orion breweries
orion breweries,ltd.
Company highlights
The largest segment by revenue is Liquor and soft drink business, at 80.5% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
orion breweries
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 | |
| Liquor and soft drink business | ¥23.9 billion | 80.5% | ¥22.7 billion | ¥3.6 billion | 84.0% | 15.2% | ¥3.2 billion |
| Tourism and hotel business | ¥5.8 billion | 19.5% | ¥6.1 billion | ¥0.7 billion | 16.0% | 11.9% | ¥0.3 billion |
| Total of the businesses | ¥29.7 billion | 100.0% | ¥4.3 billion | 100.0% | |||
Revenue and profit
orion breweries
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥1.7 billion | Consolidated |
| Sales commission | ¥1.6 billion | Consolidated | |
| Freight | ¥1.2 billion | Consolidated | |
| Packing and transportation expenses | ¥1.2 billion | Parent only | |
| Advertising expenses | ¥1.1 billion | Consolidated | |
| Depreciation | ¥1.0 billion | Consolidated | |
| Salaries | ¥0.9 billion | Parent only | |
| Amortization of goodwill | ¥26.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥15.4 billion | Consolidated |
| Operating income | ¥4.3 billion | Consolidated | |
| Ordinary income | ¥4.1 billion | Consolidated | |
| Net income | ¥3.6 billion | Consolidated |
orion breweries
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥1.7 billion
- Sales commission ¥1.6 billion
- Freight ¥1.2 billion
- Packing and transportation expenses ¥1.2 billion
- Advertising expenses ¥1.1 billion
- Depreciation ¥1.0 billion
- Other (not itemized) ¥3.3 billion
Performance, financial position and capital allocation
orion breweries
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥16.6B | ¥21.8B | ¥26.0B | ¥28.9B | ¥29.7B |
| Year on year (%) | Could not be retrieved | +31.5%◆ | comparison basis not confirmed | +11.0% | +2.9% |
| Ordinary income (loss) | ¥0.6B | ¥2.7B | ¥2.8B | ¥3.4B | ¥4.1B |
| Change from prior year | Could not be retrieved | +358.9% | comparison basis not confirmed | +22.3% | +19.5% |
| Ordinary income (loss) as a share of Net sales | 3.5% | 12.3% | 10.8% | 11.9% | 13.9% |
| Change (percentage points) | Could not be retrieved | +8.8 points◆ | comparison basis not confirmed | +1.1 points | +1.9 points |
Fiscal periods marked for changes
- 2023Net sales year on year +31.5%, Ordinary income (loss) as a share of revenue +8.8 points
orion breweries
Earnings and net assets per share over time
Unit yenSource Annual securities reports
orion breweries
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 | Could not be retrieved | Could not be retrieved | ¥26.0 billion | ¥28.9 billion | ¥29.7 billion |
| Ordinary income (loss) | Could not be retrieved | Could not be retrieved | ¥2.8 billion | ¥3.4 billion | ¥4.1 billion |
| Net income (loss) attributable to owners of parent | Could not be retrieved | Could not be retrieved | ¥4.6 billion | ¥7.3 billion | ¥3.6 billion |
| Comprehensive income | Could not be retrieved | Could not be retrieved | ¥4.6 billion | ¥7.3 billion | ¥3.6 billion |
| Net assets | Could not be retrieved | Could not be retrieved | ¥25.0 billion | ¥19.0 billion | ¥18.5 billion |
| Total assets | Could not be retrieved | Could not be retrieved | ¥55.1 billion | ¥50.9 billion | ¥44.1 billion |
| Net assets per share | Could not be retrieved | Could not be retrieved | 458.32 yen | 464.61 yen | 437.34 yen |
| Basic earnings (loss) per share | Could not be retrieved | Could not be retrieved | 85.25 yen | 133.9 yen | 88.59 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 83.39 yen |
| Equity-to-asset ratio | Could not be retrieved | Could not be retrieved | 45.4% | 37.3% | 41.9% |
| Return on equity | Could not be retrieved | Could not be retrieved | 19.8% | 33.2% | 19.5% |
| Net cash provided by (used in) operating activities | Could not be retrieved | Could not be retrieved | ¥1.8 billion | ¥6.1 billion | ¥-0.7 billion |
| Net cash provided by (used in) investing activities | Could not be retrieved | Could not be retrieved | ¥2.8 billion | ¥9.9 billion | ¥1.9 billion |
| Net cash provided by (used in) financing activities | Could not be retrieved | Could not be retrieved | ¥-2.7 billion | ¥-15.2 billion | ¥-4.9 billion |
| Cash and cash equivalents | Could not be retrieved | Could not be retrieved | ¥12.4 billion | ¥13.2 billion | ¥9.5 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥16.6 billion | ¥21.8 billion | ¥25.0 billion | ¥27.9 billion | ¥29.2 billion |
| Ordinary income (loss) | ¥0.6 billion | ¥2.7 billion | ¥3.1 billion | ¥4.3 billion | ¥7.3 billion |
| Net income (loss) | ¥0.8 billion | ¥6.6 billion | ¥4.6 billion | ¥5.7 billion | ¥7.0 billion |
| Capital stock | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.6 billion |
| Total number of issued shares (common stock) | 720,000 shares | 992,693 shares | 272,818 shares | 54,563,600 shares | 42,253,200 shares |
| Net assets | ¥57.8 billion | ¥15.7 billion | ¥18.7 billion | ¥11.1 billion | ¥13.9 billion |
| Total assets | ¥64.1 billion | ¥43.9 billion | ¥46.7 billion | ¥45.6 billion | ¥38.1 billion |
| Net assets per share | 80,267.45 yen | 57,511.65 yen | 343.32 yen | 270.62 yen | 328.57 yen |
| Dividend per share | Could not be retrieved | 5,800 yen | 8,600 yen | 90 yen | 44 yen |
| Interim dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 20 yen |
| Basic earnings (loss) per share | 1,124.2 yen | 11,461.62 yen | 84.96 yen | 103.78 yen | 169.4 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 159.46 yen |
| Equity-to-asset ratio | 90.2% | 35.7% | 40.1% | 24.2% | 36.4% |
| Return on equity | 1.4% | 17.8% | 26.9% | 38.0% | 55.9% |
| Payout ratio | Could not be retrieved | 50.6% | 50.6% | 86.7% | 26.0% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥44 | ¥20 | 26.0% | |
| FY ending 3/2025 | ¥90 | Could not be retrieved | 86.7% | Stock split or share consolidation noted |
| FY ending 3/2024 | ¥8,600 | Could not be retrieved | 50.6% | |
| FY ending 3/2023 | ¥5,800 | Could not be retrieved | 50.6% |
orion breweries
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
orion breweries
Unit %Source Annual securities reports
- Financial institutions15.62%
- Securities firms2.38%
- Other corporations26.83%
- Foreign holders (institutions)3.20%
- Foreign holders (individuals)0.99%
- Individuals and others50.98%
- Government and municipalities0.00%
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) | 9.87% | 4,172,900 |
| 2 | アサヒビール株式会社 | 9.76% | 4,125,200 |
| 3 | 近鉄グループホールディングス株式会社 | 9.74% | 4,119,200 |
| 4 | 株式会社沖縄銀行 | 1.39% | 588,200 |
| 5 | 株式会社琉球銀行 | 1.39% | 588,200 |
| 6 | 琉球海運株式会社 | 1.39% | 588,200 |
| 7 | オリオンビール従業員持株会 | 1.19% | 505,500 |
| 8 | ドウガン パトリック ジョンMACDONNELL ROAD,HONG KONG | 0.89% | 380,200 |
| 9 | 株式会社プレミアムウォーターホールディングス | 0.86% | 366,900 |
| 10 | 株式会社日本カストディ銀行(年金特金口) | 0.85% | 359,400 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥79.00 million | ¥1.3 billion |
| FY ending 3/2025 | ¥81.00 million | Could not be retrieved |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| Liquor and soft drink business | ¥79.00 million | ¥0.7 billion |
| Tourism and hotel business | Could not be retrieved | ¥0.2 billion |
Revenue scale in the same industry
orion breweries
Source Annual securities reports of each company
Foods: 130 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 JAPAN TOBACCOFY Dec 2025 ¥3.5T
- 2 SuntoryFY Dec 2025 ¥3.1T
- 3 ASAHI GROUPFY Dec 2025 ¥2.9T
- … 88 companies
- 92 AFC-HD AMS Life ScienceFY Aug 2025 ¥32.7B
- 93 Ifuji SangyoFY Mar 2026 ¥32.6B
- 94 orion breweriesThis companyFY Mar 2026 ¥29.7B
- 95 MEITOFY Mar 2026 ¥29.1B
- 96 FIRST BAKINGFY Dec 2025 ¥29.0B
- … 34 companies
Workforce information
Women 115 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 309 |
| Childcare leave taken, men |
70% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 12.3% |
Subsidy award information
| Date approved | Subsidy | Ministry | Amount |
|---|---|---|---|
| 2023-06-12 | 令和5年度沖縄域外競争力強化促進事業費補助金 | 内閣府 | ¥0.2 billion |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 11,349 t-CO2 |
| Sites covered by the report | 1 |
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) | ¥50.00 million |
| Non-audit fees (this year, total) | ¥3.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥3.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.7 billion | Consolidated |
| Net sales | ¥29.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥1.9 billion | Consolidated |
| Diluted earnings per share | 83.39 yen | Consolidated |
| Cash and cash equivalents | ¥9.5 billion | Consolidated |
| Net assets | ¥18.5 billion | Consolidated |
| Ordinary income (loss) | ¥4.1 billion | Consolidated |
| Total assets | ¥44.1 billion | Consolidated |
| Return on equity | 19.5% | Consolidated |
| Equity-to-asset ratio | 41.9% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥3.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-4.9 billion | Consolidated |
| Basic earnings (loss) per share | 88.59 yen | Consolidated |
| Net assets per share | 437.34 yen | Consolidated |
| Dividend per share | 44 yen | Parent only |
| Net sales | ¥29.2 billion | Parent only |
| Net income (loss) | ¥7.0 billion | Parent only |
| Diluted earnings per share | 159.46 yen | Parent only |
| Total number of issued shares (common stock) | 42,253,200 shares | Parent only |
| Net assets | ¥13.9 billion | Parent only |
| Ordinary income (loss) | ¥7.3 billion | Parent only |
| Total assets | ¥38.1 billion | Parent only |
| Return on equity | 55.9% | Parent only |
| Equity-to-asset ratio | 36.4% | Parent only |
| Capital stock | ¥0.6 billion | Parent only |
| Payout ratio | 26.0% | Parent only |
| Interim dividend per share | 20 yen | Parent only |
| Basic earnings (loss) per share | 169.4 yen | Parent only |
| Net assets per share | 328.57 yen | Parent only |
Employees (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 352 people | Consolidated |
| Number of employees | 352 people | Consolidated |
| Wage gap between men and women (all employees) | 59.1% | Parent only |
| Average length of service (years) | 12 years | Parent only |
| Average length of service months | 1 months | Parent only |
| Average annual salary | ¥7.04 million | Parent only |
| Average age (years) | 41 years old | Parent only |
| Average age months | 9 months | Parent only |
| Number of employees | 205 people | Parent only |
| Number of employees | 205 people | Parent only |
| Number of employees | 205 people | Parent only |
| Wage gap between men and women (regular employees) | 75.9% | Parent only |
| Wage gap between men and women (non-regular employees) | 54.2% | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥0.1 billion | Consolidated |
| Net sales to external customers | ¥29.7 billion | Consolidated |
| Average number of temporary employees | 251 people | Consolidated |
| Average number of temporary employees | 251 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Investments accounted for using equity method | ¥0.5 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥1.3 billion | Consolidated |
| Depreciation | ¥1.5 billion | Consolidated |
| Number of consolidated subsidiaries | 2 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 63.6% | Parent only |
| Average number of temporary employees | 89 people | Parent only |
| Average number of temporary employees | 89 people | Parent only |
| Average number of temporary employees | 89 people | Parent only |
| Ratio of female employees in managerial positions | 12.0% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.3 billion | Consolidated |
Shares (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 15,793,900 shares | Consolidated |
| Total number of shares held treasury shares etc | 39 shares | Consolidated |
| Number of shares | 42,253,200 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 37.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 39 shares | Consolidated |
| Number of voting rights | 422,008 units | Consolidated |
| Carrying amount on the balance sheet | ¥2.1 billion | Consolidated |
| Number of issues | 49 issues | Consolidated |
Audit (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥50.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥50.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥3.00 million | Consolidated |
| Fees for non-audit services - total | ¥3.00 million | Consolidated |
Accounts unique to this company (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥37.00 million | Consolidated |
| Revenue | ¥27.00 million | Consolidated |
| Revenue | ¥-0.2 billion | Consolidated |
| Revenue | ¥45.00 million | Consolidated |
| Revenue | ¥-68.00 million | Consolidated |
| Revenue | ¥-0 | Consolidated |
| Change in average annual salary from the previous year | 2.3% | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥27.00 million | Parent only |
Balance sheet (129 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥2.2 billion | Consolidated |
| Other | ¥1.2 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.6 billion | Consolidated |
| Other, net | ¥0.7 billion | Consolidated |
| Goodwill | ¥0.1 billion | Consolidated |
| Retained earnings | ¥3.6 billion | Consolidated |
| Raw materials and supplies | ¥0.8 billion | Consolidated |
| Merchandise and finished goods | ¥1.4 billion | Consolidated |
| Non-current liabilities | ¥18.7 billion | Consolidated |
| Non-current assets | ¥28.6 billion | Consolidated |
| Land | ¥7.4 billion | Consolidated |
| Accounts receivable - trade | ¥2.5 billion | Consolidated |
| Buildings and structures | ¥27.2 billion | Consolidated |
| Buildings and structures, net | ¥13.7 billion | Consolidated |
| Construction in progress | ¥0.3 billion | Consolidated |
| Provision for directors' bonuses | ¥26.00 million | Consolidated |
| Provision for directors' retirement benefits | ¥17.00 million | Consolidated |
| Investments and other assets | ¥3.0 billion | Consolidated |
| Investment securities | ¥2.7 billion | Consolidated |
| Subscription rights to shares | ¥4.00 million | Consolidated |
| Property, plant and equipment | ¥24.8 billion | Consolidated |
| Income taxes payable | ¥0.3 billion | Consolidated |
| Accrued alcohol tax | ¥0.9 billion | Consolidated |
| Accounts payable - other | ¥2.2 billion | Consolidated |
| Shareholders' equity | ¥18.5 billion | Consolidated |
| Machinery, equipment and vehicles | ¥20.6 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥2.7 billion | Consolidated |
| Current liabilities | ¥6.9 billion | Consolidated |
| Current assets | ¥15.5 billion | Consolidated |
| Accumulated depreciation | ¥-1.6 billion | Consolidated |
| Accumulated depreciation | ¥-13.5 billion | Consolidated |
| Accumulated depreciation | ¥-17.9 billion | Consolidated |
| Intangible assets | ¥0.7 billion | Consolidated |
| Cash and cash equivalents | ¥9.5 billion | Consolidated |
| Cash and deposits | ¥10.5 billion | Consolidated |
| Net assets | ¥18.5 billion | Consolidated |
| Net assets | ¥18.5 billion | Consolidated |
| Total assets | ¥44.1 billion | Consolidated |
| Total assets | ¥44.1 billion | Consolidated |
| Deferred tax liabilities | ¥1.5 billion | Consolidated |
| Treasury stock | ¥-0 | Consolidated |
| Liabilities | ¥25.6 billion | Consolidated |
| Liabilities | ¥25.6 billion | Consolidated |
| Liabilities and net assets | ¥44.1 billion | Consolidated |
| Accounts payable - trade | ¥1.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0 | Consolidated |
| Capital surplus | ¥14.3 billion | Consolidated |
| Capital stock | ¥0.6 billion | Consolidated |
| Asset retirement obligations | ¥82.00 million | Consolidated |
| Provision for bonuses | ¥0.4 billion | Consolidated |
| Net defined benefit liability | ¥0.3 billion | Consolidated |
| Long-term loans payable | ¥15.7 billion | Consolidated |
| Long-term deposits received | ¥1.0 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.7 billion | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥2.00 million | Parent only |
| Goodwill | ¥0.1 billion | Parent only |
| Software | ¥0.4 billion | Parent only |
| Software in progress | ¥4.00 million | Parent only |
| Lease obligations | ¥0.2 billion | Parent only |
| Lease obligations | ¥0.1 billion | Parent only |
| Lease assets, net | ¥0.3 billion | Parent only |
| Membership | ¥66.00 million | Parent only |
| Leasehold right | ¥13.00 million | Parent only |
| Retained earnings | ¥13.1 billion | Parent only |
| Legal retained earnings | ¥90.00 million | Parent only |
| Advances received | ¥54.00 million | Parent only |
| Semi finished goods | ¥0.3 billion | Parent only |
| Raw materials | ¥0.4 billion | Parent only |
| Merchandise | ¥0.3 billion | Parent only |
| Right of trademark | ¥13.00 million | Parent only |
| Non-current liabilities | ¥17.4 billion | Parent only |
| Non-current assets | ¥23.4 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥1.0 billion | Parent only |
| Land | ¥4.9 billion | Parent only |
| Accounts receivable - trade | ¥2.4 billion | Parent only |
| Tools, furniture and fixtures | ¥0.4 billion | Parent only |
| Buildings, net | ¥10.6 billion | Parent only |
| Construction in progress | ¥0.3 billion | Parent only |
| Provision for directors' bonuses | ¥26.00 million | Parent only |
| Provision for directors' retirement benefits | ¥15.00 million | Parent only |
| Investments and other assets | ¥2.8 billion | Parent only |
| Investment securities | ¥2.1 billion | Parent only |
| Subscription rights to shares | ¥4.00 million | Parent only |
| Property, plant and equipment | ¥20.0 billion | Parent only |
| Income taxes payable | ¥0.3 billion | Parent only |
| Accrued consumption taxes | ¥0.4 billion | Parent only |
| Accrued expenses | ¥0.3 billion | Parent only |
| Accrued alcohol tax | ¥0.9 billion | Parent only |
| Accounts payable - other | ¥2.3 billion | Parent only |
| Shareholders' equity | ¥13.9 billion | Parent only |
| Structures, net | ¥1.0 billion | Parent only |
| Machinery and equipment, net | ¥2.5 billion | Parent only |
| Current liabilities | ¥6.9 billion | Parent only |
| Current assets | ¥14.7 billion | Parent only |
| Intangible assets | ¥0.6 billion | Parent only |
| Cash and deposits | ¥10.0 billion | Parent only |
| Net assets | ¥13.9 billion | Parent only |
| Net assets | ¥13.9 billion | Parent only |
| Total assets | ¥38.1 billion | Parent only |
| Deferred tax liabilities | ¥0.1 billion | Parent only |
| Retained earnings brought forward | ¥12.0 billion | Parent only |
| Treasury stock | ¥-0 | Parent only |
| Finished goods | ¥0.6 billion | Parent only |
| Liabilities | ¥24.3 billion | Parent only |
| Liabilities and net assets | ¥38.1 billion | Parent only |
| Supplies | ¥0.2 billion | Parent only |
| Accounts payable - trade | ¥1.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.1 billion | Parent only |
| Capital surplus | ¥0.2 billion | Parent only |
| Legal capital surplus | ¥0.2 billion | Parent only |
| Capital stock | ¥0.6 billion | Parent only |
| Asset retirement obligations | ¥82.00 million | Parent only |
| Provision for bonuses | ¥0.3 billion | Parent only |
| Vehicles, net | ¥6.00 million | Parent only |
| Provision for retirement benefits | ¥0.3 billion | Parent only |
| Long-term loans payable | ¥15.7 billion | Parent only |
| Long-term loans receivable | ¥3.00 million | Parent only |
| Long-term deposits received | ¥1.0 billion | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥68.00 million | Parent only |
| Shares of subsidiaries and associates | ¥0.5 billion | Parent only |
| Deposits received | ¥91.00 million | Parent only |
| Current portion of long-term loans payable | ¥0.7 billion | Parent only |
Statement of income (82 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥69.00 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Amortization of goodwill | ¥26.00 million | Consolidated |
| Listing related expenses-NOE | ¥66.00 million | Consolidated |
| Dividends from surplus | ¥-4.5 billion | Consolidated |
| Comprehensive income | ¥3.6 billion | Consolidated |
| Interest income | ¥17.00 million | Consolidated |
| Rent income | ¥27.00 million | Consolidated |
| Dividend income | ¥66.00 million | Consolidated |
| Operating income | ¥4.3 billion | Consolidated |
| Operating income | ¥4.3 billion | Consolidated |
| Non-operating income | ¥0.3 billion | Consolidated |
| Non-operating expenses | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.7 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.8 billion | Consolidated |
| Loss on retirement of non-current assets | ¥30.00 million | Consolidated |
| Cost of sales | ¥14.3 billion | Consolidated |
| Gross profit (loss) | ¥15.4 billion | Consolidated |
| Net sales | ¥29.7 billion | Consolidated |
| Net sales | ¥29.7 billion | Consolidated |
| Advertising expenses | ¥1.1 billion | Consolidated |
| Net income | ¥3.6 billion | Consolidated |
| Net income | ¥3.6 billion | Consolidated |
| Net income (loss) | ¥3.6 billion | Consolidated |
| Net income (loss) | ¥3.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥1.9 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥52.00 million | Consolidated |
| Interest expenses | ¥0.3 billion | Consolidated |
| Commission fees | ¥11.00 million | Consolidated |
| Issuance of new shares | ¥0.4 billion | Consolidated |
| Income taxes - current | ¥1.4 billion | Consolidated |
| Income taxes | ¥1.5 billion | Consolidated |
| Income taxes - deferred | ¥94.00 million | Consolidated |
| Depreciation | ¥1.0 billion | Consolidated |
| Extraordinary income | ¥1.1 billion | Consolidated |
| Extraordinary loss | ¥75.00 million | Consolidated |
| Early retirement program expenses | ¥17.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-3.7 billion | Consolidated |
| Income (loss) before income taxes | ¥5.1 billion | Consolidated |
| Income (loss) before income taxes | ¥5.1 billion | Consolidated |
| Ordinary income | ¥4.1 billion | Consolidated |
| Salaries and allowances | ¥1.7 billion | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Comprehensive income attributable to owners of parent | ¥3.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-4.9 billion | Consolidated |
| Sales commission | ¥1.6 billion | Consolidated |
| Selling, general and administrative expenses | ¥11.1 billion | Consolidated |
| Gain on reversal of asset retirement obligation-EI | ¥0.2 billion | Consolidated |
| Freight | ¥1.2 billion | Consolidated |
| Listing related expenses-NOE | ¥66.00 million | Parent only |
| Dividends from surplus | ¥-4.5 billion | Parent only |
| Interest and dividend income | ¥3.3 billion | Parent only |
| Operating income | ¥4.3 billion | Parent only |
| Non-operating income | ¥3.4 billion | Parent only |
| Non-operating expenses | ¥0.5 billion | Parent only |
| Gain on sales of non-current assets | ¥0.8 billion | Parent only |
| Loss on retirement of non-current assets | ¥30.00 million | Parent only |
| Cost of sales | ¥14.1 billion | Parent only |
| Gross profit (loss) | ¥15.1 billion | Parent only |
| Net sales | ¥29.2 billion | Parent only |
| Advertising expenses | ¥1.1 billion | Parent only |
| Net income (loss) | ¥7.0 billion | Parent only |
| Net income (loss) | ¥7.0 billion | Parent only |
| Interest expenses | ¥0.3 billion | Parent only |
| Issuance of new shares | ¥0.4 billion | Parent only |
| Income taxes - current | ¥1.4 billion | Parent only |
| Income taxes | ¥1.3 billion | Parent only |
| Income taxes - deferred | ¥-20.00 million | Parent only |
| Depreciation | ¥0.8 billion | Parent only |
| Extraordinary income | ¥1.1 billion | Parent only |
| Extraordinary loss | ¥58.00 million | Parent only |
| Income (loss) before income taxes | ¥8.3 billion | Parent only |
| Ordinary income | ¥7.3 billion | Parent only |
| Salaries | ¥0.9 billion | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Sales commission | ¥3.0 billion | Parent only |
| Selling, general and administrative expenses | ¥10.8 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥1.00 million | Parent only |
| Gain on reversal of asset retirement obligation-EI | ¥0.2 billion | Parent only |
| Packing and transportation expenses | ¥1.2 billion | Parent only |
| Miscellaneous income | ¥0.1 billion | Parent only |
| Other | ¥0.1 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-0.5 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-1.00 million | Consolidated |
| Total changes during the period | ¥2.8 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-1.00 million | Parent only |
Statement of cash flows (34 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-2.4 billion | Consolidated |
| Other | ¥4.00 million | Consolidated |
| Amortization of goodwill | ¥26.00 million | Consolidated |
| Repayments of lease obligations | ¥-99.00 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-18.00 million | Consolidated |
| Interest expenses paid | ¥-0.2 billion | Consolidated |
| Interest and dividends income received | ¥96.00 million | Consolidated |
| Interest and dividend income | ¥-83.00 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.8 billion | Consolidated |
| Loss on retirement of non-current assets | ¥30.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.3 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥1.0 billion | Consolidated |
| Payments into time deposits | ¥-2.0 billion | Consolidated |
| Subtotal | ¥3.9 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥-3.00 million | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥-0 | Consolidated |
| Equity in earnings losses of affiliates | ¥-52.00 million | Consolidated |
| Interest expenses | ¥0.3 billion | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥0.4 billion | Consolidated |
| Purchase of property plant and equipment | ¥-1.2 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥4.3 billion | Consolidated |
| Payments for retirement of property, plant and equipment | ¥-20.00 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥0.2 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.2 billion | Consolidated |
| Income taxes paid | ¥-4.4 billion | Consolidated |
| Depreciation | ¥1.5 billion | Consolidated |
| Purchase of intangible assets | ¥-69.00 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0 | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-3.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.1 billion | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥43.00 million | Consolidated |
| Dividends | ¥-4.5 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.7 billion | Consolidated |
| Increase decrease in long term deposits received | ¥47.00 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 | ¥79.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-0.7 billion | Consolidated | Disclosed |
| Dividend per share | 44 | Parent only | Disclosed |
| Number of employees | 352 | Consolidated | Disclosed |
| Net assets | ¥18.5 billion | Consolidated | Disclosed |
| Net sales | ¥29.7 billion | Consolidated | Disclosed |
| Operating income | ¥4.3 billion | Consolidated | Disclosed |
| Ordinary income | ¥4.1 billion | Consolidated | Disclosed |
| Net income | ¥3.6 billion | Consolidated | Disclosed |
| Total assets | ¥44.1 billion | Consolidated | Disclosed |
| Operating margin | 14.5% | Consolidated | Calculated |
| Net margin | 12.3% | Consolidated | Calculated |
| Sales per employee | 84411932 yen | Consolidated | Calculated |
| Total asset turnover | 0.67 times | Consolidated | Calculated |
| Net assets to total assets | 41.9% | Consolidated | Calculated |