MOLITEC STEEL
MOLITEC STEEL CO.,LTD.
Company highlights
The largest segment by revenue is Metal materials, at 69.4% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
MOLITEC 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 | |
| Metal materials | ¥33.5 billion | 69.4% | ¥36.3 billion | ¥0.4 billion | 30.2% | 1.2% | ¥0.4 billion |
| Press worked products | ¥7.4 billion | 15.3% | ¥7.2 billion | ¥0.5 billion | 37.3% | 6.8% | ¥0.6 billion |
| Overseas | ¥5.8 billion | 12.0% | ¥5.5 billion | ¥0.3 billion | 22.4% | 5.2% | ¥79.58 million |
| Heat-treated products | ¥1.6 billion | 3.3% | ¥1.5 billion | ¥0.1 billion | 10.1% | 8.5% | ¥0.1 billion |
| Total of the businesses | ¥48.2 billion | 100.0% | ¥1.3 billion | 100.0% | |||
Revenue and profit
MOLITEC STEEL
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Directors compensations salaries and allowances | ¥1.2 billion | Consolidated |
| Welfare expenses | ¥0.3 billion | Consolidated | |
| Provision for bonuses | ¥0.1 billion | Consolidated | |
| Employees' bonuses | ¥97.70 million | Consolidated | |
| Depreciation | ¥83.94 million | Consolidated | |
| Retirement benefit expenses | ¥24.53 million | Consolidated | |
| Provision for directors' retirement benefits | ¥12.94 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥4.9 billion | Consolidated |
| Net income | ¥1.0 billion | Consolidated | |
| Ordinary income | ¥0.6 billion | Consolidated | |
| Operating income | ¥0.4 billion | Consolidated |
MOLITEC STEEL
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Directors compensations salaries and allowances ¥1.2 billion
- Welfare expenses ¥0.3 billion
- Provision for bonuses ¥0.1 billion
- Employees' bonuses ¥0.1 billion
- Depreciation ¥0.1 billion
- Retirement benefit expenses ¥0.0 billion
- Other (not itemized) ¥2.6 billion
Performance, financial position and capital allocation
Long-term changes in performance
MOLITEC STEEL
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
MOLITEC STEEL
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥27.6B | ¥36.3B | ¥50.8B | ¥50.5B | ¥48.2B |
| Year on year (%) | +23.6%◆ | +31.8%◆ | +39.7%◆ | -0.5% | -4.6% |
| Ordinary income (loss) | ¥0.3B | -¥0.0B | ¥0.4B | ¥0.3B | ¥0.6B |
| Change from prior year | loss to profit◆ | profit to loss◆ | loss to profit◆ | -26.9% | +95.4% |
| Ordinary income (loss) as a share of Net sales | 1.0% | -0.0% | 0.9% | 0.6% | 1.3% |
| Change (percentage points) | +2.8 points◆ | -1.1 points | +0.9 points | -0.2 points | +0.7 points |
Fiscal periods marked for changes
Earlier fiscal periods (2)
- 2020Ordinary income (loss) as a share of revenue -2.5 points
- 2021Ordinary income (loss) as a share of revenue -2.3 points, Ordinary income (loss) profit to loss
- 2022Net sales year on year +23.6%, Ordinary income (loss) as a share of revenue +2.8 points, Ordinary income (loss) loss to profit
- 2023Net sales year on year +31.8%, Ordinary income (loss) profit to loss
- 2024Net sales year on year +39.7%, Ordinary income (loss) loss to profit
MOLITEC STEEL
Earnings and net assets per share over time
Unit yenSource Annual securities reports
MOLITEC 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 | ¥27.6 billion | ¥36.3 billion | ¥50.8 billion | ¥50.5 billion | ¥48.2 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥-4.39 million | ¥0.4 billion | ¥0.3 billion | ¥0.6 billion |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | ¥-0.7 billion | ¥0.3 billion | ¥0.3 billion | ¥1.0 billion |
| Comprehensive income | ¥0.4 billion | ¥-0.2 billion | ¥1.3 billion | ¥0.5 billion | ¥1.7 billion |
| Net assets | ¥13.2 billion | ¥12.9 billion | ¥14.2 billion | ¥14.6 billion | ¥16.2 billion |
| Total assets | ¥23.8 billion | ¥36.5 billion | ¥37.2 billion | ¥36.5 billion | ¥35.2 billion |
| Net assets per share | 588.35 yen | 573.8 yen | 629.64 yen | 649.03 yen | 720.43 yen |
| Basic earnings (loss) per share | 11.35 yen | -31.46 yen | 13.94 yen | 14.7 yen | 46.53 yen |
| Equity-to-asset ratio | 55.3% | 35.2% | 37.9% | 39.8% | 45.9% |
| Return on equity | 2.0% | -5.4% | 2.3% | 2.3% | 6.8% |
| Net cash provided by (used in) operating activities | ¥-0.5 billion | ¥-0.3 billion | ¥1.8 billion | ¥-1.8 billion | ¥0.9 billion |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | ¥-0.6 billion | ¥-0.6 billion | ¥31.47 million | ¥0.4 billion |
| Net cash provided by (used in) financing activities | ¥-0.2 billion | ¥3.0 billion | ¥-0.4 billion | ¥0.7 billion | ¥-1.3 billion |
| Cash and cash equivalents | ¥2.7 billion | ¥4.8 billion | ¥5.6 billion | ¥4.8 billion | ¥4.9 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥22.6 billion | ¥25.9 billion | ¥25.6 billion | ¥25.3 billion | ¥23.9 billion |
| Ordinary income (loss) | ¥0.4 billion | ¥0.2 billion | ¥0.5 billion | ¥0.4 billion | ¥0.2 billion |
| Net income (loss) | ¥0.3 billion | ¥-0.7 billion | ¥0.3 billion | ¥0.4 billion | ¥0.7 billion |
| Capital stock | ¥1.8 billion | ¥1.8 billion | ¥1.8 billion | ¥1.8 billion | ¥1.8 billion |
| Total number of issued shares (common stock) | 22,558,063 shares | 22,558,063 shares | 22,558,063 shares | 22,558,063 shares | 22,558,063 shares |
| Net assets | ¥12.1 billion | ¥11.4 billion | ¥12.2 billion | ¥12.4 billion | ¥13.3 billion |
| Total assets | ¥20.7 billion | ¥24.7 billion | ¥26.0 billion | ¥25.0 billion | ¥23.9 billion |
| Net assets per share | 541.93 yen | 508.87 yen | 545.97 yen | 555.44 yen | 592.02 yen |
| Dividend per share | 4 yen | 3 yen | 4 yen | 4 yen | 12 yen |
| Basic earnings (loss) per share | 12.17 yen | -32.99 yen | 15.09 yen | 16.58 yen | 32.21 yen |
| Equity-to-asset ratio | 58.7% | 46.1% | 47.0% | 49.8% | 55.4% |
| Return on equity | 2.3% | -6.3% | 2.9% | 3.0% | 5.6% |
| Payout ratio | 32.9% | Could not be retrieved | 26.5% | 24.1% | 37.3% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥12 | Could not be retrieved | 37.3% | |
| FY ending 3/2025 | ¥4 | Could not be retrieved | 24.1% | |
| FY ending 3/2024 | ¥4 | Could not be retrieved | 26.5% | |
| FY ending 3/2023 | ¥3 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2022 | ¥4 | Could not be retrieved | 32.9% | |
| FY ending 3/2021 | ¥3 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2020 | ¥8 | Could not be retrieved | 955.1% | |
| FY ending 3/2019 | ¥11 | Could not be retrieved | 73.2% | |
| FY ending 3/2018 | ¥11 | Could not be retrieved | 54.7% | |
| FY ending 3/2017 | ¥10 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2016 | ¥10 | Could not be retrieved | 50.8% | |
| FY ending 3/2015 | ¥10 | Could not be retrieved | 56.7% | |
| FY ending 3/2014 | ¥10 | Could not be retrieved | 37.5% | |
| FY ending 3/2013 | ¥9 | Could not be retrieved | 60.8% |
MOLITEC STEEL
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
MOLITEC STEEL
Unit %Source Annual securities reports
- Financial institutions18.90%
- Securities firms1.75%
- Other corporations15.78%
- Foreign holders (institutions)0.54%
- Foreign holders (individuals)0.14%
- Individuals and others62.89%
- Government and municipalities0.00%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 日本製鉄株式会社 | 10.02% | 2,244,000 |
| 2 | 日本生命保険相互会社 | 5.67% | 1,270,000 |
| 3 | 株式会社三菱UFJ銀行 | 4.33% | 970,000 |
| 4 | 株式会社関西みらい銀行 | 4.29% | 960,000 |
| 5 | 水 元 公 仁 | 2.81% | 630,000 |
| 6 | 大同生命保険株式会社 | 2.68% | 600,000 |
| 7 | 森 浩 之 | 2.29% | 513,000 |
| 8 | 榎 本 里 司 | 2.24% | 502,000 |
| 9 | 森 泰 之 | 1.89% | 424,000 |
| 10 | モリテックスチール従業員持株会 | 1.69% | 379,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥0.2 billion | ¥0.5 billion |
| FY ending 3/2025 | ¥0.2 billion | Could not be retrieved |
| FY ending 3/2021 | ¥0.1 billion | ¥0.8 billion |
| FY ending 3/2020 | ¥0.2 billion | Could not be retrieved |
| FY ending 3/2017 | ¥0.2 billion | Could not be retrieved |
| FY ending 3/2016 | ¥0.1 billion | Could not be retrieved |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| Metal materials | ¥95.16 million |
| Press worked products | ¥0.2 billion |
| Overseas | ¥41.27 million |
| Heat-treated products | ¥62.19 million |
Revenue scale in the same industry
MOLITEC STEEL
Source Annual securities reports of each company
Metal Products: 88 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 LIXILFY Mar 2026 ¥1.5T
- 2 Toyo Seikan GroupFY Mar 2026 ¥963.2B
- 3 NHK SPRINGFY Mar 2026 ¥816.9B
- … 26 companies
- 30 J-MAXFY Mar 2026 ¥51.9B
- 31 NITTO SEIKOFY Dec 2025 ¥50.2B
- 32 MOLITEC STEELThis companyFY Mar 2026 ¥48.2B
- 33 FUJIMAKFY Dec 2025 ¥47.4B
- 34 CHOFU SEISAKUSHOFY Dec 2025 ¥46.5B
- … 54 companies
Workforce information
Women 78 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 371 |
| Annual paid leave taken |
67.7% |
| Share of board members who are women | 11.1% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 5,285 t-CO2 |
| Sites covered by the report | 1 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 協立監査法人 |
| Audit fees (this year, total) | ¥23.50 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥1.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.9 billion | Consolidated |
| Net sales | ¥48.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.4 billion | Consolidated |
| Cash and cash equivalents | ¥4.9 billion | Consolidated |
| Net assets | ¥16.2 billion | Consolidated |
| Ordinary income (loss) | ¥0.6 billion | Consolidated |
| Total assets | ¥35.2 billion | Consolidated |
| Return on equity | 6.8% | Consolidated |
| Equity-to-asset ratio | 45.9% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.3 billion | Consolidated |
| Basic earnings (loss) per share | 46.53 yen | Consolidated |
| Net assets per share | 720.43 yen | Consolidated |
| Dividend per share | 12 yen | Parent only |
| Net sales | ¥23.9 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Total number of issued shares (common stock) | 22,558,063 shares | Parent only |
| Net assets | ¥13.3 billion | Parent only |
| Ordinary income (loss) | ¥0.2 billion | Parent only |
| Total assets | ¥23.9 billion | Parent only |
| Return on equity | 5.6% | Parent only |
| Equity-to-asset ratio | 55.4% | Parent only |
| Capital stock | ¥1.8 billion | Parent only |
| Payout ratio | 37.3% | Parent only |
| Basic earnings (loss) per share | 32.21 yen | Parent only |
| Net assets per share | 592.02 yen | Parent only |
Employees (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 727 people | Consolidated |
| Number of employees | 727 people | Consolidated |
| Wage gap between men and women (all employees) | 65.9% | Parent only |
| Average length of service (years) | 16 years | Parent only |
| Average length of service months | 4 months | Parent only |
| Average annual salary | ¥5.78 million | Parent only |
| Average age (years) | 43 years old | Parent only |
| Average age months | 0 months | Parent only |
| Number of employees | 338 people | Parent only |
| Number of employees | 338 people | Parent only |
| Wage gap between men and women (regular employees) | 71.0% | Parent only |
| Wage gap between men and women (non-regular employees) | 69.7% | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 90 people | Consolidated |
| Average number of temporary employees | 90 people | Consolidated |
| Number of consolidated subsidiaries | 8 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 80.0% | Parent only |
| Average number of temporary employees | 44 people | Parent only |
| Average number of temporary employees | 44 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 6.2% | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 8,496,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 153,700 shares | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 5 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 other than those not listed investment shares held for purposes other than pure investment reporting company | ¥17.79 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 | ¥0.8 billion | Consolidated |
| Number of shares | 22,558,063 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.7% | Consolidated |
| Shareholding ratio | 37.9% | Consolidated |
| Number of shares held in own name treasury shares etc | 153,700 shares | Consolidated |
| Number of voting rights | 223,773 units | Consolidated |
| Carrying amount on the balance sheet | ¥82.58 million | Consolidated |
| Carrying amount on the balance sheet | ¥2.5 billion | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 17 issues | Consolidated |
| Total shareholder return | 57.9% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥0.2 billion | Consolidated |
| Research and development expenses | ¥0.2 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.5 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥23.50 million | Consolidated |
| Fees for audit and attestation services - total | ¥23.50 million | Consolidated |
Accounts unique to this company (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.1 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Change in average annual salary from the previous year | 14.4% | Parent only |
| Revenue | ¥0.7 billion | Parent only |
| Revenue | ¥98.66 million | Parent only |
Balance sheet (136 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Other | ¥1.1 billion | Consolidated |
| Other | ¥84.48 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥1.4 billion | Consolidated |
| Lease obligations | ¥0.3 billion | Consolidated |
| Lease obligations | ¥90.76 million | Consolidated |
| Lease assets | ¥0.2 billion | Consolidated |
| Lease assets, net | ¥0.3 billion | Consolidated |
| Work in process | ¥1.1 billion | Consolidated |
| Retained earnings | ¥9.8 billion | Consolidated |
| Raw materials and supplies | ¥2.8 billion | Consolidated |
| Notes receivable - trade | ¥0.2 billion | Consolidated |
| Notes receivable - trade | ¥6.1 billion | Consolidated |
| Merchandise and finished goods | ¥4.3 billion | Consolidated |
| Non-current liabilities | ¥3.2 billion | Consolidated |
| Non-current assets | ¥10.5 billion | Consolidated |
| Land | ¥2.4 billion | Consolidated |
| Accounts receivable - trade | ¥5.8 billion | Consolidated |
| Contract liabilities | ¥1.71 million | Consolidated |
| Tools, furniture and fixtures | ¥0.1 billion | Consolidated |
| Buildings and structures, net | ¥1.6 billion | Consolidated |
| Construction in progress | ¥0.1 billion | Consolidated |
| Provision for directors' bonuses | ¥20.00 million | Consolidated |
| Provision for directors' retirement benefits | ¥64.81 million | Consolidated |
| Investments and other assets | ¥3.6 billion | Consolidated |
| Investment securities | ¥3.0 billion | Consolidated |
| Notes and accounts payable - trade | ¥6.3 billion | Consolidated |
| Property, plant and equipment | ¥6.6 billion | Consolidated |
| Income taxes payable | ¥0.3 billion | Consolidated |
| Shareholders' equity | ¥13.1 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥2.0 billion | Consolidated |
| Current liabilities | ¥15.8 billion | Consolidated |
| Current assets | ¥24.7 billion | Consolidated |
| Accumulated depreciation | ¥-25.6 billion | Consolidated |
| Foreign currency translation adjustment | ¥1.4 billion | Consolidated |
| Intangible assets | ¥0.3 billion | Consolidated |
| Cash and cash equivalents | ¥4.9 billion | Consolidated |
| Cash and deposits | ¥5.0 billion | Consolidated |
| Short-term loans payable | ¥3.8 billion | Consolidated |
| Net assets | ¥16.2 billion | Consolidated |
| Net assets | ¥16.2 billion | Consolidated |
| Total assets | ¥35.2 billion | Consolidated |
| Deferred tax liabilities | ¥0.7 billion | Consolidated |
| Treasury stock | ¥-41.21 million | Consolidated |
| Valuation and translation adjustments | ¥3.1 billion | Consolidated |
| Liabilities | ¥18.9 billion | Consolidated |
| Liabilities and net assets | ¥35.2 billion | Consolidated |
| Allowance for doubtful accounts | ¥-10.74 million | Consolidated |
| Capital surplus | ¥1.5 billion | Consolidated |
| Capital stock | ¥1.8 billion | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥0.2 billion | Consolidated |
| Net defined benefit liability | ¥0.9 billion | Consolidated |
| Net defined benefit asset | ¥0.5 billion | Consolidated |
| Long-term loans payable | ¥1.1 billion | Consolidated |
| Long term accounts payable other | ¥56.10 million | Consolidated |
| Long-term loans receivable | ¥4.12 million | Consolidated |
| Electronically recorded obligations - operating | ¥4.2 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥4.3 billion | Consolidated |
| Non-controlling interests | ¥74.47 million | Consolidated |
| Other | ¥50.60 million | Parent only |
| Other | ¥74.99 million | Parent only |
| Other | ¥3.29 million | Parent only |
| Valuation difference on available-for-sale securities | ¥1.3 billion | Parent only |
| Software | ¥57.04 million | Parent only |
| Software in progress | ¥2.94 million | Parent only |
| Lease obligations | ¥0.2 billion | Parent only |
| Lease obligations | ¥58.33 million | Parent only |
| Lease assets | ¥0.2 billion | Parent only |
| Lease assets, net | ¥0.2 billion | Parent only |
| Work in process | ¥0.4 billion | Parent only |
| General reserve | ¥6.8 billion | Parent only |
| Retained earnings | ¥8.7 billion | Parent only |
| Legal retained earnings | ¥0.5 billion | Parent only |
| Advances received | ¥1.71 million | Parent only |
| Prepaid pension cost | ¥0.3 billion | Parent only |
| Prepaid expenses | ¥56.64 million | Parent only |
| Advance payments trade | ¥4.75 million | Parent only |
| Raw materials and supplies | ¥0.6 billion | Parent only |
| Notes receivable - trade | ¥25.24 million | Parent only |
| Merchandise and finished goods | ¥3.5 billion | Parent only |
| Non-current liabilities | ¥2.0 billion | Parent only |
| Non-current assets | ¥10.0 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥0.2 billion | Parent only |
| Land | ¥0.8 billion | Parent only |
| Accounts receivable - trade | ¥3.7 billion | Parent only |
| Tools, furniture and fixtures | ¥67.73 million | Parent only |
| Buildings, net | ¥0.9 billion | Parent only |
| Construction in progress | ¥97.16 million | Parent only |
| Provision for directors' bonuses | ¥20.00 million | Parent only |
| Investments and other assets | ¥7.3 billion | Parent only |
| Investment securities | ¥2.6 billion | Parent only |
| Notes payable trade | ¥0.44 million | Parent only |
| Property, plant and equipment | ¥2.5 billion | Parent only |
| Accounts receivable - other | ¥1.0 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued consumption taxes | ¥0.2 billion | Parent only |
| Accrued expenses | ¥76.23 million | Parent only |
| Accounts payable - other | ¥0.2 billion | Parent only |
| Shareholders' equity | ¥12.0 billion | Parent only |
| Structures, net | ¥34.81 million | Parent only |
| Machinery and equipment, net | ¥0.4 billion | Parent only |
| Current liabilities | ¥8.7 billion | Parent only |
| Current assets | ¥13.9 billion | Parent only |
| Intangible assets | ¥0.2 billion | Parent only |
| Cash and deposits | ¥1.6 billion | Parent only |
| Life insurance funds | ¥58.71 million | Parent only |
| Short-term loans payable | ¥3.4 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥10.00 million | Parent only |
| Net assets | ¥13.3 billion | Parent only |
| Net assets | ¥13.3 billion | Parent only |
| Total assets | ¥23.9 billion | Parent only |
| Deferred tax liabilities | ¥0.3 billion | Parent only |
| Retained earnings brought forward | ¥1.1 billion | Parent only |
| Treasury stock | ¥-41.21 million | Parent only |
| Valuation and translation adjustments | ¥1.3 billion | Parent only |
| Liabilities | ¥10.7 billion | Parent only |
| Liabilities and net assets | ¥23.9 billion | Parent only |
| Accounts payable - trade | ¥3.7 billion | Parent only |
| Allowance for doubtful accounts | ¥-3.30 million | Parent only |
| Capital surplus | ¥1.5 billion | Parent only |
| Legal capital surplus | ¥1.5 billion | Parent only |
| Capital stock | ¥1.8 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Vehicles, net | ¥6.97 million | Parent only |
| Provision for retirement benefits | ¥0.9 billion | Parent only |
| Long-term loans payable | ¥0.6 billion | Parent only |
| Long term accounts payable other | ¥56.10 million | Parent only |
| Long-term loans receivable | ¥4.12 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥0.2 billion | Parent only |
| Shares of subsidiaries and associates | ¥4.2 billion | Parent only |
| Electronically recorded obligations - operating | ¥0.5 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥3.0 billion | Parent only |
| Telephone subscription right | ¥5.80 million | Parent only |
| Deposits received | ¥14.44 million | Parent only |
Statement of income (89 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥22.70 million | Consolidated |
| Other | ¥7.59 million | Consolidated |
| Other comprehensive income | ¥0.6 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.3 billion | Consolidated |
| Gain on sales of scrap | ¥9.96 million | Consolidated |
| Insurance return | ¥18.11 million | Consolidated |
| Dividends from surplus | ¥-89.62 million | Consolidated |
| Comprehensive income | ¥1.7 billion | Consolidated |
| Interest income | ¥14.58 million | Consolidated |
| Dividend income | ¥0.1 billion | Consolidated |
| Operating income | ¥0.4 billion | Consolidated |
| Non-operating income | ¥0.3 billion | Consolidated |
| Non-operating expenses | ¥77.42 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.9 billion | Consolidated |
| Gain on sales of non-current assets | ¥1.16 million | Consolidated |
| Loss on retirement of non-current assets | ¥1.59 million | Consolidated |
| Cost of sales | ¥43.3 billion | Consolidated |
| Gross profit (loss) | ¥4.9 billion | Consolidated |
| Net sales | ¥48.2 billion | Consolidated |
| Net income | ¥1.0 billion | Consolidated |
| Net income | ¥1.0 billion | Consolidated |
| Net income (loss) | ¥1.0 billion | Consolidated |
| Net income (loss) | ¥1.0 billion | Consolidated |
| Directors compensations salaries and allowances | ¥1.2 billion | Consolidated |
| Provision for directors' retirement benefits | ¥12.94 million | Consolidated |
| Employees' bonuses | ¥97.70 million | Consolidated |
| Loss on sales of investment securities | ¥0.51 million | Consolidated |
| Gain on sales of investment securities | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.4 billion | Consolidated |
| Interest expenses | ¥69.83 million | Consolidated |
| Income taxes - current | ¥0.3 billion | Consolidated |
| Income taxes | ¥0.4 billion | Consolidated |
| Income taxes - deferred | ¥48.06 million | Consolidated |
| Depreciation | ¥83.94 million | Consolidated |
| Foreign exchange gains | ¥88.86 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥0.3 billion | Consolidated |
| Extraordinary income | ¥0.8 billion | Consolidated |
| Extraordinary loss | ¥2.10 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥80.83 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.1 billion | Consolidated |
| Welfare expenses | ¥0.3 billion | Consolidated |
| Income (loss) before income taxes | ¥1.4 billion | Consolidated |
| Income (loss) before income taxes | ¥1.4 billion | Consolidated |
| Ordinary income | ¥0.6 billion | Consolidated |
| Purchase of treasury stock | ¥-0.02 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.3 billion | Consolidated |
| Selling, general and administrative expenses | ¥4.5 billion | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥66.42 million | Consolidated |
| Retirement benefit expenses | ¥24.53 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥4.73 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥1.48 million | Consolidated |
| Other | ¥11.52 million | Parent only |
| Other | ¥0.26 million | Parent only |
| Insurance return | ¥18.11 million | Parent only |
| Dividends from surplus | ¥-89.62 million | Parent only |
| Royalty income | ¥21.36 million | Parent only |
| Interest and dividend income | ¥0.3 billion | Parent only |
| Operating income | ¥-69.22 million | Parent only |
| Non-operating income | ¥0.3 billion | Parent only |
| Non-operating expenses | ¥54.18 million | Parent only |
| Gain on sales of non-current assets | ¥0.12 million | Parent only |
| Loss on sales and retirement of noncurrent assets | ¥1.59 million | Parent only |
| Cost of sales | ¥21.3 billion | Parent only |
| Gross profit (loss) | ¥2.5 billion | Parent only |
| Net sales | ¥23.9 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Directors compensations salaries and allowances | ¥0.7 billion | Parent only |
| Employees' bonuses | ¥57.81 million | Parent only |
| Loss on sales of investment securities | ¥0.51 million | Parent only |
| Gain on sales of investment securities | ¥0.8 billion | Parent only |
| Interest expenses | ¥53.42 million | Parent only |
| Commission fees | ¥0.50 million | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥0.3 billion | Parent only |
| Income taxes - deferred | ¥54.07 million | Parent only |
| Depreciation | ¥43.39 million | Parent only |
| Foreign exchange gains | ¥6.61 million | Parent only |
| Extraordinary income | ¥0.8 billion | Parent only |
| Extraordinary loss | ¥2.10 million | Parent only |
| Welfare expenses | ¥0.2 billion | Parent only |
| Income (loss) before income taxes | ¥1.0 billion | Parent only |
| Ordinary income | ¥0.2 billion | Parent only |
| Purchase of treasury stock | ¥-0.02 million | Parent only |
| Selling, general and administrative expenses | ¥2.6 billion | Parent only |
| Provision for bonuses | ¥59.90 million | Parent only |
| Retirement benefit expenses | ¥15.36 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.6 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.7 billion | Consolidated |
| Total changes during the period | ¥0.8 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.2 billion | Parent only |
Statement of cash flows (41 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥96.92 million | Consolidated |
| Other | ¥38.85 million | Consolidated |
| Increase (decrease) in other current liabilities | ¥30.00 million | Consolidated |
| Decrease (increase) in other current assets | ¥-0.7 billion | Consolidated |
| Repayments of lease obligations | ¥-81.15 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-2.4 billion | Consolidated |
| Interest expenses paid | ¥-69.79 million | Consolidated |
| Interest and dividends income received | ¥0.1 billion | Consolidated |
| Interest and dividend income | ¥-0.1 billion | Consolidated |
| Purchase of non-current assets | ¥-0.4 billion | Consolidated |
| Proceeds from sales of non-current assets | ¥1.16 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-1.16 million | Consolidated |
| Loss on retirement of non-current assets | ¥1.59 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥1.2 billion | Consolidated |
| Subtotal | ¥1.0 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥20.00 million | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥1.11 million | Consolidated |
| Purchase of investment securities | ¥-28.92 million | Consolidated |
| Proceeds from sales of investment securities | ¥0.8 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.8 billion | Consolidated |
| Interest expenses | ¥69.83 million | Consolidated |
| (Increase)/decrease in consumption tax/value-added tax receivables | ¥0.3 billion | Consolidated |
| Decrease in consumption taxes payable | ¥0.2 billion | Consolidated |
| Decrease (increase) in inventories | ¥1.0 billion | Consolidated |
| Income taxes paid | ¥-0.2 billion | Consolidated |
| Income taxes refund | ¥32.25 million | Consolidated |
| Depreciation | ¥0.8 billion | Consolidated |
| Foreign exchange loss (gain) | ¥8.76 million | Consolidated |
| Decrease in short term loans payable | ¥-1.1 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.02 million | Consolidated |
| Payments of loans receivable | ¥-3.05 million | Consolidated |
| Collection of loans receivable | ¥1.55 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-2.06 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥29.73 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-23.42 million | Consolidated |
| Inorease (decrease) in asset for retirement benefits | ¥-77.56 million | Consolidated |
| Dividends | ¥-89.60 million | Consolidated |
| Proceeds from long term loans payable | ¥0.6 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.7 billion | Consolidated |
| Increase decrease in long term accounts payable other | ¥-64.64 million | Consolidated |
| Dividends paid to non-controlling interests | ¥-0.11 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.9 billion | Consolidated | Disclosed |
| Dividend per share | 12 | Parent only | Disclosed |
| Number of employees | 727 | Consolidated | Disclosed |
| Net assets | ¥16.2 billion | Consolidated | Disclosed |
| Net sales | ¥48.2 billion | Consolidated | Disclosed |
| Operating income | ¥0.4 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.6 billion | Consolidated | Disclosed |
| Net income | ¥1.0 billion | Consolidated | Disclosed |
| Total assets | ¥35.2 billion | Consolidated | Disclosed |
| Operating margin | 0.9% | Consolidated | Calculated |
| Net margin | 2.2% | Consolidated | Calculated |
| Sales per employee | 66289974 yen | Consolidated | Calculated |
| Total asset turnover | 1.37 times | Consolidated | Calculated |
| Net assets to total assets | 46.1% | Consolidated | Calculated |