Niterra
Niterra Co., Ltd.
Company highlights
The largest segment by revenue is Automotive components, at 81.9% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Niterra
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating profit | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Automotive components | ¥587.5 billion | 81.9% | ¥542.8 billion | ¥135.3 billion | 23.0% | ¥134.2 billion |
| Component solutions | ¥129.9 billion | 18.1% | ¥102.3 billion | ¥-4.6 billion | -3.5% | ¥-6.3 billion |
| Total of the businesses | ¥717.4 billion | 100.0% | ||||
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Selling general and administrative expenses IFRS | ¥140.4 billion | Consolidated |
| Other | ¥51.7 billion | Consolidated | |
| Directors compensations salaries and allowances | ¥16.9 billion | Parent only | |
| Depreciation and amortization | ¥10.9 billion | Consolidated | |
| Research and development expenses | ¥7.8 billion | Parent only | |
| Packing and transportation expenses | ¥5.6 billion | Parent only | |
| Depreciation | ¥2.0 billion | Parent only | |
| Retirement benefit expenses | ¥0.9 billion | Consolidated | |
| Profit by stage | Operating income | ¥138.2 billion | Consolidated |
| Gross profit (loss) | ¥127.3 billion | Parent only | |
| Ordinary income | ¥122.0 billion | Parent only | |
| Net income | ¥112.9 billion | Consolidated |
Niterra
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Selling general and administrative expenses IFRS ¥140.4 billion
- Other ¥51.7 billion
- Directors compensations salaries and allowances ¥16.9 billion
- Depreciation and amortization ¥10.9 billion
- Research and development expenses ¥7.8 billion
- Packing and transportation expenses ¥5.6 billion
Performance, financial position and capital allocation
Long-term changes in performance
Niterra
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
Recent performance trends
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥491.7B | ¥562.6B | ¥614.5B | ¥653.0B | ¥731.2B |
| Year on year (%) | +15.0% | +14.4% | +9.2% | +6.3% | +12.0% |
| Profit (loss) before tax (IFRS) | ¥83.6B | ¥93.4B | ¥117.2B | ¥133.3B | ¥165.5B |
| Change from prior year | +60.8% | +11.6% | +25.5% | +13.8% | +24.1% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | 17.0% | 16.6% | 19.1% | 20.4% | 22.6% |
| Change (percentage points) | +4.8 points◆ | -0.4 points | +2.5 points◆ | +1.3 points | +2.2 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (4)
- 2014Ordinary income (loss) as a share of revenue +7.5 points
- 2015Ordinary income (loss) as a share of revenue +2.9 points
- 2016Ordinary income (loss) as a share of revenue -2.7 points
- 2020Ordinary income (loss) as a share of revenue -3.6 points
- 2022Profit (loss) before tax (IFRS) as a share of revenue +4.8 points
- 2024Profit (loss) before tax (IFRS) as a share of revenue +2.5 points
- 2026Profit (loss) before tax (IFRS) as a share of revenue +2.2 points
Niterra
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥491.7 billion | ¥562.6 billion | ¥614.5 billion | ¥653.0 billion | ¥731.2 billion |
| Profit (loss) before tax (IFRS) | ¥83.6 billion | ¥93.4 billion | ¥117.2 billion | ¥133.3 billion | ¥165.5 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥60.2 billion | ¥66.3 billion | ¥82.6 billion | ¥92.6 billion | ¥112.9 billion |
| Comprehensive income (IFRS) | ¥82.3 billion | ¥73.7 billion | ¥116.9 billion | ¥81.3 billion | ¥149.8 billion |
| Equity attributable to owners of parent (IFRS) | ¥514.3 billion | ¥563.7 billion | ¥637.7 billion | ¥674.6 billion | ¥767.4 billion |
| Total assets (IFRS) | ¥823.2 billion | ¥903.1 billion | ¥975.7 billion | ¥991.0 billion | ¥1,221.1 billion |
| Equity attributable to owners of parent per share (IFRS) | 2,530.01 yen | 2,772.61 yen | 3,181.33 yen | 3,399.43 yen | 3,910.2 yen |
| Basic earnings (loss) per share (IFRS) | 296.04 yen | 326.09 yen | 409.47 yen | 466.34 yen | 570.43 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 62.5% | 62.4% | 65.4% | 68.1% | 62.8% |
| Return on equity attributable to owners of parent (IFRS) | 12.5% | 12.3% | 13.8% | 14.1% | 15.7% |
| Net cash provided by (used in) operating activities (IFRS) | ¥71.9 billion | ¥69.3 billion | ¥118.2 billion | ¥132.9 billion | ¥109.4 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥10.2 billion | ¥-37.4 billion | ¥-92.2 billion | ¥-34.2 billion | ¥-165.5 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥-53.8 billion | ¥-1.8 billion | ¥-57.5 billion | ¥-71.0 billion | ¥28.6 billion |
| Cash and cash equivalents (IFRS) | ¥172.6 billion | ¥201.6 billion | ¥180.7 billion | ¥208.2 billion | ¥187.7 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥316.9 billion | ¥331.5 billion | ¥339.2 billion | ¥358.0 billion | ¥382.8 billion |
| Ordinary income (loss) | ¥54.7 billion | ¥63.4 billion | ¥82.3 billion | ¥113.5 billion | ¥122.0 billion |
| Net income (loss) | ¥56.2 billion | ¥44.5 billion | ¥55.3 billion | ¥84.9 billion | ¥94.9 billion |
| Capital stock | ¥47.9 billion | ¥47.9 billion | ¥47.9 billion | ¥47.9 billion | ¥47.9 billion |
| Total number of issued shares (common stock) | 204,175,320 shares | 204,175,320 shares | 204,175,320 shares | 199,247,720 shares | 199,247,720 shares |
| Net assets | ¥337.0 billion | ¥346.4 billion | ¥363.9 billion | ¥397.6 billion | ¥437.4 billion |
| Total assets | ¥572.0 billion | ¥607.9 billion | ¥631.2 billion | ¥667.0 billion | ¥793.2 billion |
| Net assets per share | 1,657.92 yen | 1,703.64 yen | 1,815.42 yen | 2,003.44 yen | 2,228.8 yen |
| Dividend per share | 102 yen | 166 yen | 164 yen | 178 yen | 205 yen |
| Interim dividend per share | 48 yen | 83 yen | 80 yen | 88 yen | 93 yen |
| Basic earnings (loss) per share | 276.15 yen | 218.99 yen | 273.84 yen | 427.55 yen | 479.56 yen |
| Equity-to-asset ratio | 58.9% | 57.0% | 57.7% | 59.6% | 55.1% |
| Return on equity | 17.2% | 13.0% | 15.6% | 22.3% | 22.7% |
| Payout ratio | 36.9% | 75.8% | 59.9% | 41.6% | 42.7% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥205 | ¥93 | 42.7% | |
| FY ending 3/2025 | ¥178 | ¥88 | 41.6% | |
| FY ending 3/2024 | ¥164 | ¥80 | 59.9% | |
| FY ending 3/2023 | ¥166 | ¥83 | 75.8% | |
| FY ending 3/2022 | ¥102 | ¥48 | 36.9% | |
| FY ending 3/2021 | ¥60 | ¥25 | 43.8% | |
| FY ending 3/2020 | ¥70 | ¥35 | 65.3% | |
| FY ending 3/2019 | ¥70 | ¥35 | 40.0% | |
| FY ending 3/2018 | ¥60 | ¥30 | 35.1% | |
| FY ending 3/2017 | ¥42 | ¥21 | 178.1% | |
| FY ending 3/2016 | ¥42 | ¥21 | 45.3% | |
| FY ending 3/2015 | ¥36 | ¥18 | 24.6% | |
| FY ending 3/2014 | ¥28 | ¥13 | 19.6% | |
| FY ending 3/2013 | ¥22 | ¥11 | 30.4% |
Niterra
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Niterra
Unit %Source Annual securities reports
- Financial institutions40.72%
- Securities firms5.53%
- Other corporations4.95%
- Foreign holders (institutions)30.97%
- Foreign holders (individuals)0.01%
- Individuals and others17.81%
- Government and municipalities0.01%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 日本マスタートラスト信託銀行株式会社(信託口) | 12.28% | 24,171,000 |
| 2 | 明治安田生命保険相互会社 | 8.53% | 16,794,000 |
| 3 | 第一生命保険株式会社 | 6.38% | 12,552,000 |
| 4 | 株式会社日本カストディ銀行(信託口) | 5.76% | 11,332,000 |
| 5 | CGML PB CLIENT ACCOUNT/COLLATERAL(常任代理人 シティバンク、エヌ・エイ東京支店) | 3.33% | 6,551,000 |
| 6 | ゴールドマン・サックス証券株式会社 BNYM | 3.01% | 5,934,000 |
| 7 | STATE STREET BANK AND TRUST COMPANY 505001(常任代理人 株式会社みずほ銀行決済営業部) | 1.95% | 3,846,000 |
| 8 | 日本生命保険相互会社 | 1.81% | 3,563,000 |
| 9 | JP MORGAN CHASE BANK 385642(常任代理人 株式会社みずほ銀行決済営業部) | 1.77% | 3,489,000 |
| 10 | STATE STREET BANK AND TRUST COMPANY 505103(常任代理人 株式会社みずほ銀行決済営業部) | 1.6% | 3,165,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | Could not be retrieved | ¥49.0 billion |
| FY ending 3/2021 | ¥26.1 billion | ¥33.4 billion |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| Automotive components | ¥8.7 billion | ¥23.5 billion |
| Component solutions | ¥18.1 billion | ¥25.5 billion |
Revenue scale in the same industry
Niterra
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
- 4 TOTOFY Mar 2026 ¥737.4B
- 5 NiterraThis companyFY Mar 2026 ¥731.2B
- 6 NGKFY Mar 2026 ¥670.1B
- 7 AsoFY Mar 2026 ¥531.6B
- … 49 companies
Workforce information
Women 643 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 3,341 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
16.9 hours |
| Annual paid leave taken (all employees) | 82.5% |
| Childcare leave taken, men |
76.7% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 5.5% |
| Share of board members who are women | 13.5% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 19,742 t-CO2 |
| Sites covered by the report | 1 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任あずさ監査法人 |
| Audit fees (this year, total) | ¥0.1 billion |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥0.3 billion |
| Non-audit fees (this year, network firms) | ¥19.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥109.4 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 570.43 yen | Consolidated |
| Revenue (IFRS) | ¥731.2 billion | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥112.9 billion | Consolidated |
| Comprehensive income (IFRS) | ¥149.8 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-165.5 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥187.7 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥165.5 billion | Consolidated |
| Total assets (IFRS) | ¥1,221.1 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥767.4 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 15.7% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 62.8% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥28.6 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 3,910.2 yen | Consolidated |
| Dividend per share | 205 yen | Parent only |
| Net sales | ¥382.8 billion | Parent only |
| Net income (loss) | ¥94.9 billion | Parent only |
| Total number of issued shares (common stock) | 199,247,720 shares | Parent only |
| Net assets | ¥437.4 billion | Parent only |
| Ordinary income (loss) | ¥122.0 billion | Parent only |
| Total assets | ¥793.2 billion | Parent only |
| Return on equity | 22.7% | Parent only |
| Equity-to-asset ratio | 55.1% | Parent only |
| Capital stock | ¥47.9 billion | Parent only |
| Payout ratio | 42.7% | Parent only |
| Interim dividend per share | 93 yen | Parent only |
| Basic earnings (loss) per share | 479.56 yen | Parent only |
| Net assets per share | 2,228.8 yen | Parent only |
Accounts unique to this company (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | 15,698 | Consolidated |
| Revenue | ¥4.5 billion | Consolidated |
| Revenue | ¥6.0 billion | Consolidated |
| Revenue | ¥11.3 billion | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥57.4 billion | Consolidated |
| Revenue | ¥1.7 billion | Consolidated |
| Revenue | ¥3.0 billion | Consolidated |
| Change in average annual salary from the previous year | 0.5% | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 15,698 people | Consolidated |
| Wage gap between men and women (all employees) | 68.4% | Parent only |
| Average length of service (years) | 19.4 years | Parent only |
| Average annual salary | ¥9.93 million | Parent only |
| Average age (years) | 43.5 years old | Parent only |
| Number of employees | 3,208 people | Parent only |
| Number of employees | 3,208 people | Parent only |
| Number of employees | 3,208 people | Parent only |
| Wage gap between men and women (regular employees) | 67.2% | Parent only |
| Wage gap between men and women (non-regular employees) | 92.9% | Parent only |
Shares (19 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held in others names treasury shares etc | 131,900 shares | Consolidated |
| Number of shares held | 91,402,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 2,657,700 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 5 issues | Consolidated |
| Number of issues whose number of shares decreased shares 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 | 3 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥2.9 billion | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥8.00 million | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥11.1 billion | Consolidated |
| Number of shares | 199,247,720 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.3% | Consolidated |
| Shareholding ratio | 46.5% | Consolidated |
| Number of shares held in own name treasury shares etc | 2,525,800 shares | Consolidated |
| Number of voting rights | 1,960,605 units | Consolidated |
| Carrying amount on the balance sheet | ¥13.0 billion | Consolidated |
| Carrying amount on the balance sheet | ¥18.3 billion | Consolidated |
| Number of issues | 48 issues | Consolidated |
| Number of issues | 8 issues | Consolidated |
| Total shareholder return | 420.8% | Parent only |
Other disclosed items (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Rate of male employees taking childcare leave (all employees) | 82.6% | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 5.5% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥49.0 billion | Consolidated |
Audit (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - total | ¥0.3 billion | Consolidated |
| Fees for audit and attestation services - total | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥0.3 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥17.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥0 | Consolidated |
| Fees for non-audit services - total | ¥19.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥19.00 million | Consolidated |
Balance sheet (146 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥28.5 billion | Consolidated |
| Other | ¥-22.0 billion | Consolidated |
| Other | ¥6.5 billion | Consolidated |
| Other | ¥-16.2 billion | Consolidated |
| Other | ¥69.4 billion | Consolidated |
| Other | ¥53.2 billion | Consolidated |
| Other current liabilities clifrs | ¥63.2 billion | Consolidated |
| Other current assets caifrs | ¥31.3 billion | Consolidated |
| Other components of equity IFRS | ¥89.6 billion | Consolidated |
| Other financial liabilities | ¥4.7 billion | Consolidated |
| Other financial liabilities | ¥8.5 billion | Consolidated |
| Other financial assets | ¥49.3 billion | Consolidated |
| Other financial assets | ¥81.6 billion | Consolidated |
| Other non current liabilities nclifrs | ¥5.5 billion | Consolidated |
| Other non current assets ncaifrs | ¥1.7 billion | Consolidated |
| Goodwill | ¥105.5 billion | Consolidated |
| Goodwill | ¥-7.4 billion | Consolidated |
| Goodwill and intangible assets accumulated amortization and impairment losses IFRS | ¥-47.3 billion | Consolidated |
| Goodwill and intangible assets acquisition cost IFRS | ¥209.4 billion | Consolidated |
| Goodwill and intangible assets IFRS | ¥162.2 billion | Consolidated |
| Goodwill and intangible assets IFRS | ¥162.2 billion | Consolidated |
| Goodwill IFRS | ¥98.1 billion | Consolidated |
| Software | ¥-20.4 billion | Consolidated |
| Software | ¥30.1 billion | Consolidated |
| Software IFRS | ¥9.7 billion | Consolidated |
| Work in process | ¥43.3 billion | Consolidated |
| Right of use assets IFRS | ¥11.7 billion | Consolidated |
| Retained earnings IFRS | ¥593.0 billion | Consolidated |
| Raw materials and supplies | ¥59.1 billion | Consolidated |
| Merchandise and finished goods | ¥115.4 billion | Consolidated |
| Trade and other payables clifrs | ¥69.7 billion | Consolidated |
| Trade and other receivables caifrs | ¥172.2 billion | Consolidated |
| Land | ¥31.4 billion | Consolidated |
| Land | ¥-43.00 million | Consolidated |
| Land IFRS | ¥31.3 billion | Consolidated |
| Liabilities other than liabilities directly associated with assets held for sale IFRS | ¥195.8 billion | Consolidated |
| Current assets other than assets held for sale caifrs | ¥658.2 billion | Consolidated |
| Buildings and structures | ¥237.8 billion | Consolidated |
| Buildings and structures | ¥-148.7 billion | Consolidated |
| Buildings and structures IFRS | ¥89.1 billion | Consolidated |
| Construction in progress | ¥28.1 billion | Consolidated |
| Construction in progress | ¥-1.0 billion | Consolidated |
| Construction in progress IFRS | ¥27.1 billion | Consolidated |
| Investments accounted for using equity method IFRS | ¥23.8 billion | Consolidated |
| Property, plant and equipment | ¥765.5 billion | Consolidated |
| Property, plant and equipment | ¥-499.9 billion | Consolidated |
| Property plant and equipment IFRS | ¥265.6 billion | Consolidated |
| Property plant and equipment IFRS | ¥265.6 billion | Consolidated |
| Income taxes payable | ¥26.7 billion | Consolidated |
| Inventories | ¥217.7 billion | Consolidated |
| Inventories | ¥217.7 billion | Consolidated |
| Machinery, equipment and vehicles | ¥439.7 billion | Consolidated |
| Machinery, equipment and vehicles | ¥-328.1 billion | Consolidated |
| Machinery and vehicles IFRS | ¥111.7 billion | Consolidated |
| Total current liabilities IFRS | ¥195.8 billion | Consolidated |
| Current assets IFRS | ¥658.2 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥187.7 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥187.7 billion | Consolidated |
| Bonds and borrowings clifrs | ¥31.4 billion | Consolidated |
| Bonds and borrowings nclifrs | ¥211.0 billion | Consolidated |
| Net assets | ¥771.3 billion | Consolidated |
| Net assets | ¥771.3 billion | Consolidated |
| Total assets | ¥1,221.1 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥19.9 billion | Consolidated |
| Deferred tax assets IFRS | ¥16.3 billion | Consolidated |
| Treasury shares IFRS | ¥-18.4 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥767.4 billion | Consolidated |
| Liabilities and equity IFRS | ¥1,221.1 billion | Consolidated |
| Liabilities IFRS | ¥449.8 billion | Consolidated |
| Capital surplus IFRS | ¥55.4 billion | Consolidated |
| Share capital IFRS | ¥47.9 billion | Consolidated |
| Net defined benefit liability | ¥9.1 billion | Consolidated |
| Capitalized development costs accumulated amortization and impairment losses IFRS | ¥-3.3 billion | Consolidated |
| Capitalized development costs acquisition cost IFRS | ¥4.4 billion | Consolidated |
| Capitalized development costs IFRS | ¥1.1 billion | Consolidated |
| Non controlling interests IFRS | ¥3.8 billion | Consolidated |
| Non current labilities IFRS | ¥254.1 billion | Consolidated |
| Non current assets IFRS | ¥562.9 billion | Consolidated |
| Other | ¥0.6 billion | Parent only |
| Other | ¥17.7 billion | Parent only |
| Other | ¥1.0 billion | Parent only |
| Other | ¥5.1 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥11.1 billion | Parent only |
| Software | ¥8.3 billion | Parent only |
| Work in process | ¥1.7 billion | Parent only |
| Investments in capital | ¥0.3 billion | Parent only |
| Retained earnings | ¥342.0 billion | Parent only |
| Legal retained earnings | ¥5.8 billion | Parent only |
| Advances received | ¥41.00 million | Parent only |
| Prepaid pension cost | ¥0.2 billion | Parent only |
| Prepaid expenses | ¥0.6 billion | Parent only |
| Raw materials | ¥5.6 billion | Parent only |
| Notes receivable - trade | ¥1.2 billion | Parent only |
| Non-current liabilities | ¥211.4 billion | Parent only |
| Non-current assets | ¥456.9 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥0.9 billion | Parent only |
| Land | ¥19.2 billion | Parent only |
| Accounts receivable - trade | ¥91.9 billion | Parent only |
| Tools, furniture and fixtures | ¥1.3 billion | Parent only |
| Buildings, net | ¥43.7 billion | Parent only |
| Construction in progress | ¥2.5 billion | Parent only |
| Investments and other assets | ¥335.7 billion | Parent only |
| Investment securities | ¥56.4 billion | Parent only |
| Securities | ¥111.5 billion | Parent only |
| Property, plant and equipment | ¥113.0 billion | Parent only |
| Accounts receivable - other | ¥36.7 billion | Parent only |
| Accrued income | ¥12.1 billion | Parent only |
| Income taxes payable | ¥15.1 billion | Parent only |
| Accrued expenses | ¥11.2 billion | Parent only |
| Accounts payable - other | ¥11.0 billion | Parent only |
| Shareholders' equity | ¥426.3 billion | Parent only |
| Provision for stocks payment-NCL | ¥0.3 billion | Parent only |
| Structures, net | ¥2.8 billion | Parent only |
| Machinery and equipment, net | ¥43.3 billion | Parent only |
| Current liabilities | ¥144.3 billion | Parent only |
| Current assets | ¥336.3 billion | Parent only |
| Intangible assets | ¥8.3 billion | Parent only |
| Reserve for special depreciation | ¥7.00 million | Parent only |
| Cash and deposits | ¥20.7 billion | Parent only |
| Bonds payable | ¥20.0 billion | Parent only |
| Net assets | ¥437.4 billion | Parent only |
| Net assets | ¥437.4 billion | Parent only |
| Total assets | ¥793.2 billion | Parent only |
| Deferred tax assets | ¥9.1 billion | Parent only |
| Retained earnings brought forward | ¥335.3 billion | Parent only |
| Treasury stock | ¥-18.4 billion | Parent only |
| Finished goods | ¥17.8 billion | Parent only |
| Valuation and translation adjustments | ¥11.1 billion | Parent only |
| Liabilities | ¥355.8 billion | Parent only |
| Liabilities and net assets | ¥793.2 billion | Parent only |
| Supplies | ¥0.7 billion | Parent only |
| Accounts payable - trade | ¥44.5 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.4 billion | Parent only |
| Capital surplus | ¥54.8 billion | Parent only |
| Legal capital surplus | ¥54.8 billion | Parent only |
| Capital stock | ¥47.9 billion | Parent only |
| Vehicles, net | ¥0.2 billion | Parent only |
| Provision for retirement benefits | ¥0.6 billion | Parent only |
| Long-term loans payable | ¥190.0 billion | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥10.2 billion | Parent only |
| Shares of subsidiaries and associates | ¥213.6 billion | Parent only |
| Affiliated company short-term loans payable | ¥30.8 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥30.7 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥28.6 billion | Parent only |
| Deposits received | ¥0.7 billion | Parent only |
| Current portion of long-term loans payable | ¥30.0 billion | Parent only |
Statement of income (110 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.7 billion | Consolidated |
| Other | ¥4.5 billion | Consolidated |
| Other | ¥51.7 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥1.4 billion | Consolidated |
| Equity instruments designated as measured at fair value through other comprehensive income dividend income IFRS | ¥0.7 billion | Consolidated |
| Net change in fair value of equity instruments designated as measured at fair value through other comprehensive income net of tax items that will not be reclassified to profit or loss ociifrs | ¥4.4 billion | Consolidated |
| Other comprehensive income IFRS | ¥33.4 billion | Consolidated |
| Other comprehensive income IFRS | ¥33.4 billion | Consolidated |
| Other income IFRS | ¥7.2 billion | Consolidated |
| Other income IFRS | ¥7.2 billion | Consolidated |
| Other expenses IFRS | ¥10.8 billion | Consolidated |
| Other expenses IFRS | ¥10.8 billion | Consolidated |
| Segment profit loss IFRS | ¥138.2 billion | Consolidated |
| Loss on valuation of derivatives IFRS | ¥0.4 billion | Consolidated |
| Financial liabilities measured at amortized cost | ¥3.1 billion | Consolidated |
| Financial assets measured at amortized cost | ¥6.6 billion | Consolidated |
| Insurance claim income IFRS | ¥34.00 million | Consolidated |
| Operating income | ¥138.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥109.4 billion | Consolidated |
| Gain on sale of fixed assets IFRS | ¥4.5 billion | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥27.6 billion | Consolidated |
| Basic earnings loss per share IFRS | 570.43 yen | Consolidated |
| Cost of sales IFRS | ¥450.3 billion | Consolidated |
| Gross profit IFRS | ¥280.9 billion | Consolidated |
| Net sales | ¥731.2 billion | Consolidated |
| Net sales | ¥731.2 billion | Consolidated |
| Revenue from external customers IFRS | ¥731.2 billion | Consolidated |
| Advertising expenses IFRS | ¥8.4 billion | Consolidated |
| Profit loss IFRS | ¥116.5 billion | Consolidated |
| Profit loss IFRS | ¥116.5 billion | Consolidated |
| Profit loss IFRS | ¥116.5 billion | Consolidated |
| Comprehensive income (IFRS) | ¥149.8 billion | Consolidated |
| Comprehensive income (IFRS) | ¥149.8 billion | Consolidated |
| Net income | ¥112.9 billion | Consolidated |
| Total transactions with owners IFRS | ¥-53.3 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-165.5 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that will not be reclassified to profit or loss ociifrs | ¥0.1 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that may be reclassified to profit or loss ociifrs | ¥0.8 billion | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥1.3 billion | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥1.3 billion | Consolidated |
| Share-based payment transactions | ¥0.2 billion | Consolidated |
| Income tax expense IFRS | ¥49.0 billion | Consolidated |
| Depreciation and amortization | ¥45.0 billion | Consolidated |
| Depreciation and amortization | ¥10.9 billion | Consolidated |
| Impairment loss | ¥4.0 billion | Consolidated |
| Foreign exchange gain IFRS | ¥2.9 billion | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥-20.9 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥6.7 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax items that will not be reclassified to profit or loss ociifrs | ¥0.4 billion | Consolidated |
| Total of items that will not be reclassified to profit or loss ociifrs | ¥4.9 billion | Consolidated |
| Total of items that may be reclassified to profit or loss ociifrs | ¥28.5 billion | Consolidated |
| Financial assets measured at fair value through profit or loss | ¥18.8 billion | Consolidated |
| Profit loss before tax IFRS | ¥165.5 billion | Consolidated |
| Profit loss before tax IFRS | ¥165.5 billion | Consolidated |
| Profit loss before tax IFRS | ¥165.5 billion | Consolidated |
| Purchase of treasury stock | ¥-16.8 billion | Consolidated |
| Packing and transportation expenses IFRS | ¥11.1 billion | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥145.8 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥28.6 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥140.4 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥140.4 billion | Consolidated |
| Retirement benefit expenses | ¥0.9 billion | Consolidated |
| Dividendsofsurplus | ¥-36.7 billion | Consolidated |
| Finance income IFRS | ¥32.3 billion | Consolidated |
| Finance income IFRS | ¥32.3 billion | Consolidated |
| Finance income IFRS | ¥32.3 billion | Consolidated |
| Finance costs IFRS | ¥4.9 billion | Consolidated |
| Finance costs IFRS | ¥4.9 billion | Consolidated |
| Finance costs IFRS | ¥4.9 billion | Consolidated |
| Loss on sale of investments in subsidiaries and associates IFRS | ¥4.5 billion | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥3.6 billion | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥4.0 billion | Consolidated |
| Other | ¥10.9 billion | Parent only |
| Other | ¥0.9 billion | Parent only |
| Dividends from surplus | ¥-36.4 billion | Parent only |
| Interest and dividend income | ¥44.0 billion | Parent only |
| Settlement income | ¥1.7 billion | Parent only |
| Operating income | ¥70.0 billion | Parent only |
| Non-operating income | ¥54.9 billion | Parent only |
| Non-operating expenses | ¥2.9 billion | Parent only |
| Loss on disposal of noncurrent assets | ¥1.1 billion | Parent only |
| Gain on sales of non-current assets | ¥4.4 billion | Parent only |
| Cost of sales | ¥255.5 billion | Parent only |
| Gross profit (loss) | ¥127.3 billion | Parent only |
| Net sales | ¥382.8 billion | Parent only |
| Net income (loss) | ¥94.9 billion | Parent only |
| Net income (loss) | ¥94.9 billion | Parent only |
| Directors compensations salaries and allowances | ¥16.9 billion | Parent only |
| Gain on sales of investment securities | ¥9.7 billion | Parent only |
| Loss on valuation of investment securities | ¥1.7 billion | Parent only |
| Interest expenses | ¥2.0 billion | Parent only |
| Income taxes - current | ¥26.7 billion | Parent only |
| Income taxes | ¥27.9 billion | Parent only |
| Income taxes - deferred | ¥1.2 billion | Parent only |
| Depreciation | ¥2.0 billion | Parent only |
| Impairment loss | ¥0.4 billion | Parent only |
| Extraordinary income | ¥14.3 billion | Parent only |
| Extraordinary loss | ¥13.5 billion | Parent only |
| Research and development expenses | ¥7.8 billion | Parent only |
| Income (loss) before income taxes | ¥122.8 billion | Parent only |
| Ordinary income | ¥122.0 billion | Parent only |
| Disposal of treasury stock | ¥0.5 billion | Parent only |
| Purchase of treasury stock | ¥-16.8 billion | Parent only |
| Packing and transportation expenses | ¥5.6 billion | Parent only |
| Selling, general and administrative expenses | ¥57.3 billion | Parent only |
| Retirement benefit expenses | ¥0.2 billion | Parent only |
| Loss on sale of shares of subsidiaries and associates | ¥29.00 million | Parent only |
| Gain on sales of shares of subsidiaries and associates | ¥0.2 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥8.5 billion | Parent only |
Statement of cash flows (32 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.6 billion | Consolidated |
| Other | ¥-22.7 billion | Consolidated |
| Repayments of lease obligations | ¥-4.3 billion | Consolidated |
| Interest received | ¥3.7 billion | Consolidated |
| Interest paid ope cfifrs | ¥-2.7 billion | Consolidated |
| Interest and dividend income | ¥-7.3 billion | Consolidated |
| Increase (decrease) in trade and other payables | ¥-1.6 billion | Consolidated |
| Decrease (increase) in trade and other receivables | ¥-9.0 billion | Consolidated |
| Loss gain on sale and retirement of fixed assets ope cfifrs | ¥-3.0 billion | Consolidated |
| Payments for acquisition of subsidiaries inv cfifrs | ¥-147.5 billion | Consolidated |
| Proceeds from sale of subsidiaries inv cfifrs | ¥0.2 billion | Consolidated |
| Net decrease increase in time deposits inv cfifrs | ¥2.1 billion | Consolidated |
| Subtotal | ¥150.8 billion | Consolidated |
| Purchase of investment securities inv cfifrs | ¥-3.7 billion | Consolidated |
| Share of loss profit of investments accounted for using equity method ope cfifrs | ¥-1.3 billion | Consolidated |
| Interest expenses | ¥3.1 billion | Consolidated |
| Purchase of property plant and equipment inv cfifrs | ¥-36.8 billion | Consolidated |
| Proceeds from sale of property plant and equipment inv cfifrs | ¥4.5 billion | Consolidated |
| Decrease (increase) in inventories | ¥-16.8 billion | Consolidated |
| Income taxes paid ope cfifrs | ¥-43.4 billion | Consolidated |
| Depreciation and amortization | ¥45.0 billion | Consolidated |
| Impairment losses reversal of impairment losses ope cfifrs | ¥4.0 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-9.4 billion | Consolidated |
| Purchase of intangible assets inv cfifrs | ¥-2.3 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥0.5 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-16.8 billion | Consolidated |
| Dividends paid to owners of parent fin cfifrs | ¥-36.4 billion | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-0.3 billion | Consolidated |
| Dividends received | ¥1.0 billion | Consolidated |
| Proceeds from long term borrowings fin cfifrs | ¥99.6 billion | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-13.8 billion | Consolidated |
| Dividends paid to non controlling interests fin cfifrs | ¥-0.3 billion | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥39.9 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-2.4 billion | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥109.4 billion | Consolidated | Disclosed |
| Dividend per share | 205 | Parent only | Disclosed |
| Number of employees | 15,698 | Consolidated | Disclosed |
| Net assets | ¥771.3 billion | Consolidated | Disclosed |
| Net sales | ¥731.2 billion | Consolidated | Disclosed |
| Operating income | ¥138.2 billion | Consolidated | Disclosed |
| Ordinary income | ¥122.0 billion | Parent only | Disclosed |
| Net income | ¥112.9 billion | Consolidated | Disclosed |
| Total assets | ¥1,221.1 billion | Consolidated | Disclosed |
| Operating margin | 18.9% | Consolidated | Calculated |
| Net margin | 15.4% | Consolidated | Calculated |
| Sales per employee | 46579628 yen | Consolidated | Calculated |
| Total asset turnover | 0.6 times | Consolidated | Calculated |
| Net assets to total assets | 63.2% | Consolidated | Calculated |