KYOEI STEEL
KYOEI STEEL LTD.
Company highlights
The largest segment by revenue is 海外鉄鋼事業, at 57.7% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
KYOEI STEEL
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 | |
| 海外鉄鋼事業 | ¥179.0 billion | 57.7% | ¥169.0 billion | ¥6.1 billion | 34.2% | 3.4% | ¥-1.7 billion |
| 国内鉄鋼事業 | ¥125.5 billion | 40.4% | ¥142.6 billion | ¥11.3 billion | 62.7% | 9.0% | ¥17.4 billion |
| 環境リサイクル事業 | ¥5.9 billion | 1.9% | ¥6.2 billion | ¥0.5 billion | 3.0% | 9.2% | ¥0.7 billion |
| Total of the businesses | ¥310.5 billion | 100.0% | ¥17.9 billion | 100.0% | |||
Revenue and profit
KYOEI STEEL
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Freight out | ¥10.5 billion | Consolidated |
| Salaries and allowances | ¥3.9 billion | Consolidated | |
| Directors' compensations | ¥0.8 billion | Consolidated | |
| Depreciation | ¥0.7 billion | Consolidated | |
| Research and development expenses | ¥0.3 billion | Consolidated | |
| Provision for bonuses | ¥0.3 billion | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.2 billion | Consolidated | |
| Amortization of goodwill | ¥0.1 billion | Consolidated | |
| Retirement benefit expenses | ¥0 | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥40.0 billion | Consolidated |
| Operating income | ¥17.0 billion | Consolidated | |
| Ordinary income | ¥16.2 billion | Consolidated | |
| Net income | ¥9.9 billion | Consolidated |
KYOEI STEEL
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Freight out ¥10.5 billion
- Salaries and allowances ¥3.9 billion
- Directors' compensations ¥0.8 billion
- Depreciation ¥0.7 billion
- Research and development expenses ¥0.3 billion
- Provision for bonuses ¥0.3 billion
- Other (not itemized) ¥6.5 billion
Performance, financial position and capital allocation
Long-term changes in performance
KYOEI STEEL
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
KYOEI STEEL
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥292.7B | ¥355.7B | ¥321.0B | ¥322.8B | ¥315.1B |
| Year on year (%) | +29.3%◆ | +21.5%◆ | -9.8% | +0.6% | -2.4% |
| Ordinary income (loss) | ¥10.5B | ¥14.7B | ¥21.0B | ¥15.7B | ¥16.2B |
| Change from prior year | -18.4% | +39.1% | +43.4% | -25.1% | +3.0% |
| Ordinary income (loss) as a share of Net sales | 3.6% | 4.1% | 6.6% | 4.9% | 5.1% |
| Change (percentage points) | -2.1 points◆ | +0.5 points | +2.4 points◆ | -1.7 points | +0.3 points |
Fiscal periods marked for changes
Earlier fiscal periods (7)
- 2014Net sales year on year +22.8%
- 2015Ordinary income (loss) as a share of revenue +5.1 points
- 2017Ordinary income (loss) as a share of revenue -3.4 points
- 2018Net sales year on year +31.0%, Ordinary income (loss) as a share of revenue -3.3 points
- 2019Net sales year on year +26.7%
- 2020Ordinary income (loss) as a share of revenue +4.4 points
- 2021Ordinary income (loss) as a share of revenue -2.2 points
- 2022Net sales year on year +29.3%, Ordinary income (loss) as a share of revenue -2.1 points
- 2023Net sales year on year +21.5%
- 2024Ordinary income (loss) as a share of revenue +2.4 points
KYOEI STEEL
Earnings and net assets per share over time
Unit yenSource Annual securities reports
KYOEI STEEL
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥292.7 billion | ¥355.7 billion | ¥321.0 billion | ¥322.8 billion | ¥315.1 billion |
| Ordinary income (loss) | ¥10.5 billion | ¥14.7 billion | ¥21.0 billion | ¥15.7 billion | ¥16.2 billion |
| Net income (loss) attributable to owners of parent | ¥6.3 billion | ¥13.1 billion | ¥13.8 billion | ¥10.8 billion | ¥9.9 billion |
| Comprehensive income | ¥13.9 billion | ¥19.7 billion | ¥14.7 billion | ¥13.1 billion | ¥13.6 billion |
| Net assets | ¥175.7 billion | ¥190.2 billion | ¥201.4 billion | ¥209.2 billion | ¥218.8 billion |
| Total assets | ¥314.2 billion | ¥337.7 billion | ¥354.2 billion | ¥352.8 billion | ¥373.1 billion |
| Net assets per share | 3,749.63 yen | 4,134.64 yen | 4,478.71 yen | 4,670.79 yen | 4,870.38 yen |
| Basic earnings (loss) per share | 145.48 yen | 301.61 yen | 318.13 yen | 248.3 yen | 226.98 yen |
| Equity-to-asset ratio | 51.9% | 53.2% | 54.9% | 57.5% | 56.7% |
| Return on equity | 4.0% | 7.7% | 7.4% | 5.4% | 4.8% |
| Net cash provided by (used in) operating activities | ¥-13.7 billion | ¥19.3 billion | ¥24.3 billion | ¥39.4 billion | ¥24.7 billion |
| Net cash provided by (used in) investing activities | ¥6.9 billion | ¥-6.1 billion | ¥-17.0 billion | ¥-9.9 billion | ¥-15.4 billion |
| Net cash provided by (used in) financing activities | ¥7.3 billion | ¥-9.0 billion | ¥-14.2 billion | ¥-18.2 billion | ¥-1.3 billion |
| Cash and cash equivalents | ¥27.2 billion | ¥32.4 billion | ¥26.1 billion | ¥38.1 billion | ¥46.4 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥118.6 billion | ¥139.9 billion | ¥145.8 billion | ¥155.2 billion | ¥137.3 billion |
| Ordinary income (loss) | ¥3.3 billion | ¥12.9 billion | ¥19.7 billion | ¥16.9 billion | ¥11.5 billion |
| Net income (loss) | ¥2.4 billion | ¥6.6 billion | ¥29.2 billion | ¥5.9 billion | ¥7.7 billion |
| Capital stock | ¥18.5 billion | ¥18.5 billion | ¥18.5 billion | ¥18.5 billion | ¥18.5 billion |
| Total number of issued shares (common stock) | 44,898,730 shares | 44,898,730 shares | 44,898,730 shares | 44,898,730 shares | 44,898,730 shares |
| Net assets | ¥130.2 billion | ¥136.0 billion | ¥163.1 billion | ¥163.7 billion | ¥167.8 billion |
| Total assets | ¥181.8 billion | ¥193.0 billion | ¥230.5 billion | ¥222.5 billion | ¥233.4 billion |
| Net assets per share | 2,996.91 yen | 3,128.39 yen | 3,752.72 yen | 3,766.58 yen | 3,861.63 yen |
| Dividend per share | 40 yen | 80 yen | 90 yen | 90 yen | 90 yen |
| Interim dividend per share | 15 yen | 15 yen | 15 yen | 30 yen | 30 yen |
| Basic earnings (loss) per share | 55.71 yen | 152.47 yen | 671.2 yen | 134.95 yen | 178 yen |
| Equity-to-asset ratio | 71.6% | 70.4% | 70.7% | 73.6% | 71.9% |
| Return on equity | 1.9% | 5.0% | 19.5% | 3.6% | 4.7% |
| Payout ratio | 71.8% | 52.5% | 13.4% | 66.7% | 50.6% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥90 | ¥30 | 50.6% | |
| FY ending 3/2025 | ¥90 | ¥30 | 66.7% | |
| FY ending 3/2024 | ¥90 | ¥15 | 13.4% | |
| FY ending 3/2023 | ¥80 | ¥15 | 52.5% | |
| FY ending 3/2022 | ¥40 | ¥15 | 71.8% | |
| FY ending 3/2021 | ¥60 | ¥15 | 77.9% | |
| FY ending 3/2020 | ¥75 | ¥10 | 31.1% | |
| FY ending 3/2019 | ¥40 | ¥10 | 33.2% | |
| FY ending 3/2018 | ¥40 | ¥10 | 65.3% | |
| FY ending 3/2017 | ¥30 | ¥10 | 28.2% | |
| FY ending 3/2016 | ¥45 | ¥10 | 32.9% | |
| FY ending 3/2015 | ¥35 | ¥10 | 24.0% | |
| FY ending 3/2014 | ¥20 | ¥5 | -160.4% | |
| FY ending 3/2013 | ¥20 | ¥5 | 37.5% |
KYOEI STEEL
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
KYOEI STEEL
Unit %Source Annual securities reports
- Financial institutions14.55%
- Securities firms1.10%
- Other corporations41.10%
- Foreign holders (institutions)12.33%
- Foreign holders (individuals)0.06%
- Individuals and others30.86%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 日本製鉄株式会社 | 26.68% | 11,592,932 |
| 2 | 高島 秀一郎 | 10.0% | 4,347,460 |
| 3 | 日本マスタートラスト信託銀行株式会社(信託口) | 6.15% | 2,671,400 |
| 4 | 高島 成光 | 5.14% | 2,233,000 |
| 5 | 三井物産株式会社(常任代理人 株式会社日本カストディ銀行) | 3.38% | 1,470,000 |
| 6 | 合同製鐵株式会社 | 3.1% | 1,347,000 |
| 7 | 株式会社日本カストディ銀行(三井住友信託銀行再信託分・エア・ウォーター株式会社退職給付信託口) | 3.01% | 1,308,900 |
| 8 | 株式会社日本カストディ銀行(三井住友信託銀行再信託分・エア・ウォーター防災株式会社退職給付信託口) | 1.59% | 692,000 |
| 9 | エア・ウォーター株式会社 | 1.59% | 691,500 |
| 10 | 株式会社日本カストディ銀行(信託口) | 1.59% | 689,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥0.3 billion | ¥16.2 billion |
| FY ending 3/2021 | ¥0.2 billion | ¥10.9 billion |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| 海外鉄鋼事業 | ¥10.5 billion |
| 国内鉄鋼事業 | ¥4.9 billion |
| 環境リサイクル事業 | ¥0.2 billion |
Revenue scale in the same industry
KYOEI STEEL
Source Annual securities reports of each company
Iron and Steel: 39 companies · revenue · largest first・FY Mar 2026・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 NIPPON STEEL ¥10.1T
- 2 JFE ¥4.5T
- 3 Kobe Steel ¥2.4T
- 4 Daido Steel ¥578.1B
- 5 KYOEI STEELThis company ¥315.1B
- 6 AICHI STEEL ¥304.3B
- 7 TOKYO STEEL MANUFACTURING ¥268.1B
- … 32 companies
Workforce information
Women 108 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 987 |
| Annual paid leave taken |
84.6% |
| Childcare leave taken, men |
29.6% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 3.7% |
| Share of board members who are women | 15.4% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 489,051 t-CO2 |
| 特定荷主 | 13,294 t-CO2 |
| Sites covered by the report | 4 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任あずさ監査法人 |
| Audit fees (this year, total) | ¥85.00 million |
| Non-audit fees (this year, total) | ¥3.00 million |
| Audit fees (this year, network firms) | ¥12.00 million |
| Non-audit fees (this year, network firms) | ¥4.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥13.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥24.7 billion | Consolidated |
| Net sales | ¥315.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-15.4 billion | Consolidated |
| Cash and cash equivalents | ¥46.4 billion | Consolidated |
| Net assets | ¥218.8 billion | Consolidated |
| Ordinary income (loss) | ¥16.2 billion | Consolidated |
| Total assets | ¥373.1 billion | Consolidated |
| Return on equity | 4.8% | Consolidated |
| Equity-to-asset ratio | 56.7% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥9.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.3 billion | Consolidated |
| Basic earnings (loss) per share | 226.98 yen | Consolidated |
| Net assets per share | 4,870.38 yen | Consolidated |
| Dividend per share | 90 yen | Parent only |
| Net sales | ¥137.3 billion | Parent only |
| Net income (loss) | ¥7.7 billion | Parent only |
| Total number of issued shares (common stock) | 44,898,730 shares | Parent only |
| Net assets | ¥167.8 billion | Parent only |
| Ordinary income (loss) | ¥11.5 billion | Parent only |
| Total assets | ¥233.4 billion | Parent only |
| Return on equity | 4.7% | Parent only |
| Equity-to-asset ratio | 71.9% | Parent only |
| Capital stock | ¥18.5 billion | Parent only |
| Payout ratio | 50.6% | Parent only |
| Interim dividend per share | 30 yen | Parent only |
| Basic earnings (loss) per share | 178 yen | Parent only |
| Net assets per share | 3,861.63 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 4,068 people | Consolidated |
| Number of employees | 4,068 people | Consolidated |
| Wage gap between men and women (all employees) | 71.5% | Parent only |
| Average length of service (years) | 16.9 years | Parent only |
| Average annual salary | ¥7.43 million | Parent only |
| Average age (years) | 41.3 years old | Parent only |
| Number of employees | 1,007 people | Parent only |
| Number of employees | 1,007 people | Parent only |
| Number of employees | 1,007 people | Parent only |
| Wage gap between men and women (regular employees) | 71.6% | Parent only |
| Wage gap between men and women (non-regular employees) | 75.0% | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Discounted trade notes receivable | ¥17.00 million | Consolidated |
| Net sales to external customers | ¥315.1 billion | Consolidated |
| Average number of temporary employees | 386 people | Consolidated |
| Average number of temporary employees | 386 people | Consolidated |
| Number of associates accounted for using equity method | 3 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥16.2 billion | Consolidated |
| Depreciation | ¥7.9 billion | Consolidated |
| Number of consolidated subsidiaries | 16 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 29.6% | Parent only |
| Average number of temporary employees | 77 people | Parent only |
| Average number of temporary employees | 77 people | Parent only |
| Average number of temporary employees | 77 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 3.7% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 27,043,192 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,439,800 shares | Consolidated |
| Number of shares | 44,898,730 shares | Consolidated |
| Shareholding ratio treasury shares etc | 3.2% | Consolidated |
| Shareholding ratio | 62.2% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,439,800 shares | Consolidated |
| Number of voting rights | 434,237 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.3 billion | Consolidated |
| Carrying amount on the balance sheet | ¥4.6 billion | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Number of issues | 9 issues | Consolidated |
| Total shareholder return | 163.3% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥0.3 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥16.2 billion | Consolidated |
Audit (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥85.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥12.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥85.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥12.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥4.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥3.00 million | Consolidated |
| Fees for non-audit services - total | ¥4.00 million | Consolidated |
| Fees for non-audit services - total | ¥3.00 million | Consolidated |
Accounts unique to this company (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥-25.0 billion | Consolidated |
| Revenue | ¥28.8 billion | Consolidated |
| Revenue | ¥-17.00 million | Consolidated |
| Revenue | ¥13.00 million | Consolidated |
| Revenue | ¥8.00 million | Consolidated |
| Change in average annual salary from the previous year | -3.9% | Parent only |
| Revenue | ¥18.00 million | Parent only |
| Revenue | ¥28.00 million | Parent only |
Balance sheet (145 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.5 billion | Consolidated |
| Other | ¥2.2 billion | Consolidated |
| Other | ¥6.6 billion | Consolidated |
| Other | ¥13.6 billion | Consolidated |
| Other | ¥16.2 billion | Consolidated |
| Other | ¥2.2 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥3.3 billion | Consolidated |
| Other, net | ¥1.8 billion | Consolidated |
| Goodwill | ¥0.6 billion | Consolidated |
| Goodwill | ¥0.6 billion | Consolidated |
| Deferred tax liabilities for land revaluation | ¥2.5 billion | Consolidated |
| Retained earnings | ¥148.0 billion | Consolidated |
| Raw materials and supplies | ¥33.9 billion | Consolidated |
| Notes receivable - trade | ¥6.00 million | Consolidated |
| Merchandise and finished goods | ¥36.4 billion | Consolidated |
| Non-current liabilities | ¥51.6 billion | Consolidated |
| Non-current assets | ¥152.1 billion | Consolidated |
| Land | ¥33.0 billion | Consolidated |
| Revaluation reserve for land | ¥4.5 billion | Consolidated |
| Accounts receivable - trade | ¥49.8 billion | Consolidated |
| Contract liabilities | ¥0.6 billion | Consolidated |
| Buildings and structures | ¥73.2 billion | Consolidated |
| Buildings and structures, net | ¥24.8 billion | Consolidated |
| Construction in progress | ¥11.6 billion | Consolidated |
| Investments and other assets | ¥31.8 billion | Consolidated |
| Investment securities | ¥17.6 billion | Consolidated |
| Notes and accounts payable - trade | ¥23.9 billion | Consolidated |
| Securities | ¥6.0 billion | Consolidated |
| Property, plant and equipment | ¥117.4 billion | Consolidated |
| Income taxes payable | ¥1.2 billion | Consolidated |
| Shareholders' equity | ¥184.4 billion | Consolidated |
| Machinery, equipment and vehicles | ¥188.4 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥46.2 billion | Consolidated |
| Current liabilities | ¥102.7 billion | Consolidated |
| Current assets | ¥221.1 billion | Consolidated |
| Accumulated depreciation | ¥-4.8 billion | Consolidated |
| Accumulated depreciation | ¥-48.4 billion | Consolidated |
| Accumulated depreciation | ¥-142.2 billion | Consolidated |
| Foreign currency translation adjustment | ¥13.8 billion | Consolidated |
| Intangible assets | ¥2.8 billion | Consolidated |
| Cash and cash equivalents | ¥46.4 billion | Consolidated |
| Cash and deposits | ¥62.9 billion | Consolidated |
| Short-term loans payable | ¥41.0 billion | Consolidated |
| Bonds payable | ¥10.0 billion | Consolidated |
| Net assets | ¥218.8 billion | Consolidated |
| Net assets | ¥218.8 billion | Consolidated |
| Total assets | ¥373.1 billion | Consolidated |
| Total assets | ¥373.1 billion | Consolidated |
| Deferred gains or losses on hedges | ¥31.00 million | Consolidated |
| Deferred tax liabilities | ¥4.8 billion | Consolidated |
| Deferred tax assets | ¥2.4 billion | Consolidated |
| Treasury stock | ¥-1.7 billion | Consolidated |
| Valuation and translation adjustments | ¥27.3 billion | Consolidated |
| Liabilities | ¥154.3 billion | Consolidated |
| Liabilities and net assets | ¥373.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.6 billion | Consolidated |
| Capital surplus | ¥19.6 billion | Consolidated |
| Capital stock | ¥18.5 billion | Consolidated |
| Provision for bonuses | ¥1.2 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥5.6 billion | Consolidated |
| Net defined benefit liability | ¥4.3 billion | Consolidated |
| Net defined benefit asset | ¥8.6 billion | Consolidated |
| Long-term loans payable | ¥28.7 billion | Consolidated |
| Long-term loans receivable | ¥1.3 billion | Consolidated |
| Electronically recorded obligations - operating | ¥6.9 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥16.2 billion | Consolidated |
| Non-controlling interests | ¥7.1 billion | Consolidated |
| Current portion of bonds payable | ¥10.0 billion | Consolidated |
| Current portion of long-term loans payable | ¥5.0 billion | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥1.0 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥22.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥1.8 billion | Parent only |
| Other capital surplus | ¥2.0 billion | Parent only |
| Software | ¥1.0 billion | Parent only |
| Software in progress | ¥71.00 million | Parent only |
| Leasehold right | ¥0.7 billion | Parent only |
| Deferred tax liabilities for land revaluation | ¥2.5 billion | Parent only |
| Investments in capital | ¥47.00 million | Parent only |
| General reserve | ¥25.0 billion | Parent only |
| Retained earnings | ¥123.4 billion | Parent only |
| Legal retained earnings | ¥0.5 billion | Parent only |
| Unearned revenue | ¥7.00 million | Parent only |
| Prepaid pension cost | ¥0.3 billion | Parent only |
| Prepaid expenses | ¥0.4 billion | Parent only |
| Raw materials and supplies | ¥12.2 billion | Parent only |
| Merchandise and finished goods | ¥16.9 billion | Parent only |
| Non-current liabilities | ¥22.5 billion | Parent only |
| Non-current assets | ¥108.5 billion | Parent only |
| Land | ¥23.3 billion | Parent only |
| Revaluation reserve for land | ¥4.5 billion | Parent only |
| Reserve for reduction entry2 | ¥15.00 million | Parent only |
| Accounts receivable - trade | ¥26.3 billion | Parent only |
| Tools, furniture and fixtures | ¥1.1 billion | Parent only |
| Buildings, net | ¥9.0 billion | Parent only |
| Construction in progress | ¥0.6 billion | Parent only |
| Long term loans receivable from employees | ¥11.00 million | Parent only |
| Investments and other assets | ¥49.7 billion | Parent only |
| Investment securities | ¥4.9 billion | Parent only |
| Securities | ¥6.0 billion | Parent only |
| Property, plant and equipment | ¥57.1 billion | Parent only |
| Accounts receivable - other | ¥1.1 billion | Parent only |
| Income taxes payable | ¥1.0 billion | Parent only |
| Accrued expenses | ¥0.9 billion | Parent only |
| Accounts payable - other | ¥4.7 billion | Parent only |
| Shareholders' equity | ¥161.4 billion | Parent only |
| Structures, net | ¥2.8 billion | Parent only |
| Machinery and equipment, net | ¥20.2 billion | Parent only |
| Current liabilities | ¥43.1 billion | Parent only |
| Current assets | ¥124.9 billion | Parent only |
| Intangible assets | ¥1.8 billion | Parent only |
| Cash and deposits | ¥46.0 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥1.5 billion | Parent only |
| Bonds payable | ¥10.0 billion | Parent only |
| Net assets | ¥167.8 billion | Parent only |
| Net assets | ¥167.8 billion | Parent only |
| Total assets | ¥233.4 billion | Parent only |
| Deferred tax liabilities | ¥0.4 billion | Parent only |
| Retained earnings brought forward | ¥97.9 billion | Parent only |
| Treasury stock | ¥-1.8 billion | Parent only |
| Valuation and translation adjustments | ¥6.4 billion | Parent only |
| Liabilities | ¥65.6 billion | Parent only |
| Liabilities and net assets | ¥233.4 billion | Parent only |
| Accounts payable - trade | ¥13.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-44.00 million | Parent only |
| Capital surplus | ¥21.4 billion | Parent only |
| Legal capital surplus | ¥19.4 billion | Parent only |
| Capital stock | ¥18.5 billion | Parent only |
| Provision for bonuses | ¥0.7 billion | Parent only |
| Vehicles, net | ¥71.00 million | Parent only |
| Long-term loans payable | ¥9.4 billion | Parent only |
| Long-term prepaid expenses | ¥25.00 million | Parent only |
| Long-term loans receivable | ¥0 | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥5.9 billion | Parent only |
| Shares of subsidiaries and associates | ¥33.5 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥5.1 billion | Parent only |
| Electronically recorded obligations - operating | ¥7.0 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥14.3 billion | Parent only |
| Deposits received | ¥0.5 billion | Parent only |
| Current portion of bonds payable | ¥10.0 billion | Parent only |
| Current portion of long-term loans payable | ¥4.0 billion | Parent only |
Statement of income (105 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.7 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥26.00 million | Consolidated |
| Other comprehensive income | ¥2.6 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.2 billion | Consolidated |
| Amortization of goodwill | ¥0.1 billion | Consolidated |
| Amortization of goodwill | ¥0.1 billion | Consolidated |
| Dividends from surplus | ¥-3.9 billion | Consolidated |
| Comprehensive income | ¥13.6 billion | Consolidated |
| Insurance | ¥0.3 billion | Consolidated |
| Interest income | ¥0.8 billion | Consolidated |
| Dividend income | ¥0.3 billion | Consolidated |
| Settlement income | ¥0.2 billion | Consolidated |
| Loss on abandonment of goods | ¥60.00 million | Consolidated |
| Operating income | ¥17.0 billion | Consolidated |
| Operating income | ¥17.0 billion | Consolidated |
| Non-operating income | ¥2.1 billion | Consolidated |
| Non-operating expenses | ¥2.8 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥24.7 billion | Consolidated |
| Loss on sales and retirement of noncurrent assets | ¥0.3 billion | Consolidated |
| Revaluation reserve for land | ¥-28.00 million | Consolidated |
| Cost of sales | ¥275.1 billion | Consolidated |
| Gross profit (loss) | ¥40.0 billion | Consolidated |
| Net sales | ¥315.1 billion | Consolidated |
| Net sales | ¥315.1 billion | Consolidated |
| Net income | ¥9.9 billion | Consolidated |
| Net income | ¥9.9 billion | Consolidated |
| Net income (loss) | ¥11.1 billion | Consolidated |
| Net income (loss) | ¥11.1 billion | Consolidated |
| Directors' compensations | ¥0.8 billion | Consolidated |
| Loss on valuation of investment securities | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-15.4 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥0.3 billion | Consolidated |
| Interest expenses | ¥2.4 billion | Consolidated |
| Income taxes - current | ¥3.8 billion | Consolidated |
| Income taxes | ¥4.1 billion | Consolidated |
| Income taxes - deferred | ¥0.3 billion | Consolidated |
| Depreciation | ¥0.7 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Foreign exchange losses | ¥0.2 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥1.1 billion | Consolidated |
| Extraordinary income | ¥0.4 billion | Consolidated |
| Extraordinary loss | ¥1.4 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.3 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥8.3 billion | Consolidated |
| Freight out | ¥10.5 billion | Consolidated |
| Research and development expenses | ¥0.3 billion | Consolidated |
| Income (loss) before income taxes | ¥15.1 billion | Consolidated |
| Income (loss) before income taxes | ¥15.1 billion | Consolidated |
| Ordinary income | ¥16.2 billion | Consolidated |
| Salaries and allowances | ¥3.9 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥-92.00 million | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Comprehensive income attributable to owners of parent | ¥12.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.3 billion | Consolidated |
| Selling, general and administrative expenses | ¥23.0 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.2 billion | Consolidated |
| Provision for bonuses | ¥0.3 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥1.4 billion | Consolidated |
| Retirement benefit expenses | ¥0 | Consolidated |
| Provision of allowance for doubtful accounts for subsidiaries and affiliates | ¥0.3 billion | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥-26.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥1.0 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥1.2 billion | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥42.00 million | Parent only |
| Other | ¥18.00 million | Parent only |
| Real estate rent | ¥96.00 million | Parent only |
| Dividends from surplus | ¥-3.9 billion | Parent only |
| Interest income | ¥0.3 billion | Parent only |
| Dividend income | ¥1.5 billion | Parent only |
| Loss on abandonment of goods | ¥60.00 million | Parent only |
| Operating income | ¥9.4 billion | Parent only |
| Non-operating income | ¥2.3 billion | Parent only |
| Non-operating expenses | ¥0.2 billion | Parent only |
| Loss on sales and retirement of noncurrent assets | ¥0.3 billion | Parent only |
| Revaluation reserve for land | ¥-28.00 million | Parent only |
| Cost of sales | ¥114.9 billion | Parent only |
| Gross profit (loss) | ¥22.4 billion | Parent only |
| Net sales | ¥137.3 billion | Parent only |
| Net income (loss) | ¥7.7 billion | Parent only |
| Net income (loss) | ¥7.7 billion | Parent only |
| Interest expenses | ¥58.00 million | Parent only |
| Income taxes - current | ¥2.8 billion | Parent only |
| Income taxes | ¥2.9 billion | Parent only |
| Income taxes - deferred | ¥91.00 million | Parent only |
| Depreciation | ¥0.5 billion | Parent only |
| Impairment loss | ¥0.2 billion | Parent only |
| Foreign exchange gains | ¥0.2 billion | Parent only |
| Extraordinary income | ¥28.00 million | Parent only |
| Extraordinary loss | ¥0.8 billion | Parent only |
| Freight out | ¥6.5 billion | Parent only |
| Interest on bonds | ¥89.00 million | Parent only |
| Bond issuance cost | ¥53.00 million | Parent only |
| Income (loss) before income taxes | ¥10.7 billion | Parent only |
| Ordinary income | ¥11.5 billion | Parent only |
| Salaries and allowances | ¥1.7 billion | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Selling, general and administrative expenses | ¥13.0 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥-5.00 million | Parent only |
| Provision for bonuses | ¥0.1 billion | Parent only |
| Retirement benefit expenses | ¥43.00 million | Parent only |
| Provision of allowance for doubtful accounts for subsidiaries and affiliates | ¥0.3 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥9.7 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥3.8 billion | Consolidated |
| Total changes during the period | ¥4.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.3 billion | Parent only |
Statement of cash flows (41 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.8 billion | Consolidated |
| Other | ¥-0.8 billion | Consolidated |
| Other | ¥-0 | Consolidated |
| Amortization of goodwill | ¥0.1 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥4.0 billion | Consolidated |
| Proceeds from insurance income | ¥14.00 million | Consolidated |
| Interest expenses paid | ¥-2.3 billion | Consolidated |
| Interest and dividends income received | ¥1.3 billion | Consolidated |
| Repayments of installment payables | ¥-0.4 billion | Consolidated |
| Insurance | ¥-0.3 billion | Consolidated |
| Interest and dividend income | ¥-1.1 billion | Consolidated |
| Settlement income | ¥0.2 billion | Consolidated |
| Loss on abandonment of goods | ¥60.00 million | Consolidated |
| Loss gain on sales and retirement of noncurrent assets | ¥0.2 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥4.8 billion | Consolidated |
| Subtotal | ¥31.8 billion | Consolidated |
| Increase (decrease) in provisions | ¥0.6 billion | Consolidated |
| Purchase of investment securities | ¥-8.00 million | Consolidated |
| Valuation gains (losses) on investment securities | ¥0.3 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-0.3 billion | Consolidated |
| Interest expenses | ¥2.4 billion | Consolidated |
| Purchase of short term investment securities | ¥-8.0 billion | Consolidated |
| Proceeds from sales of short term investment securities | ¥8.0 billion | Consolidated |
| Purchase of property plant and equipment | ¥-17.9 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥90.00 million | Consolidated |
| Decrease in consumption taxes payable | ¥-0.2 billion | Consolidated |
| Decrease (increase) in inventories | ¥-2.1 billion | Consolidated |
| Income taxes refund (paid) | ¥-6.0 billion | Consolidated |
| Depreciation | ¥7.9 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Purchase of intangible assets | ¥-0.5 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥-7.5 billion | Consolidated |
| Proceeds from issuance of bonds | ¥9.9 billion | Consolidated |
| Payments of loans receivable | ¥-0.2 billion | Consolidated |
| Collection of loans receivable | ¥63.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥0.3 billion | Consolidated |
| Inorease (decrease) in asset for retirement benefits | ¥-1.4 billion | Consolidated |
| Dividends | ¥-3.9 billion | Consolidated |
| Proceeds from long term loans payable | ¥5.7 billion | Consolidated |
| Repayment of long term loans payable | ¥-5.1 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-57.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥24.7 billion | Consolidated | Disclosed |
| Dividend per share | 90 | Parent only | Disclosed |
| Number of employees | 4,068 | Consolidated | Disclosed |
| Net assets | ¥218.8 billion | Consolidated | Disclosed |
| Net sales | ¥315.1 billion | Consolidated | Disclosed |
| Operating income | ¥17.0 billion | Consolidated | Disclosed |
| Ordinary income | ¥16.2 billion | Consolidated | Disclosed |
| Net income | ¥9.9 billion | Consolidated | Disclosed |
| Total assets | ¥373.1 billion | Consolidated | Disclosed |
| Operating margin | 5.4% | Consolidated | Calculated |
| Net margin | 3.1% | Consolidated | Calculated |
| Sales per employee | 77459685 yen | Consolidated | Calculated |
| Total asset turnover | 0.84 times | Consolidated | Calculated |
| Net assets to total assets | 58.6% | Consolidated | Calculated |