TEIKOKU SEN-I
TEIKOKU SEN-I Co.,Ltd.
Company highlights
The largest segment by revenue is Disaster prevention, at 81.0% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
TEIKOKU SEN-I
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Disaster prevention | ¥27.3 billion | 81.0% | ¥25.0 billion | ¥4.3 billion | 75.4% | 15.8% | ¥3.7 billion |
| Textile | ¥5.8 billion | 17.3% | ¥5.9 billion | ¥1.0 billion | 17.4% | 17.0% | ¥0.9 billion |
| Real estate | ¥0.5 billion | 1.6% | ¥0.5 billion | ¥0.4 billion | 7.2% | 75.2% | ¥0.4 billion |
| Total of the businesses | ¥33.6 billion | 100.0% | ¥5.7 billion | 100.0% | |||
Revenue and profit
TEIKOKU SEN-I
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Directors compensations salaries and allowances | ¥1.9 billion | Consolidated |
| Salaries and allowances | ¥0.9 billion | Parent only | |
| Bonuses | ¥0.7 billion | Consolidated | |
| Depreciation | ¥0.3 billion | Consolidated | |
| Directors' compensations | ¥0.3 billion | Parent only | |
| Traveling and transportation expenses | ¥0.2 billion | Parent only | |
| Welfare expenses | ¥0.2 billion | Parent only | |
| Rent expenses | ¥0.2 billion | Consolidated | |
| Share-based payment expenses | ¥0.2 billion | Consolidated | |
| Research and development expenses | ¥0.2 billion | Parent only | |
| Transportation and warehousing expenses | ¥0.2 billion | Consolidated | |
| Advertising expenses | ¥61.26 million | Parent only | |
| Retirement benefit expenses | ¥53.40 million | Consolidated | |
| Sales commission | ¥3.95 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥9.6 billion | Consolidated |
| Ordinary income | ¥5.3 billion | Consolidated | |
| Operating income | ¥4.1 billion | Consolidated | |
| Net income | ¥3.7 billion | Consolidated |
TEIKOKU SEN-I
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Directors compensations salaries and allowances ¥1.9 billion
- Salaries and allowances ¥0.9 billion
- Bonuses ¥0.7 billion
- Depreciation ¥0.3 billion
- Directors' compensations ¥0.3 billion
- Traveling and transportation expenses ¥0.2 billion
- Other (not itemized) ¥1.2 billion
Performance, financial position and capital allocation
TEIKOKU SEN-I
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
TEIKOKU SEN-I
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥33.0B | ¥29.9B | ¥28.0B | ¥31.5B | ¥33.6B |
| Year on year (%) | +2.0% | -9.4% | -6.3% | +12.3% | +6.9% |
| Ordinary income (loss) | ¥5.7B | ¥5.3B | ¥3.6B | ¥4.6B | ¥5.3B |
| Change from prior year | +17.0% | -7.0% | -32.6% | +27.6% | +16.6% |
| Ordinary income (loss) as a share of Net sales | 17.3% | 17.7% | 12.7% | 14.5% | 15.8% |
| Change (percentage points) | +2.2 points◆ | +0.5 points | -5.0 points◆ | +1.7 points | +1.3 points |
Fiscal periods marked for changes
Earlier fiscal periods (2)
- 2013Ordinary income (loss) as a share of revenue +7.6 points
- 2015Net sales year on year -20.5%, Ordinary income (loss) as a share of revenue -9.4 points
- 2020Ordinary income (loss) as a share of revenue -2.5 points
- 2021Ordinary income (loss) as a share of revenue +2.2 points
- 2023Ordinary income (loss) as a share of revenue -5.0 points
TEIKOKU SEN-I
Earnings and net assets per share over time
Unit yenSource Annual securities reports
TEIKOKU SEN-I
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥33.0 billion | ¥29.9 billion | ¥28.0 billion | ¥31.5 billion | ¥33.6 billion |
| Ordinary income (loss) | ¥5.7 billion | ¥5.3 billion | ¥3.6 billion | ¥4.6 billion | ¥5.3 billion |
| Net income (loss) attributable to owners of parent | ¥4.0 billion | ¥3.7 billion | ¥2.4 billion | ¥3.3 billion | ¥3.7 billion |
| Comprehensive income | ¥3.6 billion | ¥2.6 billion | ¥8.4 billion | ¥2.9 billion | ¥8.7 billion |
| Net assets | ¥57.6 billion | ¥58.0 billion | ¥65.0 billion | ¥66.5 billion | ¥72.4 billion |
| Total assets | ¥74.3 billion | ¥72.1 billion | ¥79.2 billion | ¥82.9 billion | ¥91.3 billion |
| Net assets per share | 2,151.26 yen | 2,207.88 yen | 2,479.19 yen | 2,534.19 yen | 2,821.33 yen |
| Basic earnings (loss) per share | 150.48 yen | 139.31 yen | 93.76 yen | 124.48 yen | 145.41 yen |
| Diluted earnings per share | 147.6 yen | 137.32 yen | 92.75 yen | 123.45 yen | 144.58 yen |
| Equity-to-asset ratio | 76.6% | 79.9% | 81.6% | 80.0% | 79.1% |
| Return on equity | 7.1% | 6.4% | 4.0% | 5.0% | 5.4% |
| Net cash provided by (used in) operating activities | ¥19.29 million | ¥9.4 billion | ¥-0.9 billion | ¥2.0 billion | ¥2.9 billion |
| Net cash provided by (used in) investing activities | ¥-4.6 billion | ¥1.5 billion | ¥-0.7 billion | ¥-11.54 million | ¥-0.8 billion |
| Net cash provided by (used in) financing activities | ¥-0.2 billion | ¥-2.9 billion | ¥-1.5 billion | ¥-1.2 billion | ¥-2.9 billion |
| Cash and cash equivalents | ¥7.1 billion | ¥15.2 billion | ¥12.0 billion | ¥12.7 billion | ¥11.9 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥25.4 billion | ¥23.4 billion | ¥21.2 billion | ¥23.8 billion | ¥26.4 billion |
| Ordinary income (loss) | ¥5.1 billion | ¥5.1 billion | ¥3.1 billion | ¥3.7 billion | ¥4.2 billion |
| Net income (loss) | ¥3.7 billion | ¥3.6 billion | ¥2.1 billion | ¥2.7 billion | ¥3.1 billion |
| Capital stock | ¥1.6 billion | ¥1.6 billion | ¥1.6 billion | ¥1.6 billion | ¥1.7 billion |
| Total number of issued shares (common stock) | 27,394,400 shares | 27,444,400 shares | 27,444,400 shares | 27,524,400 shares | 27,584,400 shares |
| Net assets | ¥50.8 billion | ¥51.1 billion | ¥57.7 billion | ¥58.7 billion | ¥63.9 billion |
| Total assets | ¥65.4 billion | ¥63.5 billion | ¥71.0 billion | ¥73.5 billion | ¥81.2 billion |
| Net assets per share | 1,892.28 yen | 1,941.63 yen | 2,200.89 yen | 2,234.19 yen | 2,488.05 yen |
| Dividend per share | 45 yen | 50 yen | 50 yen | 50 yen | 55 yen |
| Basic earnings (loss) per share | 138.81 yen | 135.42 yen | 82.28 yen | 101.77 yen | 118.7 yen |
| Diluted earnings per share | 136.15 yen | 133.48 yen | 81.39 yen | 100.93 yen | 118.03 yen |
| Equity-to-asset ratio | 76.5% | 79.9% | 80.8% | 79.5% | 78.5% |
| Return on equity | 7.5% | 7.1% | 4.0% | 4.6% | 5.0% |
| Payout ratio | 32.4% | 36.9% | 60.8% | 49.1% | 46.3% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥55 | Could not be retrieved | 46.3% | |
| FY ending 12/2024 | ¥50 | Could not be retrieved | 49.1% | |
| FY ending 12/2023 | ¥50 | Could not be retrieved | 60.8% | |
| FY ending 12/2022 | ¥50 | Could not be retrieved | 36.9% | |
| FY ending 12/2021 | ¥45 | Could not be retrieved | 32.4% | |
| FY ending 12/2020 | ¥45 | Could not be retrieved | 42.4% | |
| FY ending 12/2019 | ¥45 | Could not be retrieved | 32.8% | |
| FY ending 12/2018 | ¥40 | Could not be retrieved | 36.3% | |
| FY ending 12/2017 | ¥40 | Could not be retrieved | 41.8% | |
| FY ending 12/2016 | ¥30 | Could not be retrieved | 38.2% | |
| FY ending 12/2015 | ¥30 | Could not be retrieved | 34.0% | |
| FY ending 12/2014 | ¥30 | Could not be retrieved | 17.4% | |
| FY ending 12/2013 | ¥30 | Could not be retrieved | 17.4% | |
| FY ending 12/2012 | ¥25 | Could not be retrieved | 23.9% |
TEIKOKU SEN-I
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
TEIKOKU SEN-I
Unit %Source Annual securities reports
- Financial institutions31.74%
- Securities firms0.80%
- Other corporations33.24%
- Foreign holders (institutions)15.38%
- Foreign holders (individuals)0.01%
- Individuals and others18.83%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 日本マスタートラスト信託銀行株式会社(信託口) | 10.26% | 2,685,000 |
| 2 | NIPPON ACTIVE VALUE FUND PLC (常任代理人 香港上海銀行東京支店 カストディ業務部) | 5.68% | 1,487,000 |
| 3 | 株式会社みずほ銀行 | 4.95% | 1,295,000 |
| 4 | 明治安田生命保険相互会社 | 4.93% | 1,290,000 |
| 5 | 西松建設株式会社 | 3.82% | 1,000,000 |
| 6 | 損害保険ジャパン株式会社 | 3.54% | 927,000 |
| 7 | 株式会社日本カストディ銀行(信託口) | 3.5% | 916,000 |
| 8 | ヒューリック株式会社 | 3.46% | 907,000 |
| 9 | 株式会社モリタホールディングス | 3.01% | 790,000 |
| 10 | 東京建物株式会社 | 2.67% | 698,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥0.2 billion | ¥0.6 billion |
| FY ending 12/2024 | ¥0.2 billion | Could not be retrieved |
| FY ending 12/2020 | ¥98.00 million | ¥3.3 billion |
| FY ending 12/2019 | ¥95.50 million | Could not be retrieved |
| FY ending 12/2016 | ¥88.38 million | Could not be retrieved |
| FY ending 12/2015 | ¥64.84 million | Could not be retrieved |
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| Disaster prevention | ¥0.2 billion | ¥0.6 billion |
| Textile | ¥15.00 million | ¥49.00 million |
| Real estate | Could not be retrieved | ¥4.00 million |
Revenue scale in the same industry
TEIKOKU SEN-I
Source Annual securities reports of each company
Textiles and Apparels: 51 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 TORAY INDUSTRIESFY Mar 2026 ¥2.6T
- 2 TEIJINFY Mar 2026 ¥873.2B
- 3 ONWARDFY Feb 2026 ¥236.8B
- … 17 companies
- 21 Katakura IndustriesFY Dec 2025 ¥40.7B
- 22 HOGY MEDICALFY Mar 2025 ¥39.1B
- 23 TEIKOKU SEN-IThis companyFY Dec 2025 ¥33.6B
- 24 DAIDOHFY Mar 2026 ¥32.5B
- 25 NITTO SEIMOFY Apr 2026 ¥22.1B
- … 26 companies
Workforce information
Women 51 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 227 |
| Annual paid leave taken (all employees) | 69.8% |
| Share of managers who are women | 7.8% |
| Share of board members who are women | 10% |
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) | ¥36.90 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) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥8.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.9 billion | Consolidated |
| Net sales | ¥33.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.8 billion | Consolidated |
| Diluted earnings per share | 144.58 yen | Consolidated |
| Cash and cash equivalents | ¥11.9 billion | Consolidated |
| Net assets | ¥72.4 billion | Consolidated |
| Ordinary income (loss) | ¥5.3 billion | Consolidated |
| Total assets | ¥91.3 billion | Consolidated |
| Return on equity | 5.4% | Consolidated |
| Equity-to-asset ratio | 79.1% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥3.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-2.9 billion | Consolidated |
| Basic earnings (loss) per share | 145.41 yen | Consolidated |
| Net assets per share | 2,821.33 yen | Consolidated |
| Dividend per share | 55 yen | Parent only |
| Net sales | ¥26.4 billion | Parent only |
| Net income (loss) | ¥3.1 billion | Parent only |
| Diluted earnings per share | 118.03 yen | Parent only |
| Total number of issued shares (common stock) | 27,584,400 shares | Parent only |
| Net assets | ¥63.9 billion | Parent only |
| Ordinary income (loss) | ¥4.2 billion | Parent only |
| Total assets | ¥81.2 billion | Parent only |
| Return on equity | 5.0% | Parent only |
| Equity-to-asset ratio | 78.5% | Parent only |
| Capital stock | ¥1.7 billion | Parent only |
| Payout ratio | 46.3% | Parent only |
| Basic earnings (loss) per share | 118.7 yen | Parent only |
| Net assets per share | 2,488.05 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 362 people | Consolidated |
| Number of employees | 362 people | Consolidated |
| Wage gap between men and women (all employees) | 68.2% | Parent only |
| Average length of service (years) | 11.1 years | Parent only |
| Average annual salary | ¥7.68 million | Parent only |
| Average age (years) | 40.9 years old | Parent only |
| Number of employees | 191 people | Parent only |
| Number of employees | 191 people | Parent only |
| Number of employees | 191 people | Parent only |
| Wage gap between men and women (regular employees) | 70.1% | Parent only |
| Wage gap between men and women (non-regular employees) | 41.5% | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥33.6 billion | Consolidated |
| Average number of temporary employees | 92 people | Consolidated |
| Average number of temporary employees | 92 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.6 billion | Consolidated |
| Write-downs of inventories | ¥48.53 million | Consolidated |
| Depreciation | ¥0.7 billion | Consolidated |
| Number of consolidated subsidiaries | 4 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 54 people | Parent only |
| Average number of temporary employees | 54 people | Parent only |
| Average number of temporary employees | 54 people | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 7.8% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 11,998,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,420,900 shares | Consolidated |
| Number of shares | 27,584,400 shares | Consolidated |
| Shareholding ratio treasury shares etc | 5.1% | Consolidated |
| Shareholding ratio | 45.9% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,420,900 shares | Consolidated |
| Number of voting rights | 261,311 units | Consolidated |
| Carrying amount on the balance sheet | ¥84.91 million | Consolidated |
| Carrying amount on the balance sheet | ¥36.9 billion | Consolidated |
| Number of issues | 13 issues | Consolidated |
| Number of issues | 14 issues | Consolidated |
| Total shareholder return | 148.6% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥0.2 billion | Consolidated |
| Research and development expenses | ¥0.2 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.6 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥36.90 million | Consolidated |
| Fees for audit and attestation services - total | ¥36.90 million | Consolidated |
Balance sheet (125 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.9 billion | Consolidated |
| Other | ¥1.7 billion | Consolidated |
| Other | ¥3.0 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥23.4 billion | Consolidated |
| Work in process | ¥1.9 billion | Consolidated |
| Retained earnings | ¥48.4 billion | Consolidated |
| Raw materials and supplies | ¥0.8 billion | Consolidated |
| Notes receivable - trade | ¥1.4 billion | Consolidated |
| Notes receivable - trade | ¥8.5 billion | Consolidated |
| Merchandise and finished goods | ¥9.0 billion | Consolidated |
| Non-current liabilities | ¥12.5 billion | Consolidated |
| Non-current assets | ¥50.3 billion | Consolidated |
| Land | ¥4.0 billion | Consolidated |
| Accounts receivable - trade | ¥7.1 billion | Consolidated |
| Contract liabilities | ¥0.2 billion | Consolidated |
| Contract assets | ¥11.25 million | Consolidated |
| Tools, furniture and fixtures | ¥1.6 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.3 billion | Consolidated |
| Buildings and structures | ¥10.8 billion | Consolidated |
| Buildings and structures, net | ¥6.6 billion | Consolidated |
| Construction in progress | ¥0.3 billion | Consolidated |
| Provision for management board incentive plan trust-NCL | ¥0.8 billion | Consolidated |
| Investments and other assets | ¥38.3 billion | Consolidated |
| Investment securities | ¥37.1 billion | Consolidated |
| Subscription rights to shares | ¥0.2 billion | Consolidated |
| Securities | ¥5.0 billion | Consolidated |
| Property, plant and equipment | ¥11.9 billion | Consolidated |
| Income taxes payable | ¥0.8 billion | Consolidated |
| Shareholders' equity | ¥48.6 billion | Consolidated |
| Machinery, equipment and vehicles | ¥3.7 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.8 billion | Consolidated |
| Current liabilities | ¥6.5 billion | Consolidated |
| Current assets | ¥41.0 billion | Consolidated |
| Accumulated depreciation | ¥-1.3 billion | Consolidated |
| Accumulated depreciation | ¥-4.3 billion | Consolidated |
| Accumulated depreciation | ¥-2.9 billion | Consolidated |
| Intangible assets | ¥59.04 million | Consolidated |
| Cash and cash equivalents | ¥11.9 billion | Consolidated |
| Cash and deposits | ¥12.8 billion | Consolidated |
| Net assets | ¥72.4 billion | Consolidated |
| Net assets | ¥72.4 billion | Consolidated |
| Total assets | ¥91.3 billion | Consolidated |
| Total assets | ¥91.3 billion | Consolidated |
| Deferred gains or losses on hedges | ¥0.2 billion | Consolidated |
| Deferred tax liabilities | ¥10.7 billion | Consolidated |
| Deferred tax assets | ¥0.1 billion | Consolidated |
| Treasury stock | ¥-2.6 billion | Consolidated |
| Valuation and translation adjustments | ¥23.6 billion | Consolidated |
| Liabilities | ¥19.0 billion | Consolidated |
| Liabilities and net assets | ¥91.3 billion | Consolidated |
| Accounts payable - trade | ¥3.9 billion | Consolidated |
| Capital surplus | ¥1.1 billion | Consolidated |
| Capital stock | ¥1.7 billion | Consolidated |
| Asset retirement obligations | ¥76.48 million | Consolidated |
| Net defined benefit liability | ¥0.1 billion | Consolidated |
| Net defined benefit asset | ¥0.1 billion | Consolidated |
| Long-term loans payable | ¥12.00 million | Consolidated |
| Long term accounts payable other | ¥78.65 million | Consolidated |
| Long term guarantee deposited | ¥0.3 billion | Consolidated |
| Current portion of long-term loans payable | ¥44.00 million | Consolidated |
| Other | ¥20.11 million | Parent only |
| Other | ¥0.8 billion | Parent only |
| Other | ¥0.5 billion | Parent only |
| Other | ¥0.9 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥23.4 billion | Parent only |
| Other capital surplus | ¥37.69 million | Parent only |
| Work in process | ¥1.2 billion | Parent only |
| General reserve | ¥4.8 billion | Parent only |
| Retained earnings | ¥39.9 billion | Parent only |
| Legal retained earnings | ¥0.2 billion | Parent only |
| Advances received | ¥0.2 billion | Parent only |
| Prepaid pension cost | ¥0.1 billion | Parent only |
| Prepaid expenses | ¥63.20 million | Parent only |
| Advance payments trade | ¥2.2 billion | Parent only |
| Raw materials and supplies | ¥0.5 billion | Parent only |
| Notes receivable - trade | ¥45.08 million | Parent only |
| Merchandise and finished goods | ¥8.7 billion | Parent only |
| Non-current liabilities | ¥12.0 billion | Parent only |
| Non-current assets | ¥50.0 billion | Parent only |
| Land | ¥3.9 billion | Parent only |
| Reserve for reduction entry1 | ¥0.1 billion | Parent only |
| Accounts receivable - trade and contract assets | ¥5.7 billion | Parent only |
| Tools, furniture and fixtures | ¥0.3 billion | Parent only |
| Buildings, net | ¥5.6 billion | Parent only |
| Construction in progress | ¥0.3 billion | Parent only |
| Provision for management board incentive plan trust-NCL | ¥0.8 billion | Parent only |
| Investments and other assets | ¥38.3 billion | Parent only |
| Investment securities | ¥37.0 billion | Parent only |
| Subscription rights to shares | ¥0.2 billion | Parent only |
| Securities | ¥5.0 billion | Parent only |
| Property, plant and equipment | ¥11.6 billion | Parent only |
| Income taxes payable | ¥0.6 billion | Parent only |
| Accrued expenses | ¥65.31 million | Parent only |
| Accounts payable - other | ¥0.5 billion | Parent only |
| Shareholders' equity | ¥40.1 billion | Parent only |
| Structures, net | ¥0.9 billion | Parent only |
| Machinery and equipment, net | ¥0.5 billion | Parent only |
| Current liabilities | ¥5.4 billion | Parent only |
| Current assets | ¥31.2 billion | Parent only |
| Intangible assets | ¥49.20 million | Parent only |
| Cash and deposits | ¥6.9 billion | Parent only |
| Net assets | ¥63.9 billion | Parent only |
| Net assets | ¥63.9 billion | Parent only |
| Total assets | ¥81.2 billion | Parent only |
| Deferred gains or losses on hedges | ¥0.2 billion | Parent only |
| Deferred tax liabilities | ¥10.7 billion | Parent only |
| Retained earnings brought forward | ¥34.6 billion | Parent only |
| Treasury stock | ¥-2.6 billion | Parent only |
| Valuation and translation adjustments | ¥23.6 billion | Parent only |
| Liabilities | ¥17.3 billion | Parent only |
| Liabilities and net assets | ¥81.2 billion | Parent only |
| Accounts payable - trade | ¥3.3 billion | Parent only |
| Capital surplus | ¥1.1 billion | Parent only |
| Legal capital surplus | ¥1.1 billion | Parent only |
| Capital stock | ¥1.7 billion | Parent only |
| Asset retirement obligations | ¥28.10 million | Parent only |
| Vehicles, net | ¥92.47 million | Parent only |
| Reserve for dividends4 | ¥0.1 billion | Parent only |
| Long-term loans payable | ¥12.00 million | Parent only |
| Long term accounts payable other | ¥78.65 million | Parent only |
| Long term guarantee deposited | ¥0.3 billion | Parent only |
| Shares of subsidiaries and associates | ¥0.4 billion | Parent only |
| Deposits received | ¥0.1 billion | Parent only |
| Current portion of long-term loans payable | ¥44.00 million | Parent only |
Statement of income (92 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥47.36 million | Consolidated |
| Other | ¥1.00 million | Consolidated |
| Other comprehensive income | ¥4.9 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥4.8 billion | Consolidated |
| Dividends from surplus | ¥-1.3 billion | Consolidated |
| Comprehensive income | ¥8.7 billion | Consolidated |
| Interest income | ¥26.21 million | Consolidated |
| Dividend income | ¥1.2 billion | Consolidated |
| Operating income | ¥4.1 billion | Consolidated |
| Operating income | ¥4.1 billion | Consolidated |
| Non-operating income | ¥1.3 billion | Consolidated |
| Non-operating expenses | ¥11.72 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.9 billion | Consolidated |
| Loss on disposal of noncurrent assets | ¥3.27 million | Consolidated |
| Gain on sales of non-current assets | ¥0.58 million | Consolidated |
| Cost of sales | ¥24.0 billion | Consolidated |
| Gross profit (loss) | ¥9.6 billion | Consolidated |
| Net sales | ¥33.6 billion | Consolidated |
| Net sales | ¥33.6 billion | Consolidated |
| Net income | ¥3.7 billion | Consolidated |
| Net income | ¥3.7 billion | Consolidated |
| Net income (loss) | ¥3.7 billion | Consolidated |
| Net income (loss) | ¥3.7 billion | Consolidated |
| Directors compensations salaries and allowances | ¥1.9 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.8 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥0.48 million | Consolidated |
| Interest expenses | ¥4.08 million | Consolidated |
| Commission fees | ¥1.35 million | Consolidated |
| Issuance of new shares | ¥0.1 billion | Consolidated |
| Share-based payment expenses | ¥0.2 billion | Consolidated |
| Income taxes - current | ¥1.6 billion | Consolidated |
| Income taxes | ¥1.6 billion | Consolidated |
| Income taxes - deferred | ¥-28.89 million | Consolidated |
| Depreciation | ¥0.3 billion | Consolidated |
| Foreign exchange losses | ¥5.28 million | Consolidated |
| Extraordinary income | ¥0.58 million | Consolidated |
| Extraordinary loss | ¥3.44 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.9 billion | Consolidated |
| Income (loss) before income taxes | ¥5.3 billion | Consolidated |
| Income (loss) before income taxes | ¥5.3 billion | Consolidated |
| Ordinary income | ¥5.3 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥0.2 billion | Consolidated |
| Disposal of treasury stock | ¥29.72 million | Consolidated |
| Purchase of treasury stock | ¥-1.5 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥8.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-2.9 billion | Consolidated |
| Sales commission | ¥3.95 million | Consolidated |
| Selling, general and administrative expenses | ¥5.6 billion | Consolidated |
| Rent expenses | ¥0.2 billion | Consolidated |
| Bonuses | ¥0.7 billion | Consolidated |
| Retirement benefit expenses | ¥53.40 million | Consolidated |
| Transportation and warehousing expenses | ¥0.2 billion | Consolidated |
| Other | ¥40.63 million | Parent only |
| Other | ¥0.28 million | Parent only |
| Dividends from surplus | ¥-1.3 billion | Parent only |
| Interest and dividend income | ¥1.3 billion | Parent only |
| Operating income | ¥2.9 billion | Parent only |
| Non-operating income | ¥1.3 billion | Parent only |
| Non-operating expenses | ¥10.97 million | Parent only |
| Loss on disposal of noncurrent assets | ¥3.27 million | Parent only |
| Gain on sales of non-current assets | ¥0.58 million | Parent only |
| Cost of sales | ¥19.3 billion | Parent only |
| Gross profit (loss) | ¥7.2 billion | Parent only |
| Net sales | ¥26.4 billion | Parent only |
| Advertising expenses | ¥61.26 million | Parent only |
| Net income (loss) | ¥3.1 billion | Parent only |
| Net income (loss) | ¥3.1 billion | Parent only |
| Directors' compensations | ¥0.3 billion | Parent only |
| Interest expenses | ¥4.06 million | Parent only |
| Commission fees | ¥1.35 million | Parent only |
| Issuance of new shares | ¥0.1 billion | Parent only |
| Traveling and transportation expenses | ¥0.2 billion | Parent only |
| Share-based payment expenses | ¥0.2 billion | Parent only |
| Income taxes - current | ¥1.2 billion | Parent only |
| Income taxes | ¥1.2 billion | Parent only |
| Income taxes - deferred | ¥-34.99 million | Parent only |
| Depreciation | ¥0.3 billion | Parent only |
| Foreign exchange losses | ¥5.28 million | Parent only |
| Extraordinary income | ¥0.58 million | Parent only |
| Extraordinary loss | ¥3.44 million | Parent only |
| Research and development expenses | ¥0.2 billion | Parent only |
| Welfare expenses | ¥0.2 billion | Parent only |
| Income (loss) before income taxes | ¥4.2 billion | Parent only |
| Ordinary income | ¥4.2 billion | Parent only |
| Salaries and allowances | ¥0.9 billion | Parent only |
| Disposal of treasury stock | ¥29.72 million | Parent only |
| Purchase of treasury stock | ¥-1.5 billion | Parent only |
| Selling, general and administrative expenses | ¥4.2 billion | Parent only |
| Rent expenses | ¥0.1 billion | Parent only |
| Bonuses | ¥0.5 billion | Parent only |
| Retirement benefit expenses | ¥33.19 million | Parent only |
| Transportation and warehousing expenses | ¥0.1 billion | Parent only |
Accounts unique to this company (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.17 million | Consolidated |
| Revenue | ¥0.17 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥5.9 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥4.8 billion | Consolidated |
| Total changes during the period | ¥5.2 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥4.8 billion | Parent only |
Statement of cash flows (36 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-87.73 million | Consolidated |
| Other | ¥1.90 million | Consolidated |
| Increase (decrease) in other current liabilities | ¥-56.33 million | Consolidated |
| Decrease (increase) in other current assets | ¥0.2 billion | Consolidated |
| Repayments of lease obligations | ¥-22.12 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-67.06 million | Consolidated |
| Interest expenses paid | ¥-4.03 million | Consolidated |
| Interest and dividends income received | ¥1.2 billion | Consolidated |
| Interest and dividend income | ¥-1.2 billion | Consolidated |
| Loss (gain) on disposal of non-current assets | ¥2.69 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥45.67 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥1.9 billion | Consolidated |
| Payments into time deposits | ¥-1.9 billion | Consolidated |
| Subtotal | ¥3.3 billion | Consolidated |
| Net change in reserve for management board benefit trust-OpeCF | ¥0.2 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-0.48 million | Consolidated |
| Interest expenses | ¥4.08 million | Consolidated |
| Proceeds from redemption of securities | ¥10.0 billion | Consolidated |
| Purchase of short term investment securities | ¥-10.0 billion | Consolidated |
| Purchase of property plant and equipment | ¥-0.6 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.58 million | Consolidated |
| Payments for retirement of property, plant and equipment | ¥-0.10 million | Consolidated |
| Proceeds from issuance of common stock | ¥0.06 million | Consolidated |
| Decrease (increase) in inventories | ¥-1.7 billion | Consolidated |
| Income taxes paid | ¥-1.6 billion | Consolidated |
| Depreciation | ¥0.7 billion | Consolidated |
| Purchase of intangible assets | ¥-26.06 million | Consolidated |
| Increase in short term loans payable | ¥0.7 billion | Consolidated |
| Decrease in short term loans payable | ¥-0.7 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-1.5 billion | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥3.06 million | Consolidated |
| Inorease (decrease) in asset for retirement benefits | ¥-5.51 million | Consolidated |
| Dividends | ¥-1.3 billion | Consolidated |
| Repayment of long term loans payable | ¥-44.00 million | Consolidated |
| Purchase of long-term prepaid expenses | ¥-0.2 billion | Consolidated |
| Increase decrease in guarantee deposits received | ¥-21.08 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥2.9 billion | Consolidated | Disclosed |
| Dividend per share | 55 | Parent only | Disclosed |
| Number of employees | 362 | Consolidated | Disclosed |
| Net assets | ¥72.4 billion | Consolidated | Disclosed |
| Net sales | ¥33.6 billion | Consolidated | Disclosed |
| Operating income | ¥4.1 billion | Consolidated | Disclosed |
| Ordinary income | ¥5.3 billion | Consolidated | Disclosed |
| Net income | ¥3.7 billion | Consolidated | Disclosed |
| Total assets | ¥91.3 billion | Consolidated | Disclosed |
| Operating margin | 12.1% | Consolidated | Calculated |
| Net margin | 11.1% | Consolidated | Calculated |
| Sales per employee | 92927865 yen | Consolidated | Calculated |
| Total asset turnover | 0.37 times | Consolidated | Calculated |
| Net assets to total assets | 79.2% | Consolidated | Calculated |