DENTSU GROUP
DENTSU GROUP INC.
Company highlights
The largest segment by revenue is Japan, at 42.6% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
DENTSU GROUP
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 | |
| Japan | ¥608.3 billion | 42.6% | ¥574.5 billion | ¥121.1 billion | 52.7% | 19.9% | ¥114.2 billion |
| Americas | ¥369.7 billion | 25.9% | ¥380.5 billion | ¥72.3 billion | 31.4% | 19.6% | ¥75.2 billion |
| EMEA | ¥338.4 billion | 23.7% | ¥319.2 billion | ¥33.8 billion | 14.7% | 10.0% | ¥38.5 billion |
| APAC | ¥112.2 billion | 7.9% | ¥122.8 billion | ¥2.7 billion | 1.2% | 2.4% | ¥1.1 billion |
| Total of the businesses | ¥1,428.6 billion | 100.0% | ¥230.0 billion | 100.0% | |||
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Selling general and administrative expenses IFRS | ¥1,049.0 billion | Consolidated |
| Employee benefit expenses sgaifrs | ¥751.8 billion | Consolidated | |
| Other | ¥232.9 billion | Consolidated | |
| Depreciation and amortization | ¥64.3 billion | Consolidated | |
| Profit by stage | Net income | ¥-327.6 billion | Consolidated |
| Operating income | ¥-289.2 billion | Consolidated | |
| Ordinary income | ¥59.5 billion | Parent only |
DENTSU GROUP
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Selling general and administrative expenses IFRS ¥1,049.0 billion
- Employee benefit expenses sgaifrs ¥751.8 billion
- Other ¥232.9 billion
- Depreciation and amortization ¥64.3 billion
Performance, financial position and capital allocation
Long-term changes in performance
DENTSU GROUP
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) | ¥1,085.6B | ¥1,246.4B | ¥1,304.6B | ¥1,411.0B | ¥1,435.2B |
| Year on year (%) | +15.6% | +14.8% | +4.7% | +8.2% | +1.7% |
DENTSU GROUP
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥1,085.6 billion | ¥1,246.4 billion | ¥1,304.6 billion | ¥1,411.0 billion | ¥1,435.2 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥108.4 billion | ¥59.8 billion | ¥-10.7 billion | ¥-192.2 billion | ¥-327.6 billion |
| Comprehensive income attributable to owners of parent (IFRS) | ¥151.8 billion | ¥96.2 billion | ¥8.2 billion | ¥-93.0 billion | ¥-297.9 billion |
| Equity attributable to owners of parent (IFRS) | ¥845.0 billion | ¥880.3 billion | ¥841.7 billion | ¥696.8 billion | ¥374.8 billion |
| Total assets (IFRS) | ¥3,720.5 billion | ¥3,741.4 billion | ¥3,634.4 billion | ¥3,507.3 billion | ¥3,206.8 billion |
| Equity attributable to owners of parent per share (IFRS) | 3,088.16 yen | 3,329.62 yen | 3,182.97 yen | 2,684.57 yen | 1,444.02 yen |
| Basic earnings (loss) per share (IFRS) | 388.79 yen | 223.33 yen | -40.52 yen | -734.56 yen | -1,262.04 yen |
| Diluted earnings (loss) per share (IFRS) | 387.11 yen | 221.96 yen | -40.52 yen | -734.56 yen | -1,262.04 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 22.7% | 23.5% | 23.2% | 19.9% | 11.7% |
| Return on equity attributable to owners of parent (IFRS) | 13.7% | 6.9% | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) operating activities (IFRS) | ¥139.7 billion | ¥80.9 billion | ¥75.3 billion | ¥60.0 billion | ¥118.0 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥262.2 billion | ¥-24.3 billion | ¥-146.3 billion | ¥-30.9 billion | ¥-2.9 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥-232.2 billion | ¥-188.2 billion | ¥-153.7 billion | ¥-65.7 billion | ¥-180.5 billion |
| Cash and cash equivalents (IFRS) | ¥723.5 billion | ¥603.7 billion | ¥390.7 billion | ¥372.0 billion | ¥295.2 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥34.9 billion | ¥61.7 billion | ¥92.8 billion | ¥91.7 billion | ¥93.6 billion |
| Ordinary income (loss) | ¥7.0 billion | ¥33.8 billion | ¥67.3 billion | ¥64.7 billion | ¥59.5 billion |
| Net income (loss) | ¥122.9 billion | ¥3.5 billion | ¥61.3 billion | ¥-221.2 billion | ¥-377.9 billion |
| Capital stock | ¥74.6 billion | ¥74.6 billion | ¥74.6 billion | ¥74.6 billion | ¥74.6 billion |
| Total number of issued shares (common stock) | 288,410,000 shares | 270,165,354 shares | 270,165,354 shares | 265,800,000 shares | 265,800,000 shares |
| Net assets | ¥699.1 billion | ¥609.3 billion | ¥631.1 billion | ¥359.2 billion | ¥-55.7 billion |
| Total assets | ¥1,177.7 billion | ¥1,046.0 billion | ¥1,222.5 billion | ¥948.4 billion | ¥507.6 billion |
| Net assets per share | 2,555.03 yen | 2,304.69 yen | 2,386.74 yen | 1,383.86 yen | -214.46 yen |
| Dividend per share | 117.5 yen | 155.25 yen | 139.5 yen | 139.5 yen | Could not be retrieved |
| Interim dividend per share | 50.5 yen | 70.25 yen | 78.5 yen | 69.75 yen | Could not be retrieved |
| Basic earnings (loss) per share | 440.98 yen | 13.24 yen | 231.9 yen | -845.41 yen | -1,455.81 yen |
| Diluted earnings per share | 439.12 yen | 13.15 yen | 231.79 yen | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 59.4% | 58.3% | 51.6% | 37.9% | -11.0% |
| Return on equity | 18.7% | 0.5% | 9.9% | Could not be retrieved | Could not be retrieved |
| Payout ratio | 26.6% | 1,061.4% | 60.2% | Could not be retrieved | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2024 | ¥139.5 | ¥69.75 | Could not be retrieved | |
| FY ending 12/2023 | ¥139.5 | ¥78.5 | 60.2% | |
| FY ending 12/2022 | ¥155.25 | ¥70.25 | 1,061.4% | |
| FY ending 12/2021 | ¥117.5 | ¥50.5 | 26.6% | |
| FY ending 12/2020 | ¥71.25 | ¥47.5 | Could not be retrieved | |
| FY ending 12/2019 | ¥95 | ¥47.5 | 45.8% | |
| FY ending 12/2018 | ¥90 | ¥45 | 26.8% | |
| FY ending 12/2017 | ¥90 | ¥45 | 40.0% | |
| FY ending 12/2016 | ¥85 | ¥40 | 26.4% | |
| FY ending 12/2015 | ¥75 | ¥35 | 40.0% | Fiscal year was not 12 months, Fiscal year was not 12 months |
| FY ending 3/2014 | ¥33 | ¥16 | 19.4% | |
| FY ending 3/2013 | ¥32 | ¥16 | 28.3% |
DENTSU GROUP
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
DENTSU GROUP
Unit %Source Annual securities reports
- Financial institutions19.78%
- Securities firms1.29%
- Other corporations26.14%
- Foreign holders (institutions)36.17%
- Foreign holders (individuals)0.01%
- Individuals and others16.61%
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) | 12.18% | 31,728,900 |
| 2 | 一般社団法人共同通信社 | 7.29% | 18,988,800 |
| 3 | 株式会社時事通信社 | 6.15% | 16,028,680 |
| 4 | 株式会社日本カストディ銀行(信託口) | 4.74% | 12,344,200 |
| 5 | NORTHERN TRUST CO. (AVFC) RE SILCHESTER INTERNATIONAL INVESTORS INTERNATIONAL VALUE EQUITY TRUST (常任代理人 香港上海銀行東京支店) | 4.18% | 10,892,100 |
| 6 | NORTHERN TRUST CO.(AVFC)RE U.S.TAX EXEMPTED PENSION FUNDS(常任代理人 香港上海銀行東京支店) | 2.37% | 6,160,823 |
| 7 | STATE STREET BANK AND TRUST COMPANY 505001(常任代理人 株式会社みずほ銀行決済営業部) | 2.19% | 5,714,537 |
| 8 | 電通グループ従業員持株会 | 1.96% | 5,092,864 |
| 9 | 公益財団法人吉田秀雄記念事業財団 | 1.91% | 4,984,808 |
| 10 | NORTHERN TRUST CO.(AVFC) RE NON TREATY CLIENTS ACCOUNT (常任代理人 香港上海銀行東京支店) | 1.68% | 4,387,751 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥2.5 billion | ¥26.9 billion |
| FY ending 12/2020 | ¥2.0 billion | Could not be retrieved |
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Capital expenditure |
|---|---|
| Japan | ¥18.9 billion |
| Americas | ¥2.0 billion |
| EMEA | ¥2.7 billion |
| APAC | ¥2.8 billion |
Revenue scale in the same industry
DENTSU GROUP
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
- 4 PERSOLFY Mar 2026 ¥1.6T
- 5 DENTSU GROUPThis companyFY Dec 2025 ¥1.4T
- 6 SECOMFY Mar 2026 ¥1.3T
- 7 INFRONEERFY Mar 2026 ¥1.1T
- … 664 companies
Workforce information
Women 44 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 121 |
| Childcare leave taken, men |
100% |
| Share of managers who are women | 21.7% |
Subsidy award information
| Date approved | Subsidy | Ministry | Amount |
|---|---|---|---|
| 2021-05-12 | 産油国石油精製技術等対策事業費補助金(石油天然ガス権益・安定供給の確保に向けた資源国との関係強化支援事業のうち産油・産ガス国産業協力等事業に係るもの) | 資源エネルギー庁 | ¥0.3 billion |
| 2020-06-23 | 令和2年度産油国石油精製技術等対策事業費補助金(石油天然ガス権益・安定供給の確保に向けた資源国との関係強化支援事業のうち産油・産ガス国産業協力等事業に係るもの) | 資源エネルギー庁 | ¥41.61 million |
| 2020-06-23 | 令和2年度産油国石油精製技術等対策事業費補助金(石油天然ガス権益・安定供給の確保に向けた資源国との関係強化支援事業のうち産油・産ガス国産業協力等事業に係るもの) | 資源エネルギー庁 | ¥0.2 billion |
| 2020-03-27 | 放送コンテンツ海外展開強化事業 | 総務省 | ¥0.8 billion |
| 2019-04-01 | 平成31年度産油国石油精製技術等対策事業費補助金 (石油天然ガス権益・安定供給の確保に向けた資源国との関係強化支援事業のうち産油・産ガス国産業協力等事業に係るもの) | 資源エネルギー庁 | ¥0.2 billion |
| 2019-04-01 | 産油国石油精製技術等対策事業費補助金 (石油天然ガス権益・安定供給の確保に向けた資源国との関係強化支援事業のうち産油・産ガス国産業協力等事業に係るもの) | 資源エネルギー庁 | ¥0.2 billion |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任あずさ監査法人 |
| Audit fees (this year, total) | ¥1.1 billion |
| Non-audit fees (this year, total) | ¥24.00 million |
| Audit fees (this year, network firms) | ¥3.1 billion |
| Non-audit fees (this year, network firms) | ¥90.00 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) (23 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥118.0 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | -1,262.04 yen | Consolidated |
| Revenue (IFRS) | ¥1,435.2 billion | Consolidated |
| Diluted earnings (loss) per share (IFRS) | -1,262.04 yen | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥-327.6 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥-297.9 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-2.9 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥295.2 billion | Consolidated |
| Total assets (IFRS) | ¥3,206.8 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥374.8 billion | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 11.7% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-180.5 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 1,444.02 yen | Consolidated |
| Operating revenue | ¥93.6 billion | Parent only |
| Net income (loss) | ¥-377.9 billion | Parent only |
| Total number of issued shares (common stock) | 265,800,000 shares | Parent only |
| Net assets | ¥-55.7 billion | Parent only |
| Ordinary income (loss) | ¥59.5 billion | Parent only |
| Total assets | ¥507.6 billion | Parent only |
| Equity-to-asset ratio | -11.0% | Parent only |
| Capital stock | ¥74.6 billion | Parent only |
| Basic earnings (loss) per share | -1,455.81 yen | Parent only |
| Net assets per share | -214.46 yen | Parent only |
Accounts unique to this company (38 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1,197.5 billion | Consolidated |
| Revenue | ¥-289.2 billion | Consolidated |
| Revenue | ¥1.0 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥-286.0 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥-4.3 billion | Consolidated |
| Revenue | ¥-1.8 billion | Consolidated |
| Revenue | ¥1.0 billion | Consolidated |
| Revenue | ¥-0.9 billion | Consolidated |
| Revenue | ¥1.0 billion | Consolidated |
| Revenue | ¥5.5 billion | Consolidated |
| Revenue | ¥209.2 billion | Consolidated |
| Revenue | ¥-1.6 billion | Consolidated |
| Revenue | ¥12.9 billion | Consolidated |
| Revenue | ¥-28.6 billion | Consolidated |
| Revenue | ¥-26.9 billion | Consolidated |
| Revenue | ¥30.00 million | Consolidated |
| Revenue | ¥-34.2 billion | Consolidated |
| Revenue | ¥-17.5 billion | Consolidated |
| Revenue | ¥-25.3 billion | Consolidated |
| Revenue | ¥1.0 billion | Consolidated |
| Revenue | ¥-33.0 billion | Consolidated |
| Revenue | ¥-402.6 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥-2.2 billion | Consolidated |
| Revenue | ¥1.0 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥21.1 billion | Consolidated |
| Revenue | ¥23.0 billion | Consolidated |
| Revenue | ¥62.00 million | Consolidated |
| Revenue | ¥0.8 billion | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥0.9 billion | Consolidated |
| Revenue | ¥6.8 billion | Parent only |
| Revenue | ¥0.3 billion | Parent only |
| Revenue | ¥2.0 billion | Parent only |
| Revenue | ¥4.8 billion | Parent only |
Employees (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 67,454 people | Consolidated |
| Number of employees | 67,454 people | Consolidated |
| Wage gap between men and women (all employees) | 79.2% | Parent only |
| Average length of service (years) | 14.3 years | Parent only |
| Average annual salary | ¥15.96 million | Parent only |
| Average age (years) | 45 years old | Parent only |
| Number of employees | 135 people | Parent only |
| Number of employees | 135 people | Parent only |
| Wage gap between men and women (regular employees) | 79.2% | Parent only |
Shares (18 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 116,323,463 shares | Consolidated |
| Total number of shares held treasury shares etc | 5,312,500 shares | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 4 issues | Consolidated |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment reporting company | 17 issues | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 36 issues | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥3.00 million | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥0.7 billion | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥29.6 billion | Consolidated |
| Number of shares | 265,800,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 2.0% | Consolidated |
| Shareholding ratio | 44.7% | Consolidated |
| Number of shares held in own name treasury shares etc | 5,312,500 shares | Consolidated |
| Number of voting rights | 2,602,006 units | Consolidated |
| Carrying amount on the balance sheet | ¥12.8 billion | Consolidated |
| Carrying amount on the balance sheet | ¥38.1 billion | Consolidated |
| Number of issues | 175 issues | Consolidated |
| Number of issues | 47 issues | Consolidated |
| Total shareholder return | 126.5% | Parent only |
Other disclosed items (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Scope1 greenhouse gas emissions | 319,720 t-CO2e | Consolidated |
| Gross scope 3 greenhouse gas emissions | 308,783 t-CO2e | Consolidated |
| Total return on the share price index | 213.2% | Parent only |
| Rate of male employees taking childcare leave (regular employees) | 100.0% | Parent only |
| Ratio of female employees in managerial positions | 21.7% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥2.5 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥26.9 billion | Consolidated |
Audit (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥0.3 billion | Consolidated |
| Fees for audit and attestation services - reporting company | ¥0.5 billion | Consolidated |
| Fees for audit and attestation services - total | ¥3.1 billion | Consolidated |
| Fees for audit and attestation services - total | ¥1.1 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥2.8 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥0.5 billion | Consolidated |
| Fees for non-audit services - reporting company | ¥37.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥24.00 million | Consolidated |
| Fees for non-audit services - total | ¥90.00 million | Consolidated |
| Fees for non-audit services - total | ¥24.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥53.00 million | Consolidated |
Balance sheet (137 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥49.5 billion | Consolidated |
| Other | ¥-40.4 billion | Consolidated |
| Other | ¥9.1 billion | Consolidated |
| Other | ¥9.4 billion | Consolidated |
| Other | ¥-92.4 billion | Consolidated |
| Other | ¥150.2 billion | Consolidated |
| Other | ¥57.7 billion | Consolidated |
| Other current liabilities clifrs | ¥210.4 billion | Consolidated |
| Other current assets caifrs | ¥60.9 billion | Consolidated |
| Other components of equity IFRS | ¥201.4 billion | Consolidated |
| Other financial liabilities | ¥71.0 billion | Consolidated |
| Other financial liabilities | ¥198.9 billion | Consolidated |
| Other financial assets | ¥22.3 billion | Consolidated |
| Other financial assets | ¥107.7 billion | Consolidated |
| Other non current liabilities nclifrs | ¥6.3 billion | Consolidated |
| Other non current assets ncaifrs | ¥65.7 billion | Consolidated |
| Goodwill | ¥1,204.6 billion | Consolidated |
| Goodwill | ¥-884.5 billion | Consolidated |
| Goodwill and intangible assets accumulated amortization and impairment losses IFRS | ¥-1,297.4 billion | Consolidated |
| Goodwill and intangible assets acquisition cost IFRS | ¥1,795.7 billion | Consolidated |
| Goodwill and intangible assets IFRS | ¥498.3 billion | Consolidated |
| Goodwill IFRS | ¥320.1 billion | Consolidated |
| Goodwill IFRS | ¥320.1 billion | Consolidated |
| Software | ¥-109.4 billion | Consolidated |
| Software | ¥137.5 billion | Consolidated |
| Software IFRS | ¥28.1 billion | Consolidated |
| Work in process | ¥82.00 million | Consolidated |
| Right of use assets IFRS | ¥104.5 billion | Consolidated |
| Retained earnings IFRS | ¥49.5 billion | Consolidated |
| Trade and other payables clifrs | ¥1,655.4 billion | Consolidated |
| Trade and other receivables caifrs | ¥1,818.3 billion | Consolidated |
| Land | ¥1.5 billion | Consolidated |
| Land | ¥-5.00 million | Consolidated |
| Land IFRS | ¥1.5 billion | Consolidated |
| Liabilities other than liabilities directly associated with assets held for sale IFRS | ¥2,115.1 billion | Consolidated |
| Liabilities directly associated with assets held for sale IFRS | ¥30.2 billion | Consolidated |
| Current assets other than assets held for sale caifrs | ¥2,247.7 billion | Consolidated |
| Assets held for sale IFRS | ¥53.7 billion | Consolidated |
| Buildings and structures | ¥36.5 billion | Consolidated |
| Buildings and structures | ¥-24.1 billion | Consolidated |
| Buildings and structures IFRS | ¥12.4 billion | Consolidated |
| Provisions clifrs | ¥18.9 billion | Consolidated |
| Provisions nclifrs | ¥13.0 billion | Consolidated |
| Investments accounted for using equity method IFRS | ¥53.2 billion | Consolidated |
| Investments accounted for using equity method IFRS | ¥53.2 billion | Consolidated |
| Property, plant and equipment | ¥87.5 billion | Consolidated |
| Property, plant and equipment | ¥-64.6 billion | Consolidated |
| Property plant and equipment IFRS | ¥23.0 billion | Consolidated |
| Income taxes receivable | ¥41.5 billion | Consolidated |
| Income taxes payable | ¥37.3 billion | Consolidated |
| Inventories | ¥9.5 billion | Consolidated |
| Inventories | ¥9.5 billion | Consolidated |
| Total current liabilities IFRS | ¥2,145.2 billion | Consolidated |
| Current assets IFRS | ¥2,301.4 billion | Consolidated |
| Intangible assets IFRS | ¥178.2 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥295.2 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥295.2 billion | Consolidated |
| Bonds and borrowings clifrs | ¥122.1 billion | Consolidated |
| Bonds and borrowings nclifrs | ¥346.2 billion | Consolidated |
| Net assets | ¥448.0 billion | Consolidated |
| Net assets | ¥448.0 billion | Consolidated |
| Total assets | ¥3,206.8 billion | Consolidated |
| Total assets | ¥3,206.8 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥33.3 billion | Consolidated |
| Deferred tax assets IFRS | ¥53.1 billion | Consolidated |
| Treasury shares IFRS | ¥-26.5 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥374.8 billion | Consolidated |
| Liabilities and equity IFRS | ¥3,206.8 billion | Consolidated |
| Liabilities IFRS | ¥2,758.8 billion | Consolidated |
| Capital surplus IFRS | ¥75.9 billion | Consolidated |
| Share capital IFRS | ¥74.6 billion | Consolidated |
| Net defined benefit liability | ¥15.9 billion | Consolidated |
| Non controlling interests IFRS | ¥73.1 billion | Consolidated |
| Non current labilities IFRS | ¥613.6 billion | Consolidated |
| Non current assets IFRS | ¥905.4 billion | Consolidated |
| Customer relationships accumulated amortization and impairment losses IFRS | ¥-211.1 billion | Consolidated |
| Customer relationships acquisition cost IFRS | ¥303.5 billion | Consolidated |
| Customer relationships IFRS | ¥92.4 billion | Consolidated |
| Other | ¥2.5 billion | Parent only |
| Other | ¥7.4 billion | Parent only |
| Other | ¥85.00 million | Parent only |
| Other | ¥8.6 billion | Parent only |
| Other | ¥4.00 million | Parent only |
| Investments in other securities of subsidiaries and associates | ¥12.7 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥24.9 billion | Parent only |
| Software | ¥0.7 billion | Parent only |
| Deferred tax liabilities for land revaluation | ¥0.8 billion | Parent only |
| General reserve | ¥90.5 billion | Parent only |
| Retained earnings | ¥-207.5 billion | Parent only |
| Legal retained earnings | ¥0.7 billion | Parent only |
| Prepaid expenses | ¥1.2 billion | Parent only |
| Non-current liabilities | ¥352.9 billion | Parent only |
| Non-current assets | ¥361.3 billion | Parent only |
| Land | ¥3.8 billion | Parent only |
| Revaluation reserve for land | ¥1.9 billion | Parent only |
| Tools, furniture and fixtures | ¥0.6 billion | Parent only |
| Buildings, net | ¥2.4 billion | Parent only |
| Provision for directors' bonuses | ¥0.3 billion | Parent only |
| Investments and other assets | ¥353.8 billion | Parent only |
| Investment securities | ¥58.7 billion | Parent only |
| Property, plant and equipment | ¥6.7 billion | Parent only |
| Accrued expenses | ¥2.2 billion | Parent only |
| Accounts payable - other | ¥6.9 billion | Parent only |
| Shareholders' equity | ¥-82.5 billion | Parent only |
| Provision for stocks payment-NCL | ¥1.5 billion | Parent only |
| Provision for stocks payment | ¥51.00 million | Parent only |
| Current liabilities | ¥210.4 billion | Parent only |
| Current assets | ¥146.3 billion | Parent only |
| Intangible assets | ¥0.7 billion | Parent only |
| Cash and deposits | ¥77.5 billion | Parent only |
| Short-term loans payable | ¥10.0 billion | Parent only |
| Bonds payable | ¥95.0 billion | Parent only |
| Net assets | ¥-55.7 billion | Parent only |
| Net assets | ¥-55.7 billion | Parent only |
| Total assets | ¥507.6 billion | Parent only |
| Deferred tax assets | ¥5.2 billion | Parent only |
| Retained earnings brought forward | ¥-298.7 billion | Parent only |
| Treasury stock | ¥-26.1 billion | Parent only |
| Valuation and translation adjustments | ¥26.8 billion | Parent only |
| Liabilities | ¥563.2 billion | Parent only |
| Liabilities and net assets | ¥507.6 billion | Parent only |
| Allowance for doubtful accounts | ¥-174.0 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.2 billion | Parent only |
| Capital surplus | ¥76.5 billion | Parent only |
| Legal capital surplus | ¥76.5 billion | Parent only |
| Capital stock | ¥74.6 billion | Parent only |
| Asset retirement obligations | ¥0.9 billion | Parent only |
| Vehicles, net | ¥1.00 million | Parent only |
| Long-term loans payable | ¥251.0 billion | Parent only |
| Long-term income taxes payable | ¥1.1 billion | Parent only |
| Long-term loans receivable | ¥0.7 billion | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥15.5 billion | Parent only |
| Shares of subsidiaries and associates | ¥141.5 billion | Parent only |
| Affiliated company short-term loans payable | ¥139.3 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥59.2 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥286.1 billion | Parent only |
| Current portion of long-term loans payable | ¥51.5 billion | Parent only |
Statement of income (104 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.8 billion | Consolidated |
| Other | ¥2.7 billion | Consolidated |
| Other | ¥-0.8 billion | Consolidated |
| Other | ¥6.8 billion | Consolidated |
| Other | ¥232.9 billion | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Other | ¥1.7 billion | 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 | ¥2.9 billion | Consolidated |
| Financial assets measured at fair value through other comprehensive income | ¥1.0 billion | Consolidated |
| Other comprehensive income IFRS | ¥29.5 billion | Consolidated |
| Other comprehensive income IFRS | ¥29.5 billion | Consolidated |
| Other income IFRS | ¥0.9 billion | Consolidated |
| Other income IFRS | ¥0.9 billion | Consolidated |
| Other expenses IFRS | ¥3.0 billion | Consolidated |
| Other expenses IFRS | ¥3.0 billion | Consolidated |
| Effective portion of cash flow hedges net of tax items that may be reclassified to profit or loss ociifrs | ¥-5.6 billion | Consolidated |
| Segment profit loss IFRS | ¥172.5 billion | Consolidated |
| Business restructuring expenses IFRS | ¥33.0 billion | Consolidated |
| Financial liabilities measured at amortized cost | ¥18.8 billion | Consolidated |
| Financial assets measured at amortized cost | ¥3.8 billion | Consolidated |
| Operating income | ¥-289.2 billion | Consolidated |
| Operating income | ¥-289.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥118.0 billion | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥8.2 billion | Consolidated |
| Basic earnings loss per share IFRS | -1,262.04 yen | Consolidated |
| Cost of sales IFRS | ¥237.7 billion | Consolidated |
| Gross profit IFRS | ¥1,197.5 billion | Consolidated |
| Gross profit IFRS | ¥1,197.5 billion | Consolidated |
| Net sales | ¥1,435.2 billion | Consolidated |
| Net sales | ¥1,435.2 billion | Consolidated |
| Diluted earnings loss per share IFRS | -1,262.04 yen | Consolidated |
| Profit loss IFRS | ¥-318.9 billion | Consolidated |
| Profit loss IFRS | ¥-318.9 billion | Consolidated |
| Profit loss IFRS | ¥-318.9 billion | Consolidated |
| Comprehensive income (IFRS) | ¥-289.5 billion | Consolidated |
| Comprehensive income (IFRS) | ¥-289.5 billion | Consolidated |
| Net income | ¥-327.6 billion | Consolidated |
| Employee benefit expenses sgaifrs | ¥751.8 billion | Consolidated |
| Total transactions with owners IFRS | ¥-31.6 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-2.9 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that will not be reclassified to profit or loss ociifrs | ¥14.00 million | 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 | ¥0.1 billion | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥3.9 billion | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥3.9 billion | Consolidated |
| Income tax expense IFRS | ¥12.2 billion | Consolidated |
| Depreciation and amortization | ¥49.4 billion | Consolidated |
| Depreciation and amortization | ¥64.3 billion | Consolidated |
| Impairment loss | ¥402.6 billion | Consolidated |
| Foreign exchange loss IFRS | ¥0.3 billion | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥-59.3 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥6.1 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax items that will not be reclassified to profit or loss ociifrs | ¥23.5 billion | Consolidated |
| Financial assets measured at fair value through profit or loss | ¥1.0 billion | Consolidated |
| Profit loss before tax IFRS | ¥-306.8 billion | Consolidated |
| Profit loss before tax IFRS | ¥-306.8 billion | Consolidated |
| Profit loss before tax IFRS | ¥-306.8 billion | Consolidated |
| Disposal of treasury stock | ¥50.00 million | Consolidated |
| Purchase of treasury stock | ¥-2.00 million | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥-297.9 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-180.5 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥1,049.0 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥1,049.0 billion | Consolidated |
| Capital expenditures IFRS | ¥26.9 billion | Consolidated |
| Dividendsofsurplus | ¥-24.8 billion | Consolidated |
| Finance income IFRS | ¥7.6 billion | Consolidated |
| Finance income IFRS | ¥7.6 billion | Consolidated |
| Finance income IFRS | ¥7.6 billion | Consolidated |
| Finance costs IFRS | ¥28.4 billion | Consolidated |
| Finance costs IFRS | ¥28.4 billion | Consolidated |
| Finance costs IFRS | ¥28.4 billion | Consolidated |
| Gain on sale of investments in associates IFRS | ¥0.1 billion | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥8.7 billion | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥8.5 billion | Consolidated |
| Other | ¥0.7 billion | Parent only |
| Other | ¥1.5 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.1 billion | Parent only |
| Dividends from surplus | ¥-18.2 billion | Parent only |
| Interest and dividend income | ¥3.5 billion | Parent only |
| Dividend income | ¥86.5 billion | Parent only |
| Operating income | ¥63.3 billion | Parent only |
| Operating revenue | ¥93.6 billion | Parent only |
| Non-operating income | ¥4.2 billion | Parent only |
| Non-operating expenses | ¥7.9 billion | Parent only |
| Operating expenses | ¥30.3 billion | Parent only |
| Income taxes for global minimum tax | ¥1.1 billion | Parent only |
| Net income (loss) | ¥-377.9 billion | Parent only |
| Net income (loss) | ¥-377.9 billion | Parent only |
| Loss on sales of investment securities | ¥0.2 billion | Parent only |
| Gain on sales of investment securities | ¥25.7 billion | Parent only |
| Loss on valuation of investment securities | ¥0.4 billion | Parent only |
| Interest expenses | ¥3.9 billion | Parent only |
| Income taxes - current | ¥-1.3 billion | Parent only |
| Income taxes | ¥-0.9 billion | Parent only |
| Income taxes - deferred | ¥-0.7 billion | Parent only |
| Extraordinary income | ¥25.9 billion | Parent only |
| Extraordinary loss | ¥464.2 billion | Parent only |
| Interest on bonds | ¥0.5 billion | Parent only |
| Income (loss) before income taxes | ¥-378.8 billion | Parent only |
| Ordinary income | ¥59.5 billion | Parent only |
| Disposal of treasury stock | ¥50.00 million | Parent only |
| Purchase of treasury stock | ¥-2.00 million | Parent only |
| Provision of allowance for doubtful accounts | ¥171.9 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥286.8 billion | Parent only |
Statement of cash flows (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.1 billion | Consolidated |
| Other | ¥-0.2 billion | Consolidated |
| Other | ¥11.5 billion | Consolidated |
| Repayments of lease obligations | ¥-37.0 billion | Consolidated |
| Interest received | ¥4.3 billion | Consolidated |
| Interest paid ope cfifrs | ¥-25.1 billion | Consolidated |
| Interest and dividend income | ¥-4.7 billion | Consolidated |
| Increase (decrease) in trade and other payables | ¥64.4 billion | Consolidated |
| Decrease (increase) in trade and other receivables | ¥-101.4 billion | Consolidated |
| Payments for acquisition of subsidiaries inv cfifrs | ¥-5.9 billion | Consolidated |
| Proceeds from sale of subsidiaries inv cfifrs | ¥0.1 billion | Consolidated |
| Subtotal | ¥180.6 billion | Consolidated |
| Share of loss profit of investments accounted for using equity method ope cfifrs | ¥-3.9 billion | Consolidated |
| Interest expenses | ¥25.7 billion | Consolidated |
| Purchase of marketable securities inv cfifrs | ¥-5.9 billion | Consolidated |
| Proceeds from sale of marketable securities inv cfifrs | ¥33.6 billion | Consolidated |
| Decrease (increase) in inventories | ¥-2.9 billion | Consolidated |
| Income taxes refund (paid) | ¥-45.3 billion | Consolidated |
| Depreciation and amortization | ¥74.6 billion | Consolidated |
| Impairment losses reversal of impairment losses ope cfifrs | ¥402.6 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥5.6 billion | Consolidated |
| Redemption of bonds fin cfifrs | ¥-70.0 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-2.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥3.6 billion | Consolidated |
| Dividends received | ¥3.6 billion | Consolidated |
| Dividends | ¥-18.1 billion | Consolidated |
| Proceeds from long term borrowings fin cfifrs | ¥40.0 billion | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-59.2 billion | Consolidated |
| Payments for acquisition of interests in subsidiaries from non-controlling interests | ¥-0.6 billion | Consolidated |
| Dividends paid to non controlling interests fin cfifrs | ¥-6.7 billion | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-414.9 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-18.9 billion | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥118.0 billion | Consolidated | Disclosed |
| Dividend per share | Not disclosed | Not applicable | Not disclosed |
| Number of employees | 67,454 | Consolidated | Disclosed |
| Net assets | ¥448.0 billion | Consolidated | Disclosed |
| Net sales | ¥1,435.2 billion | Consolidated | Disclosed |
| Operating income | ¥-289.2 billion | Consolidated | Disclosed |
| Operating revenue | ¥93.6 billion | Parent only | Disclosed |
| Ordinary income | ¥59.5 billion | Parent only | Disclosed |
| Net income | ¥-327.6 billion | Consolidated | Disclosed |
| Total assets | ¥3,206.8 billion | Consolidated | Disclosed |
| Operating margin | -20.2% | Consolidated | Calculated |
| Net margin | -22.8% | Consolidated | Calculated |
| Sales per employee | 21277389 yen | Consolidated | Calculated |
| Total asset turnover | 0.45 times | Consolidated | Calculated |
| Net assets to total assets | 14.0% | Consolidated | Calculated |