VITAL KSK
VITAL KSK HOLDINGS,INC.
Company highlights
The largest segment by revenue is Medicine wholesale, at 93.8% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
VITAL KSK
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Medicine wholesale | ¥572.9 billion | 93.8% | ¥564.6 billion | ¥4.9 billion | 0.9% | ¥5.2 billion |
| Pharmacy Business | ¥20.0 billion | 3.3% | ¥19.6 billion | ¥0.3 billion | 1.3% | ¥0.3 billion |
| Veterinary drugs wholesale business | ¥12.6 billion | 2.1% | ¥11.6 billion | ¥0.3 billion | 2.4% | ¥0.3 billion |
| Nursing Care-related Rental and Other Business | ¥5.0 billion | 0.8% | ¥4.6 billion | ¥-0.1 billion | -2.0% | ¥-78.00 million |
| Total of the businesses | ¥610.5 billion | 100.0% | ||||
Revenue and profit
VITAL KSK
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Provision for bonuses | ¥1.5 billion | Consolidated |
| Research and development expenses | ¥1.3 billion | Consolidated | |
| General and administrative expenses | ¥0.8 billion | Parent only | |
| Retirement benefit expenses | ¥0.5 billion | Consolidated | |
| Amortization of goodwill | ¥0.2 billion | Consolidated | |
| Legal welfare expenses | ¥79.00 million | Parent only | |
| Taxes and dues | ¥48.00 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥23.00 million | Consolidated | |
| Depreciation | ¥23.00 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥49.6 billion | Consolidated |
| Ordinary income | ¥7.8 billion | Consolidated | |
| Net income | ¥7.4 billion | Consolidated | |
| Operating income | ¥4.0 billion | Consolidated |
VITAL KSK
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Provision for bonuses ¥1.5 billion
- Research and development expenses ¥1.3 billion
- General and administrative expenses ¥0.8 billion
- Retirement benefit expenses ¥0.5 billion
- Amortization of goodwill ¥0.2 billion
- Legal welfare expenses ¥0.1 billion
- Other (not itemized) ¥41.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
VITAL KSK
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
VITAL KSK
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥578.8B | ¥581.3B | ¥587.5B | ¥600.4B | ¥610.5B |
| Year on year (%) | +7.8% | +0.4% | +1.1% | +2.2% | +1.7% |
| Ordinary income (loss) | ¥5.8B | ¥6.0B | ¥6.6B | ¥7.0B | ¥7.8B |
| Change from prior year | +741.8% | +2.2% | +10.0% | +6.3% | +12.2% |
| Ordinary income (loss) as a share of Net sales | 1.0% | 1.0% | 1.1% | 1.2% | 1.3% |
| Change (percentage points) | +0.9 points | +0.0 points | +0.1 points | +0.0 points | +0.1 points |
VITAL KSK
Earnings and net assets per share over time
Unit yenSource Annual securities reports
VITAL KSK
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 | ¥578.8 billion | ¥581.3 billion | ¥587.5 billion | ¥600.4 billion | ¥610.5 billion |
| Ordinary income (loss) | ¥5.8 billion | ¥6.0 billion | ¥6.6 billion | ¥7.0 billion | ¥7.8 billion |
| Net income (loss) attributable to owners of parent | ¥4.8 billion | ¥4.8 billion | ¥5.8 billion | ¥7.3 billion | ¥7.4 billion |
| Comprehensive income | ¥-1.7 billion | ¥2.5 billion | ¥9.8 billion | ¥5.9 billion | ¥14.1 billion |
| Net assets | ¥100.0 billion | ¥100.2 billion | ¥105.9 billion | ¥107.3 billion | ¥118.7 billion |
| Total assets | ¥313.0 billion | ¥297.3 billion | ¥317.3 billion | ¥299.4 billion | ¥320.6 billion |
| Net assets per share | 1,858.86 yen | 1,911.44 yen | 2,085.09 yen | 2,193.96 yen | 2,423.12 yen |
| Basic earnings (loss) per share | 87.88 yen | 92.69 yen | 115.03 yen | 149.02 yen | 152.29 yen |
| Equity-to-asset ratio | 31.6% | 33.3% | 33.0% | 35.4% | 36.6% |
| Return on equity | 4.7% | 4.9% | 5.7% | 6.9% | 6.6% |
| Net cash provided by (used in) operating activities | ¥7.5 billion | ¥-3.0 billion | ¥23.6 billion | ¥-8.0 billion | ¥4.8 billion |
| Net cash provided by (used in) investing activities | ¥-2.0 billion | ¥-1.0 billion | ¥-1.8 billion | ¥3.5 billion | ¥-1.1 billion |
| Net cash provided by (used in) financing activities | ¥-8.5 billion | ¥-4.1 billion | ¥-5.8 billion | ¥-6.5 billion | ¥-4.4 billion |
| Cash and cash equivalents | ¥23.2 billion | ¥15.1 billion | ¥31.1 billion | ¥20.1 billion | ¥19.4 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥4.9 billion | ¥5.2 billion | ¥8.8 billion | ¥7.7 billion | ¥5.6 billion |
| Ordinary income (loss) | ¥4.1 billion | ¥4.4 billion | ¥7.9 billion | ¥6.7 billion | ¥4.7 billion |
| Net income (loss) | ¥4.1 billion | ¥4.4 billion | ¥7.9 billion | ¥6.6 billion | ¥4.7 billion |
| Capital stock | ¥5.0 billion | ¥5.0 billion | ¥5.0 billion | ¥5.0 billion | ¥5.0 billion |
| Total number of issued shares (common stock) | 61,224,000 shares | 61,224,000 shares | 51,902,000 shares | 51,902,000 shares | 51,902,000 shares |
| Net assets | ¥46.3 billion | ¥48.3 billion | ¥52.2 billion | ¥54.2 billion | ¥56.2 billion |
| Total assets | ¥69.2 billion | ¥69.2 billion | ¥76.1 billion | ¥75.2 billion | ¥74.9 billion |
| Net assets per share | 868.78 yen | 931.75 yen | 1,039.86 yen | 1,123.29 yen | 1,162.56 yen |
| Dividend per share | 26 yen | 39 yen | 42 yen | 45 yen | 70 yen |
| Interim dividend per share | 12 yen | 12 yen | 19 yen | 21 yen | 34 yen |
| Basic earnings (loss) per share | 75.04 yen | 83.57 yen | 156.33 yen | 134.93 yen | 97.03 yen |
| Equity-to-asset ratio | 66.9% | 69.8% | 68.6% | 72.1% | 75.1% |
| Return on equity | 9.0% | 9.2% | 15.8% | 12.4% | 8.5% |
| Payout ratio | 34.6% | 46.7% | 26.9% | 33.4% | 72.1% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥70 | ¥34 | 72.1% | |
| FY ending 3/2025 | ¥45 | ¥21 | 33.4% | |
| FY ending 3/2024 | ¥42 | ¥19 | 26.9% | |
| FY ending 3/2023 | ¥39 | ¥12 | 46.7% | |
| FY ending 3/2022 | ¥26 | ¥12 | 34.6% | |
| FY ending 3/2021 | ¥12 | ¥12 | 36.0% | |
| FY ending 3/2020 | ¥24 | ¥11 | 64.2% | |
| FY ending 3/2019 | ¥22 | ¥10 | 83.6% | |
| FY ending 3/2018 | ¥20 | ¥10 | 83.1% | |
| FY ending 3/2017 | ¥20 | ¥10 | 87.3% | |
| FY ending 3/2016 | ¥24 | ¥8 | 92.2% | |
| FY ending 3/2015 | ¥18 | ¥8 | 98.1% | |
| FY ending 3/2014 | ¥16 | ¥8 | 81.9% | |
| FY ending 3/2013 | ¥14 | ¥6 | 81.4% |
VITAL KSK
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
VITAL KSK
Unit %Source Annual securities reports
- Financial institutions13.87%
- Securities firms1.93%
- Other corporations20.62%
- Foreign holders (institutions)15.51%
- Foreign holders (individuals)0.08%
- Individuals and others47.96%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 合同会社MH | 10.09% | 4,892,000 |
| 2 | 日本マスタートラスト信託銀行㈱(信託口) | 7.92% | 3,840,000 |
| 3 | STATE STREET BANK AND TRUST COMPANY 505103(常任代理人 株式会社みずほ銀行決済営業部) | 2.91% | 1,414,000 |
| 4 | 鈴木 賢 | 2.85% | 1,384,000 |
| 5 | ケーエスケー従業員持株会 | 2.63% | 1,276,000 |
| 6 | ㈱日本カストディ銀行(信託口) | 2.52% | 1,223,000 |
| 7 | ㈲クエコ | 2.44% | 1,187,000 |
| 8 | 鈴木 宏一郎 | 2.12% | 1,029,000 |
| 9 | みずほ信託銀行㈱退職給付信託 | 2.09% | 1,014,000 |
| 10 | バイタルネット従業員持株会 | 1.97% | 958,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥1.3 billion | ¥5.8 billion |
| FY ending 3/2021 | Could not be retrieved | ¥3.9 billion |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| Medicine wholesale | ¥5.4 billion |
| Pharmacy Business | ¥0.2 billion |
| Veterinary drugs wholesale business | ¥41.00 million |
| Nursing Care-related Rental and Other Business | ¥0.1 billion |
Revenue scale in the same industry
VITAL KSK
Source Annual securities reports of each company
Wholesale Trade: 330 companies · revenue · largest first・FY Mar 2026・Consolidated・Disclosed
- 1 Mitsubishi ¥18.9T
- 2 ITOCHU ¥14.8T
- 3 MITSUI & ¥14.0T
- … 29 companies
- 33 Restar ¥630.9B
- 34 SAN-AI OBBLI ¥611.6B
- 35 VITAL KSKThis company ¥610.5B
- 36 Shinsho ¥608.1B
- 37 Japan Pulp & Paper ¥606.8B
- … 293 companies
Workforce information
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) | ¥84.00 million |
| Non-audit fees (this year, total) | ¥9.00 million |
| Non-audit fees (this year, network firms) | ¥2.00 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) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥14.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥4.8 billion | Consolidated |
| Net sales | ¥610.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.1 billion | Consolidated |
| Cash and cash equivalents | ¥19.4 billion | Consolidated |
| Net assets | ¥118.7 billion | Consolidated |
| Ordinary income (loss) | ¥7.8 billion | Consolidated |
| Total assets | ¥320.6 billion | Consolidated |
| Return on equity | 6.6% | Consolidated |
| Equity-to-asset ratio | 36.6% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥7.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-4.4 billion | Consolidated |
| Basic earnings (loss) per share | 152.29 yen | Consolidated |
| Net assets per share | 2,423.12 yen | Consolidated |
| Dividend per share | 70 yen | Parent only |
| Net sales | ¥5.6 billion | Parent only |
| Net income (loss) | ¥4.7 billion | Parent only |
| Total number of issued shares (common stock) | 51,902,000 shares | Parent only |
| Net assets | ¥56.2 billion | Parent only |
| Ordinary income (loss) | ¥4.7 billion | Parent only |
| Total assets | ¥74.9 billion | Parent only |
| Return on equity | 8.5% | Parent only |
| Equity-to-asset ratio | 75.1% | Parent only |
| Capital stock | ¥5.0 billion | Parent only |
| Payout ratio | 72.1% | Parent only |
| Interim dividend per share | 34 yen | Parent only |
| Basic earnings (loss) per share | 97.03 yen | Parent only |
| Net assets per share | 1,162.56 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 3,871 people | Consolidated |
| Number of employees | 3,871 people | Consolidated |
| Average length of service (years) | 6.1 years | Parent only |
| Average annual salary | ¥6.23 million | Parent only |
| Average age (years) | 43.3 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 (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥2.6 billion | Consolidated |
| Net sales to external customers | ¥610.5 billion | Consolidated |
| Average number of temporary employees | 1,484 people | Consolidated |
| Average number of temporary employees | 1,484 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥6.5 billion | Consolidated |
| Depreciation | ¥3.9 billion | Consolidated |
| Number of consolidated subsidiaries | 18 companies | Consolidated |
| Average number of temporary employees | 15 people | Parent only |
| Average number of temporary employees | 15 people | Parent only |
| Average number of temporary employees | 15 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
Shares (24 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 18,221,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 3,425,900 shares | Consolidated |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment largest holding company | 1 issues | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment second largest holding company | 6 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 largest holding company | 6 issues | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment largest holding company | ¥97.00 million | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment second largest holding company | ¥1.9 billion | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment largest holding company | ¥3.5 billion | Consolidated |
| Number of shares | 51,902,976 shares | Consolidated |
| Shareholding ratio treasury shares etc | 6.6% | Consolidated |
| Shareholding ratio | 37.6% | Consolidated |
| Number of shares held in own name treasury shares etc | 3,425,900 shares | Consolidated |
| Number of voting rights | 484,024 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.3 billion | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Carrying amount on the balance sheet | ¥32.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥18.3 billion | Consolidated |
| Carrying amount on the balance sheet | ¥20.2 billion | Consolidated |
| Number of issues | 26 issues | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 7 issues | Consolidated |
| Number of issues | 17 issues | Consolidated |
| Number of issues | 21 issues | Consolidated |
| Total shareholder return | 213.8% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥1.3 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥5.8 billion | Consolidated |
Audit (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥19.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥84.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥65.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥9.00 million | Consolidated |
| Fees for non-audit services - total | ¥2.00 million | Consolidated |
| Fees for non-audit services - total | ¥9.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥2.00 million | Consolidated |
Accounts unique to this company (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥5.00 million | Consolidated |
| Revenue | ¥-3.2 billion | Consolidated |
| Revenue | ¥23.00 million | Consolidated |
| Revenue | ¥5.0 billion | Consolidated |
| Revenue | ¥19.7 billion | Consolidated |
| Change in average annual salary from the previous year | 1.8% | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥5.00 million | Parent only |
| Revenue | ¥0.4 billion | Parent only |
Balance sheet (121 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.5 billion | Consolidated |
| Other | ¥2.3 billion | Consolidated |
| Other | ¥5.6 billion | Consolidated |
| Other | ¥7.4 billion | Consolidated |
| Other | ¥4.7 billion | Consolidated |
| Other | ¥0.9 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥27.4 billion | Consolidated |
| Other, net | ¥1.5 billion | Consolidated |
| Goodwill | ¥2.6 billion | Consolidated |
| Software | ¥3.3 billion | Consolidated |
| Lease obligations | ¥1.0 billion | Consolidated |
| Lease assets | ¥8.3 billion | Consolidated |
| Lease assets, net | ¥2.2 billion | Consolidated |
| Retained earnings | ¥81.0 billion | Consolidated |
| Raw materials and supplies | ¥5.00 million | Consolidated |
| Notes receivable - trade | ¥2.2 billion | Consolidated |
| Notes and accounts receivable trade | ¥121.2 billion | Consolidated |
| Merchandise and finished goods | ¥33.3 billion | Consolidated |
| Non-current liabilities | ¥18.6 billion | Consolidated |
| Non-current assets | ¥125.7 billion | Consolidated |
| Land | ¥24.7 billion | Consolidated |
| Accounts receivable - trade | ¥119.0 billion | Consolidated |
| Buildings and structures | ¥54.1 billion | Consolidated |
| Buildings and structures, net | ¥20.9 billion | Consolidated |
| Construction in progress | ¥1.3 billion | Consolidated |
| Provision for management board incentive plan trust-NCL | ¥64.00 million | Consolidated |
| Provision for directors' retirement benefits | ¥0.1 billion | Consolidated |
| Investments and other assets | ¥67.8 billion | Consolidated |
| Investment securities | ¥53.1 billion | Consolidated |
| Notes and accounts payable - trade | ¥169.8 billion | Consolidated |
| Property, plant and equipment | ¥51.0 billion | Consolidated |
| Accounts receivable - other | ¥12.8 billion | Consolidated |
| Income taxes payable | ¥2.5 billion | Consolidated |
| Shareholders' equity | ¥87.4 billion | Consolidated |
| Provision for stocks payment-NCL | ¥38.00 million | Consolidated |
| Inventories | ¥33.3 billion | Consolidated |
| Inventories | ¥33.3 billion | Consolidated |
| Machinery, equipment and vehicles | ¥2.5 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.5 billion | Consolidated |
| Current liabilities | ¥183.2 billion | Consolidated |
| Current assets | ¥194.9 billion | Consolidated |
| Accumulated depreciation | ¥-4.1 billion | Consolidated |
| Accumulated depreciation | ¥-6.1 billion | Consolidated |
| Accumulated depreciation | ¥-33.2 billion | Consolidated |
| Accumulated depreciation | ¥-2.0 billion | Consolidated |
| Intangible assets | ¥6.9 billion | Consolidated |
| Cash and cash equivalents | ¥19.4 billion | Consolidated |
| Cash and deposits | ¥23.0 billion | Consolidated |
| Short-term loans payable | ¥0.9 billion | Consolidated |
| Net assets | ¥118.7 billion | Consolidated |
| Net assets | ¥118.7 billion | Consolidated |
| Total assets | ¥320.6 billion | Consolidated |
| Total assets | ¥320.6 billion | Consolidated |
| Deferred tax liabilities | ¥12.6 billion | Consolidated |
| Deferred tax assets | ¥0.3 billion | Consolidated |
| Treasury stock | ¥-4.0 billion | Consolidated |
| Valuation and translation adjustments | ¥29.9 billion | Consolidated |
| Liabilities | ¥201.9 billion | Consolidated |
| Liabilities and net assets | ¥320.6 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.6 billion | Consolidated |
| Allowance for doubtful accounts | ¥-52.00 million | Consolidated |
| Capital surplus | ¥5.3 billion | Consolidated |
| Capital stock | ¥5.0 billion | Consolidated |
| Provision for bonuses | ¥1.6 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥2.4 billion | Consolidated |
| Net defined benefit liability | ¥0.4 billion | Consolidated |
| Net defined benefit asset | ¥12.2 billion | Consolidated |
| Long-term loans payable | ¥3.9 billion | Consolidated |
| Long-term loans receivable | ¥0.6 billion | Consolidated |
| Non-controlling interests | ¥1.5 billion | Consolidated |
| Current portion of long-term loans payable | ¥1.0 billion | Consolidated |
| Other | ¥21.00 million | Parent only |
| Other | ¥4.00 million | Parent only |
| Other | ¥6.00 million | Parent only |
| Other | ¥28.00 million | Parent only |
| Other | ¥3.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥8.00 million | Parent only |
| Other capital surplus | ¥31.7 billion | Parent only |
| Software | ¥2.7 billion | Parent only |
| Lease obligations | ¥0.4 billion | Parent only |
| Lease obligations | ¥0.2 billion | Parent only |
| Lease assets | ¥70.00 million | Parent only |
| Lease assets, net | ¥0.7 billion | Parent only |
| Retained earnings | ¥22.2 billion | Parent only |
| Prepaid expenses | ¥85.00 million | Parent only |
| Non-current liabilities | ¥4.3 billion | Parent only |
| Non-current assets | ¥56.5 billion | Parent only |
| Accounts receivable - trade | ¥12.7 billion | Parent only |
| Tools, furniture and fixtures | ¥77.00 million | Parent only |
| Buildings, net | ¥1.00 million | Parent only |
| Provision for management board incentive plan trust-NCL | ¥2.00 million | Parent only |
| Investments and other assets | ¥52.9 billion | Parent only |
| Investment securities | ¥1.1 billion | Parent only |
| Property, plant and equipment | ¥0.8 billion | Parent only |
| Accounts receivable - other | ¥0.4 billion | Parent only |
| Income taxes payable | ¥24.00 million | Parent only |
| Accounts payable - other | ¥0.5 billion | Parent only |
| Shareholders' equity | ¥56.2 billion | Parent only |
| Machinery and equipment, net | ¥6.00 million | Parent only |
| Current liabilities | ¥14.3 billion | Parent only |
| Current assets | ¥18.4 billion | Parent only |
| Intangible assets | ¥2.8 billion | Parent only |
| Cash and deposits | ¥5.2 billion | Parent only |
| Net assets | ¥56.2 billion | Parent only |
| Net assets | ¥56.2 billion | Parent only |
| Total assets | ¥74.9 billion | Parent only |
| Deferred tax assets | ¥21.00 million | Parent only |
| Retained earnings brought forward | ¥22.2 billion | Parent only |
| Treasury stock | ¥-4.0 billion | Parent only |
| Valuation and translation adjustments | ¥8.00 million | Parent only |
| Liabilities | ¥18.7 billion | Parent only |
| Liabilities and net assets | ¥74.9 billion | Parent only |
| Accounts payable - trade | ¥12.7 billion | Parent only |
| Capital surplus | ¥33.0 billion | Parent only |
| Legal capital surplus | ¥1.2 billion | Parent only |
| Capital stock | ¥5.0 billion | Parent only |
| Provision for bonuses | ¥32.00 million | Parent only |
| Long-term loans payable | ¥3.9 billion | Parent only |
| Shares of subsidiaries and associates | ¥48.4 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥3.4 billion | Parent only |
| Current portion of long-term loans payable | ¥1.0 billion | Parent only |
Statement of income (89 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥37.00 million | Consolidated |
| Other | ¥56.00 million | Consolidated |
| Other | ¥27.00 million | Consolidated |
| Other comprehensive income | ¥6.6 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥3.6 billion | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Dividends from surplus | ¥-2.8 billion | Consolidated |
| Comprehensive income | ¥14.1 billion | Consolidated |
| Interest income | ¥54.00 million | Consolidated |
| Rent income | ¥0.3 billion | Consolidated |
| Dividend income | ¥0.7 billion | Consolidated |
| Operating income | ¥4.0 billion | Consolidated |
| Operating income | ¥4.0 billion | Consolidated |
| Non-operating income | ¥4.1 billion | Consolidated |
| Non-operating expenses | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥4.8 billion | Consolidated |
| Loss on sale of non-current assets | ¥19.00 million | Consolidated |
| Gain on sales of non-current assets | ¥81.00 million | Consolidated |
| Cost of sales | ¥560.9 billion | Consolidated |
| Gross profit (loss) | ¥49.6 billion | Consolidated |
| Net sales | ¥610.5 billion | Consolidated |
| Net sales | ¥610.5 billion | Consolidated |
| Net income | ¥7.4 billion | Consolidated |
| Net income | ¥7.4 billion | Consolidated |
| Net income (loss) | ¥7.5 billion | Consolidated |
| Net income (loss) | ¥7.5 billion | Consolidated |
| Loss on investments in partnership | ¥0.1 billion | Consolidated |
| Gain on investments in partnership | ¥2.7 billion | Consolidated |
| Gain on sales of investment securities | ¥4.1 billion | Consolidated |
| Loss on valuation of investment securities | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.1 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥89.00 million | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥1.2 billion | Consolidated |
| Interest expenses | ¥68.00 million | Consolidated |
| Income taxes - current | ¥3.8 billion | Consolidated |
| Income taxes | ¥4.0 billion | Consolidated |
| Income taxes - deferred | ¥0.3 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Extraordinary income | ¥4.2 billion | Consolidated |
| Extraordinary loss | ¥0.5 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.6 billion | Consolidated |
| Research and development expenses | ¥1.3 billion | Consolidated |
| Income (loss) before income taxes | ¥11.5 billion | Consolidated |
| Income (loss) before income taxes | ¥11.5 billion | Consolidated |
| Ordinary income | ¥7.8 billion | Consolidated |
| Disposal of treasury stock | ¥0.1 billion | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Comprehensive income attributable to owners of parent | ¥14.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-4.4 billion | Consolidated |
| Selling, general and administrative expenses | ¥45.6 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥23.00 million | Consolidated |
| Rent expenses | ¥69.00 million | Consolidated |
| Provision for bonuses | ¥1.5 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥1.8 billion | Consolidated |
| Retirement benefit expenses | ¥0.5 billion | Consolidated |
| Loss on valuation of shares of subsidiaries and associates | ¥0.2 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥94.00 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥94.00 million | Consolidated |
| Other | ¥13.00 million | Parent only |
| Other | ¥0 | Parent only |
| General and administrative expenses | ¥0.8 billion | Parent only |
| Dividends from surplus | ¥-2.8 billion | Parent only |
| Interest income | ¥17.00 million | Parent only |
| Operating income | ¥4.8 billion | Parent only |
| Operating revenue | ¥5.6 billion | Parent only |
| Non-operating income | ¥30.00 million | Parent only |
| Non-operating expenses | ¥0.1 billion | Parent only |
| Operating expenses | ¥0.8 billion | Parent only |
| Net income (loss) | ¥4.7 billion | Parent only |
| Net income (loss) | ¥4.7 billion | Parent only |
| Loss on investments in partnership | ¥96.00 million | Parent only |
| Loss on valuation of investment securities | ¥0.1 billion | Parent only |
| Interest expenses | ¥27.00 million | Parent only |
| Income taxes - current | ¥1.00 million | Parent only |
| Income taxes | ¥-3.00 million | Parent only |
| Income taxes - deferred | ¥-4.00 million | Parent only |
| Legal welfare expenses | ¥79.00 million | Parent only |
| Depreciation | ¥23.00 million | Parent only |
| Extraordinary income | ¥0.1 billion | Parent only |
| Extraordinary loss | ¥0.1 billion | Parent only |
| Taxes and dues | ¥48.00 million | Parent only |
| Income (loss) before income taxes | ¥4.7 billion | Parent only |
| Ordinary income | ¥4.7 billion | Parent only |
| Disposal of treasury stock | ¥0.1 billion | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Provision for bonuses | ¥32.00 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥11.4 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥6.7 billion | Consolidated |
| Total changes during the period | ¥2.0 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥9.00 million | Parent only |
Statement of cash flows (40 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.9 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.8 billion | Consolidated |
| Other | ¥-4.00 million | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Repayments of lease obligations | ¥-0.6 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥7.2 billion | Consolidated |
| Interest expenses paid | ¥-68.00 million | Consolidated |
| Interest and dividends income received | ¥0.7 billion | Consolidated |
| Interest and dividend income | ¥-0.7 billion | Consolidated |
| Rent income | ¥-0.3 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-4.1 billion | Consolidated |
| Net decrease increase in time deposits | ¥-0.5 billion | Consolidated |
| Subtotal | ¥7.0 billion | Consolidated |
| Decrease (increase) in guarantee deposits | ¥0.7 billion | Consolidated |
| Loss gain on investments in partnership | ¥-2.6 billion | Consolidated |
| Purchase of investment securities | ¥-0.4 billion | Consolidated |
| Proceeds from sales of investment securities | ¥5.6 billion | Consolidated |
| Loss gain on sales and valuation of investment securities | ¥-4.0 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-89.00 million | Consolidated |
| Interest expenses | ¥68.00 million | Consolidated |
| Purchase of property plant and equipment | ¥-3.7 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.8 billion | Consolidated |
| Losses (gains) on disposal or sales of property, plant and equipment | ¥-43.00 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-0.8 billion | Consolidated |
| Decrease (increase) in inventories | ¥-3.00 million | Consolidated |
| Income taxes paid | ¥-3.0 billion | Consolidated |
| Income taxes refund | ¥3.00 million | Consolidated |
| Depreciation | ¥3.9 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Purchase of intangible assets | ¥-1.5 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥30.00 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0 | Consolidated |
| Payments of loans receivable | ¥-0.2 billion | Consolidated |
| Collection of loans receivable | ¥14.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-14.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-0.1 billion | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-1.9 billion | Consolidated |
| Dividends | ¥-2.8 billion | Consolidated |
| Repayment of long term loans payable | ¥-1.0 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥4.8 billion | Consolidated | Disclosed |
| Dividend per share | 70 | Parent only | Disclosed |
| Number of employees | 3,871 | Consolidated | Disclosed |
| Net assets | ¥118.7 billion | Consolidated | Disclosed |
| Net sales | ¥610.5 billion | Consolidated | Disclosed |
| Operating income | ¥4.0 billion | Consolidated | Disclosed |
| Operating revenue | ¥5.6 billion | Parent only | Disclosed |
| Ordinary income | ¥7.8 billion | Consolidated | Disclosed |
| Net income | ¥7.4 billion | Consolidated | Disclosed |
| Total assets | ¥320.6 billion | Consolidated | Disclosed |
| Operating margin | 0.7% | Consolidated | Calculated |
| Net margin | 1.2% | Consolidated | Calculated |
| Sales per employee | 157710411 yen | Consolidated | Calculated |
| Total asset turnover | 1.9 times | Consolidated | Calculated |
| Net assets to total assets | 37.0% | Consolidated | Calculated |