S.ISHIMITSU&CO
S.ISHIMITSU&CO.,LTD.
Company highlights
The latest annual dividend per share is higher than the year before.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
S.ISHIMITSU&CO
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Compensations salaries and allowances | ¥2.2 billion | Consolidated |
| Other | ¥1.6 billion | Consolidated | |
| Packing and transportation expenses | ¥1.4 billion | Consolidated | |
| Warehousing expenses | ¥0.8 billion | Consolidated | |
| Commission fees | ¥0.6 billion | Consolidated | |
| Provision for bonuses | ¥0.3 billion | Consolidated | |
| Depreciation | ¥0.2 billion | Consolidated | |
| Retirement benefit expenses | ¥95.99 million | Consolidated | |
| Provision for directors' bonuses | ¥43.44 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥33.26 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥10.0 billion | Consolidated |
| Operating income | ¥2.7 billion | Consolidated | |
| Ordinary income | ¥2.2 billion | Consolidated | |
| Net income | ¥1.3 billion | Consolidated |
S.ISHIMITSU&CO
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Compensations salaries and allowances ¥2.2 billion
- Other ¥1.6 billion
- Packing and transportation expenses ¥1.4 billion
- Warehousing expenses ¥0.8 billion
- Commission fees ¥0.6 billion
- Provision for bonuses ¥0.3 billion
- Other (not itemized) ¥0.4 billion
Performance, financial position and capital allocation
Long-term changes in performance
S.ISHIMITSU&CO
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
S.ISHIMITSU&CO
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥46.7B | ¥59.0B | ¥62.0B | ¥65.0B | ¥76.5B |
| Year on year (%) | +15.3% | +26.2%◆ | +5.2% | +4.7% | +17.8% |
| Ordinary income (loss) | ¥0.8B | ¥1.3B | ¥1.7B | ¥1.3B | ¥2.2B |
| Change from prior year | -5.3% | +63.2% | +34.5% | -23.2% | +61.7% |
| Ordinary income (loss) as a share of Net sales | 1.7% | 2.2% | 2.8% | 2.1% | 2.8% |
| Change (percentage points) | -0.4 points | +0.5 points | +0.6 points | -0.7 points | +0.8 points |
Fiscal periods marked for changes
- 2015Ordinary income (loss) profit to loss
- 2016Ordinary income (loss) loss to profit
- 2023Net sales year on year +26.2%
S.ISHIMITSU&CO
Earnings and net assets per share over time
Unit yenSource Annual securities reports
S.ISHIMITSU&CO
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 | ¥46.7 billion | ¥59.0 billion | ¥62.0 billion | ¥65.0 billion | ¥76.5 billion |
| Ordinary income (loss) | ¥0.8 billion | ¥1.3 billion | ¥1.7 billion | ¥1.3 billion | ¥2.2 billion |
| Net income (loss) attributable to owners of parent | ¥0.5 billion | ¥0.8 billion | ¥1.0 billion | ¥0.9 billion | ¥1.3 billion |
| Comprehensive income | ¥0.7 billion | ¥0.6 billion | ¥1.4 billion | ¥0.9 billion | ¥1.7 billion |
| Net assets | ¥12.8 billion | ¥13.3 billion | ¥13.2 billion | ¥13.9 billion | ¥15.3 billion |
| Total assets | ¥30.8 billion | ¥36.2 billion | ¥36.7 billion | ¥39.2 billion | ¥39.8 billion |
| Net assets per share | 1,305.45 yen | 1,362.4 yen | 1,500.88 yen | 1,576.43 yen | 1,732.01 yen |
| Basic earnings (loss) per share | 69.1 yen | 102.63 yen | 135.62 yen | 114.5 yen | 163.18 yen |
| Equity-to-asset ratio | 32.6% | 29.1% | 31.7% | 31.2% | 33.8% |
| Return on equity | 5.4% | 7.7% | 9.5% | 7.4% | 9.9% |
| Net cash provided by (used in) operating activities | ¥-0.7 billion | ¥-1.3 billion | ¥3.8 billion | ¥-1.0 billion | ¥2.5 billion |
| Net cash provided by (used in) investing activities | ¥-0.7 billion | ¥-0.7 billion | ¥-0.8 billion | ¥-1.1 billion | ¥0.2 billion |
| Net cash provided by (used in) financing activities | ¥0.8 billion | ¥2.9 billion | ¥-2.9 billion | ¥1.0 billion | ¥-1.5 billion |
| Cash and cash equivalents | ¥4.2 billion | ¥5.1 billion | ¥5.2 billion | ¥4.1 billion | ¥5.2 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥41.0 billion | ¥51.1 billion | ¥51.4 billion | ¥50.7 billion | ¥50.7 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥0.7 billion | ¥1.5 billion | ¥1.0 billion | ¥1.0 billion |
| Net income (loss) | ¥0.2 billion | ¥0.5 billion | ¥1.1 billion | ¥0.6 billion | ¥0.5 billion |
| Capital stock | ¥0.6 billion | ¥0.6 billion | ¥0.6 billion | ¥0.6 billion | ¥0.6 billion |
| Total number of issued shares (common stock) | 8,000,000 shares | 8,000,000 shares | 8,000,000 shares | 8,000,000 shares | 8,000,000 shares |
| Net assets | ¥6.1 billion | ¥6.3 billion | ¥7.5 billion | ¥7.7 billion | ¥8.1 billion |
| Total assets | ¥21.9 billion | ¥26.0 billion | ¥26.4 billion | ¥26.7 billion | ¥24.9 billion |
| Net assets per share | 794.3 yen | 818.32 yen | 963.52 yen | 987.39 yen | 1,039.87 yen |
| Dividend per share | 14 yen | 24 yen | 30 yen | 30 yen | 45 yen |
| Basic earnings (loss) per share | 22.71 yen | 69.81 yen | 144.92 yen | 78.3 yen | 62.85 yen |
| Equity-to-asset ratio | 28.0% | 24.3% | 28.2% | 28.7% | 32.5% |
| Return on equity | 2.9% | 8.7% | 16.3% | 8.0% | 6.2% |
| Payout ratio | 61.6% | 34.4% | 20.7% | 38.3% | 71.6% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥45 | Could not be retrieved | 71.6% | |
| FY ending 3/2025 | ¥30 | Could not be retrieved | 38.3% | |
| FY ending 3/2024 | ¥30 | Could not be retrieved | 20.7% | |
| FY ending 3/2023 | ¥24 | Could not be retrieved | 34.4% | |
| FY ending 3/2022 | ¥14 | Could not be retrieved | 61.6% | |
| FY ending 3/2021 | ¥10 | Could not be retrieved | 25.1% | |
| FY ending 3/2020 | ¥10 | Could not be retrieved | 51.9% | |
| FY ending 3/2019 | ¥12 | Could not be retrieved | 26.6% | |
| FY ending 3/2018 | ¥10 | Could not be retrieved | 22.4% | |
| FY ending 3/2017 | ¥10 | Could not be retrieved | 53.9% | |
| FY ending 3/2016 | ¥10 | Could not be retrieved | 41.1% | |
| FY ending 3/2015 | ¥2 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2014 | ¥10 | Could not be retrieved | 56.7% | |
| FY ending 3/2013 | ¥10 | Could not be retrieved | 33.1% |
S.ISHIMITSU&CO
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
S.ISHIMITSU&CO
Unit %Source Annual securities reports
- Financial institutions7.83%
- Securities firms1.69%
- Other corporations18.26%
- Foreign holders (institutions)2.17%
- Foreign holders (individuals)0.06%
- Individuals and others69.99%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | マリンフード㈱豊中市豊南町東4-5-1 | 5.58% | 434,000 |
| 2 | 石光商事従業員持株会 | 4.54% | 353,000 |
| 3 | ㈱三井住友銀行 | 3.25% | 252,000 |
| 4 | 石光輝男 | 3.06% | 238,000 |
| 5 | 駒澤孝江 | 2.79% | 216,000 |
| 6 | 日米珈琲㈱ | 2.62% | 204,000 |
| 7 | ㈱トーホー | 2.58% | 200,000 |
| 8 | ㈱みなと銀行 | 2.5% | 194,000 |
| 9 | 丸紅㈱ | 2.47% | 192,000 |
| 10 | 石光輝信 | 2.31% | 179,000 |
Revenue scale in the same industry
S.ISHIMITSU&CO
Source Annual securities reports of each company
Wholesale Trade: 330 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 MitsubishiFY Mar 2026 ¥18.9T
- 2 ITOCHUFY Mar 2026 ¥14.8T
- 3 MITSUI &FY Mar 2026 ¥14.0T
- … 142 companies
- 146 MERFFY Aug 2025 ¥82.5B
- 147 OOMITSUFY May 2026 ¥79.5B
- 148 S.ISHIMITSU&COThis companyFY Mar 2026 ¥76.5B
- 149 MEIJI ELECTRIC INDUSTRIESFY Mar 2026 ¥76.4B
- 150 SUGITA ACEFY Mar 2025 ¥75.7B
- … 180 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 242 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
12.3 hours |
| Annual paid leave taken (all employees) | 61.3% |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 21.3% |
| Share of board members who are women | 30% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥48.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Non-audit fees (this year, network firms) | ¥7.51 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 | ¥1.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.5 billion | Consolidated |
| Net sales | ¥76.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.2 billion | Consolidated |
| Cash and cash equivalents | ¥5.2 billion | Consolidated |
| Net assets | ¥15.3 billion | Consolidated |
| Ordinary income (loss) | ¥2.2 billion | Consolidated |
| Total assets | ¥39.8 billion | Consolidated |
| Return on equity | 9.9% | Consolidated |
| Equity-to-asset ratio | 33.8% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.5 billion | Consolidated |
| Basic earnings (loss) per share | 163.18 yen | Consolidated |
| Net assets per share | 1,732.01 yen | Consolidated |
| Dividend per share | 45 yen | Parent only |
| Net sales | ¥50.7 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Total number of issued shares (common stock) | 8,000,000 shares | Parent only |
| Net assets | ¥8.1 billion | Parent only |
| Ordinary income (loss) | ¥1.0 billion | Parent only |
| Total assets | ¥24.9 billion | Parent only |
| Return on equity | 6.2% | Parent only |
| Equity-to-asset ratio | 32.5% | Parent only |
| Capital stock | ¥0.6 billion | Parent only |
| Payout ratio | 71.6% | Parent only |
| Basic earnings (loss) per share | 62.85 yen | Parent only |
| Net assets per share | 1,039.87 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 476 people | Consolidated |
| Number of employees | 476 people | Consolidated |
| Wage gap between men and women (all employees) | 75.1% | Parent only |
| Average length of service (years) | 12.2 years | Parent only |
| Average annual salary | ¥6.70 million | Parent only |
| Average age (years) | 43.2 years old | Parent only |
| Number of employees | 242 people | Parent only |
| Number of employees | 242 people | Parent only |
| Wage gap between men and women (regular employees) | 76.9% | Parent only |
| Wage gap between men and women (non-regular employees) | 61.9% | Parent only |
Other disclosed items (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 112 people | Consolidated |
| Average number of temporary employees | 112 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Write-downs of inventories | ¥20.29 million | Consolidated |
| Number of consolidated subsidiaries | 5 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 30 people | Parent only |
| Average number of temporary employees | 30 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 22.3% | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 2,465,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 226,600 shares | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 2 issues | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 3 issues | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.75 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 | ¥17.41 million | Consolidated |
| Number of shares | 8,000,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 2.8% | Consolidated |
| Shareholding ratio | 31.7% | Consolidated |
| Number of shares held in own name treasury shares etc | 226,600 shares | Consolidated |
| Number of voting rights | 77,671 units | Consolidated |
| Carrying amount on the balance sheet | ¥28.42 million | Consolidated |
| Carrying amount on the balance sheet | ¥0.3 billion | Consolidated |
| Number of issues | 8 issues | Consolidated |
| Number of issues | 9 issues | Consolidated |
| Total shareholder return | 316.1% | Parent only |
Audit (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥48.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥48.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥7.51 million | Consolidated |
| Fees for non-audit services - total | ¥7.51 million | Consolidated |
Accounts unique to this company (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.84 million | Consolidated |
| Change in average annual salary from the previous year | 4.0% | Parent only |
Balance sheet (150 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥97.87 million | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥1.4 billion | Consolidated |
| Other | ¥0.6 billion | Consolidated |
| Other | ¥1.2 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.2 billion | Consolidated |
| Other, net | ¥1.0 billion | Consolidated |
| Lease obligations | ¥0.4 billion | Consolidated |
| Lease obligations | ¥0.3 billion | Consolidated |
| Lease assets | ¥1.2 billion | Consolidated |
| Lease assets | ¥97.56 million | Consolidated |
| Lease assets, net | ¥0.5 billion | Consolidated |
| Work in process | ¥0.1 billion | Consolidated |
| Retained earnings | ¥11.5 billion | Consolidated |
| Raw materials and supplies | ¥2.3 billion | Consolidated |
| Notes receivable - trade | ¥0.1 billion | Consolidated |
| Notes and accounts receivable trade | ¥11.7 billion | Consolidated |
| Merchandise and finished goods | ¥8.5 billion | Consolidated |
| Non-current liabilities | ¥3.9 billion | Consolidated |
| Non-current assets | ¥8.6 billion | Consolidated |
| Land | ¥3.1 billion | Consolidated |
| Accounts receivable - trade | ¥11.5 billion | Consolidated |
| Contract liabilities | ¥99.52 million | Consolidated |
| Buildings and structures | ¥4.7 billion | Consolidated |
| Buildings and structures, net | ¥1.5 billion | Consolidated |
| Provision for directors' bonuses | ¥43.44 million | Consolidated |
| Investments and other assets | ¥1.4 billion | Consolidated |
| Investment securities | ¥0.8 billion | Consolidated |
| Notes and accounts payable - trade | ¥8.8 billion | Consolidated |
| Property, plant and equipment | ¥7.0 billion | Consolidated |
| Income taxes payable | ¥0.7 billion | Consolidated |
| Accrued consumption taxes | ¥0.2 billion | Consolidated |
| Accounts payable - other | ¥1.5 billion | Consolidated |
| Goods in transit | ¥2.1 billion | Consolidated |
| Shareholders' equity | ¥12.9 billion | Consolidated |
| Machinery, equipment and vehicles | ¥7.2 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.9 billion | Consolidated |
| Current liabilities | ¥20.7 billion | Consolidated |
| Current assets | ¥31.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.4 billion | Consolidated |
| Accumulated depreciation | ¥-0.7 billion | Consolidated |
| Accumulated depreciation | ¥-3.2 billion | Consolidated |
| Accumulated depreciation | ¥-6.3 billion | Consolidated |
| Foreign currency translation adjustment | ¥0.2 billion | Consolidated |
| Intangible assets | ¥0.2 billion | Consolidated |
| Cash and cash equivalents | ¥5.2 billion | Consolidated |
| Cash and deposits | ¥5.3 billion | Consolidated |
| Short-term loans payable | ¥6.7 billion | Consolidated |
| Bond issuance cost | ¥0.41 million | Consolidated |
| Net assets | ¥15.3 billion | Consolidated |
| Net assets | ¥15.3 billion | Consolidated |
| Total assets | ¥39.8 billion | Consolidated |
| Deferred gains or losses on hedges | ¥0.2 billion | Consolidated |
| Deferred tax liabilities | ¥0.2 billion | Consolidated |
| Deferred tax assets | ¥0.1 billion | Consolidated |
| Deferred assets | ¥0.41 million | Consolidated |
| Treasury stock | ¥-83.57 million | Consolidated |
| Valuation and translation adjustments | ¥0.5 billion | Consolidated |
| Liabilities | ¥24.6 billion | Consolidated |
| Liabilities and net assets | ¥39.8 billion | Consolidated |
| Allowance for doubtful accounts | ¥-66.43 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.68 million | Consolidated |
| Capital surplus | ¥0.9 billion | Consolidated |
| Capital stock | ¥0.6 billion | Consolidated |
| Asset retirement obligations | ¥0.3 billion | Consolidated |
| Provision for bonuses | ¥0.4 billion | Consolidated |
| Net defined benefit liability | ¥0.4 billion | Consolidated |
| Long-term loans payable | ¥2.5 billion | Consolidated |
| Non-controlling interests | ¥1.8 billion | Consolidated |
| Current portion of bonds payable | ¥36.00 million | Consolidated |
| Current portion of long-term loans payable | ¥1.4 billion | Consolidated |
| Other | ¥38.80 million | Parent only |
| Other | ¥32.39 million | Parent only |
| Other | ¥10.01 million | Parent only |
| Other | ¥0.6 billion | Parent only |
| Other | ¥2.12 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.1 billion | Parent only |
| Other capital surplus | ¥26.30 million | Parent only |
| Software | ¥21.46 million | Parent only |
| Lease obligations | ¥0.1 billion | Parent only |
| Lease obligations | ¥87.59 million | Parent only |
| Lease assets | ¥97.56 million | Parent only |
| Lease assets, net | ¥44.72 million | Parent only |
| Investments in capital | ¥38.45 million | Parent only |
| General reserve | ¥2.9 billion | Parent only |
| Retained earnings | ¥6.9 billion | Parent only |
| Legal retained earnings | ¥84.70 million | Parent only |
| Unearned revenue | ¥1.95 million | Parent only |
| Prepaid expenses | ¥72.79 million | Parent only |
| Notes receivable - trade | ¥0.1 billion | Parent only |
| Merchandise | ¥6.2 billion | Parent only |
| Right of trademark | ¥3.40 million | Parent only |
| Non-current liabilities | ¥2.9 billion | Parent only |
| Non-current assets | ¥4.5 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥0.5 billion | Parent only |
| Land | ¥1.7 billion | Parent only |
| Accounts receivable - trade | ¥8.5 billion | Parent only |
| Contract liabilities | ¥5.75 million | Parent only |
| Tools, furniture and fixtures | ¥5.68 million | Parent only |
| Buildings, net | ¥0.7 billion | Parent only |
| Provision for directors' bonuses | ¥22.44 million | Parent only |
| Investments and other assets | ¥1.9 billion | Parent only |
| Investment securities | ¥0.3 billion | Parent only |
| Lease and guarantee deposits | ¥0.2 billion | Parent only |
| Property, plant and equipment | ¥2.6 billion | Parent only |
| Accounts receivable - other | ¥0.3 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued expenses | ¥46.24 million | Parent only |
| Accounts payable - other | ¥1.2 billion | Parent only |
| Goods in transit | ¥2.1 billion | Parent only |
| Shareholders' equity | ¥7.8 billion | Parent only |
| Structures, net | ¥17.05 million | Parent only |
| Machinery and equipment, net | ¥0 | Parent only |
| Current liabilities | ¥13.8 billion | Parent only |
| Current assets | ¥20.3 billion | Parent only |
| Intangible assets | ¥0.1 billion | Parent only |
| Cash and deposits | ¥2.5 billion | Parent only |
| Short-term loans payable | ¥6.4 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥0.4 billion | Parent only |
| Bond issuance cost | ¥0.41 million | Parent only |
| Net assets | ¥8.1 billion | Parent only |
| Net assets | ¥8.1 billion | Parent only |
| Total assets | ¥24.9 billion | Parent only |
| Deferred gains or losses on hedges | ¥0.1 billion | Parent only |
| Deferred tax liabilities | ¥0.2 billion | Parent only |
| Deferred assets | ¥0.41 million | Parent only |
| Retained earnings brought forward | ¥3.4 billion | Parent only |
| Treasury stock | ¥-83.57 million | Parent only |
| Valuation and translation adjustments | ¥0.3 billion | Parent only |
| Liabilities | ¥16.8 billion | Parent only |
| Liabilities and net assets | ¥24.9 billion | Parent only |
| Accounts payable - trade | ¥4.0 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.86 million | Parent only |
| Capital surplus | ¥0.4 billion | Parent only |
| Legal capital surplus | ¥0.4 billion | Parent only |
| Capital stock | ¥0.6 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Provision for retirement benefits | ¥26.59 million | Parent only |
| Long-term loans payable | ¥2.5 billion | Parent only |
| Long-term prepaid expenses | ¥7.28 million | Parent only |
| Long term accounts payable other | ¥0.10 million | Parent only |
| Provision for loss on business of subsidiaries and affiliates | ¥1.25 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥37.86 million | Parent only |
| Shares of subsidiaries and associates | ¥1.2 billion | Parent only |
| Deposits received from subsidiaries and affiliates | ¥0.3 billion | Parent only |
| Deposits received | ¥18.57 million | Parent only |
| Current portion of bonds payable | ¥36.00 million | Parent only |
| Current portion of long-term loans payable | ¥1.4 billion | Parent only |
Statement of income (104 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥44.24 million | Consolidated |
| Other | ¥17.89 million | Consolidated |
| Other | ¥1.6 billion | Consolidated |
| Other comprehensive income | ¥0.2 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-50.25 million | Consolidated |
| Warehousing expenses | ¥0.8 billion | Consolidated |
| Dividends from surplus | ¥-0.2 billion | Consolidated |
| Comprehensive income | ¥1.7 billion | Consolidated |
| Interest income | ¥4.02 million | Consolidated |
| Rent income | ¥21.24 million | Consolidated |
| Dividend income | ¥16.10 million | Consolidated |
| Operating income | ¥2.7 billion | Consolidated |
| Non-operating income | ¥89.21 million | Consolidated |
| Non-operating expenses | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.5 billion | Consolidated |
| Gain on sales of non-current assets | ¥58.87 million | Consolidated |
| Loss on retirement of non-current assets | ¥2.03 million | Consolidated |
| Compensations salaries and allowances | ¥2.2 billion | Consolidated |
| Cost of sales | ¥66.5 billion | Consolidated |
| Gross profit (loss) | ¥10.0 billion | Consolidated |
| Net sales | ¥76.5 billion | Consolidated |
| Net income | ¥1.3 billion | Consolidated |
| Net income | ¥1.3 billion | Consolidated |
| Net income (loss) | ¥1.5 billion | Consolidated |
| Net income (loss) | ¥1.5 billion | Consolidated |
| Provision for directors' bonuses | ¥43.44 million | Consolidated |
| Loss on sales of investment securities | ¥2.67 million | Consolidated |
| Gain on sales of investment securities | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.2 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥0.3 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥7.40 million | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Commission fees | ¥0.6 billion | Consolidated |
| Income taxes - current | ¥0.9 billion | Consolidated |
| Income taxes | ¥0.8 billion | Consolidated |
| Income taxes - deferred | ¥-18.86 million | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Foreign exchange losses | ¥86.63 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥22.11 million | Consolidated |
| Extraordinary income | ¥0.2 billion | Consolidated |
| Extraordinary loss | ¥7.18 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥31.86 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥1.1 billion | Consolidated |
| Income (loss) before income taxes | ¥2.4 billion | Consolidated |
| Income (loss) before income taxes | ¥2.4 billion | Consolidated |
| Consulting fee income | ¥1.76 million | Consolidated |
| Ordinary income | ¥2.2 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥0.2 billion | Consolidated |
| Disposal of treasury stock | ¥12.45 million | Consolidated |
| Purchase of treasury stock | ¥-0.07 million | Consolidated |
| Packing and transportation expenses | ¥1.4 billion | Consolidated |
| Subsidy income | ¥11.50 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.5 billion | Consolidated |
| Selling, general and administrative expenses | ¥7.3 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥2.48 million | Consolidated |
| Provision of allowance for doubtful accounts | ¥33.26 million | Consolidated |
| Provision for bonuses | ¥0.3 billion | Consolidated |
| Retirement benefit expenses | ¥95.99 million | Consolidated |
| Purchase of shares of consolidated subsidiaries | ¥2.89 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.2 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.2 billion | Consolidated |
| Other | ¥23.94 million | Parent only |
| Other | ¥15.08 million | Parent only |
| Warehousing expenses | ¥0.7 billion | Parent only |
| Dividends from surplus | ¥-0.2 billion | Parent only |
| Interest and dividend income | ¥0.1 billion | Parent only |
| Rent income | ¥0.1 billion | Parent only |
| Operating income | ¥0.9 billion | Parent only |
| Non-operating income | ¥0.3 billion | Parent only |
| Non-operating expenses | ¥0.2 billion | Parent only |
| Gain on sales of non-current assets | ¥58.41 million | Parent only |
| Loss on retirement of non-current assets | ¥1.11 million | Parent only |
| Compensations salaries and allowances | ¥1.6 billion | Parent only |
| Cost of sales | ¥44.6 billion | Parent only |
| Gross profit (loss) | ¥6.1 billion | Parent only |
| Net sales | ¥50.7 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Provision for directors' bonuses | ¥22.44 million | Parent only |
| Loss on sales of investment securities | ¥2.67 million | Parent only |
| Gain on sales of investment securities | ¥0.1 billion | Parent only |
| Interest expenses | ¥0.2 billion | Parent only |
| Commission fees | ¥0.5 billion | Parent only |
| Income taxes - current | ¥0.3 billion | Parent only |
| Income taxes | ¥0.3 billion | Parent only |
| Income taxes - deferred | ¥-22.45 million | Parent only |
| Depreciation | ¥0.1 billion | Parent only |
| Foreign exchange gains | ¥31.16 million | Parent only |
| Extraordinary income | ¥0.2 billion | Parent only |
| Extraordinary loss | ¥0.4 billion | Parent only |
| Income (loss) before income taxes | ¥0.8 billion | Parent only |
| Ordinary income | ¥1.0 billion | Parent only |
| Disposal of treasury stock | ¥12.45 million | Parent only |
| Purchase of treasury stock | ¥-0.07 million | Parent only |
| Packing and transportation expenses | ¥0.9 billion | Parent only |
| Selling, general and administrative expenses | ¥5.1 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥6.11 million | Parent only |
| Provision of allowance for doubtful accounts | ¥1.28 million | Parent only |
| Provision of allowance for doubtful accounts | ¥11.79 million | Parent only |
| Cost of rent income | ¥41.91 million | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Reversal of provision for loss on business of subsidiaries and associates | ¥23.39 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥0.4 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.4 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.3 billion | Consolidated |
| Total changes during the period | ¥0.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.2 billion | Parent only |
Statement of cash flows (49 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥15.86 million | Consolidated |
| Other proceeds | ¥4.30 million | Consolidated |
| Other payments | ¥-42.78 million | Consolidated |
| Increase (decrease) in other liabilities | ¥0.1 billion | Consolidated |
| Decrease (increase) in other assets | ¥-0.2 billion | Consolidated |
| Repayments of lease obligations | ¥-0.2 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.6 billion | Consolidated |
| Proceeds from insurance income | ¥35.06 million | Consolidated |
| Interest expenses paid | ¥-0.2 billion | Consolidated |
| Interest and dividends income received | ¥20.91 million | Consolidated |
| Repayments of installment payables | ¥-14.10 million | Consolidated |
| Interest and dividend income | ¥-20.12 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-58.87 million | Consolidated |
| Loss on retirement of non-current assets | ¥2.03 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥1.8 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥-72.08 million | Consolidated |
| Payments into time deposits | ¥-2.28 million | Consolidated |
| Subtotal | ¥3.1 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥11.84 million | Consolidated |
| Purchase of investment securities | ¥-1.96 million | Consolidated |
| Proceeds from sales of investment securities | ¥0.1 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.1 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥0.3 billion | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Purchase of property plant and equipment | ¥-0.3 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.1 billion | Consolidated |
| (Increase)/decrease in consumption tax/value-added tax receivables | ¥-73.59 million | Consolidated |
| Decrease in consumption taxes payable | ¥0.2 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-72.62 million | Consolidated |
| Decrease (increase) in inventories | ¥-1.3 billion | Consolidated |
| Income taxes paid | ¥-0.5 billion | Consolidated |
| Depreciation | ¥0.7 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-64.72 million | Consolidated |
| Purchase of intangible assets | ¥-17.00 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-0.8 billion | Consolidated |
| Redemption of bonds | ¥-56.00 million | Consolidated |
| Proceeds from subsidy income | ¥11.50 million | Consolidated |
| Proceeds from subsidy-InvCF | ¥0.3 billion | Consolidated |
| Subsidy income | ¥-11.50 million | Consolidated |
| Payments of loans receivable | ¥-3.37 million | Consolidated |
| Collection of loans receivable | ¥1.73 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥35.74 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥86.60 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥13.73 million | Consolidated |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥-68.86 million | Consolidated |
| Dividends | ¥-0.2 billion | Consolidated |
| Proceeds from long term loans payable | ¥1.5 billion | Consolidated |
| Repayment of long term loans payable | ¥-1.6 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-14.57 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥2.5 billion | Consolidated | Disclosed |
| Dividend per share | 45 | Parent only | Disclosed |
| Number of employees | 476 | Consolidated | Disclosed |
| Net assets | ¥15.3 billion | Consolidated | Disclosed |
| Net sales | ¥76.5 billion | Consolidated | Disclosed |
| Operating income | ¥2.7 billion | Consolidated | Disclosed |
| Ordinary income | ¥2.2 billion | Consolidated | Disclosed |
| Net income | ¥1.3 billion | Consolidated | Disclosed |
| Total assets | ¥39.8 billion | Consolidated | Disclosed |
| Operating margin | 3.5% | Consolidated | Calculated |
| Net margin | 1.7% | Consolidated | Calculated |
| Sales per employee | 160771622 yen | Consolidated | Calculated |
| Total asset turnover | 1.92 times | Consolidated | Calculated |
| Net assets to total assets | 38.3% | Consolidated | Calculated |