FULLCAST
FULLCAST HOLDINGS CO.,LTD.
Company highlights
The largest segment by revenue is Short-term operation support business, at 79.1% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
FULLCAST
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Short-term operation support business | ¥61.1 billion | 79.1% | ¥55.2 billion | ¥8.5 billion | 87.3% | 13.9% | ¥8.3 billion |
| Restaurant business | ¥7.4 billion | 9.6% | ¥7.6 billion | ¥0.5 billion | 4.7% | 6.1% | ¥0.6 billion |
| Sales support business | ¥5.0 billion | 6.5% | ¥3.3 billion | ¥0.2 billion | 2.5% | 4.9% | ¥0.2 billion |
| Security business and other | ¥3.6 billion | 4.7% | ¥2.4 billion | ¥0.5 billion | 5.5% | 14.6% | ¥0.2 billion |
| Total of the businesses | ¥77.2 billion | 100.0% | ¥9.7 billion | 100.0% | |||
Revenue and profit
FULLCAST
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and bonuses | ¥6.0 billion | Consolidated |
| Other | ¥3.5 billion | Consolidated | |
| Other salaries | ¥1.7 billion | Consolidated | |
| Rents | ¥1.4 billion | Consolidated | |
| Advertising expenses | ¥1.4 billion | Consolidated | |
| Legal welfare expenses | ¥1.1 billion | Consolidated | |
| Commission fees | ¥0.7 billion | Parent only | |
| Amortization of goodwill | ¥0.7 billion | Consolidated | |
| Traveling and transportation expenses | ¥0.6 billion | Consolidated | |
| Depreciation | ¥0.5 billion | Consolidated | |
| Communication expenses | ¥0.4 billion | Consolidated | |
| Retirement benefit expenses | ¥67.00 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥34.00 million | Consolidated | |
| Provision for bonuses | ¥-27.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥26.4 billion | Consolidated |
| Operating income | ¥7.9 billion | Consolidated | |
| Ordinary income | ¥7.8 billion | Consolidated | |
| Net income | ¥4.8 billion | Consolidated |
FULLCAST
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Salaries and bonuses ¥6.0 billion
- Other ¥3.5 billion
- Other salaries ¥1.7 billion
- Rents ¥1.4 billion
- Advertising expenses ¥1.4 billion
- Legal welfare expenses ¥1.1 billion
- Other (not itemized) ¥3.4 billion
Performance, financial position and capital allocation
Long-term changes in performance
FULLCAST
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
FULLCAST
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥52.4B | ¥64.6B | ¥69.0B | ¥68.6B | ¥77.2B |
| Year on year (%) | +21.1%◆ | +23.4%◆ | +6.7% | -0.6% | +12.6% |
| Ordinary income (loss) | ¥7.6B | ¥9.9B | ¥8.7B | ¥7.3B | ¥7.8B |
| Change from prior year | +23.4% | +29.6% | -12.1% | -15.8% | +6.4% |
| Ordinary income (loss) as a share of Net sales | 14.6% | 15.3% | 12.6% | 10.7% | 10.1% |
| Change (percentage points) | +0.3 points | +0.7 points | -2.7 points◆ | -1.9 points | -0.6 points |
Fiscal periods marked for changes
Earlier fiscal periods (6)
- 2013Net sales year on year -52.7%
- 2014Ordinary income (loss) as a share of revenue +4.9 points
- 2016Ordinary income (loss) as a share of revenue +2.3 points
- 2017Net sales year on year +26.5%
- 2018Net sales year on year +21.2%
- 2019Ordinary income (loss) as a share of revenue +2.3 points
- 2021Net sales year on year +21.1%
- 2022Net sales year on year +23.4%
- 2023Ordinary income (loss) as a share of revenue -2.7 points
FULLCAST
Earnings and net assets per share over time
Unit yenSource Annual securities reports
FULLCAST
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 | ¥52.4 billion | ¥64.6 billion | ¥69.0 billion | ¥68.6 billion | ¥77.2 billion |
| Ordinary income (loss) | ¥7.6 billion | ¥9.9 billion | ¥8.7 billion | ¥7.3 billion | ¥7.8 billion |
| Net income (loss) attributable to owners of parent | ¥5.0 billion | ¥6.6 billion | ¥5.9 billion | ¥5.5 billion | ¥4.8 billion |
| Comprehensive income | ¥5.2 billion | ¥6.9 billion | ¥6.1 billion | ¥5.6 billion | ¥4.8 billion |
| Net assets | ¥20.6 billion | ¥24.9 billion | ¥26.8 billion | ¥28.9 billion | ¥32.7 billion |
| Total assets | ¥29.5 billion | ¥35.6 billion | ¥39.0 billion | ¥41.5 billion | ¥57.8 billion |
| Net assets per share | 535.4 yen | 657.21 yen | 721.42 yen | 812.65 yen | 878.03 yen |
| Basic earnings (loss) per share | 137.34 yen | 183.11 yen | 164.86 yen | 155.99 yen | 136.84 yen |
| Diluted earnings per share | 136.7 yen | 182.14 yen | 163.93 yen | 155.03 yen | 136.18 yen |
| Equity-to-asset ratio | 66.2% | 66.7% | 65.2% | 69.0% | 53.0% |
| Return on equity | 27.8% | 30.6% | 24.0% | 20.3% | 16.1% |
| Net cash provided by (used in) operating activities | ¥6.4 billion | ¥6.8 billion | ¥5.2 billion | ¥5.8 billion | ¥1.4 billion |
| Net cash provided by (used in) investing activities | ¥-99.00 million | ¥-1.0 billion | ¥-6.4 billion | ¥0.2 billion | ¥-6.0 billion |
| Net cash provided by (used in) financing activities | ¥-2.2 billion | ¥-2.6 billion | ¥-5.0 billion | ¥-2.9 billion | ¥6.2 billion |
| Cash and cash equivalents | ¥17.4 billion | ¥20.6 billion | ¥14.5 billion | ¥17.5 billion | ¥21.0 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥6.5 billion | ¥8.1 billion | ¥8.9 billion | ¥8.2 billion | ¥13.0 billion |
| Ordinary income (loss) | ¥4.3 billion | ¥5.7 billion | ¥6.3 billion | ¥4.4 billion | ¥8.6 billion |
| Net income (loss) | ¥3.8 billion | ¥5.1 billion | ¥6.1 billion | ¥5.5 billion | ¥8.2 billion |
| Capital stock | ¥2.8 billion | ¥2.8 billion | ¥2.8 billion | ¥2.8 billion | ¥2.8 billion |
| Total number of issued shares (common stock) | 37,486,400 shares | 37,486,400 shares | 37,486,400 shares | 37,486,400 shares | 35,215,449 shares |
| Net assets | ¥13.8 billion | ¥16.4 billion | ¥18.2 billion | ¥21.6 billion | ¥27.0 billion |
| Total assets | ¥17.3 billion | ¥20.2 billion | ¥23.7 billion | ¥27.9 billion | ¥40.2 billion |
| Net assets per share | 374.67 yen | 449.56 yen | 512.07 yen | 604.97 yen | 766.75 yen |
| Dividend per share | 44 yen | 58 yen | 61 yen | 62 yen | 63 yen |
| Interim dividend per share | 21 yen | 23 yen | 29 yen | 31 yen | 31 yen |
| Basic earnings (loss) per share | 104.25 yen | 142.08 yen | 170.27 yen | 156.82 yen | 234.23 yen |
| Diluted earnings per share | 103.77 yen | 141.33 yen | 169.31 yen | 155.86 yen | 233.09 yen |
| Equity-to-asset ratio | 79.0% | 80.5% | 76.1% | 76.3% | 66.6% |
| Return on equity | 29.7% | 34.4% | 35.5% | 28.1% | 34.1% |
| Payout ratio | 42.2% | 40.8% | 35.8% | 39.5% | 26.9% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥63 | ¥31 | 26.9% | |
| FY ending 12/2024 | ¥62 | ¥31 | 39.5% | |
| FY ending 12/2023 | ¥61 | ¥29 | 35.8% | |
| FY ending 12/2022 | ¥58 | ¥23 | 40.8% | |
| FY ending 12/2021 | ¥44 | ¥21 | 42.2% | |
| FY ending 12/2020 | ¥41 | ¥19 | 32.4% | |
| FY ending 12/2019 | ¥40 | ¥19 | 41.0% | |
| FY ending 12/2018 | ¥32 | ¥14 | 49.0% | |
| FY ending 12/2017 | ¥26 | ¥12 | 40.2% | |
| FY ending 12/2016 | ¥21 | ¥10 | 31.4% | |
| FY ending 12/2015 | ¥18 | ¥8 | 37.8% | |
| FY ending 12/2014 | ¥16 | Could not be retrieved | 126.0% | |
| FY ending 12/2013 | ¥14 | Could not be retrieved | 39.9% | Stock split or share consolidation noted |
FULLCAST
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
FULLCAST
Unit %Source Annual securities reports
- Financial institutions6.46%
- Securities firms2.25%
- Other corporations39.39%
- Foreign holders (institutions)15.85%
- Foreign holders (individuals)0.10%
- Individuals and others35.95%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社ヒラノ・アソシエイツ | 37.63% | 13,140,700 |
| 2 | UH Partners 2投資事業有限責任組合 | 7.57% | 2,644,900 |
| 3 | 光通信KK投資事業有限責任組合 | 6.92% | 2,417,300 |
| 4 | 日本マスタートラスト信託銀行株式会社(信託口) | 4.05% | 1,414,400 |
| 5 | UH Partners 3投資事業有限責任組合 | 2.62% | 915,700 |
| 6 | STATE STREET BANK AND TRUST COMPANY 505044(常任代理人 株式会社みずほ銀行決済営業部) | 2.58% | 901,230 |
| 7 | エスアイエル投資事業有限責任組合 | 2.29% | 801,100 |
| 8 | INTERACTIVE BROKERS LLC(常任代理人 インタラクティブ・ブローカーズ証券株式会社) | 1.23% | 428,000 |
| 9 | MSIP CLIENT SECURITIES(常任代理人 モルガン・スタンレーMUFG証券株式会社) | 1.22% | 426,001 |
| 10 | 大和証券株式会社 | 1.17% | 407,721 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 12/2025 | ¥0.7 billion |
| FY ending 12/2020 | ¥0.3 billion |
Revenue scale in the same industry
FULLCAST
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
- … 54 companies
- 58 CENTRAL SECURITY PATROLSFY Feb 2026 ¥78.7B
- 59 GMO InternetFY Dec 2025 ¥78.5B
- 60 FULLCASTThis companyFY Dec 2025 ¥77.2B
- 61 TAKEEIFY Mar 2026 ¥77.2B
- 62 OYOFY Dec 2025 ¥76.3B
- … 609 companies
Workforce information
Women 366 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 907 |
| Annual paid leave taken |
74.9% |
| Childcare leave taken, men |
57.9% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 11.2% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | PwCJapan有限責任監査法人 |
| Audit fees (this year, total) | ¥40.00 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) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥4.8 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.4 billion | Consolidated |
| Net sales | ¥77.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-6.0 billion | Consolidated |
| Diluted earnings per share | 136.18 yen | Consolidated |
| Cash and cash equivalents | ¥21.0 billion | Consolidated |
| Net assets | ¥32.7 billion | Consolidated |
| Ordinary income (loss) | ¥7.8 billion | Consolidated |
| Total assets | ¥57.8 billion | Consolidated |
| Return on equity | 16.1% | Consolidated |
| Equity-to-asset ratio | 53.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥4.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥6.2 billion | Consolidated |
| Basic earnings (loss) per share | 136.84 yen | Consolidated |
| Net assets per share | 878.03 yen | Consolidated |
| Dividend per share | 63 yen | Parent only |
| Operating revenue | ¥13.0 billion | Parent only |
| Net income (loss) | ¥8.2 billion | Parent only |
| Diluted earnings per share | 233.09 yen | Parent only |
| Total number of issued shares (common stock) | 35,215,449 shares | Parent only |
| Net assets | ¥27.0 billion | Parent only |
| Ordinary income (loss) | ¥8.6 billion | Parent only |
| Total assets | ¥40.2 billion | Parent only |
| Return on equity | 34.1% | Parent only |
| Equity-to-asset ratio | 66.6% | Parent only |
| Capital stock | ¥2.8 billion | Parent only |
| Payout ratio | 26.9% | Parent only |
| Interim dividend per share | 31 yen | Parent only |
| Basic earnings (loss) per share | 234.23 yen | Parent only |
| Net assets per share | 766.75 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,515 people | Consolidated |
| Number of employees | 1,515 people | Consolidated |
| Wage gap between men and women (all employees) | 68.3% | Parent only |
| Average length of service (years) | 12 years | Parent only |
| Average length of service months | 0 months | Parent only |
| Average annual salary | ¥5.73 million | Parent only |
| Average age (years) | 40.1 years old | Parent only |
| Number of employees | 101 people | Parent only |
| Number of employees | 101 people | Parent only |
| Wage gap between men and women (regular employees) | 76.3% | Parent only |
| Wage gap between men and women (non-regular employees) | 84.5% | Parent only |
Other disclosed items (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥77.2 billion | Consolidated |
| Average number of temporary employees | 2,729 people | Consolidated |
| Average number of temporary employees | 2,729 people | Consolidated |
| Number of associates accounted for using equity method | 2 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.7 billion | Consolidated |
| Depreciation | ¥0.5 billion | Consolidated |
| Number of consolidated subsidiaries | 31 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 57.9% | Parent only |
| Average number of temporary employees | 126 people | Parent only |
| Average number of temporary employees | 126 people | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 19.2% | Parent only |
Shares (19 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 | ¥1.00 million | Consolidated |
| Total of gain loss on sale equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥41.00 million | Consolidated |
| Number of shares held | 23,497,052 shares | Consolidated |
| Total number of shares held treasury shares etc | 294,000 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 | 1 issues | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.3 billion | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥25.00 million | Consolidated |
| Number of shares | 35,215,449 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.8% | Consolidated |
| Shareholding ratio | 67.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 294,000 shares | Consolidated |
| Total of valuation gain (loss) | ¥-24.00 million | Consolidated |
| Number of voting rights | 348,911 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.4 billion | Consolidated |
| Carrying amount on the balance sheet | ¥0.3 billion | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 122.0% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.7 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥40.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥40.00 million | Consolidated |
Balance sheet (118 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.5 billion | Consolidated |
| Other | ¥0.6 billion | Consolidated |
| Other | ¥1.6 billion | Consolidated |
| Other | ¥3.4 billion | Consolidated |
| Other | ¥22.00 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥1.00 million | Consolidated |
| Goodwill | ¥8.0 billion | Consolidated |
| Goodwill | ¥8.0 billion | Consolidated |
| Software | ¥0.7 billion | Consolidated |
| Retained earnings | ¥26.1 billion | Consolidated |
| Notes and accounts receivable trade | ¥10.1 billion | Consolidated |
| Merchandise | ¥0.2 billion | Consolidated |
| Right of trademark | ¥1.5 billion | Consolidated |
| Non-current liabilities | ¥3.5 billion | Consolidated |
| Non-current assets | ¥23.0 billion | Consolidated |
| Land | ¥5.1 billion | Consolidated |
| Accounts receivable - trade | ¥10.1 billion | Consolidated |
| Contract liabilities | ¥39.00 million | Consolidated |
| Tools, furniture and fixtures | ¥1.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.3 billion | Consolidated |
| Guarantee deposits | ¥2.9 billion | Consolidated |
| Buildings and structures | ¥3.1 billion | Consolidated |
| Buildings and structures, net | ¥1.2 billion | Consolidated |
| Construction in progress | ¥22.00 million | Consolidated |
| Investments and other assets | ¥6.2 billion | Consolidated |
| Investment securities | ¥2.8 billion | Consolidated |
| Notes and accounts payable - trade | ¥0.7 billion | Consolidated |
| Subscription rights to shares | ¥0.2 billion | Consolidated |
| Property, plant and equipment | ¥6.6 billion | Consolidated |
| Income taxes payable | ¥1.6 billion | Consolidated |
| Accrued consumption taxes | ¥1.9 billion | Consolidated |
| Accrued expenses | ¥2.9 billion | Consolidated |
| Accounts payable - other | ¥2.2 billion | Consolidated |
| Shareholders' equity | ¥30.3 billion | Consolidated |
| Machinery, equipment and vehicles | ¥94.00 million | Consolidated |
| Machinery, equipment and vehicles, net | ¥31.00 million | Consolidated |
| Current liabilities | ¥21.7 billion | Consolidated |
| Current assets | ¥34.8 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-1.0 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-1.9 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-63.00 million | Consolidated |
| Foreign currency translation adjustment | ¥0.4 billion | Consolidated |
| Intangible assets | ¥10.2 billion | Consolidated |
| Cash and cash equivalents | ¥21.0 billion | Consolidated |
| Cash and deposits | ¥21.1 billion | Consolidated |
| Short-term loans payable | ¥10.5 billion | Consolidated |
| Net assets | ¥32.7 billion | Consolidated |
| Net assets | ¥32.7 billion | Consolidated |
| Total assets | ¥57.8 billion | Consolidated |
| Total assets | ¥57.8 billion | Consolidated |
| Deferred tax liabilities | ¥0.2 billion | Consolidated |
| Deferred tax assets | ¥90.00 million | Consolidated |
| Treasury stock | ¥-0.5 billion | Consolidated |
| Valuation and translation adjustments | ¥0.4 billion | Consolidated |
| Liabilities | ¥25.2 billion | Consolidated |
| Liabilities and net assets | ¥57.8 billion | Consolidated |
| Supplies | ¥16.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-28.00 million | Consolidated |
| Capital surplus | ¥1.9 billion | Consolidated |
| Capital stock | ¥2.8 billion | Consolidated |
| Asset retirement obligations | ¥0.4 billion | Consolidated |
| Provision for bonuses | ¥51.00 million | Consolidated |
| Net defined benefit liability | ¥1.0 billion | Consolidated |
| Long-term loans payable | ¥1.4 billion | Consolidated |
| Non-controlling interests | ¥1.8 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.4 billion | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0 | Parent only |
| Valuation difference on available-for-sale securities | ¥-25.00 million | Parent only |
| Software | ¥0.5 billion | Parent only |
| Investments in capital | ¥0 | Parent only |
| Retained earnings | ¥24.5 billion | Parent only |
| Legal retained earnings | ¥0.7 billion | Parent only |
| Unearned revenue | ¥2.00 million | Parent only |
| Prepaid expenses | ¥0.2 billion | Parent only |
| Non-current liabilities | ¥0.7 billion | Parent only |
| Non-current assets | ¥24.2 billion | Parent only |
| Tools, furniture and fixtures | ¥95.00 million | Parent only |
| Guarantee deposits | ¥0.3 billion | Parent only |
| Buildings, net | ¥4.00 million | Parent only |
| Investments and other assets | ¥23.5 billion | Parent only |
| Investment securities | ¥0.6 billion | Parent only |
| Subscription rights to shares | ¥0.2 billion | Parent only |
| Property, plant and equipment | ¥99.00 million | Parent only |
| Accounts receivable - other | ¥1.5 billion | Parent only |
| Income taxes payable | ¥34.00 million | Parent only |
| Accrued consumption taxes | ¥0.1 billion | Parent only |
| Accrued expenses | ¥0.5 billion | Parent only |
| Accounts payable - other | ¥0.5 billion | Parent only |
| Shareholders' equity | ¥26.8 billion | Parent only |
| Current liabilities | ¥12.5 billion | Parent only |
| Current assets | ¥16.0 billion | Parent only |
| Intangible assets | ¥0.5 billion | Parent only |
| Cash and deposits | ¥8.8 billion | Parent only |
| Short-term loans payable | ¥10.0 billion | Parent only |
| Net assets | ¥27.0 billion | Parent only |
| Net assets | ¥27.0 billion | Parent only |
| Total assets | ¥40.2 billion | Parent only |
| Deferred tax assets | ¥0.3 billion | Parent only |
| Retained earnings brought forward | ¥23.8 billion | Parent only |
| Treasury stock | ¥-0.5 billion | Parent only |
| Valuation and translation adjustments | ¥-25.00 million | Parent only |
| Liabilities | ¥13.2 billion | Parent only |
| Liabilities and net assets | ¥40.2 billion | Parent only |
| Supplies | ¥8.00 million | Parent only |
| Allowance for doubtful accounts | ¥-0.9 billion | Parent only |
| Capital stock | ¥2.8 billion | Parent only |
| Asset retirement obligations | ¥22.00 million | Parent only |
| Provision for retirement benefits | ¥0.7 billion | Parent only |
| Long-term prepaid expenses | ¥35.00 million | Parent only |
| Long-term loans receivable | ¥3.00 million | Parent only |
| Long term guarantee deposited | ¥8.00 million | Parent only |
| Shares of subsidiaries and associates | ¥21.4 billion | Parent only |
| Affiliated company short-term loans payable | ¥1.3 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥6.3 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.9 billion | Parent only |
| Deposits received | ¥94.00 million | Parent only |
Statement of income (107 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥90.00 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥14.00 million | Consolidated |
| Other | ¥5.00 million | Consolidated |
| Other | ¥3.5 billion | Consolidated |
| Other comprehensive income | ¥-65.00 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-0.1 billion | Consolidated |
| Amortization of goodwill | ¥0.7 billion | Consolidated |
| Amortization of goodwill | ¥0.7 billion | Consolidated |
| Amortization of goodwill | ¥0.7 billion | Consolidated |
| Dividends from surplus | ¥-2.2 billion | Consolidated |
| Subsidy income | ¥26.00 million | Consolidated |
| Comprehensive income | ¥4.8 billion | Consolidated |
| Interest income | ¥19.00 million | Consolidated |
| Dividend income | ¥6.00 million | Consolidated |
| Settlement income | ¥23.00 million | Consolidated |
| Operating income | ¥7.9 billion | Consolidated |
| Operating income | ¥7.9 billion | Consolidated |
| Non-operating income | ¥0.2 billion | Consolidated |
| Non-operating expenses | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.4 billion | Consolidated |
| Gain on sales of non-current assets | ¥43.00 million | Consolidated |
| Loss on retirement of non-current assets | ¥83.00 million | Consolidated |
| Rents | ¥1.4 billion | Consolidated |
| Cost of sales | ¥50.8 billion | Consolidated |
| Gross profit (loss) | ¥26.4 billion | Consolidated |
| Net sales | ¥77.2 billion | Consolidated |
| Net sales | ¥77.2 billion | Consolidated |
| Advertising expenses | ¥1.4 billion | Consolidated |
| Net income | ¥4.8 billion | Consolidated |
| Net income | ¥4.8 billion | Consolidated |
| Net income (loss) | ¥4.9 billion | Consolidated |
| Net income (loss) | ¥4.9 billion | Consolidated |
| Gain on sales of investment securities | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-6.0 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥0.1 billion | Consolidated |
| Interest expenses | ¥49.00 million | Consolidated |
| Increases in cash and cash equivalents from newly consolidated subsidiaries | ¥2.0 billion | Consolidated |
| Traveling and transportation expenses | ¥0.6 billion | Consolidated |
| Income taxes - current | ¥2.9 billion | Consolidated |
| Income taxes | ¥3.0 billion | Consolidated |
| Income taxes - deferred | ¥76.00 million | Consolidated |
| Legal welfare expenses | ¥1.1 billion | Consolidated |
| Depreciation | ¥0.5 billion | Consolidated |
| Impairment loss | ¥56.00 million | Consolidated |
| Impairment loss | ¥56.00 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥45.00 million | Consolidated |
| Extraordinary income | ¥0.2 billion | Consolidated |
| Extraordinary loss | ¥0.1 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥13.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥1.5 billion | Consolidated |
| Income (loss) before income taxes | ¥7.9 billion | Consolidated |
| Income (loss) before income taxes | ¥7.9 billion | Consolidated |
| Ordinary income | ¥7.8 billion | Consolidated |
| Salaries and bonuses | ¥6.0 billion | Consolidated |
| Disposal of treasury stock | ¥74.00 million | Consolidated |
| Purchase of treasury stock | ¥-0.6 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥4.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥6.2 billion | Consolidated |
| Selling, general and administrative expenses | ¥18.5 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥34.00 million | Consolidated |
| Provision for bonuses | ¥-27.00 million | Consolidated |
| Retirement benefit expenses | ¥67.00 million | Consolidated |
| Communication expenses | ¥0.4 billion | Consolidated |
| Other salaries | ¥1.7 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.1 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥97.00 million | Consolidated |
| Other | ¥10.00 million | Parent only |
| Other | ¥1.00 million | Parent only |
| Other | ¥4.00 million | Parent only |
| Other | ¥0 | Parent only |
| Cost of real estate rent | ¥22.00 million | Parent only |
| Real estate rent | ¥22.00 million | Parent only |
| Dividends from surplus | ¥-2.2 billion | Parent only |
| Interest income | ¥79.00 million | Parent only |
| Dividend income | ¥2.00 million | Parent only |
| Operating income | ¥9.5 billion | Parent only |
| Operating revenue | ¥13.0 billion | Parent only |
| Non-operating income | ¥0.1 billion | Parent only |
| Non-operating expenses | ¥1.0 billion | Parent only |
| Operating expenses | ¥3.5 billion | Parent only |
| Gain on liquidation of subsidiaries | ¥29.00 million | Parent only |
| Net income (loss) | ¥8.2 billion | Parent only |
| Net income (loss) | ¥8.2 billion | Parent only |
| Gain on sales of investment securities | ¥65.00 million | Parent only |
| Interest expenses | ¥38.00 million | Parent only |
| Commission fees | ¥0.7 billion | Parent only |
| Income taxes - current | ¥0.3 billion | Parent only |
| Income taxes | ¥0.4 billion | Parent only |
| Income taxes - deferred | ¥43.00 million | Parent only |
| Depreciation | ¥1.00 million | Parent only |
| Depreciation | ¥0.2 billion | Parent only |
| Extraordinary income | ¥99.00 million | Parent only |
| Extraordinary loss | ¥0.1 billion | Parent only |
| Income (loss) before income taxes | ¥8.6 billion | Parent only |
| Consulting fee income | ¥2.6 billion | Parent only |
| Ordinary income | ¥8.6 billion | Parent only |
| Salaries and bonuses | ¥0.6 billion | Parent only |
| Disposal of treasury stock | ¥74.00 million | Parent only |
| Purchase of treasury stock | ¥-0.6 billion | Parent only |
| Commission for purchase of treasury shares | ¥2.00 million | Parent only |
| Provision of allowance for doubtful accounts | ¥0.9 billion | Parent only |
| Retirement benefit expenses | ¥6.00 million | Parent only |
| Commissions from subsidiaries and affiliates | ¥2.1 billion | Parent only |
| Dividends from subsidiaries and associates | ¥8.4 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥0.1 billion | Parent only |
| Other salaries | ¥0.4 billion | Parent only |
Accounts unique to this company (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.3 billion | Consolidated |
| Revenue | ¥47.00 million | Consolidated |
| Revenue | ¥15.00 million | Consolidated |
| Revenue | ¥11.00 million | Consolidated |
| Revenue | ¥-0.2 billion | Consolidated |
| Revenue | ¥9.00 million | Parent only |
| Revenue | ¥0.6 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥3.8 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥1.7 billion | Consolidated |
| Total changes during the period | ¥5.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.1 billion | Parent only |
Statement of cash flows (38 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.7 billion | Consolidated |
| Other | ¥4.00 million | Consolidated |
| Other | ¥-0.1 billion | Consolidated |
| Amortization of goodwill | ¥0.7 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.3 billion | Consolidated |
| Interest expenses paid | ¥-55.00 million | Consolidated |
| Interest and dividends income received | ¥25.00 million | Consolidated |
| Interest and dividend income | ¥-25.00 million | Consolidated |
| Gain on sales of non-current assets | ¥-43.00 million | Consolidated |
| Loss on retirement of non-current assets | ¥83.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.8 billion | Consolidated |
| Subtotal | ¥5.9 billion | Consolidated |
| Decrease (increase) in guarantee deposits | ¥-1.4 billion | Consolidated |
| Purchase of investment securities | ¥-1.1 billion | Consolidated |
| Proceeds from sales of investment securities | ¥0.3 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.2 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥0.1 billion | Consolidated |
| Interest expenses | ¥49.00 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.5 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥51.00 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-0.6 billion | Consolidated |
| Decrease in consumption taxes payable | ¥0.7 billion | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥0.3 billion | Consolidated |
| Income taxes paid | ¥-4.5 billion | Consolidated |
| Income taxes refund | ¥7.00 million | Consolidated |
| Depreciation | ¥0.5 billion | Consolidated |
| Impairment loss | ¥56.00 million | Consolidated |
| Purchase of intangible assets | ¥-0.2 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥9.0 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.6 billion | Consolidated |
| Payments of loans receivable | ¥-0.1 billion | Consolidated |
| Collection of loans receivable | ¥45.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥6.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-32.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-54.00 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-4.4 billion | Consolidated |
| Dividends | ¥-2.2 billion | Consolidated |
| Increase (decrease) in deposits | ¥-0.9 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.4 billion | Consolidated | Disclosed |
| Dividend per share | 63 | Parent only | Disclosed |
| Number of employees | 1,515 | Consolidated | Disclosed |
| Net assets | ¥32.7 billion | Consolidated | Disclosed |
| Net sales | ¥77.2 billion | Consolidated | Disclosed |
| Operating income | ¥7.9 billion | Consolidated | Disclosed |
| Operating revenue | ¥13.0 billion | Parent only | Disclosed |
| Ordinary income | ¥7.8 billion | Consolidated | Disclosed |
| Net income | ¥4.8 billion | Consolidated | Disclosed |
| Total assets | ¥57.8 billion | Consolidated | Disclosed |
| Operating margin | 10.2% | Consolidated | Calculated |
| Net margin | 6.2% | Consolidated | Calculated |
| Sales per employee | 50974917 yen | Consolidated | Calculated |
| Total asset turnover | 1.34 times | Consolidated | Calculated |
| Net assets to total assets | 56.5% | Consolidated | Calculated |