ICHISHIN
ICHISHIN HOLDINGS CO., LTD.
Company highlights
The largest segment by revenue is Education related, at 83.7% of the total.
Key figures
Period Mar 2025 to Feb 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
ICHISHIN
Revenue and profit by business segment
Period Mar 2025 to Feb 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Education related | ¥15.6 billion | 83.7% | ¥15.5 billion | ¥0.6 billion | 71.6% | 4.1% | ¥0.7 billion |
| Nursing care public welfare services | ¥3.0 billion | 16.3% | ¥2.9 billion | ¥0.3 billion | 28.4% | 8.4% | ¥0.2 billion |
| Total of the businesses | ¥18.7 billion | 100.0% | ¥0.9 billion | 100.0% | |||
Revenue and profit
ICHISHIN
Period Mar 2025 to Feb 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Advertising expenses | ¥0.5 billion | Consolidated |
| General expenses | ¥0.5 billion | Parent only | |
| Salaries and allowances | ¥0.5 billion | Consolidated | |
| Depreciation | ¥0.5 billion | Parent only | |
| Rent expenses on real estates | ¥0.1 billion | Parent only | |
| Rent expenses | ¥0.1 billion | Parent only | |
| Directors' compensations | ¥0.1 billion | Parent only | |
| Provision for bonuses | ¥72.41 million | Consolidated | |
| Legal welfare expenses | ¥67.06 million | Parent only | |
| Amortization of goodwill | ¥59.62 million | Consolidated | |
| Transportation and communication expenses | ¥57.49 million | Parent only | |
| Taxes and dues | ¥42.56 million | Parent only | |
| Packing and transportation expenses | ¥20.83 million | Parent only | |
| Retirement benefit expenses | ¥20.70 million | Consolidated | |
| Print expenses | ¥10.03 million | Parent only | |
| Offering expenses | ¥8.88 million | Parent only | |
| Office supplies expenses | ¥8.57 million | Parent only | |
| Welfare expenses | ¥7.79 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥7.18 million | Consolidated | |
| Other personal expenses | ¥1.88 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥3.1 billion | Consolidated |
| Operating income | ¥0.9 billion | Consolidated | |
| Ordinary income | ¥0.8 billion | Consolidated | |
| Net income | ¥0.6 billion | Consolidated |
ICHISHIN
Selling, general and administrative expenses
Period Mar 2025 to Feb 2026Source Annual securities reports
- Advertising expenses ¥0.5 billion
- General expenses ¥0.5 billion
- Salaries and allowances ¥0.5 billion
- Depreciation ¥0.5 billion
- Rent expenses on real estates ¥0.1 billion
- Rent expenses ¥0.1 billion
Performance, financial position and capital allocation
ICHISHIN
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
ICHISHIN
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥17.3B | ¥17.3B | ¥17.9B | ¥18.5B | ¥18.7B |
| Year on year (%) | +8.2% | -0.2% | +3.8% | +2.8% | +1.1% |
| Ordinary income (loss) | ¥0.7B | ¥0.7B | ¥0.8B | ¥0.7B | ¥0.8B |
| Change from prior year | +153.1% | +6.0% | +3.7% | -5.6% | +4.6% |
| Ordinary income (loss) as a share of Net sales | 4.0% | 4.2% | 4.2% | 3.9% | 4.0% |
| Change (percentage points) | +2.3 points◆ | +0.2 points | -0.0 points | -0.3 points | +0.1 points |
Fiscal periods marked for changes
- 2014Ordinary income (loss) as a share of revenue +4.6 points, Ordinary income (loss) loss to profit
- 2016Ordinary income (loss) as a share of revenue +2.1 points
- 2022Ordinary income (loss) as a share of revenue +2.3 points
ICHISHIN
Earnings and net assets per share over time
Unit yenSource Annual securities reports
ICHISHIN
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥17.3 billion | ¥17.3 billion | ¥17.9 billion | ¥18.5 billion | ¥18.7 billion |
| Ordinary income (loss) | ¥0.7 billion | ¥0.7 billion | ¥0.8 billion | ¥0.7 billion | ¥0.8 billion |
| Net income (loss) attributable to owners of parent | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.3 billion | ¥0.6 billion |
| Comprehensive income | ¥0.5 billion | ¥0.4 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion |
| Net assets | ¥2.1 billion | ¥2.3 billion | ¥2.7 billion | ¥2.2 billion | ¥2.5 billion |
| Total assets | ¥12.7 billion | ¥12.4 billion | ¥13.0 billion | ¥13.6 billion | ¥13.4 billion |
| Net assets per share | 202.72 yen | 228.11 yen | 271.17 yen | 263.83 yen | 306.53 yen |
| Basic earnings (loss) per share | 41.72 yen | 36.19 yen | 36.55 yen | 35.84 yen | 77.27 yen |
| Equity-to-asset ratio | 16.2% | 18.3% | 20.7% | 15.7% | 18.4% |
| Return on equity | 23.0% | 16.9% | 14.6% | 13.1% | 27.2% |
| Net cash provided by (used in) operating activities | ¥1.6 billion | ¥0.9 billion | ¥0.7 billion | ¥1.2 billion | ¥1.4 billion |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | ¥-0.7 billion | ¥-0.3 billion | ¥-0.8 billion | ¥0.3 billion |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | ¥-0.6 billion | ¥-0.2 billion | ¥-0.4 billion | ¥-0.9 billion |
| Cash and cash equivalents | ¥3.6 billion | ¥3.2 billion | ¥3.3 billion | ¥3.4 billion | ¥4.1 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥2.2 billion | ¥2.1 billion | ¥2.1 billion | ¥2.3 billion | ¥2.3 billion |
| Ordinary income (loss) | ¥54.94 million | ¥91.23 million | ¥65.72 million | ¥0.1 billion | ¥48.86 million |
| Net income (loss) | ¥0.1 billion | ¥63.54 million | ¥0.1 billion | ¥0.3 billion | ¥0.2 billion |
| Capital stock | ¥1.5 billion | ¥1.5 billion | ¥1.5 billion | ¥1.5 billion | ¥1.5 billion |
| Total number of issued shares (common stock) | 10,604,888 shares | 10,604,888 shares | 10,604,888 shares | 10,604,888 shares | 10,604,888 shares |
| Net assets | ¥3.0 billion | ¥2.9 billion | ¥3.0 billion | ¥2.5 billion | ¥2.3 billion |
| Total assets | ¥11.9 billion | ¥11.2 billion | ¥12.2 billion | ¥12.1 billion | ¥11.1 billion |
| Net assets per share | 292.99 yen | 289.99 yen | 306 yen | 309.24 yen | 290.3 yen |
| Dividend per share | 10 yen | 10 yen | 10 yen | 10 yen | 10 yen |
| Basic earnings (loss) per share | 12.83 yen | 6.29 yen | 12.08 yen | 37.79 yen | 29.21 yen |
| Equity-to-asset ratio | 24.9% | 25.8% | 25.0% | 20.9% | 21.0% |
| Return on equity | 4.5% | 2.2% | 4.0% | 12.0% | 9.8% |
| Payout ratio | 77.9% | 159.1% | 82.8% | 26.5% | 34.2% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 2/2026 | ¥10 | Could not be retrieved | 34.2% | |
| FY ending 2/2025 | ¥10 | Could not be retrieved | 26.5% | |
| FY ending 2/2024 | ¥10 | Could not be retrieved | 82.8% | |
| FY ending 2/2023 | ¥10 | Could not be retrieved | 159.1% | |
| FY ending 2/2022 | ¥10 | Could not be retrieved | 77.9% | |
| FY ending 2/2021 | ¥8 | Could not be retrieved | Could not be retrieved | |
| FY ending 2/2020 | ¥8 | Could not be retrieved | 106.9% | |
| FY ending 2/2019 | ¥10 | Could not be retrieved | 32.7% | |
| FY ending 2/2018 | ¥10 | Could not be retrieved | 30.9% | |
| FY ending 2/2017 | ¥10 | Could not be retrieved | 425.0% | |
| FY ending 2/2016 | ¥10 | Could not be retrieved | 49.1% | |
| FY ending 2/2015 | ¥10 | Could not be retrieved | 104.8% | |
| FY ending 2/2014 | ¥10 | Could not be retrieved | Could not be retrieved | |
| FY ending 2/2013 | ¥10 | Could not be retrieved | Could not be retrieved |
ICHISHIN
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
ICHISHIN
Unit %Source Annual securities reports
- Financial institutions1.52%
- Securities firms0.03%
- Other corporations42.84%
- Foreign holders (institutions)0.02%
- Foreign holders (individuals)0.07%
- Individuals and others55.52%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社学研ホールディングス | 49.66% | 3,993,000 |
| 2 | 梅田 威男 | 4.47% | 360,000 |
| 3 | 市進グループ社員持株会 | 2.91% | 234,000 |
| 4 | 株式会社ブルースカイ | 2.48% | 200,000 |
| 5 | 株式会社千葉銀行 | 1.81% | 146,000 |
| 6 | 田代 英壽 | 1.24% | 100,000 |
| 7 | 下屋 俊裕 | 1.04% | 84,000 |
| 8 | 横田 浩二 | 0.7% | 56,000 |
| 9 | 朝賀 万紀 | 0.68% | 55,000 |
| 10 | 東方地所株式会社 | 0.65% | 53,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 2/2026 | ¥0.5 billion |
| FY ending 2/2021 | ¥0.4 billion |
Research and development expenses and capital expenditure by segment (FY ending 2/2026)
| Segment | Capital expenditure |
|---|---|
| Education related | ¥0.4 billion |
| Nursing care public welfare services | ¥37.00 million |
Revenue scale in the same industry
ICHISHIN
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
- … 213 companies
- 217 InfomartFY Dec 2025 ¥18.8B
- 218 TOWFY Jun 2026 ¥18.7B
- 219 ICHISHINThis companyFY Feb 2026 ¥18.7B
- 220 CAREER DESIGN CENTERFY Sep 2025 ¥18.6B
- 221 JMA Management CenterFY Jun 2026 ¥18.4B
- … 450 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 157 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥32.50 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.4 billion | Consolidated |
| Net sales | ¥18.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.3 billion | Consolidated |
| Cash and cash equivalents | ¥4.1 billion | Consolidated |
| Net assets | ¥2.5 billion | Consolidated |
| Ordinary income (loss) | ¥0.8 billion | Consolidated |
| Total assets | ¥13.4 billion | Consolidated |
| Return on equity | 27.2% | Consolidated |
| Equity-to-asset ratio | 18.4% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.9 billion | Consolidated |
| Basic earnings (loss) per share | 77.27 yen | Consolidated |
| Net assets per share | 306.53 yen | Consolidated |
| Dividend per share | 10 yen | Parent only |
| Net sales | ¥2.3 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Total number of issued shares (common stock) | 10,604,888 shares | Parent only |
| Net assets | ¥2.3 billion | Parent only |
| Ordinary income (loss) | ¥48.86 million | Parent only |
| Total assets | ¥11.1 billion | Parent only |
| Return on equity | 9.8% | Parent only |
| Equity-to-asset ratio | 21.0% | Parent only |
| Capital stock | ¥1.5 billion | Parent only |
| Payout ratio | 34.2% | Parent only |
| Basic earnings (loss) per share | 29.21 yen | Parent only |
| Net assets per share | 290.3 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 924 people | Consolidated |
| Number of employees | 924 people | Consolidated |
| Average length of service (years) | 18.7 years | Parent only |
| Average annual salary | ¥5.53 million | Parent only |
| Average age (years) | 45 years old | Parent only |
| Number of employees | 56 people | Parent only |
| Number of employees | 56 people | Parent only |
Other disclosed items (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥18.7 billion | Consolidated |
| Average number of temporary employees | 3,355 people | Consolidated |
| Average number of temporary employees | 3,355 people | Consolidated |
| Number of associates accounted for using equity method | 2 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.6 billion | Consolidated |
| Depreciation | ¥0.5 billion | Consolidated |
| Number of consolidated subsidiaries | 24 companies | Consolidated |
| Average number of temporary employees | 43 people | Parent only |
| Average number of temporary employees | 43 people | Parent only |
| Total return on the share price index | 238.4% | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 5,283,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 2,563,700 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥11.38 million | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.8 billion | Consolidated |
| Number of shares | 10,604,888 shares | Consolidated |
| Shareholding ratio treasury shares etc | 24.2% | Consolidated |
| Shareholding ratio | 65.7% | Consolidated |
| Number of shares held in own name treasury shares etc | 2,563,700 shares | Consolidated |
| Number of voting rights | 80,378 units | Consolidated |
| Carrying amount on the balance sheet | ¥80.71 million | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Number of issues | 7 issues | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Total shareholder return | 133.5% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.5 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥32.50 million | Consolidated |
| Fees for audit and attestation services - total | ¥32.50 million | Consolidated |
Balance sheet (144 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.6 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.1 billion | Consolidated |
| Goodwill | ¥0.2 billion | Consolidated |
| Goodwill | ¥0.2 billion | Consolidated |
| Lease obligations | ¥0.3 billion | Consolidated |
| Lease obligations | ¥0.2 billion | Consolidated |
| Lease assets | ¥2.2 billion | Consolidated |
| Lease assets | ¥1.50 million | Consolidated |
| Lease assets, net | ¥0.4 billion | Consolidated |
| Retained earnings | ¥0.7 billion | Consolidated |
| Raw materials and supplies | ¥8.18 million | Consolidated |
| Merchandise and finished goods | ¥0.2 billion | Consolidated |
| Non-current liabilities | ¥6.4 billion | Consolidated |
| Non-current assets | ¥6.4 billion | Consolidated |
| Land | ¥0.7 billion | Consolidated |
| Accounts receivable - trade | ¥0.9 billion | Consolidated |
| Contract liabilities | ¥0.5 billion | Consolidated |
| Contract assets | ¥50.13 million | Consolidated |
| Tools, furniture and fixtures | ¥1.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥85.44 million | Consolidated |
| Buildings and structures | ¥5.3 billion | Consolidated |
| Buildings and structures, net | ¥1.4 billion | Consolidated |
| Construction in progress | ¥45.83 million | Consolidated |
| Investments and other assets | ¥3.1 billion | Consolidated |
| Investment securities | ¥0.4 billion | Consolidated |
| Lease and guarantee deposits | ¥1.6 billion | Consolidated |
| Property, plant and equipment | ¥2.7 billion | Consolidated |
| Accounts receivable - other | ¥0.2 billion | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Accounts payable other and accrued expenses | ¥1.6 billion | Consolidated |
| Shareholders' equity | ¥2.3 billion | Consolidated |
| Machinery, equipment and vehicles | ¥0.1 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥23.59 million | Consolidated |
| Current liabilities | ¥4.5 billion | Consolidated |
| Current assets | ¥7.0 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-1.8 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-1.1 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-3.9 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-0.1 billion | Consolidated |
| Foreign currency translation adjustment | ¥-13.95 million | Consolidated |
| Intangible assets | ¥0.6 billion | Consolidated |
| Cash and cash equivalents | ¥4.1 billion | Consolidated |
| Cash and deposits | ¥5.1 billion | Consolidated |
| Net assets | ¥2.5 billion | Consolidated |
| Net assets | ¥2.5 billion | Consolidated |
| Total assets | ¥13.4 billion | Consolidated |
| Total assets | ¥13.4 billion | Consolidated |
| Deferred gains or losses on hedges | ¥3.90 million | Consolidated |
| Deferred tax assets | ¥0.7 billion | Consolidated |
| Treasury stock | ¥-1.2 billion | Consolidated |
| Valuation and translation adjustments | ¥0.2 billion | Consolidated |
| Liabilities | ¥10.9 billion | Consolidated |
| Liabilities and net assets | ¥13.4 billion | Consolidated |
| Accounts payable - trade | ¥16.96 million | Consolidated |
| Allowance for doubtful accounts | ¥-11.01 million | Consolidated |
| Capital surplus | ¥1.2 billion | Consolidated |
| Capital stock | ¥1.5 billion | Consolidated |
| Asset retirement obligations | ¥0.3 billion | Consolidated |
| Provision for bonuses | ¥0.3 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥0.1 billion | Consolidated |
| Net defined benefit liability | ¥1.0 billion | Consolidated |
| Long-term loans payable | ¥4.6 billion | Consolidated |
| Long-term loans receivable | ¥0.1 billion | Consolidated |
| Non-controlling interests | ¥56.76 million | Consolidated |
| Current portion of long-term loans payable | ¥1.3 billion | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥9.05 million | Parent only |
| Other | ¥0.20 million | Parent only |
| Other | ¥49.86 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.1 billion | Parent only |
| Other capital surplus | ¥0.9 billion | Parent only |
| Software | ¥93.20 million | Parent only |
| Lease obligations | ¥0.3 billion | Parent only |
| Lease obligations | ¥0.2 billion | Parent only |
| Lease assets | ¥2.0 billion | Parent only |
| Lease assets, net | ¥0.4 billion | Parent only |
| Retained earnings | ¥0.7 billion | Parent only |
| Legal retained earnings | ¥0.2 billion | Parent only |
| Prepaid expenses | ¥83.06 million | Parent only |
| Advance payments trade | ¥8.20 million | Parent only |
| Non-current liabilities | ¥5.9 billion | Parent only |
| Non-current assets | ¥6.6 billion | Parent only |
| Land | ¥0.2 billion | Parent only |
| Accounts receivable - trade | ¥0.3 billion | Parent only |
| Tools, furniture and fixtures | ¥1.1 billion | Parent only |
| Tools, furniture and fixtures | ¥92.36 million | Parent only |
| Buildings | ¥4.0 billion | Parent only |
| Buildings, net | ¥1.2 billion | Parent only |
| Construction in progress | ¥45.83 million | Parent only |
| Investments and other assets | ¥4.3 billion | Parent only |
| Investment securities | ¥0.3 billion | Parent only |
| Lease and guarantee deposits | ¥1.5 billion | Parent only |
| Property, plant and equipment | ¥1.9 billion | Parent only |
| Accounts receivable - other | ¥0.2 billion | Parent only |
| Income taxes payable | ¥40.96 million | Parent only |
| Accounts payable other and accrued expenses | ¥1.2 billion | Parent only |
| Shareholders' equity | ¥2.2 billion | Parent only |
| Structures | ¥0.2 billion | Parent only |
| Structures, net | ¥45.94 million | Parent only |
| Current liabilities | ¥2.8 billion | Parent only |
| Current assets | ¥4.4 billion | Parent only |
| Accumulated depreciation and impairment loss | ¥-1.6 billion | Parent only |
| Accumulated depreciation and impairment loss | ¥-1.0 billion | Parent only |
| Accumulated depreciation and impairment loss | ¥-2.7 billion | Parent only |
| Accumulated depreciation and impairment loss | ¥-0.2 billion | Parent only |
| Accumulated depreciation and impairment loss | ¥-25.76 million | Parent only |
| Intangible assets | ¥0.4 billion | Parent only |
| Cash and deposits | ¥1.8 billion | Parent only |
| Advances paid | ¥0.5 billion | Parent only |
| Net assets | ¥2.3 billion | Parent only |
| Net assets | ¥2.3 billion | Parent only |
| Total assets | ¥11.1 billion | Parent only |
| Deferred gains or losses on hedges | ¥3.90 million | Parent only |
| Deferred tax assets | ¥0.4 billion | Parent only |
| Retained earnings brought forward | ¥0.5 billion | Parent only |
| Treasury stock | ¥-1.2 billion | Parent only |
| Valuation and translation adjustments | ¥0.1 billion | Parent only |
| Liabilities | ¥8.8 billion | Parent only |
| Liabilities and net assets | ¥11.1 billion | Parent only |
| Supplies | ¥0.53 million | Parent only |
| Allowance for doubtful accounts | ¥-0.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.3 billion | Parent only |
| Capital surplus | ¥1.2 billion | Parent only |
| Legal capital surplus | ¥0.3 billion | Parent only |
| Capital stock | ¥1.5 billion | Parent only |
| Asset retirement obligations | ¥0.2 billion | Parent only |
| Provision for bonuses | ¥30.59 million | Parent only |
| Vehicle and delivery equipment | ¥27.14 million | Parent only |
| Vehicles, net | ¥1.38 million | Parent only |
| Provision for retirement benefits | ¥0.8 billion | Parent only |
| Long-term loans payable | ¥4.5 billion | Parent only |
| Long term unearned revenue | ¥78.39 million | Parent only |
| Long term accounts payable other | ¥14.39 million | Parent only |
| Long term guarantee deposited | ¥4.25 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥8.45 million | Parent only |
| Shares of subsidiaries and associates | ¥1.8 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥1.9 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.4 billion | Parent only |
| Deposits received | ¥12.01 million | Parent only |
| Current portion of long-term loans payable | ¥1.3 billion | Parent only |
Accounts unique to this company (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥52.93 million | Consolidated |
| Revenue | ¥3.51 million | Consolidated |
| Revenue | ¥80.09 million | Consolidated |
| Revenue | ¥52.93 million | Consolidated |
| Revenue | ¥52.93 million | Consolidated |
| Revenue | ¥-0.1 billion | Consolidated |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥52.93 million | Parent only |
| Revenue | ¥0.2 billion | Parent only |
Statement of income (103 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥5.95 million | Consolidated |
| Other | ¥82.13 million | Consolidated |
| Other comprehensive income | ¥-0.2 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-0.3 billion | Consolidated |
| Amortization of goodwill | ¥59.62 million | Consolidated |
| Dividends from surplus | ¥-81.44 million | Consolidated |
| Comprehensive income | ¥0.5 billion | Consolidated |
| Interest income | ¥20.23 million | Consolidated |
| Guaranty money income | ¥9.80 million | Consolidated |
| Dividend income | ¥15.60 million | Consolidated |
| Operating income | ¥0.9 billion | Consolidated |
| Operating income | ¥0.9 billion | Consolidated |
| Non-operating income | ¥72.08 million | Consolidated |
| Non-operating expenses | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.4 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.51 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.1 billion | Consolidated |
| Cost of sales | ¥15.6 billion | Consolidated |
| Gross profit (loss) | ¥3.1 billion | Consolidated |
| Net sales | ¥18.7 billion | Consolidated |
| Net sales | ¥18.7 billion | Consolidated |
| Advertising expenses | ¥0.5 billion | Consolidated |
| Net income | ¥0.6 billion | Consolidated |
| Net income | ¥0.6 billion | Consolidated |
| Net income (loss) | ¥0.6 billion | Consolidated |
| Net income (loss) | ¥0.6 billion | Consolidated |
| Gain on sales of investment securities | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.3 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥4.37 million | Consolidated |
| Interest expenses | ¥0.1 billion | Consolidated |
| Income taxes - current | ¥0.3 billion | Consolidated |
| Income taxes | ¥0.3 billion | Consolidated |
| Income taxes - deferred | ¥1.77 million | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-0.79 million | Consolidated |
| Extraordinary income | ¥0.7 billion | Consolidated |
| Extraordinary loss | ¥0.5 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥1.60 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.7 billion | Consolidated |
| Income (loss) before income taxes | ¥0.9 billion | Consolidated |
| Income (loss) before income taxes | ¥0.9 billion | Consolidated |
| Ordinary income | ¥0.8 billion | Consolidated |
| Salaries and allowances | ¥0.5 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥1.73 million | Consolidated |
| Disposal of treasury stock | ¥40.84 million | Consolidated |
| Purchase of treasury stock | ¥-90.20 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.9 billion | Consolidated |
| Selling, general and administrative expenses | ¥2.2 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥7.18 million | Consolidated |
| Provision for bonuses | ¥72.41 million | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥0.1 billion | Consolidated |
| Retirement benefit expenses | ¥20.70 million | Consolidated |
| Miscellaneous income | ¥18.57 million | Consolidated |
| Other | ¥14.20 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥8.12 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥8.12 million | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other personal expenses | ¥1.88 million | Parent only |
| Rent expenses on real estates | ¥0.1 billion | Parent only |
| Office supplies expenses | ¥8.57 million | Parent only |
| Dividends from surplus | ¥-81.44 million | Parent only |
| Offering expenses | ¥8.88 million | Parent only |
| Print expenses | ¥10.03 million | Parent only |
| Interest income | ¥28.42 million | Parent only |
| Dividend income | ¥15.48 million | Parent only |
| Operating income | ¥0.1 billion | Parent only |
| Non-operating income | ¥49.15 million | Parent only |
| Non-operating expenses | ¥0.1 billion | Parent only |
| Loss on retirement of non-current assets | ¥41.82 million | Parent only |
| Gross profit (loss) | ¥2.3 billion | Parent only |
| Net sales | ¥2.3 billion | Parent only |
| Advertising expenses | ¥69.09 million | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Gain on sales of investment securities | ¥0.7 billion | Parent only |
| Interest expenses | ¥0.1 billion | Parent only |
| Transportation and communication expenses | ¥57.49 million | Parent only |
| Income taxes - current | ¥-67.44 million | Parent only |
| Income taxes | ¥-61.91 million | Parent only |
| Income taxes - deferred | ¥5.53 million | Parent only |
| Legal welfare expenses | ¥67.06 million | Parent only |
| Depreciation | ¥0.5 billion | Parent only |
| Extraordinary income | ¥0.7 billion | Parent only |
| Extraordinary loss | ¥0.6 billion | Parent only |
| Welfare expenses | ¥7.79 million | Parent only |
| Taxes and dues | ¥42.56 million | Parent only |
| Income (loss) before income taxes | ¥0.2 billion | Parent only |
| Ordinary income | ¥48.86 million | Parent only |
| Salaries and allowances | ¥0.4 billion | Parent only |
| Disposal of treasury stock | ¥40.84 million | Parent only |
| Purchase of treasury stock | ¥-90.20 million | Parent only |
| General expenses | ¥0.5 billion | Parent only |
| Selling, general and administrative expenses | ¥2.1 billion | Parent only |
| Rent expenses | ¥0.1 billion | Parent only |
| Provision for bonuses | ¥49.45 million | Parent only |
| Retirement benefit expenses | ¥15.57 million | Parent only |
| Packing and transportation expenses | ¥20.83 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥0.2 billion | Parent only |
| Miscellaneous income | ¥5.26 million | Parent only |
| Other | ¥9.70 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.3 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-0.2 billion | Consolidated |
| Total changes during the period | ¥-0.2 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.3 billion | Parent only |
Statement of cash flows (43 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥32.60 million | Consolidated |
| Other | ¥-16.16 million | Consolidated |
| Amortization of goodwill | ¥59.62 million | Consolidated |
| Repayments of lease obligations | ¥-0.2 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥6.63 million | Consolidated |
| Interest expenses paid | ¥-0.1 billion | Consolidated |
| Interest and dividends income received | ¥35.83 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-25.34 million | Consolidated |
| Interest and dividend income | ¥-35.83 million | Consolidated |
| Guaranty money income | ¥-9.80 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.51 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.1 billion | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥1.85 million | Consolidated |
| Increase (decrease) in contract liabilities | ¥23.02 million | Consolidated |
| Net decrease (increase) in time deposits | ¥-34.26 million | Consolidated |
| Subtotal | ¥1.7 billion | Consolidated |
| Amortization of guarantee deposits | ¥6.26 million | Consolidated |
| Purchase of investment securities | ¥-21.38 million | Consolidated |
| Proceeds from sales of investment securities | ¥0.8 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.7 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-4.37 million | Consolidated |
| Interest expenses | ¥0.1 billion | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥15.72 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-26.30 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.3 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.51 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥63.65 million | Consolidated |
| Decrease in consumption taxes payable | ¥-3.25 million | Consolidated |
| Increase decrease in accounts payable other and accrued expenses | ¥0.2 billion | Consolidated |
| Decrease (increase) in inventories | ¥38.73 million | Consolidated |
| Income taxes refund (paid) | ¥-0.2 billion | Consolidated |
| Depreciation | ¥0.5 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Purchase of intangible assets | ¥-92.84 million | Consolidated |
| Regarding purchase of treasury stock | ¥-90.47 million | Consolidated |
| Proceeds from compensation | ¥9.80 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥0.04 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥19.95 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-51.52 million | Consolidated |
| Dividends | ¥-81.29 million | Consolidated |
| Proceeds from long term loans payable | ¥0.8 billion | Consolidated |
| Repayment of long term loans payable | ¥-1.3 billion | Consolidated |
| Collection of long-term loans receivable | ¥51.80 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.4 billion | Consolidated | Disclosed |
| Dividend per share | 10 | Parent only | Disclosed |
| Number of employees | 924 | Consolidated | Disclosed |
| Net assets | ¥2.5 billion | Consolidated | Disclosed |
| Net sales | ¥18.7 billion | Consolidated | Disclosed |
| Operating income | ¥0.9 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.8 billion | Consolidated | Disclosed |
| Net income | ¥0.6 billion | Consolidated | Disclosed |
| Total assets | ¥13.4 billion | Consolidated | Disclosed |
| Operating margin | 4.8% | Consolidated | Calculated |
| Net margin | 3.4% | Consolidated | Calculated |
| Sales per employee | 20187694 yen | Consolidated | Calculated |
| Total asset turnover | 1.39 times | Consolidated | Calculated |
| Net assets to total assets | 18.8% | Consolidated | Calculated |