KYOSHIN
KYOSHIN CO.,LTD.
Company highlights
The largest segment by revenue is Nursing care business, at 45.6% of the total.
Key figures
Period Jun 2025 to Feb 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
KYOSHIN
Revenue and profit by business segment
Period Jun 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 | |
| Nursing care business | ¥9.2 billion | 45.6% | ¥12.3 billion | ¥0.3 billion | 18.3% | 3.3% | ¥0.8 billion |
| Cram School Business | ¥7.7 billion | 38.0% | ¥9.8 billion | ¥1.3 billion | 80.1% | 17.2% | ¥1.2 billion |
| Language Education Business | ¥3.3 billion | 16.4% | ¥4.3 billion | ¥25.75 million | 1.6% | 0.8% | ¥76.33 million |
| Total of the businesses | ¥20.3 billion | 100.0% | ¥1.7 billion | 100.0% | |||
Revenue and profit
KYOSHIN
Period Jun 2025 to Feb 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥1.1 billion | Consolidated |
| Payrolls and allowances | ¥0.8 billion | Parent only | |
| Commission fees | ¥0.5 billion | Consolidated | |
| Other | ¥0.5 billion | Consolidated | |
| Advertising expenses | ¥0.4 billion | Consolidated | |
| Taxes and dues | ¥0.3 billion | Consolidated | |
| Directors' compensations | ¥0.1 billion | Consolidated | |
| Traveling and transportation expenses | ¥0.1 billion | Consolidated | |
| Depreciation | ¥0.1 billion | Consolidated | |
| Amortization of goodwill | ¥0.1 billion | Consolidated | |
| Rents | ¥80.32 million | Consolidated | |
| Provision for bonuses | ¥79.53 million | Consolidated | |
| Retirement benefit expenses | ¥37.66 million | Consolidated | |
| Supplies expenses | ¥25.43 million | Consolidated | |
| Rent expenses | ¥23.86 million | Consolidated | |
| Provision for directors' retirement benefits | ¥9.09 million | Consolidated | |
| Directors' retirement benefits | ¥9.09 million | Parent only | |
| Bonuses | ¥6.28 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.95 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥4.2 billion | Consolidated |
| Operating income | ¥0.5 billion | Consolidated | |
| Ordinary income | ¥0.5 billion | Consolidated | |
| Net income | ¥69.77 million | Consolidated |
KYOSHIN
Selling, general and administrative expenses
Period Jun 2025 to Feb 2026Source Annual securities reports
- Salaries and allowances ¥1.1 billion
- Payrolls and allowances ¥0.8 billion
- Commission fees ¥0.5 billion
- Other ¥0.5 billion
- Advertising expenses ¥0.4 billion
- Taxes and dues ¥0.3 billion
- Other (not itemized) ¥0.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
KYOSHIN
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
KYOSHIN
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥23.9B | ¥25.4B | ¥26.1B | ¥26.5B | ¥20.3B |
| Year on year (%) | +3.1% | +6.5% | +2.7% | +1.4% | comparison basis not confirmed |
| Ordinary income (loss) | ¥0.4B | ¥0.4B | ¥0.8B | ¥0.3B | ¥0.5B |
| Change from prior year | -1.4% | +5.4% | +119.1% | -59.3% | comparison basis not confirmed |
| Ordinary income (loss) as a share of Net sales | 1.5% | 1.5% | 3.2% | 1.3% | 2.3% |
| Change (percentage points) | -0.1 points | -0.0 points | +1.7 points | -1.9 points | comparison basis not confirmed |
Fiscal periods marked for changes
- 2018Net sales year on year +32.7%
- 2020Ordinary income (loss) as a share of revenue -2.9 points, Ordinary income (loss) profit to loss
- 2021Ordinary income (loss) as a share of revenue +2.0 points, Ordinary income (loss) loss to profit
KYOSHIN
Earnings and net assets per share over time
Unit yenSource Annual securities reports
KYOSHIN
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 | ¥23.9 billion | ¥25.4 billion | ¥26.1 billion | ¥26.5 billion | ¥20.3 billion |
| Ordinary income (loss) | ¥0.4 billion | ¥0.4 billion | ¥0.8 billion | ¥0.3 billion | ¥0.5 billion |
| Net income (loss) attributable to owners of parent | ¥-7.27 million | ¥-0.3 billion | ¥0.5 billion | ¥93.06 million | ¥69.77 million |
| Comprehensive income | ¥28.39 million | ¥-0.3 billion | ¥0.6 billion | ¥0.2 billion | ¥35.68 million |
| Net assets | ¥3.7 billion | ¥3.4 billion | ¥3.9 billion | ¥3.9 billion | ¥3.9 billion |
| Total assets | ¥20.7 billion | ¥21.2 billion | ¥21.7 billion | ¥22.0 billion | ¥22.0 billion |
| Net assets per share | 473.7 yen | 433.32 yen | 499.09 yen | 507.37 yen | 508.39 yen |
| Basic earnings (loss) per share | -0.93 yen | -40.59 yen | 64.87 yen | 11.98 yen | 9.08 yen |
| Equity-to-asset ratio | 17.8% | 15.9% | 17.9% | 17.7% | 17.7% |
| Return on equity | -0.2% | -9.0% | 13.9% | 2.4% | 1.8% |
| Net cash provided by (used in) operating activities | ¥1.7 billion | ¥1.4 billion | ¥1.5 billion | ¥1.5 billion | ¥-0.2 billion |
| Net cash provided by (used in) investing activities | ¥-0.3 billion | ¥-0.6 billion | ¥-0.2 billion | ¥-0.4 billion | ¥-0.9 billion |
| Net cash provided by (used in) financing activities | ¥-1.4 billion | ¥0.1 billion | ¥-0.5 billion | ¥-0.6 billion | ¥0.2 billion |
| Cash and cash equivalents | ¥2.9 billion | ¥3.8 billion | ¥4.6 billion | ¥5.1 billion | ¥4.3 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥12.8 billion | ¥12.9 billion | ¥12.4 billion | ¥12.3 billion | ¥9.5 billion |
| Ordinary income (loss) | ¥0.6 billion | ¥-0.5 billion | ¥29.32 million | ¥-0.3 billion | ¥0.6 billion |
| Net income (loss) | ¥0.4 billion | ¥-0.9 billion | ¥-0.4 billion | ¥-0.5 billion | ¥0.3 billion |
| Capital stock | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion |
| Total number of issued shares (common stock) | 8,396,000 shares | 8,396,000 shares | 8,396,000 shares | 8,396,000 shares | 8,396,000 shares |
| Net assets | ¥2.7 billion | ¥1.7 billion | ¥1.4 billion | ¥0.7 billion | ¥1.0 billion |
| Total assets | ¥14.1 billion | ¥13.5 billion | ¥13.7 billion | ¥13.2 billion | ¥13.3 billion |
| Net assets per share | 344.73 yen | 223.42 yen | 175.99 yen | 92.88 yen | 133.55 yen |
| Dividend per share | 7.54 yen | 5.47 yen | 19.46 yen | 3.63 yen | 5 yen |
| Basic earnings (loss) per share | 49.46 yen | -114.33 yen | -46.85 yen | -64.17 yen | 37.73 yen |
| Equity-to-asset ratio | 19.1% | 12.9% | 10.0% | 5.4% | 7.7% |
| Return on equity | 15.2% | -40.2% | -23.5% | -47.8% | 33.3% |
| Payout ratio | 15.2% | Could not be retrieved | Could not be retrieved | Could not be retrieved | 13.2% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 2/2026 | ¥5 | Could not be retrieved | 13.2% | Fiscal year was not 12 months |
| FY ending 5/2025 | ¥3.63 | Could not be retrieved | Could not be retrieved | |
| FY ending 5/2024 | ¥19.46 | Could not be retrieved | Could not be retrieved | |
| FY ending 5/2023 | ¥5.47 | Could not be retrieved | Could not be retrieved | |
| FY ending 5/2022 | ¥7.54 | Could not be retrieved | 15.2% | |
| FY ending 5/2021 | ¥7.3 | Could not be retrieved | 21.6% | |
| FY ending 5/2020 | ¥19.28 | Could not be retrieved | Could not be retrieved | |
| FY ending 5/2019 | ¥18.31 | Could not be retrieved | 72.3% | |
| FY ending 5/2018 | ¥9.28 | Could not be retrieved | 44.8% | |
| FY ending 5/2017 | ¥8.75 | Could not be retrieved | 30.6% | |
| FY ending 5/2016 | ¥6.48 | Could not be retrieved | 30.0% | |
| FY ending 5/2015 | ¥5.8 | Could not be retrieved | 54.8% | |
| FY ending 5/2014 | ¥6.6 | Could not be retrieved | 30.2% | |
| FY ending 5/2013 | ¥4.3 | Could not be retrieved | 30.6% |
KYOSHIN
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
KYOSHIN
Unit %Source Annual securities reports
- Financial institutions12.11%
- Securities firms0.90%
- Other corporations35.19%
- Foreign holders (institutions)0.17%
- Foreign holders (individuals)0.04%
- Individuals and others51.59%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社TCKホールディングス | 36.57% | 2,811,000 |
| 2 | 京進取引先持株会 | 4.83% | 371,000 |
| 3 | 京進社員持株会 | 3.48% | 267,000 |
| 4 | 株式会社三菱UFJ銀行 | 3.39% | 260,000 |
| 5 | 立木 康之 | 3.25% | 250,000 |
| 6 | 株式会社京都銀行(常任代理人 株式会社日本カストディ銀行) | 2.71% | 208,000 |
| 7 | 株式会社滋賀銀行(常任代理人 株式会社日本カストディ銀行) | 2.68% | 206,000 |
| 8 | 石田 里実 | 2.6% | 200,000 |
| 9 | 立木 七奈 | 2.6% | 200,000 |
| 10 | 株式会社りそな銀行 | 1.69% | 130,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 2/2026 | ¥0.3 billion |
| FY ending 5/2021 | ¥1.5 billion |
Research and development expenses and capital expenditure by segment (FY ending 2/2026)
| Segment | Capital expenditure |
|---|---|
| Nursing care business | ¥48.00 million |
| Cram School Business | ¥0.2 billion |
| Language Education Business | ¥22.00 million |
Revenue scale in the same industry
KYOSHIN
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
- … 199 companies
- 203 Tokyo TheatresFY Mar 2026 ¥20.7B
- 204 Strike GroupFY Sep 2025 ¥20.3B
- 205 KYOSHINThis companyFY Feb 2026 ¥20.3B
- 206 IBJFY Dec 2025 ¥20.2B
- 207 SAPPORO CLINICAL LABORATORYFY Mar 2025 ¥20.1B
- … 464 companies
Workforce information
Women 9.8 yrs Average length of service by gender
Women 211 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 732 |
| Annual paid leave taken |
76.4% |
| Childcare leave taken, men |
90% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 20.6% |
| Share of board members who are women | 20.6% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 2,063 t-CO2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人京立志 |
| Audit fees (this year, total) | ¥28.00 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 | ¥35.68 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.2 billion | Consolidated |
| Net sales | ¥20.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.9 billion | Consolidated |
| Cash and cash equivalents | ¥4.3 billion | Consolidated |
| Net assets | ¥3.9 billion | Consolidated |
| Ordinary income (loss) | ¥0.5 billion | Consolidated |
| Total assets | ¥22.0 billion | Consolidated |
| Return on equity | 1.8% | Consolidated |
| Equity-to-asset ratio | 17.7% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥69.77 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.2 billion | Consolidated |
| Basic earnings (loss) per share | 9.08 yen | Consolidated |
| Net assets per share | 508.39 yen | Consolidated |
| Dividend per share | 5 yen | Parent only |
| Net sales | ¥9.5 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Total number of issued shares (common stock) | 8,396,000 shares | Parent only |
| Net assets | ¥1.0 billion | Parent only |
| Ordinary income (loss) | ¥0.6 billion | Parent only |
| Total assets | ¥13.3 billion | Parent only |
| Return on equity | 33.3% | Parent only |
| Equity-to-asset ratio | 7.7% | Parent only |
| Capital stock | ¥0.3 billion | Parent only |
| Payout ratio | 13.2% | Parent only |
| Basic earnings (loss) per share | 37.73 yen | Parent only |
| Net assets per share | 133.55 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 2,195 people | Consolidated |
| Number of employees | 2,195 people | Consolidated |
| Wage gap between men and women (all employees) | 62.3% | Parent only |
| Average length of service (years) | 11.5 years | Parent only |
| Average annual salary | ¥5.02 million | Parent only |
| Average age (years) | 39 years old | Parent only |
| Number of employees | 783 people | Parent only |
| Number of employees | 783 people | Parent only |
| Number of employees | 783 people | Parent only |
| Wage gap between men and women (regular employees) | 81.6% | Parent only |
| Wage gap between men and women (non-regular employees) | 84.9% | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥20.3 billion | Consolidated |
| Average number of temporary employees | 5,203 people | Consolidated |
| Average number of temporary employees | 5,203 people | Consolidated |
| Number of unconsolidated subsidiaries accounted for using equity method | 1 companies | Consolidated |
| Investments accounted for using equity method | ¥4.82 million | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥1.1 billion | Consolidated |
| Depreciation | ¥0.7 billion | Consolidated |
| Number of consolidated subsidiaries | 21 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 90.0% | Parent only |
| Average number of temporary employees | 3,673 people | Parent only |
| Average number of temporary employees | 3,673 people | Parent only |
| Average number of temporary employees | 3,673 people | Parent only |
| Total return on the share price index | 228.9% | Parent only |
| Ratio of female employees in managerial positions | 22.7% | Parent only |
Shares (18 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 | ¥1.75 million | Consolidated |
| Number of shares held | 4,903,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 710,200 shares | 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 sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥4.86 million | Consolidated |
| Number of shares | 8,396,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 8.5% | Consolidated |
| Shareholding ratio | 63.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 710,200 shares | Consolidated |
| Total of valuation gain (loss) | ¥30.46 million | Consolidated |
| Number of voting rights | 76,817 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥0.24 million | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥40.13 million | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Total shareholder return | 69.6% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.3 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥28.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥28.00 million | Consolidated |
Balance sheet (138 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥1.6 billion | Consolidated |
| Other | ¥0.8 billion | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Other | ¥0.6 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.2 billion | Consolidated |
| Other, net | ¥0.1 billion | Consolidated |
| Goodwill | ¥0.6 billion | Consolidated |
| Goodwill | ¥0.6 billion | Consolidated |
| Lease obligations | ¥2.6 billion | Consolidated |
| Lease obligations | ¥0.1 billion | Consolidated |
| Lease assets | ¥3.3 billion | Consolidated |
| Lease assets, net | ¥2.3 billion | Consolidated |
| Retained earnings | ¥3.8 billion | Consolidated |
| Advances received | ¥1.2 billion | Consolidated |
| Merchandise | ¥0.1 billion | Consolidated |
| Non-current liabilities | ¥9.1 billion | Consolidated |
| Non-current assets | ¥15.1 billion | Consolidated |
| Land | ¥2.7 billion | Consolidated |
| Accounts receivable - trade | ¥1.1 billion | Consolidated |
| Buildings and structures | ¥12.2 billion | Consolidated |
| Buildings and structures, net | ¥5.2 billion | Consolidated |
| Construction in progress | ¥0.2 billion | Consolidated |
| Provision for directors' retirement benefits | ¥75.88 million | Consolidated |
| Investments and other assets | ¥3.4 billion | Consolidated |
| Investment securities | ¥0.3 billion | Consolidated |
| Lease and guarantee deposits | ¥1.7 billion | Consolidated |
| Property, plant and equipment | ¥10.4 billion | Consolidated |
| Income taxes payable | ¥76.10 million | Consolidated |
| Accounts payable - other | ¥1.3 billion | Consolidated |
| Shareholders' equity | ¥3.7 billion | Consolidated |
| Current liabilities | ¥9.1 billion | Consolidated |
| Current assets | ¥6.9 billion | Consolidated |
| Accumulated depreciation | ¥-1.4 billion | Consolidated |
| Accumulated depreciation | ¥-1.0 billion | Consolidated |
| Accumulated depreciation | ¥-7.0 billion | Consolidated |
| Foreign currency translation adjustment | ¥-0.1 billion | Consolidated |
| Intangible assets | ¥1.3 billion | Consolidated |
| Cash and cash equivalents | ¥4.3 billion | Consolidated |
| Cash and deposits | ¥4.7 billion | Consolidated |
| Short-term loans payable | ¥3.5 billion | Consolidated |
| Net assets | ¥3.9 billion | Consolidated |
| Net assets | ¥3.9 billion | Consolidated |
| Total assets | ¥22.0 billion | Consolidated |
| Total assets | ¥22.0 billion | Consolidated |
| Deferred tax liabilities | ¥0.5 billion | Consolidated |
| Deferred tax assets | ¥1.2 billion | Consolidated |
| Treasury stock | ¥-0.7 billion | Consolidated |
| Valuation and translation adjustments | ¥0.2 billion | Consolidated |
| Liabilities | ¥18.1 billion | Consolidated |
| Liabilities and net assets | ¥22.0 billion | Consolidated |
| Supplies | ¥10.36 million | Consolidated |
| Accounts payable - trade | ¥0.2 billion | Consolidated |
| Allowance for doubtful accounts | ¥-22.71 million | Consolidated |
| Allowance for doubtful accounts | ¥-25.05 million | Consolidated |
| Capital surplus | ¥0.3 billion | Consolidated |
| Capital stock | ¥0.3 billion | Consolidated |
| Asset retirement obligations | ¥0.9 billion | Consolidated |
| Asset retirement obligations | ¥32.77 million | Consolidated |
| Provision for bonuses | ¥0.4 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥0.2 billion | Consolidated |
| Net defined benefit liability | ¥1.9 billion | Consolidated |
| Long-term loans payable | ¥3.0 billion | Consolidated |
| Current portion of long-term loans payable | ¥1.4 billion | Consolidated |
| Other | ¥1.62 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥42.85 million | Parent only |
| Other | ¥75.63 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥0.2 billion | Parent only |
| Other capital surplus | ¥0.1 billion | Parent only |
| Software | ¥0.2 billion | Parent only |
| Lease obligations | ¥56.56 million | Parent only |
| Lease obligations | ¥18.33 million | Parent only |
| Lease assets, net | ¥65.34 million | Parent only |
| Voluntary retained earnings | ¥0.3 billion | Parent only |
| Retained earnings | ¥1.0 billion | Parent only |
| Legal retained earnings | ¥20.50 million | Parent only |
| Advances received | ¥0.4 billion | Parent only |
| Prepaid expenses | ¥0.3 billion | Parent only |
| Merchandise | ¥87.28 million | Parent only |
| Non-current liabilities | ¥5.2 billion | Parent only |
| Non-current assets | ¥11.1 billion | Parent only |
| Land | ¥1.8 billion | Parent only |
| Reserve for reduction entry2 | ¥23.48 million | Parent only |
| Accounts receivable - trade | ¥0.2 billion | Parent only |
| Tools, furniture and fixtures | ¥43.05 million | Parent only |
| Buildings, net | ¥2.0 billion | Parent only |
| Construction in progress | ¥90.31 million | Parent only |
| Provision for directors' retirement benefits | ¥75.88 million | Parent only |
| Investments and other assets | ¥6.6 billion | Parent only |
| Investment securities | ¥0.3 billion | Parent only |
| Lease and guarantee deposits | ¥1.0 billion | Parent only |
| Property, plant and equipment | ¥4.0 billion | Parent only |
| Income taxes payable | ¥68.86 million | Parent only |
| Accrued consumption taxes | ¥0.1 billion | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥0.7 billion | Parent only |
| Shareholders' equity | ¥0.9 billion | Parent only |
| Structures, net | ¥46.97 million | Parent only |
| Current liabilities | ¥7.1 billion | Parent only |
| Current assets | ¥2.2 billion | Parent only |
| Intangible assets | ¥0.5 billion | Parent only |
| Cash and deposits | ¥1.1 billion | Parent only |
| Short-term loans payable | ¥3.5 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥0.74 million | Parent only |
| Net assets | ¥1.0 billion | Parent only |
| Net assets | ¥1.0 billion | Parent only |
| Total assets | ¥13.3 billion | Parent only |
| Deferred tax assets | ¥1.2 billion | Parent only |
| Retained earnings brought forward | ¥0.7 billion | Parent only |
| Treasury stock | ¥-0.7 billion | Parent only |
| Valuation and translation adjustments | ¥0.2 billion | Parent only |
| Liabilities | ¥12.3 billion | Parent only |
| Liabilities and net assets | ¥13.3 billion | Parent only |
| Supplies | ¥7.14 million | Parent only |
| Accounts payable - trade | ¥77.25 million | Parent only |
| Allowance for doubtful accounts | ¥-0.5 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.7 billion | Parent only |
| Capital surplus | ¥0.3 billion | Parent only |
| Legal capital surplus | ¥0.1 billion | Parent only |
| Capital stock | ¥0.3 billion | Parent only |
| Asset retirement obligations | ¥0.5 billion | Parent only |
| Asset retirement obligations | ¥28.22 million | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Provision for retirement benefits | ¥2.1 billion | Parent only |
| Long-term loans payable | ¥2.5 billion | Parent only |
| Long-term prepaid expenses | ¥51.48 million | Parent only |
| Long-term loans receivable | ¥22.60 million | Parent only |
| Provision for loss on business of subsidiaries and affiliates | ¥11.85 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥5.94 million | Parent only |
| Shares of subsidiaries and associates | ¥3.6 billion | Parent only |
| Affiliated company short-term loans payable | ¥0.5 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥1.0 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.9 billion | Parent only |
| Current portion of long term loans receivable from subsidiaries and affiliates | ¥92.88 million | Parent only |
| Current portion of long-term loans payable | ¥1.3 billion | Parent only |
Statement of income (102 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥43.67 million | Consolidated |
| Other | ¥5.77 million | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other comprehensive income | ¥-34.09 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥50.01 million | Consolidated |
| Amortization of goodwill | ¥0.1 billion | Consolidated |
| Amortization of goodwill | ¥0.1 billion | Consolidated |
| Dividends from surplus | ¥-27.90 million | Consolidated |
| Comprehensive income | ¥35.68 million | Consolidated |
| Interest income | ¥13.99 million | Consolidated |
| Dividend income | ¥5.54 million | Consolidated |
| Operating income | ¥0.5 billion | Consolidated |
| Operating income | ¥0.5 billion | Consolidated |
| Non-operating income | ¥0.2 billion | Consolidated |
| Non-operating expenses | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.2 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.04 million | Consolidated |
| Loss on retirement of non-current assets | ¥8.06 million | Consolidated |
| Rents | ¥80.32 million | Consolidated |
| Cost of sales | ¥16.1 billion | Consolidated |
| Gross profit (loss) | ¥4.2 billion | Consolidated |
| Net sales | ¥20.3 billion | Consolidated |
| Net sales | ¥20.3 billion | Consolidated |
| Advertising expenses | ¥0.4 billion | Consolidated |
| Net income | ¥69.77 million | Consolidated |
| Net income | ¥69.77 million | Consolidated |
| Net income (loss) | ¥69.77 million | Consolidated |
| Net income (loss) | ¥69.77 million | Consolidated |
| Directors' compensations | ¥0.1 billion | Consolidated |
| Provision for directors' retirement benefits | ¥9.09 million | Consolidated |
| Gain on sales of investment securities | ¥4.59 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.9 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥1.48 million | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥-0.07 million | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Commission fees | ¥0.5 billion | Consolidated |
| Traveling and transportation expenses | ¥0.1 billion | Consolidated |
| Income taxes - current | ¥0.1 billion | Consolidated |
| Income taxes | ¥0.2 billion | Consolidated |
| Income taxes - deferred | ¥53.96 million | Consolidated |
| Supplies expenses | ¥25.43 million | Consolidated |
| Depreciation | ¥0.1 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Foreign exchange gains | ¥0.1 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-88.44 million | Consolidated |
| Extraordinary income | ¥4.63 million | Consolidated |
| Extraordinary loss | ¥0.2 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥11.51 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.9 billion | Consolidated |
| Taxes and dues | ¥0.3 billion | Consolidated |
| Income (loss) before income taxes | ¥0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥0.2 billion | Consolidated |
| Ordinary income | ¥0.5 billion | Consolidated |
| Salaries and allowances | ¥1.1 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥35.68 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.2 billion | Consolidated |
| Selling, general and administrative expenses | ¥3.7 billion | Consolidated |
| Reversal of allowance for doubtful accounts | ¥0.41 million | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.95 million | Consolidated |
| Rent expenses | ¥23.86 million | Consolidated |
| Bonuses | ¥6.28 million | Consolidated |
| Provision for bonuses | ¥79.53 million | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥4.41 million | Consolidated |
| Retirement benefit expenses | ¥37.66 million | Consolidated |
| Other | ¥8.68 million | Parent only |
| Other | ¥0.48 million | Parent only |
| Dividends from surplus | ¥-27.90 million | Parent only |
| Interest income | ¥28.94 million | Parent only |
| Dividend income | ¥0.4 billion | Parent only |
| Operating income | ¥0.1 billion | Parent only |
| Non-operating income | ¥0.8 billion | Parent only |
| Non-operating expenses | ¥0.3 billion | Parent only |
| Loss on retirement of non-current assets | ¥0.70 million | Parent only |
| Cost of sales | ¥6.8 billion | Parent only |
| Gross profit (loss) | ¥2.7 billion | Parent only |
| Net sales | ¥9.5 billion | Parent only |
| Advertising expenses | ¥0.4 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Directors' retirement benefits | ¥9.09 million | Parent only |
| Gain on sales of investment securities | ¥4.59 million | Parent only |
| Interest expenses | ¥47.35 million | Parent only |
| Commission fees | ¥0.3 billion | Parent only |
| Operations consignment fee | ¥0.2 billion | Parent only |
| Income taxes - current | ¥43.18 million | Parent only |
| Income taxes | ¥99.19 million | Parent only |
| Income taxes - deferred | ¥56.00 million | Parent only |
| Impairment loss | ¥0.2 billion | Parent only |
| Foreign exchange gains | ¥59.08 million | Parent only |
| Extraordinary income | ¥4.59 million | Parent only |
| Extraordinary loss | ¥0.2 billion | Parent only |
| Income (loss) before income taxes | ¥0.4 billion | Parent only |
| Ordinary income | ¥0.6 billion | Parent only |
| Payrolls and allowances-SGA | ¥0.8 billion | Parent only |
| Subsidy income | ¥0.16 million | Parent only |
| Selling, general and administrative expenses | ¥2.5 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.3 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥1.17 million | Parent only |
| Provision for bonuses | ¥66.34 million | Parent only |
| Retirement benefit expenses | ¥37.40 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥17.28 million | Parent only |
Accounts unique to this company (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥9.3 billion | Consolidated |
| Revenue | ¥1.3 billion | Consolidated |
| Revenue | ¥12.33 million | Consolidated |
| Revenue | ¥5.5 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥9.09 million | Parent only |
| Revenue | ¥0.1 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥7.78 million | Consolidated |
| Net changes in items other than shareholders' equity | ¥-34.09 million | Consolidated |
| Total changes during the period | ¥0.3 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥50.45 million | Parent only |
Statement of cash flows (40 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.1 billion | Consolidated |
| Other | ¥8.29 million | Consolidated |
| Amortization of goodwill | ¥0.1 billion | Consolidated |
| Repayments of lease obligations | ¥-93.44 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥23.81 million | Consolidated |
| Interest expenses paid | ¥-0.2 billion | Consolidated |
| Interest and dividends income received | ¥19.43 million | Consolidated |
| Increase (decrease) in advances received | ¥-0.4 billion | Consolidated |
| Interest and dividend income | ¥-19.54 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.04 million | Consolidated |
| Loss on retirement of non-current assets | ¥8.06 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.1 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.1 billion | Consolidated |
| Payments into time deposits | ¥-62.45 million | Consolidated |
| Subtotal | ¥0.5 billion | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥8.14 million | Consolidated |
| Equity in earnings losses of affiliates | ¥-1.48 million | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥29.89 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-0.1 billion | Consolidated |
| Purchase of property plant and equipment | ¥-0.4 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥11.00 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥-0.5 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥18.78 million | Consolidated |
| Decrease (increase) in inventories | ¥-29.63 million | Consolidated |
| Income taxes paid | ¥-0.5 billion | Consolidated |
| Depreciation | ¥0.7 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Purchase of intangible assets | ¥-92.60 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥0.2 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-8.34 million | Consolidated |
| Payments for asset retirement obligations | ¥-37.98 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.2 billion | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥30.53 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.4 billion | Consolidated |
| Dividends | ¥-29.03 million | Consolidated |
| Proceeds from long term loans payable | ¥1.3 billion | Consolidated |
| Repayment of long term loans payable | ¥-1.2 billion | Consolidated |
| Purchase of long-term prepaid expenses | ¥-7.11 million | Consolidated |
| Amortization of long term prepaid expenses | ¥35.17 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-0.2 billion | Consolidated | Disclosed |
| Dividend per share | 5 | Parent only | Disclosed |
| Number of employees | 2,195 | Consolidated | Disclosed |
| Net assets | ¥3.9 billion | Consolidated | Disclosed |
| Net sales | ¥20.3 billion | Consolidated | Disclosed |
| Operating income | ¥0.5 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.5 billion | Consolidated | Disclosed |
| Net income | ¥69.77 million | Consolidated | Disclosed |
| Total assets | ¥22.0 billion | Consolidated | Disclosed |
| Operating margin | 2.4% | Consolidated | Calculated |
| Net margin | 0.3% | Consolidated | Calculated |
| Sales per employee | 9242046 yen | Consolidated | Calculated |
| Total asset turnover | 0.92 times | Consolidated | Calculated |
| Net assets to total assets | 17.7% | Consolidated | Calculated |