Nippon Air Conditioning Services
Nippon Air Conditioning Services Co., Ltd.
Company highlights
The annual dividend per share has risen for 3 consecutive years.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
Nippon Air Conditioning Services
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries, allowances and bonuses | ¥6.2 billion | Consolidated |
| Other | ¥3.1 billion | Consolidated | |
| Directors' compensations | ¥0.6 billion | Consolidated | |
| Depreciation | ¥0.3 billion | Parent only | |
| Retirement benefit expenses | ¥0.1 billion | Consolidated | |
| Provision for directors' bonuses | ¥61.00 million | Consolidated | |
| Share-based payment expenses | ¥58.00 million | Consolidated | |
| Provision for directors' retirement benefits | ¥41.00 million | Consolidated | |
| Research and development expenses | ¥25.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥14.9 billion | Consolidated |
| Ordinary income | ¥5.1 billion | Consolidated | |
| Operating income | ¥4.8 billion | Consolidated | |
| Net income | ¥3.7 billion | Consolidated |
Nippon Air Conditioning Services
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries, allowances and bonuses ¥6.2 billion
- Other ¥3.1 billion
- Directors' compensations ¥0.6 billion
- Depreciation ¥0.3 billion
- Retirement benefit expenses ¥0.1 billion
- Provision for directors' bonuses ¥0.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
Nippon Air Conditioning Services
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
Nippon Air Conditioning Services
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥49.9B | ¥52.9B | ¥58.2B | ¥64.4B | ¥69.2B |
| Year on year (%) | +1.5% | +6.0% | +10.1% | +10.7% | +7.5% |
| Ordinary income (loss) | ¥2.8B | ¥3.1B | ¥3.9B | ¥4.4B | ¥5.1B |
| Change from prior year | -10.9% | +8.9% | +26.6% | +13.2% | +16.8% |
| Ordinary income (loss) as a share of Net sales | 5.6% | 5.8% | 6.6% | 6.8% | 7.4% |
| Change (percentage points) | -0.8 points | +0.2 points | +0.9 points | +0.2 points | +0.6 points |
Nippon Air Conditioning Services
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Nippon Air Conditioning Services
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥49.9 billion | ¥52.9 billion | ¥58.2 billion | ¥64.4 billion | ¥69.2 billion |
| Ordinary income (loss) | ¥2.8 billion | ¥3.1 billion | ¥3.9 billion | ¥4.4 billion | ¥5.1 billion |
| Net income (loss) attributable to owners of parent | ¥2.8 billion | ¥1.9 billion | ¥2.7 billion | ¥3.1 billion | ¥3.7 billion |
| Comprehensive income | ¥2.1 billion | ¥2.3 billion | ¥3.5 billion | ¥3.4 billion | ¥6.4 billion |
| Net assets | ¥20.5 billion | ¥21.7 billion | ¥24.2 billion | ¥26.1 billion | ¥30.9 billion |
| Total assets | ¥35.1 billion | ¥37.6 billion | ¥42.9 billion | ¥48.6 billion | ¥53.1 billion |
| Net assets per share | 584.08 yen | 622.02 yen | 693.46 yen | 746.33 yen | 883.78 yen |
| Basic earnings (loss) per share | 81.35 yen | 56.67 yen | 79.4 yen | 89.98 yen | 106.79 yen |
| Diluted earnings per share | 80.05 yen | 55.84 yen | 78.37 yen | 89.11 yen | 106.01 yen |
| Equity-to-asset ratio | 57.2% | 56.8% | 55.5% | 53.1% | 57.6% |
| Return on equity | 14.1% | 9.4% | 12.1% | 12.5% | 13.1% |
| Net cash provided by (used in) operating activities | ¥1.8 billion | ¥0.9 billion | ¥2.4 billion | ¥5.0 billion | ¥2.8 billion |
| Net cash provided by (used in) investing activities | ¥1.0 billion | ¥-0.7 billion | ¥-1.8 billion | ¥-3.5 billion | ¥-1.5 billion |
| Net cash provided by (used in) financing activities | ¥-2.4 billion | ¥-1.0 billion | ¥-0.3 billion | ¥0.4 billion | ¥-2.1 billion |
| Cash and cash equivalents | ¥6.6 billion | ¥5.9 billion | ¥6.2 billion | ¥8.1 billion | ¥7.3 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥35.5 billion | ¥36.4 billion | ¥40.0 billion | ¥45.1 billion | ¥47.8 billion |
| Ordinary income (loss) | ¥2.4 billion | ¥2.4 billion | ¥2.9 billion | ¥3.1 billion | ¥3.9 billion |
| Net income (loss) | ¥2.7 billion | ¥1.6 billion | ¥2.2 billion | ¥2.4 billion | ¥3.0 billion |
| Capital stock | ¥1.1 billion | ¥1.1 billion | ¥1.1 billion | ¥1.1 billion | ¥1.1 billion |
| Total number of issued shares (common stock) | 35,784,000 shares | 35,784,000 shares | 35,784,000 shares | 35,784,000 shares | 35,784,000 shares |
| Net assets | ¥16.5 billion | ¥17.2 billion | ¥19.1 billion | ¥20.0 billion | ¥23.9 billion |
| Total assets | ¥26.5 billion | ¥28.1 billion | ¥32.3 billion | ¥36.5 billion | ¥39.8 billion |
| Net assets per share | 472.71 yen | 496.54 yen | 549.72 yen | 575.43 yen | 686.95 yen |
| Dividend per share | 41.5 yen | 28 yen | 39 yen | 45 yen | 54 yen |
| Interim dividend per share | 27.5 yen | 14 yen | 15 yen | 20 yen | 23 yen |
| Basic earnings (loss) per share | 77.71 yen | 46.2 yen | 64.15 yen | 68.96 yen | 87.91 yen |
| Diluted earnings per share | 76.47 yen | 45.53 yen | 63.32 yen | 68.29 yen | 87.27 yen |
| Equity-to-asset ratio | 61.4% | 60.7% | 58.5% | 54.5% | 59.8% |
| Return on equity | 16.5% | 9.5% | 12.3% | 12.3% | 13.9% |
| Payout ratio | 53.4% | 60.6% | 60.8% | 65.3% | 61.4% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥54 | ¥23 | 61.4% | |
| FY ending 3/2025 | ¥45 | ¥20 | 65.3% | |
| FY ending 3/2024 | ¥39 | ¥15 | 60.8% | |
| FY ending 3/2023 | ¥28 | ¥14 | 60.6% | |
| FY ending 3/2022 | ¥41.5 | ¥27.5 | 53.4% | |
| FY ending 3/2021 | ¥28.5 | ¥12.5 | 62.3% | |
| FY ending 3/2020 | ¥28 | ¥12.5 | 51.7% | |
| FY ending 3/2019 | ¥26 | ¥11.5 | 74.5% | |
| FY ending 3/2018 | ¥23 | ¥11 | 58.4% | |
| FY ending 3/2017 | ¥22 | ¥10 | 56.8% | |
| FY ending 3/2016 | ¥30 | ¥15 | 53.7% | |
| FY ending 3/2015 | ¥25 | ¥10 | 48.1% | Stock split or share consolidation noted |
| FY ending 3/2014 | ¥37 | ¥16 | 40.5% | |
| FY ending 3/2013 | ¥32 | ¥16 | 47.3% |
Nippon Air Conditioning Services
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Nippon Air Conditioning Services
Unit %Source Annual securities reports
- Financial institutions18.39%
- Securities firms3.06%
- Other corporations4.85%
- Foreign holders (institutions)7.47%
- Foreign holders (individuals)0.01%
- Individuals and others66.22%
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) | 10.22% | 3,540,000 |
| 2 | 日本空調サービス従業員持株会 | 7.54% | 2,613,000 |
| 3 | 株式会社日本カストディ銀行(信託口) | 6.27% | 2,173,000 |
| 4 | MURAKAMI TAKATERU (常任代理人 三田証券株式会社) | 4.33% | 1,500,000 |
| 5 | 重田 康光 | 2.9% | 1,003,000 |
| 6 | 野村證券株式会社 | 2.1% | 727,000 |
| 7 | 岡地 修 | 1.67% | 578,000 |
| 8 | 東京海上日動火災保険株式会社 | 1.63% | 564,000 |
| 9 | 林 伸健 | 1.15% | 400,000 |
| 10 | ダイキン工業株式会社 | 1.13% | 392,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥25.00 million | ¥1.2 billion |
| FY ending 3/2021 | ¥9.00 million | ¥0.2 billion |
Revenue scale in the same industry
Nippon Air Conditioning Services
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
- … 63 companies
- 67 PharmariseFY May 2026 ¥69.5B
- 68 KOSHIDAKAFY Aug 2025 ¥69.4B
- 69 Nippon Air Conditioning ServicesThis companyFY Mar 2026 ¥69.2B
- 70 HibinoFY Mar 2026 ¥67.6B
- 71 LIKEFY May 2026 ¥67.3B
- … 600 companies
Workforce information
Women 351 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 2,224 |
| Childcare leave taken, men |
44.7% |
| Share of managers who are women | 5.5% |
| Share of board members who are women | 9.1% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任あずさ監査法人 |
| Audit fees (this year, total) | ¥36.00 million |
| Non-audit fees (this year, total) | ¥2.00 million |
| Going concern note | Stated as not applicable |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥6.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.8 billion | Consolidated |
| Net sales | ¥69.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.5 billion | Consolidated |
| Diluted earnings per share | 106.01 yen | Consolidated |
| Cash and cash equivalents | ¥7.3 billion | Consolidated |
| Net assets | ¥30.9 billion | Consolidated |
| Ordinary income (loss) | ¥5.1 billion | Consolidated |
| Total assets | ¥53.1 billion | Consolidated |
| Return on equity | 13.1% | Consolidated |
| Equity-to-asset ratio | 57.6% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥3.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-2.1 billion | Consolidated |
| Basic earnings (loss) per share | 106.79 yen | Consolidated |
| Net assets per share | 883.78 yen | Consolidated |
| Dividend per share | 54 yen | Parent only |
| Net sales | ¥47.8 billion | Parent only |
| Net income (loss) | ¥3.0 billion | Parent only |
| Diluted earnings per share | 87.27 yen | Parent only |
| Total number of issued shares (common stock) | 35,784,000 shares | Parent only |
| Net assets | ¥23.9 billion | Parent only |
| Ordinary income (loss) | ¥3.9 billion | Parent only |
| Total assets | ¥39.8 billion | Parent only |
| Return on equity | 13.9% | Parent only |
| Equity-to-asset ratio | 59.8% | Parent only |
| Capital stock | ¥1.1 billion | Parent only |
| Payout ratio | 61.4% | Parent only |
| Interim dividend per share | 23 yen | Parent only |
| Basic earnings (loss) per share | 87.91 yen | Parent only |
| Net assets per share | 686.95 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 2,268 people | Consolidated |
| Number of employees | 2,268 people | Consolidated |
| Wage gap between men and women (all employees) | 63.2% | Parent only |
| Average length of service (years) | 14.3 years | Parent only |
| Average annual salary | ¥7.24 million | Parent only |
| Average age (years) | 40.2 years old | Parent only |
| Number of employees | 1,516 people | Parent only |
| Number of employees | 1,516 people | Parent only |
| Number of employees | 1,516 people | Parent only |
| Wage gap between men and women (regular employees) | 75.7% | Parent only |
| Wage gap between men and women (non-regular employees) | 64.1% | Parent only |
Other disclosed items (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Gross scope 3 greenhouse gas emissions | 464,174 t-CO2e | Consolidated |
| Average number of temporary employees | 1,019 people | Consolidated |
| Average number of temporary employees | 1,019 people | Consolidated |
| Number of consolidated subsidiaries | 12 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 59.3% | Parent only |
| Average number of temporary employees | 842 people | Parent only |
| Average number of temporary employees | 842 people | Parent only |
| Average number of temporary employees | 842 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 5.9% | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 13,493,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,123,700 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 | 6 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 other than those not listed investment shares held for purposes other than pure investment reporting company | ¥18.00 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 | ¥41.00 million | Consolidated |
| Number of shares | 35,784,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 3.1% | Consolidated |
| Shareholding ratio | 38.9% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,123,700 shares | Consolidated |
| Number of voting rights | 345,919 units | Consolidated |
| Carrying amount on the balance sheet | ¥25.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥9.3 billion | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 9 issues | Consolidated |
| Total shareholder return | 225.5% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥25.00 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.2 billion | Consolidated |
Audit (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥36.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥36.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥2.00 million | Consolidated |
| Fees for non-audit services - total | ¥2.00 million | Consolidated |
Accounts unique to this company (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥39.00 million | Consolidated |
| Revenue | ¥6.00 million | Consolidated |
| Revenue | ¥-7.00 million | Consolidated |
| Change in average annual salary from the previous year | 9.9% | Parent only |
Balance sheet (155 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥24.00 million | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥1.9 billion | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥22.00 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥6.0 billion | Consolidated |
| Other, net | ¥0.5 billion | Consolidated |
| Software | ¥92.00 million | Consolidated |
| Retained earnings | ¥22.8 billion | Consolidated |
| Raw materials and supplies | ¥18.00 million | Consolidated |
| Notes receivable - trade | ¥25.00 million | Consolidated |
| Provision for loss on order received | ¥2.00 million | Consolidated |
| Non-current liabilities | ¥6.3 billion | Consolidated |
| Non-current assets | ¥24.3 billion | Consolidated |
| Land | ¥6.0 billion | Consolidated |
| Accounts receivable - trade | ¥8.6 billion | Consolidated |
| Contract liabilities | ¥0.8 billion | Consolidated |
| Contract assets | ¥1.6 billion | Consolidated |
| Accounts receivable from completed construction contracts | ¥7.8 billion | Consolidated |
| Buildings | ¥10.1 billion | Consolidated |
| Buildings, net | ¥6.1 billion | Consolidated |
| Construction in progress | ¥47.00 million | Consolidated |
| Provision for directors' bonuses | ¥61.00 million | Consolidated |
| Provision for directors' retirement benefits | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥10.8 billion | Consolidated |
| Investment securities | ¥10.0 billion | Consolidated |
| Notes payable accounts payable for construction contracts and other cns | ¥6.1 billion | Consolidated |
| Subscription rights to shares | ¥0.1 billion | Consolidated |
| Property, plant and equipment | ¥13.4 billion | Consolidated |
| Accounts receivable - other | ¥0.2 billion | Consolidated |
| Costs on uncompleted construction contracts | ¥0.9 billion | Consolidated |
| Income taxes payable | ¥1.0 billion | Consolidated |
| Accrued expenses | ¥3.8 billion | Consolidated |
| Accounts payable - other | ¥0.4 billion | Consolidated |
| Shareholders' equity | ¥24.4 billion | Consolidated |
| Machinery and equipment | ¥1.9 billion | Consolidated |
| Machinery and equipment, net | ¥0.7 billion | Consolidated |
| Current liabilities | ¥15.9 billion | Consolidated |
| Current assets | ¥28.8 billion | Consolidated |
| Accumulated depreciation | ¥-1.3 billion | Consolidated |
| Accumulated depreciation | ¥-3.9 billion | Consolidated |
| Accumulated depreciation | ¥-1.2 billion | Consolidated |
| Foreign currency translation adjustment | ¥0.1 billion | Consolidated |
| Intangible assets | ¥0.1 billion | Consolidated |
| Cash and cash equivalents | ¥7.3 billion | Consolidated |
| Cash and deposits | ¥8.2 billion | Consolidated |
| Short-term loans payable | ¥0.6 billion | Consolidated |
| Net assets | ¥30.9 billion | Consolidated |
| Net assets | ¥30.9 billion | Consolidated |
| Total assets | ¥53.1 billion | Consolidated |
| Deferred tax liabilities | ¥1.1 billion | Consolidated |
| Deferred tax assets | ¥0.4 billion | Consolidated |
| Treasury stock | ¥-0.7 billion | Consolidated |
| Valuation and translation adjustments | ¥6.2 billion | Consolidated |
| Liabilities | ¥22.2 billion | Consolidated |
| Liabilities and net assets | ¥53.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-12.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-3.00 million | Consolidated |
| Capital surplus | ¥1.2 billion | Consolidated |
| Capital stock | ¥1.1 billion | Consolidated |
| Asset retirement obligations | ¥68.00 million | Consolidated |
| Remeasurements of defined benefit plans | ¥66.00 million | Consolidated |
| Net defined benefit liability | ¥2.9 billion | Consolidated |
| Long-term loans payable | ¥2.0 billion | Consolidated |
| Electronically recorded obligations - operating | ¥1.6 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥1.1 billion | Consolidated |
| Non-controlling interests | ¥0.2 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.7 billion | Consolidated |
| Other | ¥0 | Parent only |
| Other | ¥25.00 million | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥3.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥5.7 billion | Parent only |
| Other capital surplus | ¥0.5 billion | Parent only |
| Software | ¥69.00 million | Parent only |
| Lease obligations | ¥20.00 million | Parent only |
| Lease obligations | ¥8.00 million | Parent only |
| Lease assets | ¥61.00 million | Parent only |
| Lease assets, net | ¥25.00 million | Parent only |
| Investments in capital | ¥0 | Parent only |
| General reserve | ¥5.9 billion | Parent only |
| Retained earnings | ¥16.9 billion | Parent only |
| Legal retained earnings | ¥0.1 billion | Parent only |
| Raw materials and supplies | ¥6.00 million | Parent only |
| Notes receivable - trade | ¥18.00 million | Parent only |
| Non-current liabilities | ¥4.1 billion | Parent only |
| Non-current assets | ¥21.4 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥94.00 million | Parent only |
| Land | ¥4.8 billion | Parent only |
| Accounts receivable - trade | ¥6.3 billion | Parent only |
| Contract liabilities | ¥0.3 billion | Parent only |
| Contract assets | ¥1.2 billion | Parent only |
| Accounts receivable from completed construction contracts | ¥5.6 billion | Parent only |
| Accounts payable for construction contracts | ¥1.7 billion | Parent only |
| Tools, furniture and fixtures | ¥1.0 billion | Parent only |
| Tools, furniture and fixtures | ¥0.3 billion | Parent only |
| Buildings | ¥7.7 billion | Parent only |
| Buildings, net | ¥4.6 billion | Parent only |
| Construction in progress | ¥0 | Parent only |
| Long term loans receivable from employees | ¥32.00 million | Parent only |
| Investments and other assets | ¥11.5 billion | Parent only |
| Investment securities | ¥9.3 billion | Parent only |
| Lease and guarantee deposits | ¥0.1 billion | Parent only |
| Subscription rights to shares | ¥0.1 billion | Parent only |
| Property, plant and equipment | ¥9.8 billion | Parent only |
| Accounts receivable - other | ¥0.3 billion | Parent only |
| Costs on uncompleted construction contracts | ¥0.6 billion | Parent only |
| Income taxes payable | ¥0.7 billion | Parent only |
| Accrued consumption taxes | ¥0.4 billion | Parent only |
| Accrued expenses | ¥3.2 billion | Parent only |
| Accounts payable - other | ¥0.3 billion | Parent only |
| Shareholders' equity | ¥18.2 billion | Parent only |
| Machinery and equipment | ¥0.2 billion | Parent only |
| Machinery and equipment, net | ¥0.1 billion | Parent only |
| Current liabilities | ¥11.8 billion | Parent only |
| Current assets | ¥18.5 billion | Parent only |
| Accumulated depreciation | ¥-36.00 million | Parent only |
| Accumulated depreciation | ¥-0.7 billion | Parent only |
| Accumulated depreciation | ¥-3.2 billion | Parent only |
| Accumulated depreciation | ¥-0.1 billion | Parent only |
| Accumulated depreciation | ¥-0 | Parent only |
| Intangible assets | ¥85.00 million | Parent only |
| Cash and deposits | ¥3.1 billion | Parent only |
| Reserve for research and development | ¥0.2 billion | Parent only |
| Net assets | ¥23.9 billion | Parent only |
| Net assets | ¥23.9 billion | Parent only |
| Total assets | ¥39.8 billion | Parent only |
| Deferred tax liabilities | ¥0.9 billion | Parent only |
| Retained earnings brought forward | ¥10.6 billion | Parent only |
| Treasury stock | ¥-0.7 billion | Parent only |
| Valuation and translation adjustments | ¥5.7 billion | Parent only |
| Liabilities | ¥15.9 billion | Parent only |
| Liabilities and net assets | ¥39.8 billion | Parent only |
| Accounts payable - trade | ¥2.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.5 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.00 million | Parent only |
| Capital surplus | ¥0.8 billion | Parent only |
| Legal capital surplus | ¥0.4 billion | Parent only |
| Capital stock | ¥1.1 billion | Parent only |
| Asset retirement obligations | ¥6.00 million | Parent only |
| Vehicle and delivery equipment | ¥0 | Parent only |
| Vehicles, net | ¥0 | Parent only |
| Provision for retirement benefits | ¥2.1 billion | Parent only |
| Long-term loans payable | ¥1.1 billion | Parent only |
| Long-term prepaid expenses | ¥94.00 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥36.00 million | Parent only |
| Shares of subsidiaries and associates | ¥1.5 billion | Parent only |
| Affiliated company short-term loans payable | ¥1.1 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.9 billion | Parent only |
| Electronically recorded obligations - operating | ¥1.2 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥1.0 billion | Parent only |
| Telephone subscription right | ¥12.00 million | Parent only |
| Deposits received | ¥0.1 billion | Parent only |
| Current portion of long-term loans payable | ¥0.5 billion | Parent only |
Statement of income (101 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥26.00 million | Consolidated |
| Other | ¥5.00 million | Consolidated |
| Other | ¥3.1 billion | Consolidated |
| Other comprehensive income | ¥2.7 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥2.7 billion | Consolidated |
| Dividend income of insurance | ¥6.00 million | Consolidated |
| Dividends from surplus | ¥-1.7 billion | Consolidated |
| Comprehensive income | ¥6.4 billion | Consolidated |
| Insurance | ¥29.00 million | Consolidated |
| Interest income | ¥16.00 million | Consolidated |
| Dividend income | ¥0.2 billion | Consolidated |
| Operating income | ¥4.8 billion | Consolidated |
| Non-operating income | ¥0.4 billion | Consolidated |
| Non-operating expenses | ¥40.00 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.8 billion | Consolidated |
| Gain on sales of non-current assets | ¥1.00 million | Consolidated |
| Loss on retirement of non-current assets | ¥9.00 million | Consolidated |
| Cost of sales | ¥54.3 billion | Consolidated |
| Gross profit (loss) | ¥14.9 billion | Consolidated |
| Net sales | ¥69.2 billion | Consolidated |
| Net income | ¥3.7 billion | Consolidated |
| Net income | ¥3.7 billion | Consolidated |
| Net income (loss) | ¥3.7 billion | Consolidated |
| Net income (loss) | ¥3.7 billion | Consolidated |
| Directors' compensations | ¥0.6 billion | Consolidated |
| Provision for directors' bonuses | ¥61.00 million | Consolidated |
| Provision for directors' retirement benefits | ¥41.00 million | Consolidated |
| Gain on sales of investment securities | ¥30.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.5 billion | Consolidated |
| Interest expenses | ¥35.00 million | Consolidated |
| Share-based payment expenses | ¥58.00 million | Consolidated |
| Income taxes - current | ¥1.7 billion | Consolidated |
| Income taxes | ¥1.4 billion | Consolidated |
| Income taxes - deferred | ¥-0.2 billion | Consolidated |
| Impairment loss | ¥1.00 million | Consolidated |
| Foreign exchange gains | ¥85.00 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-7.00 million | Consolidated |
| Extraordinary income | ¥31.00 million | Consolidated |
| Extraordinary loss | ¥10.00 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥14.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.8 billion | Consolidated |
| Research and development expenses | ¥25.00 million | Consolidated |
| Income (loss) before income taxes | ¥5.1 billion | Consolidated |
| Income (loss) before income taxes | ¥5.1 billion | Consolidated |
| Ordinary income | ¥5.1 billion | Consolidated |
| Salaries, allowances and bonuses | ¥6.2 billion | Consolidated |
| Disposal of treasury stock | ¥77.00 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥6.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-2.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥10.2 billion | Consolidated |
| Financing expenses | ¥0 | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥77.00 million | Consolidated |
| Retirement benefit expenses | ¥0.1 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥5.00 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-2.00 million | Consolidated |
| Other | ¥12.00 million | Parent only |
| Other | ¥1.00 million | Parent only |
| Other | ¥1.9 billion | Parent only |
| Cost of services goods sold | ¥24.3 billion | Parent only |
| Sales of survice | ¥31.6 billion | Parent only |
| Purchase discounts | ¥0 | Parent only |
| Dividend income of insurance | ¥4.00 million | Parent only |
| Dividends from surplus | ¥-1.7 billion | Parent only |
| Royalty income | ¥58.00 million | Parent only |
| Insurance | ¥28.00 million | Parent only |
| Interest income | ¥5.00 million | Parent only |
| Commission fee | ¥13.00 million | Parent only |
| Dividend income | ¥0.7 billion | Parent only |
| Operating income | ¥3.0 billion | Parent only |
| Non-operating income | ¥0.9 billion | Parent only |
| Non-operating expenses | ¥39.00 million | Parent only |
| Loss on retirement of non-current assets | ¥5.00 million | Parent only |
| Cost of sales | ¥37.1 billion | Parent only |
| Gross profit (loss) | ¥10.6 billion | Parent only |
| Net sales | ¥47.8 billion | Parent only |
| Cost of sales of completed construction contracts cns | ¥12.8 billion | Parent only |
| Gross profit on completed construction contracts cns | ¥3.3 billion | Parent only |
| Net sales of completed construction contracts | ¥16.1 billion | Parent only |
| Gross profit net gp | ¥7.3 billion | Parent only |
| Net income (loss) | ¥3.0 billion | Parent only |
| Net income (loss) | ¥3.0 billion | Parent only |
| Directors' compensations | ¥0.3 billion | Parent only |
| Gain on sales of investment securities | ¥29.00 million | Parent only |
| Interest expenses | ¥23.00 million | Parent only |
| Share-based payment expenses | ¥58.00 million | Parent only |
| Income taxes - current | ¥1.1 billion | Parent only |
| Income taxes | ¥0.9 billion | Parent only |
| Income taxes - deferred | ¥-0.2 billion | Parent only |
| Depreciation | ¥0.3 billion | Parent only |
| Foreign exchange gains | ¥82.00 million | Parent only |
| Extraordinary income | ¥29.00 million | Parent only |
| Extraordinary loss | ¥5.00 million | Parent only |
| Research and development expenses | ¥25.00 million | Parent only |
| Income (loss) before income taxes | ¥3.9 billion | Parent only |
| Ordinary income | ¥3.9 billion | Parent only |
| Salaries, allowances and bonuses | ¥5.0 billion | Parent only |
| Disposal of treasury stock | ¥77.00 million | Parent only |
| Selling, general and administrative expenses | ¥7.6 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥14.00 million | Parent only |
| Financing expenses | ¥0 | Parent only |
| Retirement benefit expenses | ¥88.00 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥4.8 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥2.7 billion | Consolidated |
| Total changes during the period | ¥3.9 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥2.4 billion | Parent only |
Statement of cash flows (34 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-60.00 million | Consolidated |
| Other | ¥-12.00 million | Consolidated |
| Other proceeds | ¥82.00 million | Consolidated |
| Other payments | ¥-0.2 billion | Consolidated |
| Increase (decrease) in other current liabilities | ¥1.1 billion | Consolidated |
| Decrease (increase) in other current assets | ¥-4.00 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-1.5 billion | Consolidated |
| Interest expenses paid | ¥-33.00 million | Consolidated |
| Interest and dividends income received | ¥0.2 billion | Consolidated |
| Interest and dividend income | ¥-0.2 billion | Consolidated |
| Increase decrease in provision for loss on order received | ¥-4.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.7 billion | Consolidated |
| Subtotal | ¥4.2 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥19.00 million | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥40.00 million | Consolidated |
| Purchase of investment securities | ¥-27.00 million | Consolidated |
| Proceeds from sales of investment securities | ¥72.00 million | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-30.00 million | Consolidated |
| Interest expenses | ¥35.00 million | Consolidated |
| Purchase of property plant and equipment | ¥-1.4 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥1.00 million | Consolidated |
| Share-based payment expenses | ¥58.00 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.3 billion | Consolidated |
| Income taxes paid | ¥-1.7 billion | Consolidated |
| Depreciation | ¥0.6 billion | Consolidated |
| Impairment loss | ¥1.00 million | Consolidated |
| Purchase of intangible assets | ¥-71.00 million | Consolidated |
| Payments of loans receivable | ¥-13.00 million | Consolidated |
| Collection of loans receivable | ¥4.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-1.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥27.00 million | Consolidated |
| Dividends | ¥-1.7 billion | Consolidated |
| Proceeds from long term loans payable | ¥0.3 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.7 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥2.8 billion | Consolidated | Disclosed |
| Dividend per share | 54 | Parent only | Disclosed |
| Number of employees | 2,268 | Consolidated | Disclosed |
| Net assets | ¥30.9 billion | Consolidated | Disclosed |
| Net sales | ¥69.2 billion | Consolidated | Disclosed |
| Operating income | ¥4.8 billion | Consolidated | Disclosed |
| Ordinary income | ¥5.1 billion | Consolidated | Disclosed |
| Net income | ¥3.7 billion | Consolidated | Disclosed |
| Total assets | ¥53.1 billion | Consolidated | Disclosed |
| Operating margin | 6.9% | Consolidated | Calculated |
| Net margin | 5.3% | Consolidated | Calculated |
| Sales per employee | 30531305 yen | Consolidated | Calculated |
| Total asset turnover | 1.3 times | Consolidated | Calculated |
| Net assets to total assets | 58.2% | Consolidated | Calculated |