SEPTENI
SEPTENI HOLDINGS CO.,LTD.
Company highlights
The largest segment by revenue is マーケティング・コミュニケーション事業, at 69.4% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
SEPTENI
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales | Operating profit | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| マーケティング・コミュニケーション事業 | ¥21.6 billion | 69.4% | ¥20.3 billion | ¥5.5 billion | 74.7% | 25.5% | ¥4.8 billion |
| ダイレクトビジネス事業 | ¥6.4 billion | 20.7% | ¥5.2 billion | ¥1.4 billion | 18.7% | 21.3% | ¥1.1 billion |
| データ・ソリューション事業 | ¥3.1 billion | 9.9% | ¥3.2 billion | ¥0.5 billion | 6.7% | 16.0% | ¥0.5 billion |
| Total of the businesses | ¥31.1 billion | 100.0% | ¥7.4 billion | 100.0% | |||
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Cost of sales | ¥26.0 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥18.8 billion | Consolidated | |
| Salaries and allowances | ¥0.6 billion | Parent only | |
| Directors' compensations | ¥0.4 billion | Parent only | |
| Business consignment expenses | ¥0.3 billion | Parent only | |
| Depreciation | ¥80.39 million | Parent only | |
| Employees' bonuses | ¥20.38 million | Parent only | |
| Provision for bonuses | ¥17.62 million | Parent only | |
| Profit by stage | Operating income | ¥4.2 billion | Consolidated |
| Ordinary income | ¥3.5 billion | Parent only | |
| Net income | ¥3.5 billion | Consolidated |
SEPTENI
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Cost of sales ¥26.0 billion
- Selling general and administrative expenses IFRS ¥18.8 billion
- Salaries and allowances ¥0.6 billion
- Directors' compensations ¥0.4 billion
- Business consignment expenses ¥0.3 billion
- Depreciation ¥0.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
SEPTENI
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
Recent performance trends
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥21.4B | ¥27.6B | ¥34.3B | ¥28.3B | ¥30.3B |
| Year on year (%) | +19.2% | +29.0%◆ | comparison basis not confirmed | -17.5% | +7.2% |
| Profit (loss) before tax (IFRS) | ¥3.9B | ¥9.0B | ¥6.7B | ¥4.9B | ¥4.7B |
| Change from prior year | +68.2% | +129.3% | comparison basis not confirmed | -26.8% | -3.1% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | 18.3% | 32.5% | 19.4% | 17.2% | 15.6% |
| Change (percentage points) | +5.3 points◆ | +14.2 points◆ | comparison basis not confirmed | -2.2 points◆ | -1.6 points |
Fiscal periods marked for changes
Earlier fiscal periods (4)
- 2016Ordinary income (loss) as a share of revenue +7.5 points
- 2018Profit (loss) before tax (IFRS) as a share of revenue -7.8 points
- 2019Profit (loss) before tax (IFRS) as a share of revenue -9.3 points, Profit (loss) before tax (IFRS) profit to loss
- 2020Profit (loss) before tax (IFRS) as a share of revenue +13.4 points, Profit (loss) before tax (IFRS) loss to profit
- 2021Profit (loss) before tax (IFRS) as a share of revenue +5.3 points
- 2022Revenue (IFRS) year on year +29.0%, Profit (loss) before tax (IFRS) as a share of revenue +14.2 points
- 2024Profit (loss) before tax (IFRS) as a share of revenue -2.2 points
SEPTENI
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥21.4 billion | ¥27.6 billion | ¥34.3 billion | ¥28.3 billion | ¥30.3 billion |
| Profit (loss) before tax (IFRS) | ¥3.9 billion | ¥9.0 billion | ¥6.7 billion | ¥4.9 billion | ¥4.7 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥2.6 billion | ¥5.7 billion | ¥4.3 billion | ¥5.5 billion | ¥3.5 billion |
| Comprehensive income attributable to owners of parent (IFRS) | ¥2.6 billion | ¥5.9 billion | ¥4.6 billion | ¥5.4 billion | ¥3.2 billion |
| Equity attributable to owners of parent (IFRS) | ¥18.4 billion | ¥62.7 billion | ¥65.6 billion | ¥69.9 billion | ¥66.5 billion |
| Total assets (IFRS) | ¥42.0 billion | ¥88.7 billion | ¥93.6 billion | ¥97.6 billion | ¥96.3 billion |
| Equity attributable to owners of parent per share (IFRS) | 145.72 yen | 299.54 yen | 316.7 yen | 336.89 yen | 320.83 yen |
| Basic earnings (loss) per share (IFRS) | 20.59 yen | 30.54 yen | 20.74 yen | 26.65 yen | 16.83 yen |
| Diluted earnings (loss) per share (IFRS) | 20.51 yen | 30.45 yen | 20.68 yen | 26.61 yen | 16.82 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 43.9% | 70.7% | 70.1% | 71.6% | 69.1% |
| Return on equity attributable to owners of parent (IFRS) | 15.2% | 14.1% | 6.7% | 8.2% | 5.1% |
| Net cash provided by (used in) operating activities (IFRS) | ¥4.6 billion | ¥3.6 billion | ¥3.8 billion | ¥3.7 billion | ¥3.4 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥90.64 million | ¥-30.6 billion | ¥-2.0 billion | ¥0.3 billion | ¥-3.1 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥-1.9 billion | ¥31.2 billion | ¥-1.8 billion | ¥-1.6 billion | ¥-6.0 billion |
| Cash and cash equivalents (IFRS) | ¥16.9 billion | ¥21.3 billion | ¥20.9 billion | ¥23.7 billion | ¥17.9 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥3.9 billion | ¥5.5 billion | ¥6.9 billion | ¥5.2 billion | ¥4.8 billion |
| Ordinary income (loss) | ¥1.9 billion | ¥4.4 billion | ¥5.1 billion | ¥3.5 billion | ¥3.5 billion |
| Net income (loss) | ¥1.0 billion | ¥3.7 billion | ¥4.8 billion | ¥3.3 billion | ¥3.1 billion |
| Capital stock | ¥2.1 billion | ¥18.4 billion | ¥18.4 billion | ¥18.4 billion | ¥18.4 billion |
| Total number of issued shares (common stock) | 138,916,500 shares | 211,079,654 shares | 211,079,654 shares | 211,389,654 shares | 211,389,654 shares |
| Net assets | ¥11.9 billion | ¥54.0 billion | ¥57.1 billion | ¥59.2 billion | ¥55.7 billion |
| Total assets | ¥16.2 billion | ¥57.5 billion | ¥59.5 billion | ¥62.4 billion | ¥60.4 billion |
| Net assets per share | 93.8 yen | 257.87 yen | 275.83 yen | 285.4 yen | 268.61 yen |
| Dividend per share | 3.4 yen | 4.6 yen | 5.2 yen | 31.35 yen | 18 yen |
| Basic earnings (loss) per share | 8.14 yen | 19.56 yen | 23.17 yen | 15.78 yen | 14.9 yen |
| Diluted earnings per share | 8.11 yen | 19.51 yen | 23.12 yen | 15.76 yen | 14.89 yen |
| Equity-to-asset ratio | 73.3% | 93.9% | 96.0% | 94.9% | 92.2% |
| Return on equity | 9.0% | 11.2% | 8.7% | 5.6% | 5.4% |
| Payout ratio | 41.8% | 23.5% | 22.4% | 198.7% | 120.8% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥18 | Could not be retrieved | 120.8% | |
| FY ending 12/2024 | ¥31.35 | Could not be retrieved | 198.7% | |
| FY ending 12/2023 | ¥5.2 | Could not be retrieved | 22.4% | Fiscal year was not 12 months |
| FY ending 9/2022 | ¥4.6 | Could not be retrieved | 23.5% | |
| FY ending 9/2021 | ¥3.4 | Could not be retrieved | 41.8% | |
| FY ending 9/2020 | ¥2 | Could not be retrieved | Could not be retrieved | |
| FY ending 9/2019 | ¥2 | Could not be retrieved | 37.6% | |
| FY ending 9/2018 | ¥2 | Could not be retrieved | 12.2% | |
| FY ending 9/2017 | ¥3.2 | Could not be retrieved | 36.6% | Stock split or share consolidation noted |
| FY ending 9/2016 | ¥16 | Could not be retrieved | 42.8% | |
| FY ending 9/2015 | ¥14 | Could not be retrieved | 17.8% | |
| FY ending 9/2014 | ¥9 | Could not be retrieved | 18.0% | Stock split or share consolidation noted |
| FY ending 9/2013 | ¥1,400 | Could not be retrieved | 128.9% | |
| FY ending 9/2012 | ¥1,000 | Could not be retrieved | 51.1% |
SEPTENI
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
SEPTENI
Unit %Source Annual securities reports
- Financial institutions2.56%
- Securities firms2.70%
- Other corporations58.80%
- Foreign holders (institutions)15.65%
- Foreign holders (individuals)0.04%
- Individuals and others20.25%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社電通グループ | 52.48% | 109,782,395 |
| 2 | 株式会社ビレッジセブン | 6.11% | 12,783,500 |
| 3 | 七村 守 | 4.54% | 9,489,400 |
| 4 | BNP PARIBAS LONDON BRANCH FOR PRIME BROKERAGE CLEARANCE ACC FOR THIRD PARTY(常任代理人 香港上海銀行東京支店) | 1.94% | 4,063,652 |
| 5 | UBS AG LONDON A/C IPB SEGREGATED CLIENT ACCOUNT(常任代理人 シティバンク、エヌ・エイ東京支店) | 1.48% | 3,101,950 |
| 6 | BNYMSANV RE GCLB REJP RD LMGC(常任代理人 シティバンク、エヌ・エイ東京支店) | 1.35% | 2,825,513 |
| 7 | BNY GCM CLIENT ACCOUNT JPRD AC ISG (FE-AC)(常任代理人 株式会社三菱UFJ銀行) | 1.22% | 2,544,198 |
| 8 | 株式会社日本カストディ銀行(信託口) | 1.17% | 2,440,100 |
| 9 | NORTHERN TRUST CO.(AVFC) RE IEDU UCITS CLIENTS NON LENDING 15 PCT TREATY ACCOUNT(常任代理人 香港上海銀行東京支店) | 1.0% | 2,100,000 |
| 10 | 清水 洋 | 0.91% | 1,900,000 |
Revenue scale in the same industry
SEPTENI
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 141 companies
- 145 HARIMA B.STEMFY Mar 2026 ¥30.9B
- 146 RESOLFY Mar 2026 ¥30.4B
- 147 SEPTENIThis companyFY Dec 2025 ¥30.3B
- 148 DMSFY Mar 2026 ¥30.3B
- 149 FRONTIER INTERNATIONALFY Apr 2026 ¥29.9B
- … 522 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任あずさ監査法人 |
| Audit fees (this year, total) | ¥89.27 million |
| Non-audit fees (this year, total) | Not applicable |
| Non-audit fees (this year, network firms) | ¥6.73 million |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥3.4 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 16.83 yen | Consolidated |
| Revenue (IFRS) | ¥30.3 billion | Consolidated |
| Diluted earnings (loss) per share (IFRS) | 16.82 yen | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥3.5 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥3.2 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-3.1 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥17.9 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥4.7 billion | Consolidated |
| Total assets (IFRS) | ¥96.3 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥66.5 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 5.1% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 69.1% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-6.0 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 320.83 yen | Consolidated |
| Dividend per share | 18 yen | Parent only |
| Operating revenue | ¥4.8 billion | Parent only |
| Net income (loss) | ¥3.1 billion | Parent only |
| Diluted earnings per share | 14.89 yen | Parent only |
| Total number of issued shares (common stock) | 211,389,654 shares | Parent only |
| Net assets | ¥55.7 billion | Parent only |
| Ordinary income (loss) | ¥3.5 billion | Parent only |
| Total assets | ¥60.4 billion | Parent only |
| Return on equity | 5.4% | Parent only |
| Equity-to-asset ratio | 92.2% | Parent only |
| Capital stock | ¥18.4 billion | Parent only |
| Payout ratio | 120.8% | Parent only |
| Basic earnings (loss) per share | 14.9 yen | Parent only |
| Net assets per share | 268.61 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,674 people | Consolidated |
| Number of employees | 1,674 people | Consolidated |
| Average length of service (years) | 7.3 years | Parent only |
| Average annual salary | ¥6.55 million | Parent only |
| Average age (years) | 34.9 years old | Parent only |
| Number of employees | 97 people | Parent only |
| Number of employees | 97 people | Parent only |
Other disclosed items (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 255 people | Consolidated |
| Average number of temporary employees | 255 people | Consolidated |
| Average number of temporary employees | 8 people | Parent only |
| Average number of temporary employees | 8 people | Parent only |
| Total return on the share price index | 237.0% | Parent only |
Shares (19 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment second largest holding company | ¥0.83 million | Consolidated |
| Total of gain loss on sale equity securities not listed investment equity securities held for pure investment reporting company | ¥89.56 million | Consolidated |
| Number of shares held | 151,030,708 shares | Consolidated |
| Total number of shares held treasury shares etc | 2,200,000 shares | Consolidated |
| Number of shares | 211,389,654 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.0% | Consolidated |
| Shareholding ratio | 72.2% | Consolidated |
| Number of shares held in own name treasury shares etc | 2,200,000 shares | Consolidated |
| Total of valuation gain (loss) | ¥-0.3 billion | Consolidated |
| Number of voting rights | 2,091,618 units | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment second largest holding company | ¥44.60 million | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥1.4 billion | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment second largest holding company | ¥50.92 million | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.1 billion | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 24 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 175.7% | Parent only |
Audit (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥89.27 million | Consolidated |
| Fees for audit and attestation services - total | ¥89.27 million | Consolidated |
| Fees for non-audit services - reporting company | ¥3.89 million | Consolidated |
| Fees for non-audit services - total | ¥6.73 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥2.84 million | Consolidated |
Balance sheet (115 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥10.07 million | Consolidated |
| Other | ¥-10.07 million | Consolidated |
| Other | ¥0 | Consolidated |
| Other | ¥-2.01 million | Consolidated |
| Other | ¥2.01 million | Consolidated |
| Other | ¥6,000 | Consolidated |
| Other current liabilities clifrs | ¥2.1 billion | Consolidated |
| Other current assets caifrs | ¥1.1 billion | Consolidated |
| Other components of equity IFRS | ¥-0.6 billion | Consolidated |
| Other financial liabilities | ¥5.5 billion | Consolidated |
| Other financial liabilities | ¥0.3 billion | Consolidated |
| Other financial assets | ¥2.8 billion | Consolidated |
| Other financial assets | ¥7.9 billion | Consolidated |
| Other non current assets ncaifrs | ¥7.79 million | Consolidated |
| Goodwill | ¥4.7 billion | Consolidated |
| Goodwill IFRS | ¥4.7 billion | Consolidated |
| Goodwill IFRS | ¥4.7 billion | Consolidated |
| Software | ¥-0.7 billion | Consolidated |
| Software | ¥0.8 billion | Consolidated |
| Software in progress | ¥0.5 billion | Consolidated |
| Software in progress IFRS | ¥0.5 billion | Consolidated |
| Software IFRS | ¥84.59 million | Consolidated |
| Right of use assets IFRS | ¥0.8 billion | Consolidated |
| Retained earnings IFRS | ¥24.7 billion | Consolidated |
| Increase (decrease) in trade payables | ¥20.7 billion | Consolidated |
| Decrease (increase) in trade receivables | ¥23.7 billion | Consolidated |
| Furniture and fixtures | ¥0.8 billion | Consolidated |
| Furniture and fixtures | ¥-0.5 billion | Consolidated |
| Furniture and fixtures IFRS | ¥0.2 billion | Consolidated |
| Buildings | ¥0.7 billion | Consolidated |
| Buildings | ¥-0.6 billion | Consolidated |
| Buildings IFRS | ¥0.1 billion | Consolidated |
| Provisions nclifrs | ¥0.1 billion | Consolidated |
| Investments accounted for using equity method IFRS | ¥35.0 billion | Consolidated |
| Property, plant and equipment | ¥1.5 billion | Consolidated |
| Property, plant and equipment | ¥-1.1 billion | Consolidated |
| Property plant and equipment IFRS | ¥0.4 billion | Consolidated |
| Property plant and equipment IFRS | ¥0.4 billion | Consolidated |
| Income taxes payable | ¥0.9 billion | Consolidated |
| Inventories | ¥15.92 million | Consolidated |
| Total current liabilities IFRS | ¥29.3 billion | Consolidated |
| Current assets IFRS | ¥45.5 billion | Consolidated |
| Intangible assets accumulated amortization and impairment losses IFRS | ¥-0.9 billion | Consolidated |
| Intangible assets acquisition cost IFRS | ¥1.7 billion | Consolidated |
| Intangible assets IFRS | ¥0.8 billion | Consolidated |
| Intangible assets IFRS | ¥0.8 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥17.9 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥17.9 billion | Consolidated |
| Net assets | ¥66.6 billion | Consolidated |
| Net assets | ¥66.6 billion | Consolidated |
| Total assets | ¥96.3 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥28.57 million | Consolidated |
| Deferred tax assets IFRS | ¥1.1 billion | Consolidated |
| Treasury shares IFRS | ¥-1.4 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥66.5 billion | Consolidated |
| Liabilities and equity IFRS | ¥96.3 billion | Consolidated |
| Liabilities IFRS | ¥29.8 billion | Consolidated |
| Capital surplus IFRS | ¥25.4 billion | Consolidated |
| Share capital IFRS | ¥18.4 billion | Consolidated |
| Non controlling interests IFRS | ¥34.85 million | Consolidated |
| Non current labilities IFRS | ¥0.5 billion | Consolidated |
| Non current assets IFRS | ¥50.8 billion | Consolidated |
| Customer relationships accumulated amortization and impairment losses IFRS | ¥-0.2 billion | Consolidated |
| Customer relationships acquisition cost IFRS | ¥0.4 billion | Consolidated |
| Customer relationships IFRS | ¥0.3 billion | Consolidated |
| Other | ¥1.0 billion | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0.63 million | Parent only |
| Valuation difference on available-for-sale securities | ¥32.18 million | Parent only |
| Other capital surplus | ¥5.3 billion | Parent only |
| Software | ¥7.95 million | Parent only |
| Software in progress | ¥0.5 billion | Parent only |
| General reserve | ¥0.4 billion | Parent only |
| Retained earnings | ¥14.5 billion | Parent only |
| Legal retained earnings | ¥70.87 million | Parent only |
| Prepaid expenses | ¥0.3 billion | Parent only |
| Non-current assets | ¥48.2 billion | Parent only |
| Accounts receivable - trade | ¥0.4 billion | Parent only |
| Tools, furniture and fixtures | ¥0.2 billion | Parent only |
| Buildings, net | ¥88.68 million | Parent only |
| Investments and other assets | ¥47.5 billion | Parent only |
| Investment securities | ¥5.4 billion | Parent only |
| Lease and guarantee deposits | ¥0.5 billion | Parent only |
| Securities | ¥3.0 billion | Parent only |
| Property, plant and equipment | ¥0.2 billion | Parent only |
| Accounts receivable - other | ¥0.4 billion | Parent only |
| Income taxes payable | ¥0.1 billion | Parent only |
| Accrued expenses | ¥34.04 million | Parent only |
| Accounts payable - other | ¥0.4 billion | Parent only |
| Shareholders' equity | ¥55.7 billion | Parent only |
| Current liabilities | ¥4.7 billion | Parent only |
| Current assets | ¥12.2 billion | Parent only |
| Intangible assets | ¥0.5 billion | Parent only |
| Cash and deposits | ¥6.7 billion | Parent only |
| Short-term loans payable | ¥4.0 billion | Parent only |
| Net assets | ¥55.7 billion | Parent only |
| Net assets | ¥55.7 billion | Parent only |
| Total assets | ¥60.4 billion | Parent only |
| Deferred tax assets | ¥83.96 million | Parent only |
| Retained earnings brought forward | ¥14.1 billion | Parent only |
| Treasury stock | ¥-1.4 billion | Parent only |
| Valuation and translation adjustments | ¥32.18 million | Parent only |
| Liabilities | ¥4.7 billion | Parent only |
| Liabilities and net assets | ¥60.4 billion | Parent only |
| Supplies | ¥1.36 million | Parent only |
| Allowance for doubtful accounts | ¥-25.30 million | Parent only |
| Capital surplus | ¥24.1 billion | Parent only |
| Legal capital surplus | ¥18.8 billion | Parent only |
| Capital stock | ¥18.4 billion | Parent only |
| Provision for bonuses | ¥71.80 million | Parent only |
| Shares of subsidiaries and associates | ¥40.4 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥0.9 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥60.00 million | Parent only |
| Deposits received | ¥10.22 million | Parent only |
| Current portion of long term loans receivable from subsidiaries and affiliates | ¥0.2 billion | Parent only |
Statement of income (101 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥6.06 million | Consolidated |
| Other | ¥6.4 billion | Consolidated |
| Other | ¥-0.61 million | Consolidated |
| Other | ¥4.53 million | Consolidated |
| Other | ¥40.13 million | Consolidated |
| Net change in fair value of equity instruments designated as measured at fair value through other comprehensive income net of tax items that will not be reclassified to profit or loss ociifrs | ¥-0.3 billion | Consolidated |
| Financial assets measured at fair value through other comprehensive income | ¥0.83 million | Consolidated |
| Other comprehensive income IFRS | ¥-0.3 billion | Consolidated |
| Other comprehensive income IFRS | ¥-0.3 billion | Consolidated |
| Other income IFRS | ¥66.71 million | Consolidated |
| Other expenses IFRS | ¥0.2 billion | Consolidated |
| Other expenses IFRS | ¥0.2 billion | Consolidated |
| Segment profit loss IFRS | ¥4.4 billion | Consolidated |
| Segment profit loss IFRS | ¥4.4 billion | Consolidated |
| Financial liabilities measured at amortized cost | ¥39.40 million | Consolidated |
| Financial assets measured at amortized cost | ¥39.14 million | Consolidated |
| Cost of goods sold IFRS | ¥4.5 billion | Consolidated |
| Operating income | ¥4.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥3.4 billion | Consolidated |
| Loss on retirement of fixed assets IFRS | ¥5.44 million | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥-16.19 million | Consolidated |
| Basic earnings loss per share IFRS | 16.83 yen | Consolidated |
| Cost of sales | ¥26.0 billion | Consolidated |
| Cost of sales IFRS | ¥7.1 billion | Consolidated |
| Gross profit IFRS | ¥23.2 billion | Consolidated |
| Net sales | ¥30.3 billion | Consolidated |
| Net sales | ¥30.3 billion | Consolidated |
| Diluted earnings loss per share IFRS | 16.82 yen | Consolidated |
| Advertising and sales promotion expenses IFRS | ¥0.5 billion | Consolidated |
| Profit loss IFRS | ¥3.5 billion | Consolidated |
| Profit loss IFRS | ¥3.5 billion | Consolidated |
| Profit loss IFRS | ¥3.5 billion | Consolidated |
| Profit loss IFRS | ¥3.5 billion | Consolidated |
| Comprehensive income (IFRS) | ¥3.2 billion | Consolidated |
| Comprehensive income (IFRS) | ¥3.2 billion | Consolidated |
| Comprehensive income (IFRS) | ¥3.2 billion | Consolidated |
| Net income | ¥3.5 billion | Consolidated |
| Directors' compensations | ¥1.4 billion | Consolidated |
| Employee benefit expenses operating expenses IFRS | ¥12.5 billion | Consolidated |
| Total transactions with owners IFRS | ¥-6.5 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-3.1 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that may be reclassified to profit or loss ociifrs | ¥-0.42 million | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥1.6 billion | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥1.6 billion | Consolidated |
| Change in interests in subsidiaries | ¥-33.16 million | Consolidated |
| Change in fair value of contingent considerations expense IFRS | ¥42.30 million | Consolidated |
| Income tax expense IFRS | ¥1.2 billion | Consolidated |
| Depreciation and amortization | ¥0.7 billion | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥-5.8 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥-16.19 million | Consolidated |
| Continuing operations basic earnings loss per share IFRS | 16.83 yen | Consolidated |
| Continuing operations diluted earnings loss per share IFRS | 16.82 yen | Consolidated |
| Profit loss from continuing operations IFRS | ¥3.5 billion | Consolidated |
| Profit loss before tax IFRS | ¥4.7 billion | Consolidated |
| Profit loss before tax IFRS | ¥4.7 billion | Consolidated |
| Profit loss before tax IFRS | ¥4.7 billion | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥3.2 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-6.0 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥18.8 billion | Consolidated |
| Dividendsofsurplus | ¥-6.5 billion | Consolidated |
| Finance income and expenses net IFRS | ¥-0.2 billion | Consolidated |
| Finance income IFRS | ¥44.51 million | Consolidated |
| Finance income IFRS | ¥44.51 million | Consolidated |
| Finance costs IFRS | ¥0.2 billion | Consolidated |
| Finance costs IFRS | ¥0.2 billion | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥-1.54 million | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥-1.54 million | Consolidated |
| Other | ¥1.92 million | Parent only |
| Other | ¥0.11 million | Parent only |
| Other | ¥17.07 million | Parent only |
| Dividends from surplus | ¥-6.6 billion | Parent only |
| Interest income | ¥33.73 million | Parent only |
| Dividend income | ¥1.8 billion | Parent only |
| Operating income | ¥1.9 billion | Parent only |
| Operating revenue | ¥4.8 billion | Parent only |
| Non-operating income | ¥2.0 billion | Parent only |
| Non-operating expenses | ¥0.4 billion | Parent only |
| Operating expenses | ¥2.9 billion | Parent only |
| Net income (loss) | ¥3.1 billion | Parent only |
| Net income (loss) | ¥3.1 billion | Parent only |
| Directors' compensations | ¥0.4 billion | Parent only |
| Employees' bonuses | ¥20.38 million | Parent only |
| Gain on sales of investment securities | ¥89.56 million | Parent only |
| Loss on valuation of investment securities | ¥0.3 billion | Parent only |
| Loss on valuation of investment securities | ¥0.3 billion | Parent only |
| Gain on valuation of investment securities | ¥0.2 billion | Parent only |
| Interest expenses | ¥34.01 million | Parent only |
| Business consignment expenses | ¥0.3 billion | Parent only |
| Income taxes - current | ¥0.1 billion | Parent only |
| Income taxes | ¥0.2 billion | Parent only |
| Income taxes - deferred | ¥49.33 million | Parent only |
| Depreciation | ¥80.39 million | Parent only |
| Extraordinary income | ¥0.2 billion | Parent only |
| Extraordinary loss | ¥0.4 billion | Parent only |
| Income (loss) before income taxes | ¥3.3 billion | Parent only |
| Ordinary income | ¥3.5 billion | Parent only |
| Salaries and allowances | ¥0.6 billion | Parent only |
| Selling, general and administrative expenses | ¥2.9 billion | Parent only |
| Provision for bonuses | ¥17.62 million | Parent only |
| Gain on sales of shares of subsidiaries and associates | ¥1,000 | Parent only |
Accounts unique to this company (15 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.0 billion | Consolidated |
| Revenue | ¥84.03 million | Consolidated |
| Revenue | ¥1.0 billion | Consolidated |
| Revenue | ¥-3.31 million | Consolidated |
| Revenue | ¥-8.54 million | Consolidated |
| Revenue | ¥40.82 million | Consolidated |
| Revenue | ¥-0.1 billion | Consolidated |
| Revenue | ¥1.0 billion | Consolidated |
| Revenue | ¥84.03 million | Consolidated |
| Revenue | ¥0.4 billion | Parent only |
| Revenue | ¥22.88 million | Parent only |
| Revenue | ¥99.74 million | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥53.18 million | Parent only |
| Revenue | ¥0.3 billion | Parent only |
Statement of cash flows (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Other | ¥-14.32 million | Consolidated |
| Other | ¥-0.4 billion | Consolidated |
| Repayments of lease obligations | ¥-0.5 billion | Consolidated |
| Interest received | ¥39.14 million | Consolidated |
| Interest paid ope cfifrs | ¥-43.76 million | Consolidated |
| Interest and dividend income | ¥-39.97 million | Consolidated |
| Increase decrease in trade payables ope cfifrs | ¥1.9 billion | Consolidated |
| Decrease increase in trade receivables ope cfifrs | ¥-3.0 billion | Consolidated |
| Subtotal | ¥3.5 billion | Consolidated |
| Acquisition of investments accounted for by the equity method | ¥-0.1 billion | Consolidated |
| Share of loss profit of investments accounted for using equity method ope cfifrs | ¥-1.6 billion | Consolidated |
| Interest expenses | ¥39.40 million | Consolidated |
| Purchase of marketable securities inv cfifrs | ¥-4.0 billion | Consolidated |
| Proceeds from sale of marketable securities inv cfifrs | ¥1.4 billion | Consolidated |
| Purchase of property plant and equipment inv cfifrs | ¥-0.2 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.10 million | Consolidated |
| Income taxes paid ope cfifrs | ¥-1.9 billion | Consolidated |
| Income taxes refund ope cfifrs | ¥51.48 million | Consolidated |
| Depreciation and amortization | ¥0.7 billion | Consolidated |
| Impairment losses reversal of impairment losses ope cfifrs | ¥0.1 billion | Consolidated |
| Purchase of intangible assets inv cfifrs | ¥-0.3 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥1.0 billion | Consolidated |
| Dividends received | ¥1.8 billion | Consolidated |
| Dividends | ¥-6.5 billion | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-3.5 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-15.64 million | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥3.4 billion | Consolidated | Disclosed |
| Dividend per share | 18 | Parent only | Disclosed |
| Number of employees | 1,674 | Consolidated | Disclosed |
| Net assets | ¥66.6 billion | Consolidated | Disclosed |
| Net sales | ¥30.3 billion | Consolidated | Disclosed |
| Operating income | ¥4.2 billion | Consolidated | Disclosed |
| Operating revenue | ¥4.8 billion | Parent only | Disclosed |
| Ordinary income | ¥3.5 billion | Parent only | Disclosed |
| Net income | ¥3.5 billion | Consolidated | Disclosed |
| Total assets | ¥96.3 billion | Consolidated | Disclosed |
| Operating margin | 14.0% | Consolidated | Calculated |
| Net margin | 11.5% | Consolidated | Calculated |
| Sales per employee | 18105674 yen | Consolidated | Calculated |
| Total asset turnover | 0.31 times | Consolidated | Calculated |
| Net assets to total assets | 69.1% | Consolidated | Calculated |