WASEDA ACADEMY
WASEDA ACADEMY CO.,LTD.
Company highlights
The company has paid a dividend for 6 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
WASEDA ACADEMY
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Advertising expenses | ¥1.5 billion | Consolidated |
| Salaries and allowances | ¥1.4 billion | Consolidated | |
| Commission fees | ¥1.0 billion | Consolidated | |
| Promotion expenses | ¥0.6 billion | Consolidated | |
| Depreciation | ¥0.4 billion | Parent only | |
| Provision for shareholder benefit program | ¥0.2 billion | Consolidated | |
| Directors' compensations | ¥0.2 billion | Parent only | |
| Amortization of goodwill | ¥0.2 billion | Consolidated | |
| Provision for bonuses | ¥0.2 billion | Consolidated | |
| Provision for management board incentive plan trust | ¥34.96 million | Consolidated | |
| Retirement benefit expenses | ¥24.09 million | Consolidated | |
| Provision for directors' bonuses | ¥20.85 million | Consolidated | |
| Provision for dividend | ¥10.88 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.10 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥12.2 billion | Consolidated |
| Ordinary income | ¥4.0 billion | Consolidated | |
| Operating income | ¥4.0 billion | Consolidated | |
| Net income | ¥2.5 billion | Consolidated |
WASEDA ACADEMY
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Advertising expenses ¥1.5 billion
- Salaries and allowances ¥1.4 billion
- Commission fees ¥1.0 billion
- Promotion expenses ¥0.6 billion
- Depreciation ¥0.4 billion
- Provision for shareholder benefit program ¥0.2 billion
- Other (not itemized) ¥3.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
WASEDA ACADEMY
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
WASEDA ACADEMY
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥28.6B | ¥30.7B | ¥32.9B | ¥35.1B | ¥37.7B |
| Year on year (%) | +12.2% | +7.6% | +7.0% | +6.7% | +7.4% |
| Ordinary income (loss) | ¥1.8B | ¥2.4B | ¥3.0B | ¥3.6B | ¥4.0B |
| Change from prior year | +70.9% | +32.0% | +21.4% | +22.0% | +10.2% |
| Ordinary income (loss) as a share of Net sales | 6.4% | 7.9% | 9.0% | 10.3% | 10.5% |
| Change (percentage points) | +2.2 points◆ | +1.5 points | +1.1 points | +1.3 points | +0.3 points |
Fiscal periods marked for changes
- 2022Ordinary income (loss) as a share of revenue +2.2 points
WASEDA ACADEMY
Earnings and net assets per share over time
Unit yenSource Annual securities reports
WASEDA ACADEMY
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 | ¥28.6 billion | ¥30.7 billion | ¥32.9 billion | ¥35.1 billion | ¥37.7 billion |
| Ordinary income (loss) | ¥1.8 billion | ¥2.4 billion | ¥3.0 billion | ¥3.6 billion | ¥4.0 billion |
| Net income (loss) attributable to owners of parent | ¥1.1 billion | ¥1.6 billion | ¥2.1 billion | ¥2.3 billion | ¥2.5 billion |
| Comprehensive income | ¥1.0 billion | ¥1.5 billion | ¥2.2 billion | ¥2.4 billion | ¥2.5 billion |
| Net assets | ¥11.4 billion | ¥12.5 billion | ¥14.3 billion | ¥15.2 billion | ¥16.6 billion |
| Total assets | ¥19.7 billion | ¥21.1 billion | ¥23.1 billion | ¥24.5 billion | ¥26.2 billion |
| Net assets per share | 606.22 yen | 664.6 yen | 753.93 yen | 821.67 yen | 896.32 yen |
| Basic earnings (loss) per share | 58.76 yen | 82.35 yen | 112.75 yen | 127.05 yen | 134.61 yen |
| Equity-to-asset ratio | 58.1% | 59.4% | 61.9% | 62.0% | 63.2% |
| Return on equity | 9.9% | 13.0% | 15.9% | 15.9% | 15.7% |
| Net cash provided by (used in) operating activities | ¥2.6 billion | ¥2.9 billion | ¥3.6 billion | ¥3.9 billion | ¥4.2 billion |
| Net cash provided by (used in) investing activities | ¥-1.7 billion | ¥-1.1 billion | ¥-2.4 billion | ¥-1.3 billion | ¥-0.4 billion |
| Net cash provided by (used in) financing activities | ¥-1.0 billion | ¥-0.7 billion | ¥-0.8 billion | ¥-2.1 billion | ¥-1.3 billion |
| Cash and cash equivalents | ¥5.1 billion | ¥6.2 billion | ¥6.7 billion | ¥7.2 billion | ¥9.6 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥26.9 billion | ¥29.2 billion | ¥31.3 billion | ¥33.3 billion | ¥35.9 billion |
| Ordinary income (loss) | ¥1.8 billion | ¥2.4 billion | ¥2.9 billion | ¥3.6 billion | ¥4.1 billion |
| Net income (loss) | ¥1.2 billion | ¥1.5 billion | ¥2.1 billion | ¥2.4 billion | ¥2.5 billion |
| Capital stock | ¥2.0 billion | ¥2.0 billion | ¥2.0 billion | ¥2.0 billion | ¥2.0 billion |
| Total number of issued shares (common stock) | 19,012,000 shares | 19,012,000 shares | 19,012,000 shares | 19,012,000 shares | 19,012,000 shares |
| Net assets | ¥11.4 billion | ¥12.5 billion | ¥14.2 billion | ¥15.2 billion | ¥16.6 billion |
| Total assets | ¥19.3 billion | ¥20.7 billion | ¥22.5 billion | ¥23.9 billion | ¥25.6 billion |
| Net assets per share | 605.08 yen | 663.21 yen | 751.4 yen | 819.87 yen | 896.62 yen |
| Dividend per share | 22 yen | 24 yen | 40 yen | 55 yen | 55 yen |
| Interim dividend per share | 7 yen | 8 yen | 10 yen | 15 yen | 20 yen |
| Basic earnings (loss) per share | 63.23 yen | 82.08 yen | 112.7 yen | 128.3 yen | 137.51 yen |
| Equity-to-asset ratio | 59.2% | 60.5% | 63.2% | 63.4% | 64.6% |
| Return on equity | 10.8% | 12.9% | 16.0% | 16.1% | 16.0% |
| Payout ratio | 34.8% | 29.2% | 35.5% | 42.9% | 40.0% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥55 | ¥20 | 40.0% | |
| FY ending 3/2025 | ¥55 | ¥15 | 42.9% | |
| FY ending 3/2024 | ¥40 | ¥10 | 35.5% | |
| FY ending 3/2023 | ¥24 | ¥8 | 29.2% | |
| FY ending 3/2022 | ¥22 | ¥7 | 34.8% | |
| FY ending 3/2021 | ¥20 | ¥5 | 43.6% | |
| FY ending 3/2020 | ¥20 | ¥5 | 41.2% | Stock split or share consolidation noted |
| FY ending 3/2019 | ¥35 | ¥10 | 31.4% | |
| FY ending 3/2018 | ¥33 | ¥10 | 34.6% | |
| FY ending 3/2017 | ¥30 | ¥10 | 42.0% | |
| FY ending 3/2016 | ¥30 | ¥10 | 49.9% | |
| FY ending 3/2015 | ¥30 | ¥10 | 72.7% | |
| FY ending 3/2014 | ¥30 | ¥10 | 79.7% | |
| FY ending 3/2013 | ¥31 | ¥10 | 45.0% |
WASEDA ACADEMY
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
WASEDA ACADEMY
Unit %Source Annual securities reports
- Financial institutions6.61%
- Securities firms0.31%
- Other corporations45.34%
- Foreign holders (institutions)1.59%
- Foreign holders (individuals)0.09%
- Individuals and others46.06%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社ナガセ | 18.84% | 3,498,000 |
| 2 | 河端 真一 | 10.45% | 1,941,000 |
| 3 | 英進館株式会社 | 9.92% | 1,842,000 |
| 4 | 福山産業株式会社 | 5.13% | 954,000 |
| 5 | 株式会社明光ネットワークジャパン | 5.12% | 951,000 |
| 6 | 日本マスタートラスト信託銀行株式会社(信託口) | 4.87% | 905,000 |
| 7 | 早稲田アカデミー従業員持株会 | 4.52% | 840,000 |
| 8 | 株式会社学研ホールディングス | 2.83% | 526,000 |
| 9 | 教育開発出版株式会社 | 1.77% | 330,000 |
| 10 | 株式会社ケーエスコーポレイション | 1.61% | 300,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥1.1 billion |
| FY ending 3/2021 | ¥0.6 billion |
Revenue scale in the same industry
WASEDA ACADEMY
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
- … 117 companies
- 121 LITALICOFY Mar 2026 ¥38.2B
- 122 DNFY Jun 2026 ¥38.1B
- 123 WASEDA ACADEMYThis companyFY Mar 2026 ¥37.7B
- 124 CURVESFY Aug 2025 ¥37.6B
- 125 COPRO-HOLDINGSFY Mar 2026 ¥36.7B
- … 546 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 7,200 |
| Childcare leave taken, men |
50% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 5% |
| Share of board members who are women | 22% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 3,914 t-CO2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | EY新日本有限責任監査法人 |
| Audit fees (this year, total) | ¥52.90 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) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥2.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥4.2 billion | Consolidated |
| Net sales | ¥37.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.4 billion | Consolidated |
| Cash and cash equivalents | ¥9.6 billion | Consolidated |
| Net assets | ¥16.6 billion | Consolidated |
| Ordinary income (loss) | ¥4.0 billion | Consolidated |
| Total assets | ¥26.2 billion | Consolidated |
| Return on equity | 15.7% | Consolidated |
| Equity-to-asset ratio | 63.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥2.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.3 billion | Consolidated |
| Basic earnings (loss) per share | 134.61 yen | Consolidated |
| Net assets per share | 896.32 yen | Consolidated |
| Dividend per share | 55 yen | Parent only |
| Net sales | ¥35.9 billion | Parent only |
| Net income (loss) | ¥2.5 billion | Parent only |
| Total number of issued shares (common stock) | 19,012,000 shares | Parent only |
| Net assets | ¥16.6 billion | Parent only |
| Ordinary income (loss) | ¥4.1 billion | Parent only |
| Total assets | ¥25.6 billion | Parent only |
| Return on equity | 16.0% | Parent only |
| Equity-to-asset ratio | 64.6% | Parent only |
| Capital stock | ¥2.0 billion | Parent only |
| Payout ratio | 40.0% | Parent only |
| Interim dividend per share | 20 yen | Parent only |
| Basic earnings (loss) per share | 137.51 yen | Parent only |
| Net assets per share | 896.62 yen | Parent only |
Employees (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,109 people | Consolidated |
| Number of employees | 1,109 people | Consolidated |
| Wage gap between men and women (all employees) | 50.3% | Parent only |
| Average length of service (years) | 9 years | Parent only |
| Average length of service months | 8 months | Parent only |
| Average annual salary | ¥6.11 million | Parent only |
| Average age (years) | 39 years old | Parent only |
| Average age months | 2 months | Parent only |
| Number of employees | 1,044 people | Parent only |
| Number of employees | 1,044 people | Parent only |
| Wage gap between men and women (regular employees) | 63.3% | Parent only |
| Wage gap between men and women (non-regular employees) | 58.5% | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 6,610 people | Consolidated |
| Average number of temporary employees | 6,610 people | Consolidated |
| Number of consolidated subsidiaries | 6 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 50.0% | Parent only |
| Average number of temporary employees | 6,445 people | Parent only |
| Average number of temporary employees | 6,445 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 4.9% | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥9.38 million | Consolidated |
| Number of shares held | 12,089,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 446,600 shares | Consolidated |
| Number of shares | 19,012,452 shares | Consolidated |
| Shareholding ratio treasury shares etc | 2.3% | Consolidated |
| Shareholding ratio | 65.1% | Consolidated |
| Number of shares held in own name treasury shares etc | 446,600 shares | Consolidated |
| Total of valuation gain (loss) | ¥28.50 million | Consolidated |
| Number of voting rights | 185,478 units | Consolidated |
| Carrying amount on the balance sheet | ¥13.32 million | Consolidated |
| Carrying amount on the balance sheet | ¥0.4 billion | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.2 billion | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 244.3% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.1 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥52.90 million | Consolidated |
| Fees for audit and attestation services - total | ¥52.90 million | Consolidated |
Accounts unique to this company (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥39.02 million | Consolidated |
| Revenue | ¥2.98 million | Consolidated |
| Revenue | ¥12.65 million | Consolidated |
| Revenue | ¥18.27 million | Consolidated |
| Revenue | ¥2.21 million | Consolidated |
| Change in average annual salary from the previous year | 7.1% | Parent only |
| Revenue | ¥39.02 million | Parent only |
| Revenue | ¥42.28 million | Parent only |
| Revenue | ¥35.9 billion | Parent only |
| Revenue | ¥24.2 billion | Parent only |
| Revenue | ¥12.65 million | Parent only |
Balance sheet (144 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥29.03 million | Consolidated |
| Other | ¥21.38 million | Consolidated |
| Other | ¥1.5 billion | Consolidated |
| Other | ¥23.61 million | Consolidated |
| Other | ¥60.05 million | Consolidated |
| Other | ¥35.79 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.1 billion | Consolidated |
| Other, net | ¥0.3 billion | Consolidated |
| Goodwill | ¥0.6 billion | Consolidated |
| Software | ¥0.9 billion | Consolidated |
| Software in progress | ¥0.1 billion | Consolidated |
| Lease obligations | ¥0.4 billion | Consolidated |
| Lease obligations | ¥0.2 billion | Consolidated |
| Lease assets | ¥0.9 billion | Consolidated |
| Lease assets, net | ¥0.5 billion | Consolidated |
| Retained earnings | ¥13.1 billion | Consolidated |
| Advances received | ¥0.9 billion | Consolidated |
| Prepaid expenses | ¥0.7 billion | Consolidated |
| Raw materials and supplies | ¥71.52 million | Consolidated |
| Merchandise and finished goods | ¥0.1 billion | Consolidated |
| Trade accounts receivable | ¥2.2 billion | Consolidated |
| Non-current liabilities | ¥3.6 billion | Consolidated |
| Non-current assets | ¥12.4 billion | Consolidated |
| Land | ¥0.8 billion | Consolidated |
| Contract liabilities | ¥0.9 billion | Consolidated |
| Guarantee deposits | ¥3.5 billion | Consolidated |
| Buildings and structures | ¥9.1 billion | Consolidated |
| Buildings and structures, net | ¥3.3 billion | Consolidated |
| Construction in progress | ¥1.74 million | Consolidated |
| Provision for management board incentive plan trust | ¥79.12 million | Consolidated |
| Provision for directors' bonuses | ¥20.85 million | Consolidated |
| Investments and other assets | ¥5.8 billion | Consolidated |
| Investment securities | ¥0.6 billion | Consolidated |
| Notes and accounts payable - trade | ¥0.3 billion | Consolidated |
| Property, plant and equipment | ¥5.0 billion | Consolidated |
| Income taxes payable | ¥0.9 billion | Consolidated |
| Accrued consumption taxes | ¥0.5 billion | Consolidated |
| Accrued expenses | ¥1.2 billion | Consolidated |
| Accounts payable - other | ¥1.0 billion | Consolidated |
| Provision for shareholder benefit program | ¥0.1 billion | Consolidated |
| Shareholders' equity | ¥16.4 billion | Consolidated |
| Current liabilities | ¥6.0 billion | Consolidated |
| Current assets | ¥13.8 billion | Consolidated |
| Accumulated depreciation | ¥-1.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.5 billion | Consolidated |
| Accumulated depreciation | ¥-5.7 billion | Consolidated |
| Foreign currency translation adjustment | ¥71.13 million | Consolidated |
| Intangible assets | ¥1.6 billion | Consolidated |
| Cash and cash equivalents | ¥9.6 billion | Consolidated |
| Cash and deposits | ¥10.6 billion | Consolidated |
| Net assets | ¥16.6 billion | Consolidated |
| Net assets | ¥16.6 billion | Consolidated |
| Total assets | ¥26.2 billion | Consolidated |
| Deferred tax assets | ¥1.4 billion | Consolidated |
| Treasury stock | ¥-0.8 billion | Consolidated |
| Valuation and translation adjustments | ¥0.2 billion | Consolidated |
| Liabilities | ¥9.6 billion | Consolidated |
| Liabilities and net assets | ¥26.2 billion | Consolidated |
| Allowance for doubtful accounts | ¥-10.11 million | Consolidated |
| Allowance for doubtful accounts | ¥-6.00 million | Consolidated |
| Capital surplus | ¥2.1 billion | Consolidated |
| Capital stock | ¥2.0 billion | Consolidated |
| Asset retirement obligations | ¥2.0 billion | Consolidated |
| Provision for bonuses | ¥0.8 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥-27.73 million | Consolidated |
| Net defined benefit liability | ¥1.2 billion | Consolidated |
| Long-term prepaid expenses | ¥0.3 billion | Consolidated |
| Other | ¥14.73 million | Parent only |
| Other | ¥6.69 million | Parent only |
| Other | ¥41.42 million | Parent only |
| Other | ¥28.50 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.1 billion | Parent only |
| Other capital surplus | ¥0.1 billion | Parent only |
| Other, net | ¥0 | Parent only |
| Goodwill | ¥0.4 billion | Parent only |
| Software | ¥0.9 billion | Parent only |
| Software in progress | ¥0.1 billion | Parent only |
| Lease obligations | ¥0.3 billion | Parent only |
| Lease obligations | ¥0.2 billion | Parent only |
| Lease assets | ¥0.9 billion | Parent only |
| Lease assets, net | ¥0.4 billion | Parent only |
| General reserve | ¥0.2 billion | Parent only |
| Retained earnings | ¥13.1 billion | Parent only |
| Legal retained earnings | ¥17.39 million | Parent only |
| Advances received | ¥0.7 billion | Parent only |
| Prepaid expenses | ¥0.7 billion | Parent only |
| Raw materials and supplies | ¥66.76 million | Parent only |
| Merchandise and finished goods | ¥0.1 billion | Parent only |
| Trade accounts receivable | ¥2.1 billion | Parent only |
| Non-current liabilities | ¥3.5 billion | Parent only |
| Non-current assets | ¥13.5 billion | Parent only |
| Land | ¥0.7 billion | Parent only |
| Tools, furniture and fixtures | ¥1.4 billion | Parent only |
| Tools, furniture and fixtures | ¥0.3 billion | Parent only |
| Guarantee deposits | ¥3.4 billion | Parent only |
| Buildings | ¥7.9 billion | Parent only |
| Buildings, net | ¥2.8 billion | Parent only |
| Construction in progress | ¥1.74 million | Parent only |
| Provision for management board incentive plan trust | ¥79.12 million | Parent only |
| Provision for directors' bonuses | ¥20.85 million | Parent only |
| Investments and other assets | ¥7.9 billion | Parent only |
| Investment securities | ¥0.6 billion | Parent only |
| Property, plant and equipment | ¥4.2 billion | Parent only |
| Income taxes payable | ¥0.8 billion | Parent only |
| Accrued consumption taxes | ¥0.4 billion | Parent only |
| Accrued expenses | ¥1.2 billion | Parent only |
| Accounts payable - other | ¥0.9 billion | Parent only |
| Provision for shareholder benefit program | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥16.4 billion | Parent only |
| Structures | ¥0.1 billion | Parent only |
| Structures, net | ¥17.18 million | Parent only |
| Current liabilities | ¥5.6 billion | Parent only |
| Current assets | ¥12.2 billion | Parent only |
| Accumulated depreciation | ¥-6.69 million | Parent only |
| Accumulated depreciation | ¥-0.5 billion | Parent only |
| Accumulated depreciation | ¥-1.1 billion | Parent only |
| Accumulated depreciation | ¥-5.2 billion | Parent only |
| Accumulated depreciation | ¥-0.1 billion | Parent only |
| Intangible assets | ¥1.4 billion | Parent only |
| Cash and deposits | ¥9.0 billion | Parent only |
| Net assets | ¥16.6 billion | Parent only |
| Net assets | ¥16.6 billion | Parent only |
| Total assets | ¥25.6 billion | Parent only |
| Deferred tax assets | ¥1.3 billion | Parent only |
| Retained earnings brought forward | ¥12.9 billion | Parent only |
| Treasury stock | ¥-0.8 billion | Parent only |
| Valuation and translation adjustments | ¥0.1 billion | Parent only |
| Liabilities | ¥9.1 billion | Parent only |
| Liabilities and net assets | ¥25.6 billion | Parent only |
| Accounts payable - trade | ¥0.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-52.91 million | Parent only |
| Allowance for doubtful accounts | ¥-4.45 million | Parent only |
| Capital surplus | ¥2.1 billion | Parent only |
| Legal capital surplus | ¥2.0 billion | Parent only |
| Capital stock | ¥2.0 billion | Parent only |
| Asset retirement obligations | ¥2.0 billion | Parent only |
| Provision for bonuses | ¥0.7 billion | Parent only |
| Provision for retirement benefits | ¥1.1 billion | Parent only |
| Long-term prepaid expenses | ¥0.3 billion | Parent only |
| Long term accounts payable other | ¥4.75 million | Parent only |
| Shares of subsidiaries and associates | ¥2.1 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥0.1 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.1 billion | Parent only |
| Deposits received | ¥14.65 million | Parent only |
Statement of income (92 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥14.28 million | Consolidated |
| Other | ¥2.41 million | Consolidated |
| Other comprehensive income | ¥0.24 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-14.86 million | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Real estate rent | ¥13.51 million | Consolidated |
| Dividends from surplus | ¥-1.1 billion | Consolidated |
| Comprehensive income | ¥2.5 billion | Consolidated |
| Insurance | ¥1.78 million | Consolidated |
| Interest income | ¥23.55 million | Consolidated |
| Dividend income | ¥22.47 million | Consolidated |
| Operating income | ¥4.0 billion | Consolidated |
| Non-operating income | ¥78.57 million | Consolidated |
| Non-operating expenses | ¥70.37 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥4.2 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.2 billion | Consolidated |
| Loss on retirement of non-current assets | ¥45.05 million | Consolidated |
| Cost of sales | ¥25.5 billion | Consolidated |
| Gross profit (loss) | ¥12.2 billion | Consolidated |
| Net sales | ¥37.7 billion | Consolidated |
| Advertising expenses | ¥1.5 billion | Consolidated |
| Net income | ¥2.5 billion | Consolidated |
| Net income | ¥2.5 billion | Consolidated |
| Net income (loss) | ¥2.5 billion | Consolidated |
| Provision for management board incentive plan trust-SGA | ¥34.96 million | Consolidated |
| Provision for directors' bonuses | ¥20.85 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.4 billion | Consolidated |
| Interest expenses | ¥10.25 million | Consolidated |
| Commission fees | ¥1.0 billion | Consolidated |
| Provision for shareholder benefit program | ¥0.2 billion | Consolidated |
| Provision for dividend | ¥10.88 million | Consolidated |
| Income taxes - current | ¥1.4 billion | Consolidated |
| Income taxes | ¥1.1 billion | Consolidated |
| Income taxes - deferred | ¥-0.3 billion | Consolidated |
| Impairment loss | ¥0.6 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥25.71 million | Consolidated |
| Extraordinary income | ¥0.2 billion | Consolidated |
| Extraordinary loss | ¥0.6 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥14.78 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥2.5 billion | Consolidated |
| Income (loss) before income taxes | ¥3.6 billion | Consolidated |
| Income (loss) before income taxes | ¥3.6 billion | Consolidated |
| Ordinary income | ¥4.0 billion | Consolidated |
| Salaries and allowances | ¥1.4 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥2.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.3 billion | Consolidated |
| Promotion expenses | ¥0.6 billion | Consolidated |
| Selling, general and administrative expenses | ¥8.2 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.10 million | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥-10.61 million | Consolidated |
| Retirement benefit expenses | ¥24.09 million | Consolidated |
| Other | ¥27.10 million | Parent only |
| Other | ¥1.25 million | Parent only |
| Amortization of goodwill | ¥62.34 million | Parent only |
| Dividends from surplus | ¥-1.1 billion | Parent only |
| Insurance | ¥1.78 million | Parent only |
| Interest income | ¥19.80 million | Parent only |
| Dividend income | ¥0.2 billion | Parent only |
| Operating income | ¥3.9 billion | Parent only |
| Non-operating income | ¥0.3 billion | Parent only |
| Non-operating expenses | ¥0.1 billion | Parent only |
| Loss on retirement of non-current assets | ¥39.14 million | Parent only |
| Cost of sales | ¥24.2 billion | Parent only |
| Gross profit (loss) | ¥11.7 billion | Parent only |
| Net sales | ¥35.9 billion | Parent only |
| Advertising expenses | ¥1.4 billion | Parent only |
| Net income (loss) | ¥2.5 billion | Parent only |
| Net income (loss) | ¥2.5 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Provision for management board incentive plan trust-SGA | ¥34.96 million | Parent only |
| Provision for directors' bonuses | ¥20.85 million | Parent only |
| Interest expenses | ¥10.07 million | Parent only |
| Commission fees | ¥0.9 billion | Parent only |
| Provision for shareholder benefit program | ¥0.2 billion | Parent only |
| Provision for dividend | ¥10.88 million | Parent only |
| Fiduciary obligation fee | ¥18.79 million | Parent only |
| Income taxes - current | ¥1.3 billion | Parent only |
| Income taxes | ¥1.0 billion | Parent only |
| Income taxes - deferred | ¥-0.3 billion | Parent only |
| Depreciation | ¥0.4 billion | Parent only |
| Impairment loss | ¥0.5 billion | Parent only |
| Extraordinary loss | ¥0.5 billion | Parent only |
| Income (loss) before income taxes | ¥3.5 billion | Parent only |
| Ordinary income | ¥4.1 billion | Parent only |
| Salaries and allowances | ¥1.3 billion | Parent only |
| Promotion expenses | ¥0.6 billion | Parent only |
| Selling, general and administrative expenses | ¥7.8 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥44.11 million | Parent only |
| Provision of allowance for doubtful accounts | ¥1.41 million | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Retirement benefit expenses | ¥23.24 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.4 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.24 million | Consolidated |
| Total changes during the period | ¥1.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-14.72 million | Parent only |
Statement of cash flows (36 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥24.30 million | Consolidated |
| Increase (decrease) in other liabilities | ¥12.92 million | Consolidated |
| Decrease (increase) in other assets | ¥0.1 billion | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Repayments of lease obligations | ¥-0.2 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-62.99 million | Consolidated |
| Interest expenses paid | ¥-9.40 million | Consolidated |
| Interest and dividends income received | ¥45.38 million | Consolidated |
| Increase (decrease) in advances received | ¥27.94 million | Consolidated |
| Interest and dividend income | ¥-46.02 million | Consolidated |
| Settlement income | ¥-2.98 million | Consolidated |
| Settlement package received | ¥2.98 million | Consolidated |
| Loss (gain) on disposal of non-current assets | ¥45.05 million | Consolidated |
| Gain on sales of non-current assets | ¥-0.2 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.1 billion | Consolidated |
| Net decrease (increase) in time deposits | ¥-11.30 million | Consolidated |
| Subtotal | ¥5.5 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥12.37 million | Consolidated |
| Payments for guarantee deposits | ¥-85.44 million | Consolidated |
| Net change in reserve for management board benefit trust-OpeCF | ¥34.96 million | Consolidated |
| Increase decrease in provision for directors bonuses | ¥-1.95 million | Consolidated |
| Interest expenses | ¥10.25 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.6 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.7 billion | Consolidated |
| Decrease in consumption taxes payable | ¥45.01 million | Consolidated |
| Increase (decrease) in reserve for shareholder special benefit | ¥1.64 million | Consolidated |
| Decrease (increase) in inventories | ¥14.20 million | Consolidated |
| Income taxes paid | ¥-1.4 billion | Consolidated |
| Depreciation | ¥1.2 billion | Consolidated |
| Impairment loss | ¥0.6 billion | Consolidated |
| Purchase of intangible assets | ¥-0.4 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.25 million | Consolidated |
| Payments for asset retirement obligations | ¥-15.71 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥43.37 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥47.97 million | Consolidated |
| Dividends | ¥-1.1 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥4.2 billion | Consolidated | Disclosed |
| Dividend per share | 55 | Parent only | Disclosed |
| Number of employees | 1,109 | Consolidated | Disclosed |
| Net assets | ¥16.6 billion | Consolidated | Disclosed |
| Net sales | ¥37.7 billion | Consolidated | Disclosed |
| Operating income | ¥4.0 billion | Consolidated | Disclosed |
| Ordinary income | ¥4.0 billion | Consolidated | Disclosed |
| Net income | ¥2.5 billion | Consolidated | Disclosed |
| Total assets | ¥26.2 billion | Consolidated | Disclosed |
| Operating margin | 10.5% | Consolidated | Calculated |
| Net margin | 6.6% | Consolidated | Calculated |
| Sales per employee | 33957500 yen | Consolidated | Calculated |
| Total asset turnover | 1.44 times | Consolidated | Calculated |
| Net assets to total assets | 63.2% | Consolidated | Calculated |