
| Operating margin | 1.7% | Consolidated | Calculated |
| Net margin | -12.6% | Consolidated | Calculated |
| Sales per employee | 44881116 yen | Consolidated | Calculated |
| Total asset turnover | 1.48 times | Consolidated | Calculated |
| Net assets to total assets | 39.9% | Consolidated | Calculated |