mup
mup holdings. Inc,
Company highlights
The largest segment by revenue is Content, at 86.1% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
mup
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 | |
| Content | ¥27.3 billion | 86.1% | ¥21.8 billion | ¥4.5 billion | 76.9% | 16.6% | ¥3.6 billion |
| 電子チケット事業 | ¥4.4 billion | 13.9% | ¥3.9 billion | ¥1.4 billion | 23.1% | 30.8% | ¥1.1 billion |
| Total of the businesses | ¥31.7 billion | 100.0% | ¥5.9 billion | 100.0% | |||
Revenue and profit
mup
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Sales commission | ¥1.5 billion | Consolidated |
| Directors' compensations | ¥0.3 billion | Consolidated | |
| Provision for directors' bonuses | ¥0.3 billion | Consolidated | |
| Advertising expenses | ¥0.3 billion | Consolidated | |
| Payrolls and allowances | ¥0.2 billion | Consolidated | |
| Commission fees | ¥0.1 billion | Parent only | |
| Business consignment expenses | ¥0.1 billion | Parent only | |
| Share-based payment expenses | ¥0.1 billion | Parent only | |
| Depreciation | ¥52.00 million | Parent only | |
| Provision for bonuses | ¥2.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥8.9 billion | Consolidated |
| Ordinary income | ¥5.4 billion | Consolidated | |
| Operating income | ¥5.0 billion | Consolidated | |
| Net income | ¥3.0 billion | Consolidated |
mup
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Sales commission ¥1.5 billion
- Directors' compensations ¥0.3 billion
- Provision for directors' bonuses ¥0.3 billion
- Advertising expenses ¥0.3 billion
- Payrolls and allowances ¥0.2 billion
- Commission fees ¥0.1 billion
- Other (not itemized) ¥1.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
mup
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
mup
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥13.6B | ¥15.9B | ¥18.6B | ¥25.8B | ¥31.7B |
| Year on year (%) | +10.1% | +17.4% | +16.6% | +38.8%◆ | +23.0%◆ |
| Ordinary income (loss) | ¥1.7B | ¥2.1B | ¥2.9B | ¥4.1B | ¥5.4B |
| Change from prior year | +47.0% | +20.4% | +38.6% | +43.5% | +32.1% |
| Ordinary income (loss) as a share of Net sales | 12.6% | 13.0% | 15.4% | 16.0% | 17.1% |
| Change (percentage points) | +3.2 points◆ | +0.3 points | +2.5 points◆ | +0.5 points | +1.2 points |
Fiscal periods marked for changes
Earlier fiscal periods (5)
- 2016Ordinary income (loss) as a share of revenue -6.4 points
- 2017Ordinary income (loss) as a share of revenue +2.7 points
- 2019Net sales year on year +87.8%, Ordinary income (loss) as a share of revenue -5.3 points
- 2020Net sales year on year +59.9%
- 2022Ordinary income (loss) as a share of revenue +3.2 points
- 2024Ordinary income (loss) as a share of revenue +2.5 points
- 2025Net sales year on year +38.8%
- 2026Net sales year on year +23.0%
mup
Earnings and net assets per share over time
Unit yenSource Annual securities reports
mup
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 | ¥13.6 billion | ¥15.9 billion | ¥18.6 billion | ¥25.8 billion | ¥31.7 billion |
| Ordinary income (loss) | ¥1.7 billion | ¥2.1 billion | ¥2.9 billion | ¥4.1 billion | ¥5.4 billion |
| Net income (loss) attributable to owners of parent | ¥1.0 billion | ¥1.1 billion | ¥1.5 billion | ¥1.7 billion | ¥3.0 billion |
| Comprehensive income | ¥1.1 billion | ¥1.4 billion | ¥1.1 billion | ¥2.4 billion | ¥3.7 billion |
| Net assets | ¥5.4 billion | ¥6.7 billion | ¥7.1 billion | ¥8.8 billion | ¥10.9 billion |
| Total assets | ¥14.2 billion | ¥16.4 billion | ¥19.5 billion | ¥24.7 billion | ¥31.6 billion |
| Net assets per share | 70.5 yen | 85.25 yen | 88.3 yen | 108.06 yen | 133.73 yen |
| Basic earnings (loss) per share | 13.51 yen | 15.13 yen | 20.53 yen | 23.29 yen | 41.85 yen |
| Diluted earnings per share | 13.42 yen | 14.94 yen | 20.25 yen | 23.01 yen | 41.76 yen |
| Equity-to-asset ratio | 35.9% | 37.5% | 32.5% | 31.2% | 29.7% |
| Return on equity | 20.9% | 19.4% | 23.7% | 23.7% | 34.7% |
| Net cash provided by (used in) operating activities | ¥2.6 billion | ¥1.5 billion | ¥3.0 billion | ¥5.5 billion | ¥7.0 billion |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | ¥-1.1 billion | ¥-0.6 billion | ¥-1.2 billion | ¥-1.2 billion |
| Net cash provided by (used in) financing activities | ¥-0.2 billion | ¥-0.1 billion | ¥-0.6 billion | ¥-0.8 billion | ¥-1.7 billion |
| Cash and cash equivalents | ¥6.7 billion | ¥7.0 billion | ¥8.8 billion | ¥12.3 billion | ¥16.4 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | Could not be retrieved | ¥0.2 billion | ¥0.3 billion | ¥0.4 billion | ¥0.5 billion |
| Operating revenue | ¥1.7 billion | ¥0.9 billion | ¥1.0 billion | ¥2.4 billion | ¥3.3 billion |
| Ordinary income (loss) | ¥1.2 billion | ¥0.3 billion | ¥0.4 billion | ¥1.9 billion | ¥3.2 billion |
| Net income (loss) | ¥1.2 billion | ¥0.3 billion | ¥0.3 billion | ¥1.3 billion | ¥2.8 billion |
| Capital stock | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion |
| Total number of issued shares (common stock) | 36,496,388 shares | 36,496,388 shares | 36,496,388 shares | 36,496,388 shares | 72,992,776 shares |
| Net assets | ¥5.6 billion | ¥5.7 billion | ¥4.8 billion | ¥5.5 billion | ¥7.1 billion |
| Total assets | ¥7.4 billion | ¥8.8 billion | ¥9.8 billion | ¥11.3 billion | ¥12.6 billion |
| Net assets per share | 76.88 yen | 78.51 yen | 67.19 yen | 77.1 yen | 100.5 yen |
| Dividend per share | 7 yen | 10 yen | 13.5 yen | 18 yen | 20 yen |
| Basic earnings (loss) per share | 16.52 yen | 3.75 yen | 4.24 yen | 18.06 yen | 38.91 yen |
| Diluted earnings per share | 16.51 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 75.3% | 64.4% | 49.5% | 48.6% | 55.9% |
| Return on equity | 23.7% | 4.8% | 5.8% | 25.0% | 44.0% |
| Payout ratio | 21.2% | 133.3% | 159.4% | 49.8% | 51.4% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥20 | Could not be retrieved | 51.4% | Stock split or share consolidation noted |
| FY ending 3/2025 | ¥18 | Could not be retrieved | 49.8% | |
| FY ending 3/2024 | ¥13.5 | Could not be retrieved | 159.4% | |
| FY ending 3/2023 | ¥10 | Could not be retrieved | 133.3% | |
| FY ending 3/2022 | ¥7 | Could not be retrieved | 21.2% | Stock split or share consolidation noted |
| FY ending 3/2021 | ¥23 | Could not be retrieved | 31.1% | |
| FY ending 3/2020 | ¥22 | Could not be retrieved | 30.2% | |
| FY ending 3/2019 | ¥22 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2018 | ¥22 | Could not be retrieved | 112.7% | |
| FY ending 3/2017 | ¥22 | Could not be retrieved | 55.4% | |
| FY ending 3/2016 | ¥22 | Could not be retrieved | 74.0% | |
| FY ending 3/2015 | ¥20 | Could not be retrieved | 39.6% | |
| FY ending 3/2014 | ¥18 | Could not be retrieved | 45.7% | |
| FY ending 3/2013 | ¥17.25 | Could not be retrieved | 32.3% |
mup
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
mup
Unit %Source Annual securities reports
- Financial institutions32.65%
- Securities firms7.63%
- Other corporations1.67%
- Foreign holders (institutions)27.21%
- Foreign holders (individuals)0.02%
- Individuals and others30.83%
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) | 18.82% | 13,213,000 |
| 2 | 美藤 宏一郎 | 12.26% | 8,606,000 |
| 3 | 株式会社日本カストディ銀行(信託口) | 11.56% | 8,117,000 |
| 4 | JPモルガン証券株式会社 | 4.65% | 3,267,000 |
| 5 | BNY GCM CLIENT ACCOUNT JPRD AC ISG(FE-AC)(常任代理人:株式会社三菱UFJ銀行) | 3.1% | 2,176,000 |
| 6 | RE FUND 107-CLIENT AC(常任代理人:シティバンク、エヌ・エイ東京支店 カストディ業務部) | 2.14% | 1,500,000 |
| 7 | 野村信託銀行株式会社(投信口) | 1.62% | 1,134,000 |
| 8 | MORGAN STANLEY&CO.LLC(常任代理人:モルガン・スタンレーMUFG証券株式会社) | 1.39% | 978,000 |
| 9 | KOREA SECURITIES DEPOSITORY-KOREA INVESTMENT AND SECURITIES(常任代理人:シティバンク、エヌ・エイ 東京支店 カストディ業務部) | 1.38% | 970,000 |
| 10 | 佐藤 元 | 1.34% | 941,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥0.2 billion |
| FY ending 3/2021 | ¥0.1 billion |
Revenue scale in the same industry
mup
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 138 companies
- 142 SHIN NIPPON BIOMEDICAL LABORATORIESFY Mar 2026 ¥32.5B
- 143 SANFY Mar 2025 ¥32.0B
- 144 mupThis companyFY Mar 2026 ¥31.7B
- 145 HARIMA B.STEMFY Mar 2026 ¥30.9B
- 146 RESOLFY Mar 2026 ¥30.4B
- … 525 companies
Workforce information
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) | ¥0.1 billion |
| 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 | ¥3.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥7.0 billion | Consolidated |
| Net sales | ¥31.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.2 billion | Consolidated |
| Diluted earnings per share | 41.76 yen | Consolidated |
| Cash and cash equivalents | ¥16.4 billion | Consolidated |
| Net assets | ¥10.9 billion | Consolidated |
| Ordinary income (loss) | ¥5.4 billion | Consolidated |
| Total assets | ¥31.6 billion | Consolidated |
| Return on equity | 34.7% | Consolidated |
| Equity-to-asset ratio | 29.7% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥3.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.7 billion | Consolidated |
| Basic earnings (loss) per share | 41.85 yen | Consolidated |
| Net assets per share | 133.73 yen | Consolidated |
| Dividend per share | 20 yen | Parent only |
| Operating revenue | ¥3.3 billion | Parent only |
| Net sales | ¥0.5 billion | Parent only |
| Net income (loss) | ¥2.8 billion | Parent only |
| Total number of issued shares (common stock) | 72,992,776 shares | Parent only |
| Net assets | ¥7.1 billion | Parent only |
| Ordinary income (loss) | ¥3.2 billion | Parent only |
| Total assets | ¥12.6 billion | Parent only |
| Return on equity | 44.0% | Parent only |
| Equity-to-asset ratio | 55.9% | Parent only |
| Capital stock | ¥0.3 billion | Parent only |
| Payout ratio | 51.4% | Parent only |
| Basic earnings (loss) per share | 38.91 yen | Parent only |
| Net assets per share | 100.5 yen | Parent only |
Employees (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 362 people | Consolidated |
| Number of employees | 362 people | Consolidated |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥31.7 billion | Consolidated |
| Average number of temporary employees | 10 people | Consolidated |
| Average number of temporary employees | 10 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.3 billion | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Number of consolidated subsidiaries | 11 companies | Consolidated |
| Total return on the share price index | 202.2% | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 40,907,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 2,782,100 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 |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥0.2 billion | Consolidated |
| Number of shares | 72,992,776 shares | Consolidated |
| Shareholding ratio treasury shares etc | 3.8% | Consolidated |
| Shareholding ratio | 58.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 2,782,100 shares | Consolidated |
| Number of voting rights | 701,858 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Carrying amount on the balance sheet | ¥0.4 billion | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥0 | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 185.1% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.2 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - total | ¥0.1 billion | Consolidated |
Balance sheet (127 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥10.00 million | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Other | ¥97.00 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥-0.3 billion | Consolidated |
| Software | ¥0.2 billion | Consolidated |
| Work in process | ¥0 | Consolidated |
| Retained earnings | ¥7.3 billion | Consolidated |
| Prepaid expenses | ¥2.5 billion | Consolidated |
| Advance payments | ¥0.7 billion | Consolidated |
| Merchandise | ¥24.00 million | Consolidated |
| Non-current liabilities | ¥0.2 billion | Consolidated |
| Non-current assets | ¥6.7 billion | Consolidated |
| Land | ¥0.2 billion | Consolidated |
| Accounts receivable - trade | ¥3.6 billion | Consolidated |
| Contract liabilities | ¥8.0 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥52.00 million | Consolidated |
| Buildings | ¥1.2 billion | Consolidated |
| Buildings, net | ¥1.0 billion | Consolidated |
| Provision for directors' bonuses | ¥0.4 billion | Consolidated |
| Investments and other assets | ¥5.1 billion | Consolidated |
| Investment securities | ¥3.6 billion | Consolidated |
| Property, plant and equipment | ¥1.3 billion | Consolidated |
| Accounts receivable - other | ¥1.0 billion | Consolidated |
| Income taxes payable | ¥1.0 billion | Consolidated |
| Accounts payable - other | ¥0.7 billion | Consolidated |
| Shareholders' equity | ¥9.7 billion | Consolidated |
| Stock-based compensation allowance-NCL | ¥34.00 million | Consolidated |
| Current liabilities | ¥20.5 billion | Consolidated |
| Current assets | ¥24.9 billion | Consolidated |
| Accumulated depreciation | ¥-0.1 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-88.00 million | Consolidated |
| Accumulated depreciation | ¥-54.00 million | Consolidated |
| Foreign currency translation adjustment | ¥1.00 million | Consolidated |
| Intangible assets | ¥0.3 billion | Consolidated |
| Cash and cash equivalents | ¥16.4 billion | Consolidated |
| Cash and deposits | ¥16.4 billion | Consolidated |
| Net assets | ¥10.9 billion | Consolidated |
| Net assets | ¥10.9 billion | Consolidated |
| Total assets | ¥31.6 billion | Consolidated |
| Total assets | ¥31.6 billion | Consolidated |
| Deferred tax liabilities | ¥23.00 million | Consolidated |
| Deferred tax assets | ¥1.0 billion | Consolidated |
| Treasury stock | ¥-1.8 billion | Consolidated |
| Vessels | ¥88.00 million | Consolidated |
| Vessels net | ¥0 | Consolidated |
| Valuation and translation adjustments | ¥-0.3 billion | Consolidated |
| Liabilities | ¥20.7 billion | Consolidated |
| Liabilities and net assets | ¥31.6 billion | Consolidated |
| Supplies | ¥41.00 million | Consolidated |
| Accounts payable - trade | ¥9.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-50.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-0 | Consolidated |
| Capital surplus | ¥3.8 billion | Consolidated |
| Capital stock | ¥0.3 billion | Consolidated |
| Asset retirement obligations | ¥0.1 billion | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Vehicle and delivery equipment | ¥79.00 million | Consolidated |
| Vehicles, net | ¥25.00 million | Consolidated |
| Long-term loans receivable | ¥96.00 million | Consolidated |
| Non-controlling interests | ¥1.6 billion | Consolidated |
| Deposits received | ¥0.7 billion | Consolidated |
| Other | ¥50.00 million | Parent only |
| Other | ¥5.00 million | Parent only |
| Other | ¥0.6 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥-0.3 billion | Parent only |
| Other capital surplus | ¥1.9 billion | Parent only |
| Retained earnings | ¥5.0 billion | Parent only |
| Advances received | ¥14.00 million | Parent only |
| Prepaid expenses | ¥83.00 million | Parent only |
| Advance payments | ¥0.7 billion | Parent only |
| Non-current liabilities | ¥0.4 billion | Parent only |
| Non-current assets | ¥8.6 billion | Parent only |
| Land | ¥0.2 billion | Parent only |
| Accounts receivable - trade | ¥0.4 billion | Parent only |
| Tools, furniture and fixtures | ¥84.00 million | Parent only |
| Tools, furniture and fixtures | ¥22.00 million | Parent only |
| Buildings | ¥1.1 billion | Parent only |
| Buildings, net | ¥0.9 billion | Parent only |
| Provision for directors' bonuses | ¥38.00 million | Parent only |
| Investments and other assets | ¥7.4 billion | Parent only |
| Investment securities | ¥3.5 billion | Parent only |
| Lease deposits | ¥0.4 billion | Parent only |
| Property, plant and equipment | ¥1.2 billion | Parent only |
| Accounts receivable - other | ¥54.00 million | Parent only |
| Income taxes payable | ¥41.00 million | Parent only |
| Accrued consumption taxes | ¥19.00 million | Parent only |
| Accrued expenses | ¥33.00 million | Parent only |
| Accounts payable - other | ¥0.2 billion | Parent only |
| Shareholders' equity | ¥7.3 billion | Parent only |
| Stock-based compensation allowance-NCL | ¥34.00 million | Parent only |
| Current liabilities | ¥5.2 billion | Parent only |
| Current assets | ¥4.0 billion | Parent only |
| Accumulated depreciation | ¥-62.00 million | Parent only |
| Accumulated depreciation | ¥-0.1 billion | Parent only |
| Accumulated depreciation | ¥-88.00 million | Parent only |
| Accumulated depreciation | ¥-48.00 million | Parent only |
| Cash and deposits | ¥2.2 billion | Parent only |
| Short-term loans payable | ¥4.8 billion | Parent only |
| Net assets | ¥7.1 billion | Parent only |
| Net assets | ¥7.1 billion | Parent only |
| Total assets | ¥12.6 billion | Parent only |
| Deferred tax assets | ¥84.00 million | Parent only |
| Retained earnings brought forward | ¥5.0 billion | Parent only |
| Treasury stock | ¥-1.8 billion | Parent only |
| Vessels | ¥88.00 million | Parent only |
| Vessels net | ¥0 | Parent only |
| Valuation and translation adjustments | ¥-0.3 billion | Parent only |
| Liabilities | ¥5.6 billion | Parent only |
| Liabilities and net assets | ¥12.6 billion | Parent only |
| Accounts payable - trade | ¥93.00 million | Parent only |
| Allowance for doubtful accounts | ¥-0.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-11.00 million | Parent only |
| Capital surplus | ¥3.8 billion | Parent only |
| Legal capital surplus | ¥1.9 billion | Parent only |
| Capital stock | ¥0.3 billion | Parent only |
| Asset retirement obligations | ¥86.00 million | Parent only |
| Vehicle and delivery equipment | ¥69.00 million | Parent only |
| Vehicles, net | ¥21.00 million | Parent only |
| Long-term loans receivable | ¥96.00 million | Parent only |
| Long term lease and guarantee deposited | ¥0.2 billion | Parent only |
| Shares of subsidiaries and associates | ¥3.0 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.6 billion | Parent only |
| Deposits received | ¥7.00 million | Parent only |
Accounts unique to this company (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥77.00 million | Consolidated |
| Revenue | ¥34.00 million | Consolidated |
| Revenue | ¥0.9 billion | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥34.00 million | Parent only |
Statement of income (93 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥24.00 million | Consolidated |
| Other comprehensive income | ¥0.3 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.3 billion | Consolidated |
| Dividends from surplus | ¥-0.6 billion | Consolidated |
| Comprehensive income | ¥3.7 billion | Consolidated |
| Interest income | ¥0.1 billion | Consolidated |
| Commission fee | ¥10.00 million | Consolidated |
| Rent income | ¥51.00 million | Consolidated |
| Operating income | ¥5.0 billion | Consolidated |
| Operating income | ¥5.0 billion | Consolidated |
| Non-operating income | ¥0.4 billion | Consolidated |
| Non-operating expenses | ¥5.00 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥7.0 billion | Consolidated |
| Gain on sales of non-current assets | ¥11.00 million | Consolidated |
| Cost of sales | ¥22.8 billion | Consolidated |
| Gross profit (loss) | ¥8.9 billion | Consolidated |
| Net sales | ¥31.7 billion | Consolidated |
| Net sales | ¥31.7 billion | Consolidated |
| Advertising expenses | ¥0.3 billion | Consolidated |
| Net income | ¥3.0 billion | Consolidated |
| Net income | ¥3.0 billion | Consolidated |
| Net income (loss) | ¥3.4 billion | Consolidated |
| Net income (loss) | ¥3.4 billion | Consolidated |
| Directors' compensations | ¥0.3 billion | Consolidated |
| Provision for directors' bonuses | ¥0.3 billion | Consolidated |
| Loss on redemption of investment securities | ¥0.4 billion | Consolidated |
| Gain on sales of investment securities | ¥48.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.2 billion | Consolidated |
| Commission fees | ¥5.00 million | Consolidated |
| Exercise of subscription rights to shares | ¥-30.00 million | Consolidated |
| Income taxes - current | ¥1.8 billion | Consolidated |
| Income taxes | ¥1.6 billion | Consolidated |
| Income taxes - deferred | ¥-0.1 billion | Consolidated |
| Foreign exchange gains | ¥0.2 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥1.00 million | Consolidated |
| Extraordinary income | ¥11.00 million | Consolidated |
| Extraordinary loss | ¥0.4 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥4.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥4.1 billion | Consolidated |
| Income (loss) before income taxes | ¥5.0 billion | Consolidated |
| Income (loss) before income taxes | ¥5.0 billion | Consolidated |
| Ordinary income | ¥5.4 billion | Consolidated |
| Payrolls and allowances-SGA | ¥0.2 billion | Consolidated |
| Disposal of treasury stock | ¥0.2 billion | Consolidated |
| Purchase of treasury stock | ¥-1.1 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥3.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.7 billion | Consolidated |
| Sales commission | ¥1.5 billion | Consolidated |
| Selling, general and administrative expenses | ¥3.9 billion | Consolidated |
| Reversal of allowance for doubtful accounts | ¥1.00 million | Consolidated |
| Provision for bonuses | ¥2.00 million | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥-86.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.4 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.4 billion | Consolidated |
| Other | ¥4.00 million | Parent only |
| Dividends from surplus | ¥-0.6 billion | Parent only |
| Interest income | ¥0.1 billion | Parent only |
| Rent income | ¥51.00 million | Parent only |
| Dividend income | ¥16.00 million | Parent only |
| Operating income | ¥2.8 billion | Parent only |
| Operating revenue | ¥3.3 billion | Parent only |
| Non-operating income | ¥0.4 billion | Parent only |
| Non-operating expenses | ¥62.00 million | Parent only |
| Gross operating revenue | ¥3.8 billion | Parent only |
| Operating expenses | ¥0.9 billion | Parent only |
| Gain on sales of non-current assets | ¥1.00 million | Parent only |
| Cost of sales | ¥0.1 billion | Parent only |
| Gross profit (loss) | ¥3.7 billion | Parent only |
| Net sales | ¥0.5 billion | Parent only |
| Net income (loss) | ¥2.8 billion | Parent only |
| Net income (loss) | ¥2.8 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Provision for directors' bonuses | ¥38.00 million | Parent only |
| Loss on redemption of investment securities | ¥0.4 billion | Parent only |
| Gain on sales of investment securities | ¥48.00 million | Parent only |
| Interest expenses | ¥61.00 million | Parent only |
| Commission fees | ¥1.00 million | Parent only |
| Commission fees | ¥0.1 billion | Parent only |
| Share-based payment expenses | ¥0.1 billion | Parent only |
| Business consignment expenses | ¥0.1 billion | Parent only |
| Income taxes - current | ¥98.00 million | Parent only |
| Income taxes | ¥82.00 million | Parent only |
| Income taxes - deferred | ¥-15.00 million | Parent only |
| Depreciation | ¥52.00 million | Parent only |
| Foreign exchange gains | ¥0.2 billion | Parent only |
| Extraordinary income | ¥0.1 billion | Parent only |
| Extraordinary loss | ¥0.4 billion | Parent only |
| Income (loss) before income taxes | ¥2.8 billion | Parent only |
| Ordinary income | ¥3.2 billion | Parent only |
| Disposal of treasury stock | ¥0.2 billion | Parent only |
| Purchase of treasury stock | ¥-1.1 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥39.00 million | Parent only |
| Gain on liquidation of subsidiaries and associates | ¥0.1 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥2.2 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.9 billion | Consolidated |
| Total changes during the period | ¥1.6 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.3 billion | Parent only |
Statement of cash flows (35 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.8 billion | Consolidated |
| Other | ¥19.00 million | Consolidated |
| Increase (decrease) in other liabilities | ¥2.5 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥2.2 billion | Consolidated |
| Interest received | ¥67.00 million | Consolidated |
| Decrease increase in prepaid pension costs | ¥1.4 billion | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-1.1 billion | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-11.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-1.3 billion | Consolidated |
| Subtotal | ¥8.8 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥29.00 million | Consolidated |
| Proceeds from redemption of investment securities | ¥0.4 billion | Consolidated |
| Purchase of investment securities | ¥-2.3 billion | Consolidated |
| Proceeds from sales of investment securities | ¥0.8 billion | Consolidated |
| Loss(gain) on redemption of investment securitie | ¥0.4 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-48.00 million | Consolidated |
| Payments of leasehold and guarantee deposits | ¥-0 | Consolidated |
| Purchase of property plant and equipment | ¥-35.00 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥33.00 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥78.00 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-0.2 billion | Consolidated |
| Increase (decrease) in provision for share-based compensation-OpeCF | ¥34.00 million | Consolidated |
| Share-based payment expenses | ¥0.1 billion | Consolidated |
| Income taxes paid | ¥-1.9 billion | Consolidated |
| Income taxes refund | ¥0 | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Purchase of intangible assets | ¥-0.2 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-1.1 billion | Consolidated |
| Collection of loans receivable | ¥3.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-1.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.1 billion | Consolidated |
| Dividends | ¥-0.6 billion | Consolidated |
| Proceeds from share issuance to non controlling shareholders | ¥2.00 million | Consolidated |
| Repayments to non-controlling shareholders | ¥-19.00 million | Consolidated |
| Increase (decrease) in deposits | ¥0.2 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥7.0 billion | Consolidated | Disclosed |
| Dividend per share | 20 | Parent only | Disclosed |
| Number of employees | 362 | Consolidated | Disclosed |
| Net assets | ¥10.9 billion | Consolidated | Disclosed |
| Net sales | ¥31.7 billion | Consolidated | Disclosed |
| Operating income | ¥5.0 billion | Consolidated | Disclosed |
| Operating revenue | ¥3.3 billion | Parent only | Disclosed |
| Ordinary income | ¥5.4 billion | Consolidated | Disclosed |
| Net income | ¥3.0 billion | Consolidated | Disclosed |
| Total assets | ¥31.6 billion | Consolidated | Disclosed |
| Operating margin | 15.8% | Consolidated | Calculated |
| Net margin | 9.4% | Consolidated | Calculated |
| Sales per employee | 87610497 yen | Consolidated | Calculated |
| Total asset turnover | 1.0 times | Consolidated | Calculated |
| Net assets to total assets | 34.6% | Consolidated | Calculated |