大木ヘルスケア
大木ヘルスケアホールディングス株式会社
Company highlights
The annual dividend per share has risen for 10 consecutive years.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
大木ヘルスケア
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Packing and transportation expenses | ¥8.0 billion | Consolidated |
| Salaries, allowances and bonuses | ¥4.0 billion | Consolidated | |
| Other | ¥2.4 billion | Consolidated | |
| Selling expenses | ¥0.9 billion | Consolidated | |
| Welfare expenses | ¥0.7 billion | Consolidated | |
| Depreciation | ¥0.4 billion | Consolidated | |
| Provision for bonuses | ¥0.3 billion | Consolidated | |
| Vehicle expenses | ¥0.2 billion | Consolidated | |
| Directors' compensations | ¥0.2 billion | Parent only | |
| Retirement benefit expenses | ¥88.00 million | Consolidated | |
| Miscellaneous expenses | ¥76.00 million | Parent only | |
| Business consignment expenses | ¥25.00 million | Parent only | |
| Taxes and dues | ¥21.00 million | Parent only | |
| Provision for directors' retirement benefits | ¥18.00 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥-5.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥17.6 billion | Consolidated |
| Ordinary income | ¥2.0 billion | Consolidated | |
| Net income | ¥1.3 billion | Consolidated | |
| Operating income | ¥0.7 billion | Consolidated |
大木ヘルスケア
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Packing and transportation expenses ¥8.0 billion
- Salaries, allowances and bonuses ¥4.0 billion
- Other ¥2.4 billion
- Selling expenses ¥0.9 billion
- Welfare expenses ¥0.7 billion
- Depreciation ¥0.4 billion
- Other (not itemized) ¥0.6 billion
Performance, financial position and capital allocation
Long-term changes in performance
大木ヘルスケア
Long-term revenue, profit and asset trends
Period 2016 to 2026Source Annual securities reportsDisclosed
大木ヘルスケア
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥278.2B | ¥304.4B | ¥334.7B | ¥349.5B | ¥360.4B |
| Year on year (%) | -2.8% | +9.4% | +9.9% | +4.4% | +3.1% |
| Ordinary income (loss) | ¥1.6B | ¥3.2B | ¥3.3B | ¥4.0B | ¥2.0B |
| Change from prior year | -61.4% | +99.2% | +3.4% | +22.5% | -50.8% |
| Ordinary income (loss) as a share of Net sales | 0.6% | 1.0% | 1.0% | 1.1% | 0.5% |
| Change (percentage points) | -0.9 points | +0.5 points | -0.1 points | +0.2 points | -0.6 points |
大木ヘルスケア
Earnings and net assets per share over time
Unit yenSource Annual securities reports
大木ヘルスケア
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 | ¥278.2 billion | ¥304.4 billion | ¥334.7 billion | ¥349.5 billion | ¥360.4 billion |
| Ordinary income (loss) | ¥1.6 billion | ¥3.2 billion | ¥3.3 billion | ¥4.0 billion | ¥2.0 billion |
| Net income (loss) attributable to owners of parent | ¥1.0 billion | ¥2.2 billion | ¥2.2 billion | ¥2.6 billion | ¥1.3 billion |
| Comprehensive income | ¥0.2 billion | ¥2.5 billion | ¥4.1 billion | ¥3.5 billion | ¥3.5 billion |
| Net assets | ¥22.1 billion | ¥24.3 billion | ¥27.9 billion | ¥31.1 billion | ¥34.2 billion |
| Total assets | ¥114.0 billion | ¥122.5 billion | ¥138.6 billion | ¥139.3 billion | ¥148.4 billion |
| Net assets per share | 1,591.36 yen | 1,749.29 yen | 2,040.66 yen | 2,271.78 yen | 2,504.29 yen |
| Basic earnings (loss) per share | 70.51 yen | 158.22 yen | 160.45 yen | 193.49 yen | 98.23 yen |
| Equity-to-asset ratio | 19.2% | 19.7% | 20.1% | 22.2% | 23.0% |
| Return on equity | 4.4% | 9.5% | 8.5% | 9.0% | 4.1% |
| Net cash provided by (used in) operating activities | ¥1.3 billion | ¥96.00 million | ¥7.5 billion | ¥-9.2 billion | ¥-1.4 billion |
| Net cash provided by (used in) investing activities | ¥68.00 million | ¥-0.3 billion | ¥-0.5 billion | ¥-3.1 billion | ¥-0.7 billion |
| Net cash provided by (used in) financing activities | ¥-1.4 billion | ¥0.7 billion | ¥-2.0 billion | ¥6.9 billion | ¥1.4 billion |
| Cash and cash equivalents | ¥2.8 billion | ¥3.2 billion | ¥8.3 billion | ¥2.9 billion | ¥2.2 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥0.6 billion | ¥0.6 billion | ¥0.7 billion | ¥0.7 billion | ¥1.0 billion |
| Ordinary income (loss) | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.5 billion |
| Net income (loss) | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.3 billion | ¥0.3 billion |
| Capital stock | ¥2.5 billion | ¥2.5 billion | ¥2.5 billion | ¥2.5 billion | ¥2.5 billion |
| Total number of issued shares (common stock) | 14,072,100 shares | 14,072,100 shares | 14,072,100 shares | 14,072,100 shares | 14,072,100 shares |
| Net assets | ¥9.0 billion | ¥9.1 billion | ¥9.1 billion | ¥9.0 billion | ¥9.0 billion |
| Total assets | ¥9.1 billion | ¥9.2 billion | ¥9.4 billion | ¥12.2 billion | ¥22.1 billion |
| Net assets per share | 652.24 yen | 660.36 yen | 666.67 yen | 661.3 yen | 656.26 yen |
| Dividend per share | 21 yen | 22 yen | 24 yen | 26 yen | 30 yen |
| Basic earnings (loss) per share | 26.76 yen | 29.12 yen | 31.42 yen | 18.63 yen | 20.96 yen |
| Equity-to-asset ratio | 99.0% | 98.9% | 97.1% | 73.7% | 40.5% |
| Return on equity | 4.1% | 4.4% | 4.8% | 2.8% | 3.2% |
| Payout ratio | 78.5% | 75.5% | 76.4% | 139.6% | 143.1% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥30 | Could not be retrieved | 143.1% | |
| FY ending 3/2025 | ¥26 | Could not be retrieved | 139.6% | |
| FY ending 3/2024 | ¥24 | Could not be retrieved | 76.4% | |
| FY ending 3/2023 | ¥22 | Could not be retrieved | 75.5% | |
| FY ending 3/2022 | ¥21 | Could not be retrieved | 78.5% | |
| FY ending 3/2021 | ¥20 | Could not be retrieved | 75.0% | |
| FY ending 3/2020 | ¥19 | Could not be retrieved | 75.0% | |
| FY ending 3/2019 | ¥18 | Could not be retrieved | 96.3% | |
| FY ending 3/2018 | ¥17 | Could not be retrieved | 86.0% | |
| FY ending 3/2017 | ¥13 | Could not be retrieved | 65.7% | |
| FY ending 3/2016 | ¥12 | Could not be retrieved | 84.6% |
大木ヘルスケア
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
大木ヘルスケア
Unit %Source Annual securities reports
- Financial institutions12.17%
- Securities firms1.67%
- Other corporations60.94%
- Foreign holders (institutions)2.38%
- Foreign holders (individuals)0.06%
- Individuals and others22.76%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | ロート製薬株式会社 | 12.9% | 1,759,000 |
| 2 | 東邦ホールディングス株式会社 | 10.36% | 1,413,000 |
| 3 | 国分グループ本社株式会社 | 7.33% | 1,000,000 |
| 4 | 大木ヘルスケアホールディングス取引先持株会 | 4.44% | 605,000 |
| 5 | 株式会社三菱UFJ銀行 | 4.16% | 567,000 |
| 6 | 株式会社ツムラ | 4.1% | 559,000 |
| 7 | 日本証券金融株式会社 | 4.02% | 548,000 |
| 8 | 久光製薬株式会社 | 3.03% | 412,000 |
| 9 | 株式会社明治 | 2.34% | 318,000 |
| 10 | DBS BANK LTD 700170(常任代理人 株式会社みずほ銀行決済営業部) | 2.2% | 300,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥20.00 million | ¥1.3 billion |
| FY ending 3/2025 | ¥19.00 million | Could not be retrieved |
| FY ending 3/2021 | ¥67.00 million | ¥0.1 billion |
| FY ending 3/2020 | ¥23.00 million | Could not be retrieved |
Revenue scale in the same industry
大木ヘルスケア
Source Annual securities reports of each company
Wholesale Trade: 330 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 MitsubishiFY Mar 2026 ¥18.9T
- 2 ITOCHUFY Mar 2026 ¥14.8T
- 3 MITSUI &FY Mar 2026 ¥14.0T
- … 49 companies
- 53 Central Forest GroupFY Dec 2025 ¥366.1B
- 54 OUGFY Mar 2026 ¥363.7B
- 55 大木ヘルスケアThis companyFY Mar 2026 ¥360.4B
- 56 Ryoyo RyosanFY Mar 2026 ¥359.9B
- 57 日販グループFY Mar 2026 ¥342.7B
- … 273 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | アーク有限責任監査法人 |
| Audit fees (this year, total) | ¥28.00 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) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥3.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-1.4 billion | Consolidated |
| Net sales | ¥360.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.7 billion | Consolidated |
| Cash and cash equivalents | ¥2.2 billion | Consolidated |
| Net assets | ¥34.2 billion | Consolidated |
| Ordinary income (loss) | ¥2.0 billion | Consolidated |
| Total assets | ¥148.4 billion | Consolidated |
| Return on equity | 4.1% | Consolidated |
| Equity-to-asset ratio | 23.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥1.4 billion | Consolidated |
| Basic earnings (loss) per share | 98.23 yen | Consolidated |
| Net assets per share | 2,504.29 yen | Consolidated |
| Dividend per share | 30 yen | Parent only |
| Operating revenue | ¥1.0 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Total number of issued shares (common stock) | 14,072,100 shares | Parent only |
| Net assets | ¥9.0 billion | Parent only |
| Ordinary income (loss) | ¥0.5 billion | Parent only |
| Total assets | ¥22.1 billion | Parent only |
| Return on equity | 3.2% | Parent only |
| Equity-to-asset ratio | 40.5% | Parent only |
| Capital stock | ¥2.5 billion | Parent only |
| Payout ratio | 143.1% | Parent only |
| Basic earnings (loss) per share | 20.96 yen | Parent only |
| Net assets per share | 656.26 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 685 people | Consolidated |
| Number of employees | 685 people | Consolidated |
| Average length of service (years) | 26.5 years | Parent only |
| Average annual salary | ¥6.86 million | Parent only |
| Average age (years) | 57.1 years old | Parent only |
| Number of employees | 15 people | Parent only |
| Number of employees | 15 people | Parent only |
| Number of employees | 15 people | Parent only |
Other disclosed items (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 713 people | Consolidated |
| Average number of temporary employees | 713 people | Consolidated |
| Write-downs of inventories | ¥99.00 million | Consolidated |
| Number of consolidated subsidiaries | 8 companies | Consolidated |
| Total return on the share price index | 202.2% | Parent only |
Shares (22 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 7,483,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 434,100 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 other than those not listed investment shares held for purposes other than pure investment largest holding company | 9 issues | 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 largest holding company | 5 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥46.00 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 | ¥32.00 million | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment largest holding company | ¥2.00 million | 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 | ¥0.8 billion | Consolidated |
| Number of shares | 14,072,100 shares | Consolidated |
| Shareholding ratio treasury shares etc | 3.1% | Consolidated |
| Shareholding ratio | 54.9% | Consolidated |
| Number of shares held in own name treasury shares etc | 434,100 shares | Consolidated |
| Number of voting rights | 136,211 units | Consolidated |
| Carrying amount on the balance sheet | ¥66.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Carrying amount on the balance sheet | ¥14.3 billion | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 10 issues | Consolidated |
| Number of issues | 32 issues | Consolidated |
| Total shareholder return | 116.4% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.3 billion | Consolidated |
Audit (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥11.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥28.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥17.00 million | Consolidated |
Accounts unique to this company (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.5 billion | Consolidated |
| Change in average annual salary from the previous year | 8.0% | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥-5.00 million | Parent only |
| Revenue | ¥0.1 billion | Parent only |
Balance sheet (109 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.4 billion | Consolidated |
| Other | ¥1.5 billion | Consolidated |
| Other | ¥1.9 billion | Consolidated |
| Other | ¥8.9 billion | Consolidated |
| Other | ¥3.5 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥8.8 billion | Consolidated |
| Other, net | ¥0.5 billion | Consolidated |
| Work in process | ¥23.00 million | Consolidated |
| Retained earnings | ¥21.8 billion | Consolidated |
| Raw materials and supplies | ¥0.3 billion | Consolidated |
| Notes receivable - trade | ¥1.6 billion | Consolidated |
| Notes and accounts receivable trade | ¥75.6 billion | Consolidated |
| Merchandise and finished goods | ¥32.3 billion | Consolidated |
| Non-current liabilities | ¥6.7 billion | Consolidated |
| Non-current assets | ¥25.5 billion | Consolidated |
| Land | ¥4.5 billion | Consolidated |
| Accounts receivable - trade | ¥74.1 billion | Consolidated |
| Buildings and structures | ¥8.8 billion | Consolidated |
| Buildings and structures, net | ¥3.7 billion | Consolidated |
| Provision for directors' retirement benefits | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥16.3 billion | Consolidated |
| Investment securities | ¥14.5 billion | Consolidated |
| Notes and accounts payable - trade | ¥62.3 billion | Consolidated |
| Property, plant and equipment | ¥9.0 billion | Consolidated |
| Accounts receivable - other | ¥8.8 billion | Consolidated |
| Income taxes payable | ¥0.6 billion | Consolidated |
| Shareholders' equity | ¥25.4 billion | Consolidated |
| Inventories | ¥32.7 billion | Consolidated |
| Machinery, equipment and vehicles | ¥0.9 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.2 billion | Consolidated |
| Current liabilities | ¥107.5 billion | Consolidated |
| Current assets | ¥122.8 billion | Consolidated |
| Accumulated depreciation | ¥-1.4 billion | Consolidated |
| Accumulated depreciation | ¥-5.1 billion | Consolidated |
| Accumulated depreciation | ¥-0.6 billion | Consolidated |
| Intangible assets | ¥0.3 billion | Consolidated |
| Cash and cash equivalents | ¥2.2 billion | Consolidated |
| Cash and deposits | ¥2.2 billion | Consolidated |
| Short-term loans payable | ¥13.1 billion | Consolidated |
| Bonds payable | ¥1.7 billion | Consolidated |
| Net assets | ¥34.2 billion | Consolidated |
| Net assets | ¥34.2 billion | Consolidated |
| Total assets | ¥148.4 billion | Consolidated |
| Deferred tax liabilities | ¥2.7 billion | Consolidated |
| Deferred assets | ¥17.00 million | Consolidated |
| Treasury stock | ¥-0.4 billion | Consolidated |
| Valuation and translation adjustments | ¥8.8 billion | Consolidated |
| Liabilities | ¥114.2 billion | Consolidated |
| Liabilities and net assets | ¥148.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-14.00 million | Consolidated |
| Capital surplus | ¥1.4 billion | Consolidated |
| Capital stock | ¥2.5 billion | Consolidated |
| Provision for bonuses | ¥0.4 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥31.00 million | Consolidated |
| Net defined benefit liability | ¥0.8 billion | Consolidated |
| Long-term loans payable | ¥0.9 billion | Consolidated |
| Shares of subsidiaries and associates | ¥0.2 billion | Consolidated |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.4 billion | Consolidated |
| Electronically recorded obligations - operating | ¥22.3 billion | Consolidated |
| Non-controlling interests | ¥4.00 million | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥11.00 million | Parent only |
| Other | ¥14.00 million | Parent only |
| Other capital surplus | ¥4.6 billion | Parent only |
| Retained earnings | ¥0.8 billion | Parent only |
| Non-current liabilities | ¥2.6 billion | Parent only |
| Non-current assets | ¥12.0 billion | Parent only |
| Land | ¥1.1 billion | Parent only |
| Buildings | ¥2.0 billion | Parent only |
| Buildings, net | ¥2.0 billion | Parent only |
| Provision for directors' retirement benefits | ¥90.00 million | Parent only |
| Investments and other assets | ¥8.8 billion | Parent only |
| Investment securities | ¥66.00 million | Parent only |
| Property, plant and equipment | ¥3.1 billion | Parent only |
| Accounts receivable - other | ¥1.0 billion | Parent only |
| Income taxes payable | ¥8.00 million | Parent only |
| Accounts payable - other | ¥29.00 million | Parent only |
| Shareholders' equity | ¥9.0 billion | Parent only |
| Structures | ¥2.00 million | Parent only |
| Structures, net | ¥2.00 million | Parent only |
| Current liabilities | ¥10.5 billion | Parent only |
| Current assets | ¥10.1 billion | Parent only |
| Accumulated depreciation | ¥-31.00 million | Parent only |
| Accumulated depreciation | ¥-0 | Parent only |
| Intangible assets | ¥14.00 million | Parent only |
| Cash and deposits | ¥0.2 billion | Parent only |
| Short-term loans payable | ¥10.0 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥9.0 billion | Parent only |
| Bonds payable | ¥1.7 billion | Parent only |
| Net assets | ¥9.0 billion | Parent only |
| Net assets | ¥9.0 billion | Parent only |
| Total assets | ¥22.1 billion | Parent only |
| Deferred assets | ¥17.00 million | Parent only |
| Retained earnings brought forward | ¥0.8 billion | Parent only |
| Treasury stock | ¥-0.4 billion | Parent only |
| Liabilities | ¥13.1 billion | Parent only |
| Liabilities and net assets | ¥22.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.1 billion | Parent only |
| Capital surplus | ¥6.0 billion | Parent only |
| Legal capital surplus | ¥1.5 billion | Parent only |
| Capital stock | ¥2.5 billion | Parent only |
| Long-term loans payable | ¥0.8 billion | Parent only |
| Long-term loans receivable | ¥20.00 million | Parent only |
| Shares of subsidiaries and associates | ¥8.6 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.3 billion | Parent only |
| Current portion of bonds payable | ¥0.3 billion | Parent only |
| Current portion of long-term loans payable | ¥0.2 billion | Parent only |
Statement of income (88 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.4 billion | Consolidated |
| Other | ¥30.00 million | Consolidated |
| Other | ¥0 | Consolidated |
| Other | ¥2.4 billion | Consolidated |
| Other comprehensive income | ¥2.2 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥2.2 billion | Consolidated |
| Purchase discounts | ¥0.3 billion | Consolidated |
| Dividends from surplus | ¥-0.4 billion | Consolidated |
| Comprehensive income | ¥3.5 billion | Consolidated |
| Interest income | ¥27.00 million | Consolidated |
| Rental income | ¥22.00 million | Consolidated |
| Dividend income | ¥0.2 billion | Consolidated |
| Operating income | ¥0.7 billion | Consolidated |
| Non-operating income | ¥1.5 billion | Consolidated |
| Non-operating expenses | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-1.4 billion | Consolidated |
| Gain on sales of non-current assets | ¥2.00 million | Consolidated |
| Loss on retirement of non-current assets | ¥12.00 million | Consolidated |
| Loss on sales of accounts receivable | ¥80.00 million | Consolidated |
| Cost of sales | ¥342.7 billion | Consolidated |
| Gross profit (loss) | ¥17.6 billion | Consolidated |
| Net sales | ¥360.4 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 directors' retirement benefits | ¥18.00 million | Consolidated |
| Gain on sales of investment securities | ¥0.5 billion | Consolidated |
| Loss on valuation of investment securities | ¥28.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.7 billion | Consolidated |
| Interest expenses | ¥0.1 billion | Consolidated |
| Income taxes - current | ¥1.1 billion | Consolidated |
| Income taxes | ¥0.9 billion | Consolidated |
| Income taxes - deferred | ¥-0.2 billion | Consolidated |
| Depreciation | ¥0.4 billion | Consolidated |
| Extraordinary income | ¥0.5 billion | Consolidated |
| Extraordinary loss | ¥0.2 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0 | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.7 billion | Consolidated |
| Interest on bonds | ¥19.00 million | Consolidated |
| Welfare expenses | ¥0.7 billion | Consolidated |
| Income (loss) before income taxes | ¥2.2 billion | Consolidated |
| Income (loss) before income taxes | ¥2.2 billion | Consolidated |
| Ordinary income | ¥2.0 billion | Consolidated |
| Salaries, allowances and bonuses | ¥4.0 billion | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Packing and transportation expenses | ¥8.0 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥3.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥1.4 billion | Consolidated |
| Selling expenses | ¥0.9 billion | Consolidated |
| Selling, general and administrative expenses | ¥16.9 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.2 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-5.00 million | Consolidated |
| Provision for bonuses | ¥0.3 billion | Consolidated |
| Vehicle expenses | ¥0.2 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥15.00 million | Consolidated |
| Retirement benefit expenses | ¥88.00 million | Consolidated |
| Loss on valuation of shares of subsidiaries and associates | ¥1.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-60.00 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-60.00 million | Consolidated |
| Other | ¥8.00 million | Parent only |
| Other | ¥16.00 million | Parent only |
| Dividends from surplus | ¥-0.4 billion | Parent only |
| Interest income | ¥42.00 million | Parent only |
| Operating income | ¥0.5 billion | Parent only |
| Operating revenue | ¥1.0 billion | Parent only |
| Non-operating income | ¥50.00 million | Parent only |
| Non-operating expenses | ¥90.00 million | Parent only |
| Operating expenses | ¥0.5 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Loss on valuation of investment securities | ¥28.00 million | Parent only |
| Interest expenses | ¥53.00 million | Parent only |
| Business consignment expenses | ¥25.00 million | Parent only |
| Income taxes - current | ¥0 | Parent only |
| Income taxes | ¥-67.00 million | Parent only |
| Income taxes - deferred | ¥-68.00 million | Parent only |
| Depreciation | ¥38.00 million | Parent only |
| Extraordinary loss | ¥0.3 billion | Parent only |
| Interest on bonds | ¥19.00 million | Parent only |
| Taxes and dues | ¥21.00 million | Parent only |
| Income (loss) before income taxes | ¥0.2 billion | Parent only |
| Ordinary income | ¥0.5 billion | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Provision of allowance for doubtful accounts | ¥0.3 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥1.00 million | Parent only |
| Miscellaneous expenses | ¥76.00 million | Parent only |
Statement of changes in equity (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥3.1 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥2.1 billion | Consolidated |
| Total changes during the period | ¥-68.00 million | Parent only |
Statement of cash flows (35 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.4 billion | Consolidated |
| Other | ¥21.00 million | Consolidated |
| Repayments of finance lease obligations | ¥-8.00 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥2.9 billion | Consolidated |
| Interest expenses paid | ¥-0.1 billion | Consolidated |
| Interest and dividends income received | ¥0.3 billion | Consolidated |
| Interest and dividend income | ¥-0.3 billion | Consolidated |
| Loss on retirement of non-current assets | ¥12.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-3.2 billion | Consolidated |
| Subtotal | ¥-0.3 billion | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥-14.00 million | Consolidated |
| Purchase of investment securities | ¥-79.00 million | Consolidated |
| Proceeds from sales of investment securities | ¥0.8 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.5 billion | Consolidated |
| Valuation gains (losses) on investment securities | ¥28.00 million | Consolidated |
| Interest expenses and interest on bonds | ¥0.1 billion | Consolidated |
| Purchase of property plant and equipment | ¥-1.3 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥2.00 million | Consolidated |
| Loss gain on sales of property plant and equipment | ¥-2.00 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-0.2 billion | Consolidated |
| Decrease in consumption taxes payable | ¥-60.00 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥0.5 billion | Consolidated |
| Decrease (increase) in inventories | ¥-3.9 billion | Consolidated |
| Income taxes paid | ¥-1.3 billion | Consolidated |
| Depreciation | ¥0.5 billion | Consolidated |
| Purchase of intangible assets | ¥-74.00 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥3.2 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0 | Consolidated |
| Payments of loans receivable | ¥-70.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥0.2 billion | Consolidated |
| Increase (decrease) in provision for bonuses | ¥23.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-16.00 million | Consolidated |
| Dividends | ¥-0.4 billion | Consolidated |
| Repayment of long term loans payable | ¥-1.4 billion | Consolidated |
| Loss on valuation of shares of subsidiaries and associates | ¥1.00 million | Consolidated |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥20.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-1.4 billion | Consolidated | Disclosed |
| Dividend per share | 30 | Parent only | Disclosed |
| Number of employees | 685 | Consolidated | Disclosed |
| Net assets | ¥34.2 billion | Consolidated | Disclosed |
| Net sales | ¥360.4 billion | Consolidated | Disclosed |
| Operating income | ¥0.7 billion | Consolidated | Disclosed |
| Operating revenue | ¥1.0 billion | Parent only | Disclosed |
| Ordinary income | ¥2.0 billion | Consolidated | Disclosed |
| Net income | ¥1.3 billion | Consolidated | Disclosed |
| Total assets | ¥148.4 billion | Consolidated | Disclosed |
| Operating margin | 0.2% | Consolidated | Calculated |
| Net margin | 0.4% | Consolidated | Calculated |
| Sales per employee | 526070073 yen | Consolidated | Calculated |
| Total asset turnover | 2.43 times | Consolidated | Calculated |
| Net assets to total assets | 23.0% | Consolidated | Calculated |