OCHI
OCHI HOLDINGS CO.,LTD.
Company highlights
The largest segment by revenue is Construction materials business, at 60.3% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
OCHI
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 | Share | Margin | Last year | |
| Construction materials business | ¥70.0 billion | 60.3% | ¥72.5 billion | ¥0.5 billion | 21.6% | 0.8% | ¥0.8 billion |
| Air-conditioning,heating and cooling, and household products | ¥17.2 billion | 14.8% | ¥17.5 billion | ¥0.3 billion | 12.0% | 1.8% | ¥0.3 billion |
| Precut lumber business | ¥14.7 billion | 12.7% | ¥13.9 billion | ¥0.5 billion | 20.9% | 3.6% | ¥0.6 billion |
| Engineering business | ¥14.2 billion | 12.2% | ¥9.5 billion | ¥1.2 billion | 45.6% | 8.1% | ¥0.4 billion |
| Total of the businesses | ¥116.2 billion | 100.0% | ¥2.5 billion | 100.0% | |||
Revenue and profit
OCHI
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Other | ¥5.6 billion | Consolidated |
| Salaries and allowances | ¥5.5 billion | Consolidated | |
| Sales fare | ¥2.1 billion | Consolidated | |
| Bonuses | ¥0.6 billion | Consolidated | |
| Depreciation | ¥0.6 billion | Consolidated | |
| Provision for bonuses | ¥0.5 billion | Consolidated | |
| Amortization of goodwill | ¥0.4 billion | Consolidated | |
| Retirement benefit expenses | ¥0.2 billion | Consolidated | |
| Directors' compensations | ¥85.00 million | Parent only | |
| Legal welfare expenses | ¥58.00 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥39.00 million | Consolidated | |
| Provision for directors' retirement benefits | ¥19.00 million | Consolidated | |
| Provision for management board incentive plan trust | ¥11.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥17.2 billion | Consolidated |
| Ordinary income | ¥2.2 billion | Consolidated | |
| Operating income | ¥1.7 billion | Consolidated | |
| Net income | ¥1.3 billion | Consolidated |
OCHI
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Other ¥5.6 billion
- Salaries and allowances ¥5.5 billion
- Sales fare ¥2.1 billion
- Bonuses ¥0.6 billion
- Depreciation ¥0.6 billion
- Provision for bonuses ¥0.5 billion
- Other (not itemized) ¥0.7 billion
Performance, financial position and capital allocation
Long-term changes in performance
OCHI
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
OCHI
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥111.9B | ¥115.6B | ¥113.4B | ¥117.1B | ¥120.4B |
| Year on year (%) | +9.9% | +3.3% | -1.9% | +3.3% | +2.9% |
| Ordinary income (loss) | ¥3.5B | ¥3.5B | ¥2.7B | ¥1.9B | ¥2.2B |
| Change from prior year | +61.4% | -0.5% | -22.7% | -29.4% | +16.2% |
| Ordinary income (loss) as a share of Net sales | 3.2% | 3.1% | 2.4% | 1.6% | 1.9% |
| Change (percentage points) | +1.0 points | -0.1 points | -0.6 points | -0.8 points | +0.2 points |
OCHI
Earnings and net assets per share over time
Unit yenSource Annual securities reports
OCHI
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 | ¥111.9 billion | ¥115.6 billion | ¥113.4 billion | ¥117.1 billion | ¥120.4 billion |
| Ordinary income (loss) | ¥3.5 billion | ¥3.5 billion | ¥2.7 billion | ¥1.9 billion | ¥2.2 billion |
| Net income (loss) attributable to owners of parent | ¥3.5 billion | ¥2.5 billion | ¥2.1 billion | ¥1.0 billion | ¥1.3 billion |
| Comprehensive income | ¥3.3 billion | ¥2.5 billion | ¥2.4 billion | ¥0.8 billion | ¥1.8 billion |
| Net assets | ¥19.8 billion | ¥21.6 billion | ¥23.3 billion | ¥23.5 billion | ¥24.6 billion |
| Total assets | ¥62.8 billion | ¥64.5 billion | ¥66.3 billion | ¥70.0 billion | ¥69.2 billion |
| Net assets per share | 1,537.51 yen | 1,667.88 yen | 1,799.32 yen | 1,807.61 yen | 1,885.89 yen |
| Basic earnings (loss) per share | 265.51 yen | 192.82 yen | 161.84 yen | 80.17 yen | 100.56 yen |
| Equity-to-asset ratio | 31.5% | 33.4% | 35.1% | 33.6% | 35.5% |
| Return on equity | 18.7% | 12.0% | 9.3% | 4.5% | 5.5% |
| Net cash provided by (used in) operating activities | ¥3.4 billion | ¥1.9 billion | ¥3.4 billion | ¥1.9 billion | ¥4.5 billion |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | ¥0.4 billion | ¥-1.5 billion | ¥-1.2 billion | ¥-0.3 billion |
| Net cash provided by (used in) financing activities | ¥-1.4 billion | ¥-0.4 billion | ¥-1.3 billion | ¥-0.3 billion | ¥-2.6 billion |
| Cash and cash equivalents | ¥12.2 billion | ¥14.0 billion | ¥14.6 billion | ¥14.9 billion | ¥16.6 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥2.1 billion | ¥2.7 billion | ¥2.6 billion | ¥2.2 billion | ¥2.8 billion |
| Ordinary income (loss) | ¥1.5 billion | ¥2.0 billion | ¥1.9 billion | ¥1.3 billion | ¥1.7 billion |
| Net income (loss) | ¥1.5 billion | ¥2.0 billion | ¥1.9 billion | ¥1.3 billion | ¥1.7 billion |
| Capital stock | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion |
| Total number of issued shares (common stock) | 13,610,970 shares | 13,610,970 shares | 13,610,970 shares | 13,610,970 shares | 13,610,970 shares |
| Net assets | ¥9.3 billion | ¥10.6 billion | ¥11.8 billion | ¥12.5 billion | ¥13.5 billion |
| Total assets | ¥15.5 billion | ¥18.5 billion | ¥19.5 billion | ¥22.0 billion | ¥22.5 billion |
| Net assets per share | 724.25 yen | 820.82 yen | 912.8 yen | 959.2 yen | 1,036.7 yen |
| Dividend per share | 50 yen | 52 yen | 54 yen | 54 yen | 54 yen |
| Interim dividend per share | 15 yen | 25 yen | 27 yen | 27 yen | 27 yen |
| Basic earnings (loss) per share | 114.16 yen | 155.66 yen | 145.29 yen | 99.8 yen | 130.96 yen |
| Equity-to-asset ratio | 60.0% | 57.2% | 60.7% | 56.8% | 60.2% |
| Return on equity | 16.7% | 20.2% | 16.8% | 10.7% | 13.1% |
| Payout ratio | 43.8% | 33.4% | 37.2% | 54.1% | 41.2% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥54 | ¥27 | 41.2% | |
| FY ending 3/2025 | ¥54 | ¥27 | 54.1% | |
| FY ending 3/2024 | ¥54 | ¥27 | 37.2% | |
| FY ending 3/2023 | ¥52 | ¥25 | 33.4% | |
| FY ending 3/2022 | ¥50 | ¥15 | 43.8% | |
| FY ending 3/2021 | ¥30 | ¥13 | 30.3% | |
| FY ending 3/2020 | ¥26 | ¥13 | 30.7% | |
| FY ending 3/2019 | ¥24 | ¥12 | 40.1% | |
| FY ending 3/2018 | ¥20 | ¥10 | 48.4% | |
| FY ending 3/2017 | ¥19 | ¥9 | 43.6% | |
| FY ending 3/2016 | ¥15 | ¥7 | 35.0% | |
| FY ending 3/2015 | ¥14 | ¥5 | 47.2% | Stock split or share consolidation noted |
| FY ending 3/2014 | ¥12 | ¥5 | 27.6% | |
| FY ending 3/2013 | ¥9 | Could not be retrieved | 20.5% | Stock split or share consolidation noted |
OCHI
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
OCHI
Unit %Source Annual securities reports
- Financial institutions3.85%
- Securities firms0.08%
- Other corporations35.15%
- Foreign holders (institutions)1.04%
- Foreign holders (individuals)0.09%
- Individuals and others59.79%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 越 智 通 広 | 21.91% | 2,878,000 |
| 2 | オチワークサービス株式会社 | 8.41% | 1,105,000 |
| 3 | 公益財団法人広智奨学会 | 3.81% | 500,000 |
| 4 | SMB建材株式会社 | 3.74% | 491,000 |
| 5 | 伊藤忠建材株式会社 | 3.23% | 423,000 |
| 6 | 住友林業株式会社 | 3.16% | 414,000 |
| 7 | 吉野石膏株式会社 | 2.28% | 300,000 |
| 8 | OCHIホールディングス社員持株会 | 2.25% | 295,000 |
| 9 | OCHIホールディングス取引先持株会 | 1.98% | 259,000 |
| 10 | 株式会社福岡銀行 | 1.83% | 239,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥1.1 billion |
| FY ending 3/2021 | ¥0.3 billion |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| Construction materials business | ¥0.8 billion |
| Air-conditioning,heating and cooling, and household products | ¥84.00 million |
| Precut lumber business | ¥0.1 billion |
| Engineering business | ¥35.00 million |
Revenue scale in the same industry
OCHI
Source Annual securities reports of each company
Wholesale Trade: 330 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
Workforce information
Women 8.7 yrs Average length of service by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 7 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
17 hours |
| Annual paid leave taken |
25% |
| Share of managers who are women | 0% |
| Share of board members who are women | 0% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | EY新日本有限責任監査法人 |
| Audit fees (this year, total) | ¥55.00 million |
| Non-audit fees (this year, total) | Not applicable |
| 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 | ¥1.8 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥4.5 billion | Consolidated |
| Net sales | ¥120.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.3 billion | Consolidated |
| Cash and cash equivalents | ¥16.6 billion | Consolidated |
| Net assets | ¥24.6 billion | Consolidated |
| Ordinary income (loss) | ¥2.2 billion | Consolidated |
| Total assets | ¥69.2 billion | Consolidated |
| Return on equity | 5.5% | Consolidated |
| Equity-to-asset ratio | 35.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-2.6 billion | Consolidated |
| Basic earnings (loss) per share | 100.56 yen | Consolidated |
| Net assets per share | 1,885.89 yen | Consolidated |
| Dividend per share | 54 yen | Parent only |
| Operating revenue | ¥2.8 billion | Parent only |
| Net income (loss) | ¥1.7 billion | Parent only |
| Total number of issued shares (common stock) | 13,610,970 shares | Parent only |
| Net assets | ¥13.5 billion | Parent only |
| Ordinary income (loss) | ¥1.7 billion | Parent only |
| Total assets | ¥22.5 billion | Parent only |
| Return on equity | 13.1% | Parent only |
| Equity-to-asset ratio | 60.2% | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Payout ratio | 41.2% | Parent only |
| Interim dividend per share | 27 yen | Parent only |
| Basic earnings (loss) per share | 130.96 yen | Parent only |
| Net assets per share | 1,036.7 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,742 people | Consolidated |
| Number of employees | 1,742 people | Consolidated |
| Wage gap between men and women (all employees) | 45.4% | Parent only |
| Average length of service (years) | 7.3 years | Parent only |
| Average annual salary | ¥7.57 million | Parent only |
| Average age (years) | 53.8 years old | Parent only |
| Number of employees | 46 people | Parent only |
| Number of employees | 46 people | Parent only |
| Number of employees | 46 people | Parent only |
| Wage gap between men and women (regular employees) | 44.0% | Parent only |
Shares (26 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 6,910,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 474,100 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Number of issues whose number of shares increased 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 increased shares other than those not listed investment shares held for purposes other than pure investment second largest holding company | 5 issues | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment largest holding company | 7 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 | 2 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥10.00 million | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment largest holding company | ¥0 | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment second largest holding company | ¥4.00 million | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment largest holding company | ¥20.00 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 | ¥0.1 billion | Consolidated |
| Number of shares | 13,610,970 shares | Consolidated |
| Shareholding ratio treasury shares etc | 3.5% | Consolidated |
| Shareholding ratio | 52.6% | Consolidated |
| Number of shares held in own name treasury shares etc | 474,100 shares | Consolidated |
| Number of voting rights | 130,980 units | Consolidated |
| Carrying amount on the balance sheet | ¥10.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥27.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥0.4 billion | Consolidated |
| Carrying amount on the balance sheet | ¥1.5 billion | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Number of issues | 11 issues | Consolidated |
| Number of issues | 28 issues | Consolidated |
| Total shareholder return | 129.8% | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥1.1 billion | Consolidated |
| Net sales to external customers | ¥120.4 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥1.2 billion | Consolidated |
| Write-downs of inventories | ¥-12.00 million | Consolidated |
| Depreciation | ¥0.9 billion | Consolidated |
| Number of consolidated subsidiaries | 30 companies | Consolidated |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 8.8% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.1 billion | Consolidated |
Audit (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥46.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥55.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥9.00 million | Consolidated |
Accounts unique to this company (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥79.00 million | Consolidated |
| Revenue | ¥18.00 million | Consolidated |
| Change in average annual salary from the previous year | -7.2% | Parent only |
| Revenue | ¥59.00 million | Parent only |
Balance sheet (113 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.6 billion | Consolidated |
| Other | ¥0.8 billion | Consolidated |
| Other | ¥2.7 billion | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.9 billion | Consolidated |
| Other, net | ¥0.1 billion | Consolidated |
| Goodwill | ¥1.1 billion | Consolidated |
| Lease obligations | ¥59.00 million | Consolidated |
| Lease obligations | ¥40.00 million | Consolidated |
| Lease assets | ¥14.00 million | Consolidated |
| Lease assets, net | ¥78.00 million | Consolidated |
| Retained earnings | ¥22.8 billion | Consolidated |
| Notes receivable - trade | ¥1.0 billion | Consolidated |
| Notes receivable - trade | ¥16.7 billion | Consolidated |
| Merchandise | ¥4.7 billion | Consolidated |
| Non-current liabilities | ¥6.1 billion | Consolidated |
| Non-current assets | ¥23.9 billion | Consolidated |
| Land | ¥9.9 billion | Consolidated |
| Accounts receivable - trade | ¥14.5 billion | Consolidated |
| Contract liabilities | ¥1.3 billion | Consolidated |
| Contract assets | ¥1.2 billion | Consolidated |
| Guarantee deposits | ¥0.7 billion | Consolidated |
| Buildings and structures, net | ¥5.0 billion | Consolidated |
| Construction in progress | ¥19.00 million | Consolidated |
| Provision for management board incentive plan trust-NCL | ¥76.00 million | Consolidated |
| Provision for directors' retirement benefits | ¥0.9 billion | Consolidated |
| Investments and other assets | ¥7.0 billion | Consolidated |
| Real estate for investment net | ¥2.1 billion | Consolidated |
| Investment securities | ¥2.5 billion | Consolidated |
| Notes and accounts payable - trade | ¥13.5 billion | Consolidated |
| Property, plant and equipment | ¥15.6 billion | Consolidated |
| Costs on uncompleted construction contracts | ¥2.1 billion | Consolidated |
| Income taxes payable | ¥0.6 billion | Consolidated |
| Accrued consumption taxes | ¥0.5 billion | Consolidated |
| Shareholders' equity | ¥23.6 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.4 billion | Consolidated |
| Current liabilities | ¥38.5 billion | Consolidated |
| Current assets | ¥45.3 billion | Consolidated |
| Accumulated depreciation | ¥-0.9 billion | Consolidated |
| Accumulated depreciation | ¥-10.8 billion | Consolidated |
| Intangible assets | ¥1.4 billion | Consolidated |
| Cash and cash equivalents | ¥16.6 billion | Consolidated |
| Cash and deposits | ¥17.0 billion | Consolidated |
| Short-term loans payable | ¥3.4 billion | Consolidated |
| Bonds payable | ¥0.1 billion | Consolidated |
| Net assets | ¥24.6 billion | Consolidated |
| Net assets | ¥24.6 billion | Consolidated |
| Total assets | ¥69.2 billion | Consolidated |
| Total assets | ¥69.2 billion | Consolidated |
| Deferred tax liabilities | ¥1.2 billion | Consolidated |
| Deferred tax assets | ¥0.5 billion | Consolidated |
| Treasury stock | ¥-0.6 billion | Consolidated |
| Valuation and translation adjustments | ¥1.0 billion | Consolidated |
| Liabilities | ¥44.6 billion | Consolidated |
| Liabilities and net assets | ¥69.2 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-14.00 million | Consolidated |
| Capital surplus | ¥1.0 billion | Consolidated |
| Capital stock | ¥0.4 billion | Consolidated |
| Provision for bonuses | ¥0.7 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥59.00 million | Consolidated |
| Net defined benefit liability | ¥0.7 billion | Consolidated |
| Net defined benefit asset | ¥0.4 billion | Consolidated |
| Long-term loans payable | ¥2.5 billion | Consolidated |
| Electronically recorded obligations - operating | ¥16.9 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥3.8 billion | Consolidated |
| Non-controlling interests | ¥33.00 million | Consolidated |
| Other | ¥55.00 million | Parent only |
| Other | ¥7.00 million | Parent only |
| Other | ¥14.00 million | Parent only |
| Other | ¥29.00 million | Parent only |
| Other capital surplus | ¥4.3 billion | Parent only |
| Software | ¥1.00 million | Parent only |
| Retained earnings | ¥9.4 billion | Parent only |
| Legal retained earnings | ¥0.1 billion | Parent only |
| Prepaid expenses | ¥3.00 million | Parent only |
| Non-current liabilities | ¥1.8 billion | Parent only |
| Non-current assets | ¥21.5 billion | Parent only |
| Tools, furniture and fixtures | ¥10.00 million | Parent only |
| Tools, furniture and fixtures | ¥0 | Parent only |
| Provision for management board incentive plan trust-NCL | ¥76.00 million | Parent only |
| Investments and other assets | ¥21.5 billion | Parent only |
| Investment securities | ¥35.00 million | Parent only |
| Property, plant and equipment | ¥0 | Parent only |
| Income taxes payable | ¥17.00 million | Parent only |
| Accrued consumption taxes | ¥48.00 million | Parent only |
| Accrued expenses | ¥5.00 million | Parent only |
| Accounts payable - other | ¥19.00 million | Parent only |
| Shareholders' equity | ¥13.5 billion | Parent only |
| Current liabilities | ¥7.1 billion | Parent only |
| Current assets | ¥1.0 billion | Parent only |
| Accumulated depreciation | ¥-9.00 million | Parent only |
| Intangible assets | ¥1.00 million | Parent only |
| Cash and deposits | ¥0.3 billion | Parent only |
| Net assets | ¥13.5 billion | Parent only |
| Net assets | ¥13.5 billion | Parent only |
| Total assets | ¥22.5 billion | Parent only |
| Deferred tax assets | ¥25.00 million | Parent only |
| Retained earnings brought forward | ¥9.3 billion | Parent only |
| Treasury stock | ¥-0.6 billion | Parent only |
| Liabilities | ¥8.9 billion | Parent only |
| Liabilities and net assets | ¥22.5 billion | Parent only |
| Capital surplus | ¥4.3 billion | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Provision for bonuses | ¥22.00 million | Parent only |
| Provision for retirement benefits | ¥5.00 million | Parent only |
| Long-term loans payable | ¥1.7 billion | Parent only |
| Shares of subsidiaries and associates | ¥21.4 billion | Parent only |
| Affiliated company short-term loans payable | ¥6.2 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥0.6 billion | Parent only |
| Deposits received | ¥10.00 million | Parent only |
| Current portion of long-term loans payable | ¥0.9 billion | Parent only |
Statement of income (98 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥5.6 billion | Consolidated |
| Other comprehensive income | ¥0.4 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.4 billion | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated |
| Loss on sale of golf club membership | ¥0 | Consolidated |
| Gain on sales of golf memberships | ¥1.00 million | Consolidated |
| Real estate rent | ¥0.1 billion | Consolidated |
| Rent expenses on real estates | ¥34.00 million | Consolidated |
| Purchase discounts | ¥0.2 billion | Consolidated |
| Dividends from surplus | ¥-0.7 billion | Consolidated |
| Comprehensive income | ¥1.8 billion | Consolidated |
| Sponsorship income | ¥9.00 million | Consolidated |
| Interest income | ¥17.00 million | Consolidated |
| Dividend income | ¥66.00 million | Consolidated |
| Operating income | ¥1.7 billion | Consolidated |
| Operating income | ¥1.7 billion | Consolidated |
| Non-operating income | ¥0.7 billion | Consolidated |
| Non-operating expenses | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥4.5 billion | Consolidated |
| Loss on sale of non-current assets | ¥0 | Consolidated |
| Gain on sales of non-current assets | ¥0.3 billion | Consolidated |
| Loss on retirement of non-current assets | ¥16.00 million | Consolidated |
| Cost of sales | ¥103.3 billion | Consolidated |
| Gross profit (loss) | ¥17.2 billion | Consolidated |
| Net sales | ¥120.4 billion | Consolidated |
| Net sales | ¥120.4 billion | Consolidated |
| Net income | ¥1.3 billion | Consolidated |
| Net income | ¥1.3 billion | Consolidated |
| Net income (loss) | ¥1.3 billion | Consolidated |
| Net income (loss) | ¥1.3 billion | Consolidated |
| Provision for management board incentive plan trust-SGA | ¥11.00 million | Consolidated |
| Provision for directors' retirement benefits | ¥19.00 million | Consolidated |
| Gain on sales of investment securities | ¥6.00 million | Consolidated |
| Loss on valuation of investment securities | ¥0 | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.3 billion | Consolidated |
| Interest expenses | ¥59.00 million | Consolidated |
| Income taxes - current | ¥1.0 billion | Consolidated |
| Income taxes | ¥1.1 billion | Consolidated |
| Income taxes - deferred | ¥62.00 million | Consolidated |
| Depreciation | ¥27.00 million | Consolidated |
| Depreciation | ¥0.6 billion | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Extraordinary income | ¥0.3 billion | Consolidated |
| Extraordinary loss | ¥0.1 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥1.6 billion | Consolidated |
| Income (loss) before income taxes | ¥2.4 billion | Consolidated |
| Income (loss) before income taxes | ¥2.4 billion | Consolidated |
| Ordinary income | ¥2.2 billion | Consolidated |
| Salaries and allowances | ¥5.5 billion | Consolidated |
| Disposal of treasury stock | ¥54.00 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-2.6 billion | Consolidated |
| Selling, general and administrative expenses | ¥15.5 billion | Consolidated |
| Sales fare | ¥2.1 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥39.00 million | Consolidated |
| Bonuses | ¥0.6 billion | Consolidated |
| Provision for bonuses | ¥0.5 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥33.00 million | Consolidated |
| Retirement benefit expenses | ¥0.2 billion | Consolidated |
| Miscellaneous income | ¥0.2 billion | Consolidated |
| Other | ¥32.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥1.00 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥1.00 million | Consolidated |
| Other | ¥0.3 billion | Parent only |
| Dividends from surplus | ¥-0.7 billion | Parent only |
| Guarantee commission received | ¥1.00 million | Parent only |
| Interest income | ¥3.00 million | Parent only |
| Dividend income | ¥1.7 billion | Parent only |
| Operating income | ¥1.8 billion | Parent only |
| Operating revenue | ¥2.8 billion | Parent only |
| Non-operating income | ¥5.00 million | Parent only |
| Non-operating expenses | ¥55.00 million | Parent only |
| Operating expenses | ¥1.0 billion | Parent only |
| Loss on retirement of non-current assets | ¥0 | Parent only |
| Net income (loss) | ¥1.7 billion | Parent only |
| Net income (loss) | ¥1.7 billion | Parent only |
| Directors' compensations | ¥85.00 million | Parent only |
| Provision for management board incentive plan trust-SGA | ¥11.00 million | Parent only |
| Loss on investments in partnership | ¥0 | Parent only |
| Interest expenses | ¥52.00 million | Parent only |
| Income taxes - current | ¥12.00 million | Parent only |
| Income taxes | ¥19.00 million | Parent only |
| Income taxes - deferred | ¥7.00 million | Parent only |
| Legal welfare expenses | ¥58.00 million | Parent only |
| Depreciation | ¥4.00 million | Parent only |
| Extraordinary loss | ¥0 | Parent only |
| Income (loss) before income taxes | ¥1.7 billion | Parent only |
| Consulting fee income | ¥1.1 billion | Parent only |
| Ordinary income | ¥1.7 billion | Parent only |
| Salaries and allowances | ¥0.4 billion | Parent only |
| Disposal of treasury stock | ¥54.00 million | Parent only |
| Bonuses | ¥23.00 million | Parent only |
| Provision for bonuses | ¥17.00 million | Parent only |
| Retirement benefit expenses | ¥4.00 million | Parent only |
| Miscellaneous income | ¥0 | Parent only |
| Other | ¥3.00 million | Parent only |
Statement of changes in equity (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.1 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.4 billion | Consolidated |
| Total changes during the period | ¥1.1 billion | Parent only |
Statement of cash flows (49 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-2.00 million | Consolidated |
| Other | ¥-9.00 million | Consolidated |
| Increase decrease in other noncurrent liabilities | ¥-11.00 million | Consolidated |
| Decrease increase in other noncurrent assets | ¥-51.00 million | Consolidated |
| Increase (decrease) in other current liabilities | ¥0.4 billion | Consolidated |
| Decrease (increase) in other current assets | ¥-0.2 billion | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated |
| Loss gain on sales of golf club memberships | ¥-0 | Consolidated |
| Repayments of lease obligations | ¥-50.00 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-1.2 billion | Consolidated |
| Proceeds from cancellation of insurance funds | ¥44.00 million | Consolidated |
| Interest expenses paid | ¥-58.00 million | Consolidated |
| Interest and dividends income received | ¥84.00 million | Consolidated |
| Interest and dividend income | ¥-84.00 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.3 billion | Consolidated |
| Loss on retirement of non-current assets | ¥16.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥3.0 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.8 billion | Consolidated |
| Payments into time deposits | ¥-0.7 billion | Consolidated |
| Subtotal | ¥5.3 billion | Consolidated |
| Net change in reserve for management board benefit trust-OpeCF | ¥11.00 million | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥8.00 million | Consolidated |
| Payments for investments in real estates | ¥-21.00 million | Consolidated |
| Purchase of investment securities | ¥-48.00 million | Consolidated |
| Proceeds from sales and redemption of investment securities | ¥0.1 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-6.00 million | Consolidated |
| Valuation gains (losses) on investment securities | ¥0 | Consolidated |
| Interest expenses | ¥59.00 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.9 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.6 billion | Consolidated |
| Payments for retirement of property, plant and equipment | ¥-11.00 million | Consolidated |
| Decrease in consumption taxes payable | ¥96.00 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.4 billion | Consolidated |
| Income taxes paid | ¥-0.7 billion | Consolidated |
| Depreciation | ¥0.9 billion | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Purchase of intangible assets | ¥-0.1 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥-50.00 million | Consolidated |
| Decrease increase in short term loans receivable | ¥10.00 million | Consolidated |
| Redemption of bonds | ¥-0.1 billion | Consolidated |
| Proceeds from sales of treasury stock | ¥54.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥9.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥31.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥6.00 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-95.00 million | Consolidated |
| Dividends | ¥-0.7 billion | Consolidated |
| Repayment of long term loans payable | ¥-1.7 billion | Consolidated |
| Payments of long-term loans receivable | ¥-0 | Consolidated |
| Collection of long-term loans receivable | ¥10.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥4.5 billion | Consolidated | Disclosed |
| Dividend per share | 54 | Parent only | Disclosed |
| Number of employees | 1,742 | Consolidated | Disclosed |
| Net assets | ¥24.6 billion | Consolidated | Disclosed |
| Net sales | ¥120.4 billion | Consolidated | Disclosed |
| Operating income | ¥1.7 billion | Consolidated | Disclosed |
| Operating revenue | ¥2.8 billion | Parent only | Disclosed |
| Ordinary income | ¥2.2 billion | Consolidated | Disclosed |
| Net income | ¥1.3 billion | Consolidated | Disclosed |
| Total assets | ¥69.2 billion | Consolidated | Disclosed |
| Operating margin | 1.4% | Consolidated | Calculated |
| Net margin | 1.1% | Consolidated | Calculated |
| Sales per employee | 69134328 yen | Consolidated | Calculated |
| Total asset turnover | 1.74 times | Consolidated | Calculated |
| Net assets to total assets | 35.6% | Consolidated | Calculated |