ベルテクスコーポレーション
株式会社ベルテクスコーポレーション
Company highlights
The largest segment by revenue is Concrete business, at 69.6% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
ベルテクスコーポレーション
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Concrete business | ¥30.0 billion | 69.6% | ¥26.9 billion | ¥6.3 billion | 76.5% | 21.1% | ¥5.4 billion |
| Segment | ¥5.6 billion | 13.0% | Could not be retrieved | ¥0.3 billion | 3.5% | 5.1% | Could not be retrieved |
| Slope Disaster prevention | ¥4.6 billion | 10.8% | ¥4.9 billion | ¥1.6 billion | 19.2% | 34.4% | ¥1.7 billion |
| Concrete pile | ¥2.8 billion | 6.6% | ¥3.7 billion | ¥70.53 million | 0.9% | 2.5% | ¥0.2 billion |
| Total of the businesses | ¥43.1 billion | 100.0% | ¥8.3 billion | 100.0% | |||
Revenue and profit
ベルテクスコーポレーション
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Payrolls and allowances | ¥2.6 billion | Consolidated |
| Bonuses | ¥0.8 billion | Consolidated | |
| Directors' compensations | ¥0.3 billion | Consolidated | |
| Provision for bonuses | ¥0.3 billion | Consolidated | |
| Amortization of goodwill | ¥0.3 billion | Consolidated | |
| Research and development expenses | ¥0.2 billion | Consolidated | |
| Rents | ¥0.1 billion | Parent only | |
| Commission fees | ¥0.1 billion | Parent only | |
| Retirement benefit expenses | ¥-35.49 million | Consolidated | |
| Depreciation | ¥15.53 million | Parent only | |
| Provision for shareholder benefit program | ¥9.61 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.30 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥14.9 billion | Consolidated |
| Net income | ¥10.3 billion | Consolidated | |
| Ordinary income | ¥7.1 billion | Consolidated | |
| Operating income | ¥7.1 billion | Consolidated |
ベルテクスコーポレーション
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Payrolls and allowances ¥2.6 billion
- Bonuses ¥0.8 billion
- Directors' compensations ¥0.3 billion
- Provision for bonuses ¥0.3 billion
- Amortization of goodwill ¥0.3 billion
- Research and development expenses ¥0.2 billion
- Other (not itemized) ¥3.3 billion
Performance, financial position and capital allocation
Long-term changes in performance
ベルテクスコーポレーション
Long-term revenue, profit and asset trends
Period 2019 to 2026Source Annual securities reportsDisclosed
ベルテクスコーポレーション
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥37.5B | ¥39.1B | ¥36.8B | ¥38.9B | ¥46.5B |
| Year on year (%) | -0.7% | +4.2% | -5.8% | +5.7% | +19.5% |
| Ordinary income (loss) | ¥6.4B | ¥5.8B | ¥5.8B | ¥6.4B | ¥7.1B |
| Change from prior year | +14.2% | -9.3% | +0.2% | +10.3% | +10.2% |
| Ordinary income (loss) as a share of Net sales | 17.2% | 14.9% | 15.9% | 16.6% | 15.3% |
| Change (percentage points) | +2.2 points◆ | -2.2 points◆ | +0.9 points | +0.7 points | -1.3 points |
Fiscal periods marked for changes
Earlier fiscal periods (1)
- 2020Net sales year on year +31.4%
- 2021Ordinary income (loss) as a share of revenue +4.8 points
- 2022Ordinary income (loss) as a share of revenue +2.2 points
- 2023Ordinary income (loss) as a share of revenue -2.2 points
ベルテクスコーポレーション
Earnings and net assets per share over time
Unit yenSource Annual securities reports
ベルテクスコーポレーション
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 | ¥37.5 billion | ¥39.1 billion | ¥36.8 billion | ¥38.9 billion | ¥46.5 billion |
| Ordinary income (loss) | ¥6.4 billion | ¥5.8 billion | ¥5.8 billion | ¥6.4 billion | ¥7.1 billion |
| Net income (loss) attributable to owners of parent | ¥4.2 billion | ¥3.7 billion | ¥3.7 billion | ¥4.8 billion | ¥10.3 billion |
| Comprehensive income | ¥4.2 billion | ¥3.8 billion | ¥4.1 billion | ¥4.9 billion | ¥10.6 billion |
| Net assets | ¥29.2 billion | ¥31.6 billion | ¥33.9 billion | ¥36.5 billion | ¥44.4 billion |
| Total assets | ¥47.4 billion | ¥49.8 billion | ¥52.0 billion | ¥51.9 billion | ¥66.0 billion |
| Net assets per share | 538.49 yen | 595.12 yen | 654.68 yen | 721.25 yen | 894.26 yen |
| Basic earnings (loss) per share | 80.48 yen | 70.43 yen | 71.93 yen | 95.3 yen | 207.95 yen |
| Diluted earnings per share | 79.64 yen | 69.47 yen | 70.81 yen | 94.04 yen | 205.19 yen |
| Equity-to-asset ratio | 61.3% | 62.9% | 64.5% | 70.0% | 66.8% |
| Return on equity | 15.4% | 12.4% | 11.5% | 13.8% | 25.7% |
| Net cash provided by (used in) operating activities | ¥5.0 billion | ¥3.9 billion | ¥5.6 billion | ¥6.4 billion | ¥5.4 billion |
| Net cash provided by (used in) investing activities | ¥-1.1 billion | ¥-2.9 billion | ¥-0.5 billion | ¥0.2 billion | ¥-3.1 billion |
| Net cash provided by (used in) financing activities | ¥-2.6 billion | ¥-2.1 billion | ¥-2.2 billion | ¥-3.2 billion | ¥-1.5 billion |
| Cash and cash equivalents | ¥12.1 billion | ¥11.0 billion | ¥13.9 billion | ¥17.3 billion | ¥18.0 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1.4 billion | ¥1.9 billion | ¥2.6 billion | ¥3.5 billion | ¥5.5 billion |
| Ordinary income (loss) | ¥0.9 billion | ¥1.3 billion | ¥2.0 billion | ¥2.7 billion | ¥4.4 billion |
| Net income (loss) | ¥0.9 billion | ¥1.2 billion | ¥1.9 billion | ¥2.9 billion | ¥4.4 billion |
| Capital stock | ¥3.0 billion | ¥3.0 billion | ¥3.0 billion | ¥3.0 billion | ¥3.0 billion |
| Total number of issued shares (common stock) | 10,184,450 shares | 30,553,350 shares | 30,553,350 shares | 28,853,350 shares | 57,706,700 shares |
| Net assets | ¥7.6 billion | ¥7.4 billion | ¥7.5 billion | ¥8.2 billion | ¥9.9 billion |
| Total assets | ¥9.0 billion | ¥12.1 billion | ¥12.2 billion | ¥13.7 billion | ¥16.2 billion |
| Net assets per share | 138 yen | 135.74 yen | 141.24 yen | 158.17 yen | 194.31 yen |
| Dividend per share | 80 yen | 30 yen | 40 yen | 60 yen | 35 yen |
| Basic earnings (loss) per share | 17.51 yen | 22.45 yen | 36.88 yen | 58.16 yen | 89.04 yen |
| Diluted earnings per share | 17.33 yen | 22.14 yen | 36.31 yen | 57.39 yen | 87.86 yen |
| Equity-to-asset ratio | 83.0% | 59.3% | 59.3% | 58.0% | 59.3% |
| Return on equity | 12.1% | 16.4% | 26.6% | 38.7% | 50.3% |
| Payout ratio | 76.1% | 66.8% | 54.2% | 51.6% | 39.3% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥35 | Could not be retrieved | 39.3% | Stock split or share consolidation noted |
| FY ending 3/2025 | ¥60 | Could not be retrieved | 51.6% | |
| FY ending 3/2024 | ¥40 | Could not be retrieved | 54.2% | |
| FY ending 3/2023 | ¥30 | Could not be retrieved | 66.8% | Stock split or share consolidation noted |
| FY ending 3/2022 | ¥80 | Could not be retrieved | 76.1% | |
| FY ending 3/2021 | ¥90 | Could not be retrieved | 68.1% | |
| FY ending 3/2020 | ¥60 | Could not be retrieved | 57.2% | |
| FY ending 3/2019 | ¥70 | Could not be retrieved | 111.4% |
ベルテクスコーポレーション
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
ベルテクスコーポレーション
Unit %Source Annual securities reports
- Financial institutions12.63%
- Securities firms0.49%
- Other corporations26.30%
- Foreign holders (institutions)17.25%
- Foreign holders (individuals)0.07%
- Individuals and others43.26%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 太平洋セメント株式会社 | 9.74% | 4,875,000 |
| 2 | GOLDMAN SACHS & CO. REG(常任代理人ゴールドマン・サックス証券株式会社) | 5.91% | 2,961,000 |
| 3 | GOLDMAN SACHS INTERNATIONAL(常任代理人ゴールドマン・サックス証券株式会社) | 4.96% | 2,483,000 |
| 4 | 一般財団法人ベルテクスグリーン財団 | 4.79% | 2,400,000 |
| 5 | 株式会社日本カストディ銀行(信託口) | 3.9% | 1,953,000 |
| 6 | 株式会社岩崎清七商店 | 2.98% | 1,493,000 |
| 7 | 株式会社りそな銀行 | 2.78% | 1,393,000 |
| 8 | NORTHERN TRUST CO.(AVFC) RE NON TREATY CLIENTS ACCOUNT(常任代理人香港上海銀行東京支店 カストディ業務部) | 2.77% | 1,387,000 |
| 9 | 重田康光 | 2.35% | 1,178,000 |
| 10 | 仙波昌 | 2.08% | 1,044,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥0.2 billion | ¥1.9 billion |
| FY ending 3/2021 | ¥0.2 billion | ¥1.2 billion |
| FY ending 3/2020 | ¥0.4 billion | Could not be retrieved |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| Concrete business | ¥0.2 billion | ¥0.8 billion |
| Segment | ¥12.00 million | ¥0.1 billion |
| Slope Disaster prevention | ¥20.00 million | ¥5.00 million |
| Concrete pile | ¥1.00 million | ¥61.00 million |
Revenue scale in the same industry
ベルテクスコーポレーション
Source Annual securities reports of each company
Glass and Ceramics Products: 56 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 AGCFY Dec 2025 ¥2.1T
- 2 TAIHEIYO CEMENTFY Mar 2026 ¥898.4B
- 3 Nippon Sheet GlassFY Mar 2026 ¥879.5B
- … 18 companies
- 22 ISHIZUKA GLASSFY Mar 2026 ¥59.5B
- 23 NIPPON CONCRETE INDUSTRIESFY Mar 2026 ¥49.2B
- 24 ベルテクスコーポレーションThis companyFY Mar 2026 ¥46.5B
- 25 TOYO TANSOFY Dec 2025 ¥46.2B
- 26 A&A MaterialFY Mar 2026 ¥45.7B
- … 30 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 四谷監査法人 |
| Audit fees (this year, total) | ¥37.00 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) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥10.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥5.4 billion | Consolidated |
| Net sales | ¥46.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-3.1 billion | Consolidated |
| Diluted earnings per share | 205.19 yen | Consolidated |
| Cash and cash equivalents | ¥18.0 billion | Consolidated |
| Net assets | ¥44.4 billion | Consolidated |
| Ordinary income (loss) | ¥7.1 billion | Consolidated |
| Total assets | ¥66.0 billion | Consolidated |
| Return on equity | 25.7% | Consolidated |
| Equity-to-asset ratio | 66.8% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥10.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.5 billion | Consolidated |
| Basic earnings (loss) per share | 207.95 yen | Consolidated |
| Net assets per share | 894.26 yen | Consolidated |
| Dividend per share | 35 yen | Parent only |
| Net sales | ¥5.5 billion | Parent only |
| Net income (loss) | ¥4.4 billion | Parent only |
| Diluted earnings per share | 87.86 yen | Parent only |
| Total number of issued shares (common stock) | 57,706,700 shares | Parent only |
| Net assets | ¥9.9 billion | Parent only |
| Ordinary income (loss) | ¥4.4 billion | Parent only |
| Total assets | ¥16.2 billion | Parent only |
| Return on equity | 50.3% | Parent only |
| Equity-to-asset ratio | 59.3% | Parent only |
| Capital stock | ¥3.0 billion | Parent only |
| Payout ratio | 39.3% | Parent only |
| Basic earnings (loss) per share | 89.04 yen | Parent only |
| Net assets per share | 194.31 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,167 people | Consolidated |
| Number of employees | 1,167 people | Consolidated |
| Average length of service (years) | 1.9 years | Parent only |
| Average annual salary | ¥6.99 million | Parent only |
| Average age (years) | 50.8 years old | Parent only |
| Number of employees | 34 people | Parent only |
| Number of employees | 34 people | Parent only |
Other disclosed items (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Gross scope 3 greenhouse gas emissions | 51,411 t-CO2e | Consolidated |
| Net sales to external customers | ¥46.5 billion | Consolidated |
| Average number of temporary employees | 92 people | Consolidated |
| Average number of temporary employees | 92 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥1.9 billion | Consolidated |
| Depreciation | ¥1.3 billion | Consolidated |
| Number of consolidated subsidiaries | 10 companies | Consolidated |
| Total return on the share price index | 202.2% | Parent only |
Shares (31 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities not listed investment equity securities held for pure investment largest holding company | ¥7.84 million | Consolidated |
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment largest holding company | ¥24.14 million | Consolidated |
| Total of gain loss on sale equity securities not listed investment equity securities held for pure investment largest holding company | ¥40.00 million | Consolidated |
| Number of shares held | 21,171,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 7,656,200 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment largest holding company | 1 issues | 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 |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment largest holding company | ¥0.1 billion | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥200.4 billion | Consolidated |
| Number of shares | 57,706,700 shares | Consolidated |
| Shareholding ratio treasury shares etc | 13.3% | Consolidated |
| Shareholding ratio | 42.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 7,656,200 shares | Consolidated |
| Total of valuation gain (loss) | ¥-5,000 | Consolidated |
| Total of valuation gain (loss) | ¥0.7 billion | Consolidated |
| Number of voting rights | 499,398 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Carrying amount on the balance sheet | ¥0.7 billion | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥0 | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment largest holding company | ¥0.1 billion | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.19 million | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment largest holding company | ¥1.0 billion | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 9 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 22 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Total shareholder return | 461.1% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥0.2 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.9 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥37.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥37.00 million | Consolidated |
Accounts unique to this company (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥86.81 million | Consolidated |
| Revenue | ¥33.24 million | Consolidated |
| Revenue | ¥26.67 million | Consolidated |
| Change in average annual salary from the previous year | 4.6% | Parent only |
Balance sheet (126 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.6 billion | Consolidated |
| Other | ¥3.3 billion | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.8 billion | Consolidated |
| Goodwill | ¥2.8 billion | Consolidated |
| Goodwill | ¥2.8 billion | Consolidated |
| Lease obligations | ¥0.7 billion | Consolidated |
| Lease obligations | ¥0.1 billion | Consolidated |
| Lease assets | ¥1.3 billion | Consolidated |
| Lease assets, net | ¥0.8 billion | Consolidated |
| Work in process | ¥1.6 billion | Consolidated |
| Deferred tax liabilities for land revaluation | ¥0.6 billion | Consolidated |
| Retained earnings | ¥43.7 billion | Consolidated |
| Raw materials and supplies | ¥0.9 billion | Consolidated |
| Notes receivable - trade | ¥0.5 billion | Consolidated |
| Notes receivable - trade | ¥9.3 billion | Consolidated |
| Provision for loss on order received | ¥0.1 billion | Consolidated |
| Merchandise and finished goods | ¥6.6 billion | Consolidated |
| Non-current liabilities | ¥5.0 billion | Consolidated |
| Non-current assets | ¥21.7 billion | Consolidated |
| Land | ¥9.6 billion | Consolidated |
| Revaluation reserve for land | ¥1.3 billion | Consolidated |
| Accounts receivable - trade | ¥8.5 billion | Consolidated |
| Contract liabilities | ¥0.8 billion | Consolidated |
| Contract assets | ¥0.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥8.0 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.7 billion | Consolidated |
| Buildings and structures | ¥13.7 billion | Consolidated |
| Buildings and structures, net | ¥3.1 billion | Consolidated |
| Construction in progress | ¥83.48 million | Consolidated |
| Investments and other assets | ¥3.2 billion | Consolidated |
| Investment securities | ¥2.2 billion | Consolidated |
| Notes and accounts payable - trade | ¥3.3 billion | Consolidated |
| Subscription rights to shares | ¥0.3 billion | Consolidated |
| Property, plant and equipment | ¥15.5 billion | Consolidated |
| Costs on uncompleted construction contracts | ¥0.4 billion | Consolidated |
| Income taxes payable | ¥1.8 billion | Consolidated |
| Provision for shareholder benefit program | ¥22.81 million | Consolidated |
| Shareholders' equity | ¥42.0 billion | Consolidated |
| Provision for stocks payment-NCL | ¥0.4 billion | Consolidated |
| Machinery, equipment and vehicles | ¥13.2 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥1.1 billion | Consolidated |
| Current liabilities | ¥16.6 billion | Consolidated |
| Current assets | ¥44.3 billion | Consolidated |
| Accumulated depreciation | ¥-0.5 billion | Consolidated |
| Accumulated depreciation | ¥-7.2 billion | Consolidated |
| Accumulated depreciation | ¥-10.7 billion | Consolidated |
| Accumulated depreciation | ¥-12.1 billion | Consolidated |
| Intangible assets | ¥3.0 billion | Consolidated |
| Cash and cash equivalents | ¥18.0 billion | Consolidated |
| Cash and deposits | ¥18.0 billion | Consolidated |
| Short-term loans payable | ¥4.3 billion | Consolidated |
| Net assets | ¥44.4 billion | Consolidated |
| Net assets | ¥44.4 billion | Consolidated |
| Total assets | ¥66.0 billion | Consolidated |
| Total assets | ¥66.0 billion | Consolidated |
| Deferred tax liabilities | ¥0.7 billion | Consolidated |
| Deferred tax assets | ¥0.1 billion | Consolidated |
| Treasury stock | ¥-5.0 billion | Consolidated |
| Valuation and translation adjustments | ¥2.1 billion | Consolidated |
| Liabilities | ¥21.6 billion | Consolidated |
| Liabilities and net assets | ¥66.0 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-12.04 million | Consolidated |
| Capital surplus | ¥0.3 billion | Consolidated |
| Capital stock | ¥3.0 billion | Consolidated |
| Asset retirement obligations | ¥0.4 billion | Consolidated |
| Asset retirement obligations | ¥35.00 million | Consolidated |
| Provision for bonuses | ¥0.8 billion | Consolidated |
| Net defined benefit liability | ¥1.2 billion | Consolidated |
| Net defined benefit asset | ¥0.4 billion | Consolidated |
| Long-term loans payable | ¥0.6 billion | Consolidated |
| Long-term loans receivable | ¥2.34 million | Consolidated |
| Electronically recorded obligations - operating | ¥2.6 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥6.9 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.2 billion | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥50.64 million | Parent only |
| Other | ¥41.63 million | Parent only |
| Valuation difference on available-for-sale securities | ¥-33.19 million | Parent only |
| Other capital surplus | ¥2.7 billion | Parent only |
| Software | ¥0.38 million | Parent only |
| Retained earnings | ¥8.1 billion | Parent only |
| Prepaid expenses | ¥49.15 million | Parent only |
| Right of trademark | ¥1.26 million | Parent only |
| Non-current liabilities | ¥5.9 billion | Parent only |
| Non-current assets | ¥12.3 billion | Parent only |
| Land | ¥0.5 billion | Parent only |
| Tools, furniture and fixtures | ¥26.88 million | Parent only |
| Tools, furniture and fixtures | ¥16.02 million | Parent only |
| Buildings | ¥17.59 million | Parent only |
| Buildings, net | ¥17.07 million | Parent only |
| Construction in progress | ¥50.00 million | Parent only |
| Investments and other assets | ¥11.7 billion | Parent only |
| Investment securities | ¥0.2 billion | Parent only |
| Subscription rights to shares | ¥0.3 billion | Parent only |
| Property, plant and equipment | ¥0.6 billion | Parent only |
| Accounts receivable - other | ¥14.03 million | Parent only |
| Accrued expenses | ¥32.20 million | Parent only |
| Accounts payable - other | ¥0.2 billion | Parent only |
| Provision for shareholder benefit program | ¥22.81 million | Parent only |
| Shareholders' equity | ¥9.6 billion | Parent only |
| Provision for stocks payment-NCL | ¥2.62 million | Parent only |
| Current liabilities | ¥0.4 billion | Parent only |
| Current assets | ¥3.9 billion | Parent only |
| Accumulated depreciation | ¥-10.86 million | Parent only |
| Accumulated depreciation | ¥-0.51 million | Parent only |
| Intangible assets | ¥1.64 million | Parent only |
| Cash and deposits | ¥3.8 billion | Parent only |
| Net assets | ¥9.9 billion | Parent only |
| Net assets | ¥9.9 billion | Parent only |
| Total assets | ¥16.2 billion | Parent only |
| Deferred tax liabilities | ¥95.44 million | Parent only |
| Retained earnings brought forward | ¥8.1 billion | Parent only |
| Treasury stock | ¥-4.9 billion | Parent only |
| Valuation and translation adjustments | ¥-33.19 million | Parent only |
| Liabilities | ¥6.3 billion | Parent only |
| Liabilities and net assets | ¥16.2 billion | Parent only |
| Capital surplus | ¥3.4 billion | Parent only |
| Legal capital surplus | ¥0.8 billion | Parent only |
| Capital stock | ¥3.0 billion | Parent only |
| Provision for bonuses | ¥23.03 million | Parent only |
| Shares of subsidiaries and associates | ¥11.3 billion | Parent only |
| Long term loans payable to subsidiaries and affiliates | ¥5.8 billion | Parent only |
Statement of income (93 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Other | ¥67.54 million | Consolidated |
| Other comprehensive income | ¥0.3 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.3 billion | Consolidated |
| Amortization of goodwill | ¥0.3 billion | Consolidated |
| Gain on sales of scrap | ¥46.91 million | Consolidated |
| Dividends from surplus | ¥-1.5 billion | Consolidated |
| Comprehensive income | ¥10.6 billion | Consolidated |
| Interest income | ¥14.87 million | Consolidated |
| Dividend income | ¥46.16 million | Consolidated |
| Operating income | ¥7.1 billion | Consolidated |
| Operating income | ¥7.1 billion | Consolidated |
| Non-operating income | ¥0.3 billion | Consolidated |
| Non-operating expenses | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥5.4 billion | Consolidated |
| Loss on sale of non-current assets | ¥0.77 million | Consolidated |
| Gain on sales of non-current assets | ¥9.10 million | Consolidated |
| Loss on retirement of non-current assets | ¥21.80 million | Consolidated |
| Cost of sales | ¥31.6 billion | Consolidated |
| Gross profit (loss) | ¥14.9 billion | Consolidated |
| Net sales | ¥46.5 billion | Consolidated |
| Net sales | ¥46.5 billion | Consolidated |
| Net income | ¥10.3 billion | Consolidated |
| Net income | ¥10.3 billion | Consolidated |
| Net income (loss) | ¥10.3 billion | Consolidated |
| Net income (loss) | ¥10.3 billion | Consolidated |
| Directors' compensations | ¥0.3 billion | Consolidated |
| Gain on sales of investment securities | ¥40.00 million | Consolidated |
| Loss on valuation of investment securities | ¥0.11 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-3.1 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥3.81 million | Consolidated |
| Interest expenses | ¥65.28 million | Consolidated |
| Provision for shareholder benefit program | ¥9.61 million | Consolidated |
| Income taxes - current | ¥2.3 billion | Consolidated |
| Income taxes | ¥2.8 billion | Consolidated |
| Income taxes - deferred | ¥0.5 billion | Consolidated |
| Impairment loss | ¥49.53 million | Consolidated |
| Impairment loss | ¥49.53 million | Consolidated |
| Extraordinary income | ¥6.1 billion | Consolidated |
| Extraordinary loss | ¥98.88 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.09 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.7 billion | Consolidated |
| Research and development expenses | ¥0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥13.1 billion | Consolidated |
| Income (loss) before income taxes | ¥13.1 billion | Consolidated |
| Consulting fee income | ¥40.00 million | Consolidated |
| Ordinary income | ¥7.1 billion | Consolidated |
| Payrolls and allowances-SGA | ¥2.6 billion | Consolidated |
| Disposal of treasury stock | ¥34.85 million | Consolidated |
| Purchase of treasury stock | ¥-1.3 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥10.6 billion | Consolidated |
| Gain on bargain purchase | ¥6.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.5 billion | Consolidated |
| Selling, general and administrative expenses | ¥7.9 billion | Consolidated |
| Reversal of allowance for doubtful accounts | ¥20.31 million | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.30 million | Consolidated |
| Bonuses | ¥0.8 billion | Consolidated |
| Provision for bonuses | ¥0.3 billion | Consolidated |
| Retirement benefit expenses | ¥-35.49 million | Consolidated |
| Other | ¥0.05 million | Parent only |
| Other | ¥2.19 million | Parent only |
| Dividends from surplus | ¥-1.5 billion | Parent only |
| Interest income | ¥0.01 million | Parent only |
| Operating income | ¥4.5 billion | Parent only |
| Operating revenue | ¥5.5 billion | Parent only |
| Non-operating income | ¥4.15 million | Parent only |
| Non-operating expenses | ¥65.22 million | Parent only |
| Operating expenses | ¥1.0 billion | Parent only |
| Loss on retirement of non-current assets | ¥3.29 million | Parent only |
| Rents | ¥0.1 billion | Parent only |
| Net income (loss) | ¥4.4 billion | Parent only |
| Net income (loss) | ¥4.4 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Interest expenses | ¥56.74 million | Parent only |
| Commission fees | ¥0.1 billion | Parent only |
| Gain on forfeiture of unclaimed dividends | ¥4.09 million | Parent only |
| Provision for shareholder benefit program | ¥37.38 million | Parent only |
| Income taxes - current | ¥0.93 million | Parent only |
| Income taxes | ¥20.75 million | Parent only |
| Income taxes - deferred | ¥19.83 million | Parent only |
| Depreciation | ¥15.53 million | Parent only |
| Extraordinary loss | ¥3.29 million | Parent only |
| Income (loss) before income taxes | ¥4.4 billion | Parent only |
| Consulting fee income | ¥0.8 billion | Parent only |
| Ordinary income | ¥4.4 billion | Parent only |
| Payrolls and allowances-SGA | ¥0.2 billion | Parent only |
| Disposal of treasury stock | ¥34.85 million | Parent only |
| Purchase of treasury stock | ¥-1.3 billion | Parent only |
| Commission for purchase of treasury shares | ¥6.28 million | Parent only |
| Selling, general and administrative expenses | ¥1.0 billion | Parent only |
| Bonuses | ¥52.26 million | Parent only |
| Provision for bonuses | ¥23.03 million | Parent only |
| Dividends from subsidiaries and associates | ¥4.7 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥7.9 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.3 billion | Consolidated |
| Total changes during the period | ¥1.7 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥33.36 million | Parent only |
Statement of cash flows (43 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.0 billion | Consolidated |
| Other | ¥72.57 million | Consolidated |
| Amortization of goodwill | ¥0.3 billion | Consolidated |
| Proceeds from exercise of stock options | ¥0.01 million | Consolidated |
| Repayments of lease obligations | ¥-9.26 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-1.8 billion | Consolidated |
| Proceeds from cancellation of insurance funds | ¥96.14 million | Consolidated |
| Interest expenses paid | ¥-68.78 million | Consolidated |
| Interest and dividends income received | ¥61.03 million | Consolidated |
| Interest and dividend income | ¥-61.03 million | Consolidated |
| Increase decrease in provision for loss on order received | ¥-0.1 billion | Consolidated |
| Loss gain on sales and retirement of noncurrent assets | ¥13.47 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-2.9 billion | Consolidated |
| Net decrease (increase) in time deposits | ¥-0.03 million | Consolidated |
| Subtotal | ¥6.3 billion | Consolidated |
| Purchase of investment securities | ¥-0.2 billion | Consolidated |
| Proceeds from sales of investment securities | ¥60.00 million | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-40.00 million | Consolidated |
| Valuation gains (losses) on investment securities | ¥0.11 million | Consolidated |
| Equity in earnings losses of affiliates | ¥-3.81 million | Consolidated |
| Interest expenses | ¥65.28 million | Consolidated |
| Purchase of property plant and equipment | ¥-1.9 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥32.23 million | Consolidated |
| Increase (decrease) in reserve for shareholder special benefit | ¥9.61 million | Consolidated |
| Increase (decrease) in provision for share awards | ¥95.69 million | Consolidated |
| Decrease (increase) in inventories | ¥1.5 billion | Consolidated |
| Income taxes paid | ¥-0.9 billion | Consolidated |
| Depreciation | ¥1.3 billion | Consolidated |
| Impairment loss | ¥49.53 million | Consolidated |
| Foreign exchange loss (gain) | ¥-0.09 million | Consolidated |
| Purchase of intangible assets | ¥-15.25 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥1.8 billion | Consolidated |
| Proceeds from disposition of treasury stock | ¥0.39 million | Consolidated |
| Regarding purchase of treasury stock | ¥-1.3 billion | Consolidated |
| Gain on bargain purchase | ¥-6.0 billion | Consolidated |
| Collection of loans receivable | ¥2.64 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-20.04 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥74.32 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥19.50 million | Consolidated |
| Inorease (decrease) in asset for retirement benefits | ¥-0.4 billion | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-1.2 billion | Consolidated |
| Dividends | ¥-1.5 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.5 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥5.4 billion | Consolidated | Disclosed |
| Dividend per share | 35 | Parent only | Disclosed |
| Number of employees | 1,167 | Consolidated | Disclosed |
| Net assets | ¥44.4 billion | Consolidated | Disclosed |
| Net sales | ¥46.5 billion | Consolidated | Disclosed |
| Operating income | ¥7.1 billion | Consolidated | Disclosed |
| Operating revenue | ¥5.5 billion | Parent only | Disclosed |
| Ordinary income | ¥7.1 billion | Consolidated | Disclosed |
| Net income | ¥10.3 billion | Consolidated | Disclosed |
| Total assets | ¥66.0 billion | Consolidated | Disclosed |
| Operating margin | 15.2% | Consolidated | Calculated |
| Net margin | 22.2% | Consolidated | Calculated |
| Sales per employee | 39862781 yen | Consolidated | Calculated |
| Total asset turnover | 0.7 times | Consolidated | Calculated |
| Net assets to total assets | 67.3% | Consolidated | Calculated |