H-ONE
H-ONE CO.,LTD.
Company highlights
The largest segment by revenue is North America, at 53.7% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
H-ONE
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 | Share | Margin | Last year | |
| North America | ¥112.6 billion | 53.7% | ¥115.4 billion | ¥5.9 billion | 36.1% | 5.2% | ¥4.4 billion |
| Japan | ¥46.3 billion | 22.1% | ¥48.4 billion | ¥5.1 billion | 31.3% | 11.0% | ¥4.8 billion |
| China | ¥32.4 billion | 15.5% | ¥38.6 billion | ¥3.1 billion | 19.4% | 9.7% | ¥2.4 billion |
| Asia | ¥18.3 billion | 8.7% | ¥25.7 billion | ¥2.1 billion | 13.2% | 11.7% | ¥96.00 million |
| Total of the businesses | ¥209.7 billion | 100.0% | ¥16.2 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 | ¥16.4 billion | Consolidated |
| Personnel expenses | ¥-6.2 billion | Consolidated | |
| Other | ¥-5.9 billion | Consolidated | |
| Research and development expenses | ¥2.1 billion | Parent only | |
| Shipping expense | ¥1.2 billion | Parent only | |
| Payrolls and allowances | ¥1.1 billion | Parent only | |
| Business consignment expenses | ¥0.6 billion | Parent only | |
| Provision for bonuses | ¥0.2 billion | Parent only | |
| Provision for management board incentive plan trust | ¥76.00 million | Parent only | |
| Depreciation | ¥22.00 million | Parent only | |
| Retirement benefit expenses | ¥21.00 million | Parent only | |
| Profit by stage | Operating income | ¥14.6 billion | Consolidated |
| Gross profit (loss) | ¥14.2 billion | Parent only | |
| Net income | ¥11.0 billion | Consolidated | |
| Ordinary income | ¥7.9 billion | Parent only |
H-ONE
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Selling general and administrative expenses IFRS ¥16.4 billion
- Research and development expenses ¥2.1 billion
- Shipping expense ¥1.2 billion
- Payrolls and allowances ¥1.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
H-ONE
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) | ¥170.6B | ¥225.5B | ¥232.7B | ¥228.1B | ¥209.7B |
| Year on year (%) | +4.1% | +32.2%◆ | +3.2% | -2.0% | -8.1% |
| Profit (loss) before tax (IFRS) | -¥3.7B | -¥9.7B | -¥19.4B | ¥10.8B | ¥15.3B |
| Change from prior year | profit to loss◆ | 2.62x | 1.99x | loss to profit◆ | +41.0% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | -2.2% | -4.3% | -8.3% | 4.7% | 7.3% |
| Change (percentage points) | -4.3 points◆ | -2.1 points◆ | -4.0 points◆ | +13.1 points◆ | +2.5 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2014Net sales year on year +30.4%
- 2022Profit (loss) before tax (IFRS) as a share of revenue -4.3 points, Profit (loss) before tax (IFRS) profit to loss
- 2023Revenue (IFRS) year on year +32.2%, Profit (loss) before tax (IFRS) as a share of revenue -2.1 points
- 2024Profit (loss) before tax (IFRS) as a share of revenue -4.0 points
- 2025Profit (loss) before tax (IFRS) as a share of revenue +13.1 points, Profit (loss) before tax (IFRS) loss to profit
- 2026Profit (loss) before tax (IFRS) as a share of revenue +2.5 points
H-ONE
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥170.6 billion | ¥225.5 billion | ¥232.7 billion | ¥228.1 billion | ¥209.7 billion |
| Profit (loss) before tax (IFRS) | ¥-3.7 billion | ¥-9.7 billion | ¥-19.4 billion | ¥10.8 billion | ¥15.3 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥-1.4 billion | ¥-7.0 billion | ¥-21.7 billion | ¥10.7 billion | ¥11.0 billion |
| Comprehensive income attributable to owners of parent (IFRS) | ¥6.3 billion | ¥-3.5 billion | ¥-12.9 billion | ¥9.3 billion | ¥17.3 billion |
| Equity attributable to owners of parent (IFRS) | ¥72.9 billion | ¥68.6 billion | ¥55.2 billion | ¥64.0 billion | ¥79.4 billion |
| Total assets (IFRS) | ¥194.0 billion | ¥187.3 billion | ¥181.6 billion | ¥178.5 billion | ¥205.4 billion |
| Equity attributable to owners of parent per share (IFRS) | 2,593.8 yen | 2,455.61 yen | 1,972.94 yen | 2,281.3 yen | 2,820.58 yen |
| Basic earnings (loss) per share (IFRS) | -49.5 yen | -249.25 yen | -774.64 yen | 382.82 yen | 390.06 yen |
| Diluted earnings (loss) per share (IFRS) | -49.5 yen | -249.25 yen | -774.64 yen | 377.89 yen | 386.55 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 37.6% | 36.6% | 30.4% | 35.8% | 38.7% |
| Return on equity attributable to owners of parent (IFRS) | -2.0% | -9.9% | -35.0% | 18.0% | 15.3% |
| Net cash provided by (used in) operating activities (IFRS) | ¥5.7 billion | ¥22.0 billion | ¥19.5 billion | ¥21.1 billion | ¥28.6 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥-19.3 billion | ¥-15.2 billion | ¥-13.3 billion | ¥-13.1 billion | ¥-23.9 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥14.9 billion | ¥-3.5 billion | ¥1.3 billion | ¥-7.3 billion | ¥-4.8 billion |
| Cash and cash equivalents (IFRS) | ¥7.2 billion | ¥10.4 billion | ¥18.9 billion | ¥19.3 billion | ¥22.3 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥43.2 billion | ¥47.0 billion | ¥58.4 billion | ¥58.0 billion | ¥63.9 billion |
| Ordinary income (loss) | ¥2.7 billion | ¥-0.3 billion | ¥5.3 billion | ¥5.8 billion | ¥7.9 billion |
| Net income (loss) | ¥2.5 billion | ¥-9.3 billion | ¥-3.0 billion | ¥4.5 billion | ¥5.6 billion |
| Capital stock | ¥4.4 billion | ¥4.4 billion | ¥4.4 billion | ¥4.4 billion | ¥4.4 billion |
| Total number of issued shares (common stock) | 28,392,830 shares | 28,392,830 shares | 28,392,830 shares | 28,392,830 shares | 28,392,830 shares |
| Net assets | ¥43.8 billion | ¥33.8 billion | ¥32.4 billion | ¥34.8 billion | ¥38.3 billion |
| Total assets | ¥86.7 billion | ¥77.6 billion | ¥78.0 billion | ¥77.5 billion | ¥75.2 billion |
| Net assets per share | 1,558.62 yen | 1,209.54 yen | 1,157.89 yen | 1,241 yen | 1,360.75 yen |
| Dividend per share | 24 yen | 20 yen | 20 yen | 50 yen | 64 yen |
| Interim dividend per share | 12 yen | 13 yen | 12 yen | 13 yen | 32 yen |
| Basic earnings (loss) per share | 89.37 yen | -329.95 yen | -107.19 yen | 159.45 yen | 199.39 yen |
| Equity-to-asset ratio | 50.6% | 43.5% | 41.5% | 44.9% | 51.0% |
| Return on equity | 5.8% | -23.9% | -9.1% | 13.3% | 15.3% |
| Payout ratio | 26.9% | Could not be retrieved | Could not be retrieved | 31.4% | 32.1% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥64 | ¥32 | 32.1% | |
| FY ending 3/2025 | ¥50 | ¥13 | 31.4% | |
| FY ending 3/2024 | ¥20 | ¥12 | Could not be retrieved | |
| FY ending 3/2023 | ¥20 | ¥13 | Could not be retrieved | |
| FY ending 3/2022 | ¥24 | ¥12 | 26.9% | |
| FY ending 3/2021 | ¥26 | ¥12 | 27.7% | |
| FY ending 3/2020 | ¥26 | ¥13 | 34.5% | |
| FY ending 3/2019 | ¥26 | ¥13 | 25.0% | |
| FY ending 3/2018 | ¥25 | ¥12 | 20.1% | |
| FY ending 3/2017 | ¥24 | ¥11 | 20.7% | |
| FY ending 3/2016 | ¥22 | ¥11 | Could not be retrieved | |
| FY ending 3/2015 | ¥22 | ¥11 | Could not be retrieved | |
| FY ending 3/2014 | ¥22 | ¥11 | 30.6% | |
| FY ending 3/2013 | ¥20 | ¥10 | 23.3% |
H-ONE
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
H-ONE
Unit %Source Annual securities reports
- Financial institutions19.27%
- Securities firms4.40%
- Other corporations27.77%
- Foreign holders (institutions)9.49%
- Foreign holders (individuals)0.06%
- Individuals and others39.01%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 本田技研工業株式会社 | 21.33% | 6,055,000 |
| 2 | 日本マスタートラスト信託銀行株式会社(信託口) | 7.92% | 2,247,000 |
| 3 | INTERACTIVE BROKERS LLC (常任代理人 インタラクティブ・ブローカーズ証券株式会社) | 4.17% | 1,184,000 |
| 4 | エイチワン従業員持株会 | 3.12% | 886,000 |
| 5 | 株式会社埼玉りそな銀行 | 2.75% | 780,000 |
| 6 | JFE商事株式会社 | 2.56% | 727,000 |
| 7 | 平田 宇理 | 1.69% | 479,000 |
| 8 | 中條 祐子 | 1.48% | 419,000 |
| 9 | 株式会社日本カストディ銀行(信託口) | 1.44% | 408,000 |
| 10 | 株式会社SBI証券 | 1.32% | 374,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥2.1 billion | ¥28.5 billion |
| FY ending 3/2021 | ¥2.2 billion | ¥12.2 billion |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| North America | ¥15.6 billion |
| Japan | ¥6.9 billion |
| China | ¥1.8 billion |
| Asia | ¥4.1 billion |
Revenue scale in the same industry
H-ONE
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
- … 5 companies
- 9 G-TEKTFY Mar 2026 ¥333.4B
- 10 Bunka ShutterFY Mar 2026 ¥236.3B
- 11 H-ONEThis companyFY Mar 2026 ¥209.7B
- 12 NORITZFY Dec 2025 ¥202.0B
- 13 Yokogawa BridgeFY Mar 2026 ¥143.9B
- … 75 companies
Workforce information
Women 17.6 yrs Average length of service by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 1,141 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
13.5 hours |
| Annual paid leave taken |
100.6% |
| Childcare leave taken, men |
100% |
| Share of managers who are women | 2.3% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 16,232 t-CO2 |
| Sites covered by the report | 4 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | EY新日本有限責任監査法人 |
| Audit fees (this year, total) | ¥76.00 million |
| Non-audit fees (this year, total) | ¥45.00 million |
| Audit fees (this year, network firms) | ¥0.2 billion |
| Non-audit fees (this year, network firms) | ¥15.00 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) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥28.6 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 390.06 yen | Consolidated |
| Revenue (IFRS) | ¥209.7 billion | Consolidated |
| Diluted earnings (loss) per share (IFRS) | 386.55 yen | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥11.0 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥17.3 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-23.9 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥22.3 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥15.3 billion | Consolidated |
| Total assets (IFRS) | ¥205.4 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥79.4 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 15.3% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 38.7% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-4.8 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 2,820.58 yen | Consolidated |
| Dividend per share | 64 yen | Parent only |
| Net sales | ¥63.9 billion | Parent only |
| Net income (loss) | ¥5.6 billion | Parent only |
| Total number of issued shares (common stock) | 28,392,830 shares | Parent only |
| Net assets | ¥38.3 billion | Parent only |
| Ordinary income (loss) | ¥7.9 billion | Parent only |
| Total assets | ¥75.2 billion | Parent only |
| Return on equity | 15.3% | Parent only |
| Equity-to-asset ratio | 51.0% | Parent only |
| Capital stock | ¥4.4 billion | Parent only |
| Payout ratio | 32.1% | Parent only |
| Interim dividend per share | 32 yen | Parent only |
| Basic earnings (loss) per share | 199.39 yen | Parent only |
| Net assets per share | 1,360.75 yen | Parent only |
Accounts unique to this company (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | 4,584 | Consolidated |
| Revenue | 1,168 | Consolidated |
| Revenue | ¥-0.1 billion | Consolidated |
| Revenue | ¥1.3 billion | Consolidated |
| Revenue | ¥95.00 million | Consolidated |
| Revenue | ¥-2.1 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥-95.00 million | Consolidated |
| Change in average annual salary from the previous year | 3.7% | Parent only |
Employees (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 4,584 people | Consolidated |
| Wage gap between men and women (all employees) | 83.6% | Parent only |
| Average length of service (years) | 22.9 years | Parent only |
| Average annual salary | ¥7.33 million | Parent only |
| Average age (years) | 46.6 years old | Parent only |
| Number of employees | 1,023 people | Parent only |
| Number of employees | 1,023 people | Parent only |
| Wage gap between men and women (regular employees) | 78.2% | Parent only |
| Wage gap between men and women (non-regular employees) | 84.0% | Parent only |
Other disclosed items (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 1,168 people | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 407 people | Parent only |
| Average number of temporary employees | 407 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 2.3% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 13,564,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 2,000 shares | 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 sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.3 billion | Consolidated |
| Number of shares | 28,392,830 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 47.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 2,000 shares | Consolidated |
| Number of voting rights | 283,598 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.3 billion | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Total shareholder return | 167.7% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥2.1 billion | Consolidated |
Property and facilities (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥28.5 billion | Consolidated |
| Capital expenditures | ¥28.5 billion | Consolidated |
Audit (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥76.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥0.2 billion | Consolidated |
| Fees for audit and attestation services - total | ¥76.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥0.2 billion | Consolidated |
| Fees for non-audit services - reporting company | ¥45.00 million | Consolidated |
| Fees for non-audit services - total | ¥15.00 million | Consolidated |
| Fees for non-audit services - total | ¥45.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥15.00 million | Consolidated |
Balance sheet (148 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.3 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥8.00 million | Consolidated |
| Other current liabilities clifrs | ¥10.2 billion | Consolidated |
| Other current assets caifrs | ¥3.5 billion | Consolidated |
| Other components of equity IFRS | ¥25.3 billion | Consolidated |
| Other financial liabilities | ¥6.3 billion | Consolidated |
| Other financial liabilities | ¥1.3 billion | Consolidated |
| Other financial assets | ¥0.4 billion | Consolidated |
| Other financial assets | ¥6.8 billion | Consolidated |
| Other non current liabilities nclifrs | ¥2.3 billion | Consolidated |
| Other non current assets ncaifrs | ¥0.6 billion | Consolidated |
| Goodwill | ¥0.9 billion | Consolidated |
| Goodwill | ¥-0.5 billion | Consolidated |
| Goodwill and intangible assets accumulated amortization and impairment losses IFRS | ¥-2.2 billion | Consolidated |
| Goodwill and intangible assets acquisition cost IFRS | ¥2.7 billion | Consolidated |
| Goodwill and intangible assets IFRS | ¥0.5 billion | Consolidated |
| Goodwill IFRS | ¥0.4 billion | Consolidated |
| Software | ¥-1.4 billion | Consolidated |
| Software | ¥1.5 billion | Consolidated |
| Software IFRS | ¥0.1 billion | Consolidated |
| Work in process | ¥7.2 billion | Consolidated |
| Borrowings | ¥23.6 billion | Consolidated |
| Borrowings | ¥43.7 billion | Consolidated |
| Retained earnings IFRS | ¥37.0 billion | Consolidated |
| Raw materials and supplies | ¥8.5 billion | Consolidated |
| Merchandise and finished goods | ¥15.4 billion | Consolidated |
| Increase (decrease) in trade payables | ¥26.3 billion | Consolidated |
| Trade and other receivables caifrs | ¥31.4 billion | Consolidated |
| Land | ¥11.5 billion | Consolidated |
| Land | ¥-1.8 billion | Consolidated |
| Land IFRS | ¥9.7 billion | Consolidated |
| Tools, furniture and fixtures | ¥115.7 billion | Consolidated |
| Tools, furniture and fixtures | ¥-108.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥7.4 billion | Consolidated |
| Buildings and structures | ¥77.5 billion | Consolidated |
| Buildings and structures | ¥-52.3 billion | Consolidated |
| Buildings and structures IFRS | ¥25.2 billion | Consolidated |
| Construction in progress | ¥28.0 billion | Consolidated |
| Construction in progress | ¥-0.5 billion | Consolidated |
| Construction in progress IFRS | ¥27.5 billion | Consolidated |
| Investments accounted for using equity method IFRS | ¥10.3 billion | Consolidated |
| Property, plant and equipment | ¥430.0 billion | Consolidated |
| Property, plant and equipment | ¥-341.3 billion | Consolidated |
| Property plant and equipment IFRS | ¥88.7 billion | Consolidated |
| Property plant and equipment IFRS | ¥88.7 billion | Consolidated |
| Income taxes payable | ¥1.7 billion | Consolidated |
| Inventories | ¥31.2 billion | Consolidated |
| Inventories | ¥31.2 billion | Consolidated |
| Machinery, equipment and vehicles | ¥197.3 billion | Consolidated |
| Machinery, equipment and vehicles | ¥-178.5 billion | Consolidated |
| Machinery and vehicles IFRS | ¥18.8 billion | Consolidated |
| Total current liabilities IFRS | ¥68.1 billion | Consolidated |
| Current assets IFRS | ¥88.8 billion | Consolidated |
| Intangible assets IFRS | ¥0.5 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥22.3 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥22.3 billion | Consolidated |
| Net assets | ¥82.9 billion | Consolidated |
| Net assets | ¥82.9 billion | Consolidated |
| Total assets | ¥205.4 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥2.7 billion | Consolidated |
| Deferred tax assets IFRS | ¥1.4 billion | Consolidated |
| Treasury shares IFRS | ¥-0.2 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥79.4 billion | Consolidated |
| Liabilities and equity IFRS | ¥205.4 billion | Consolidated |
| Liabilities IFRS | ¥122.5 billion | Consolidated |
| Capital surplus IFRS | ¥12.9 billion | Consolidated |
| Share capital IFRS | ¥4.4 billion | Consolidated |
| Net defined benefit liability | ¥4.3 billion | Consolidated |
| Net defined benefit asset | ¥8.3 billion | Consolidated |
| Non controlling interests IFRS | ¥3.5 billion | Consolidated |
| Non current labilities IFRS | ¥54.4 billion | Consolidated |
| Non current assets IFRS | ¥116.6 billion | Consolidated |
| Other | ¥92.00 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥8.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥1.3 billion | Parent only |
| Other capital surplus | ¥0.1 billion | Parent only |
| Software | ¥46.00 million | Parent only |
| Lease obligations | ¥36.00 million | Parent only |
| Lease obligations | ¥11.00 million | Parent only |
| Work in process | ¥3.0 billion | Parent only |
| Investments in capital | ¥0 | Parent only |
| General reserve | ¥11.2 billion | Parent only |
| Retained earnings | ¥19.4 billion | Parent only |
| Legal retained earnings | ¥0.3 billion | Parent only |
| Advances received | ¥58.00 million | Parent only |
| Prepaid pension cost | ¥1.9 billion | Parent only |
| Prepaid expenses | ¥0.4 billion | Parent only |
| Raw materials | ¥0.4 billion | Parent only |
| Non-current liabilities | ¥13.5 billion | Parent only |
| Non-current assets | ¥50.0 billion | Parent only |
| Land | ¥5.4 billion | Parent only |
| Accounts receivable - trade | ¥14.7 billion | Parent only |
| Tools, furniture and fixtures | ¥0.8 billion | Parent only |
| Buildings, net | ¥3.3 billion | Parent only |
| Construction in progress | ¥2.5 billion | Parent only |
| Provision for management board incentive plan trust-NCL | ¥0.1 billion | Parent only |
| Provision for management board incentive plan trust | ¥25.00 million | Parent only |
| Investments and other assets | ¥33.9 billion | Parent only |
| Investment securities | ¥0.3 billion | Parent only |
| Property, plant and equipment | ¥16.1 billion | Parent only |
| Accounts receivable - other | ¥0.7 billion | Parent only |
| Income taxes payable | ¥1.1 billion | Parent only |
| Accrued expenses | ¥0.4 billion | Parent only |
| Accounts payable - other | ¥2.1 billion | Parent only |
| Shareholders' equity | ¥37.0 billion | Parent only |
| Structures, net | ¥0.2 billion | Parent only |
| Machinery and equipment, net | ¥3.8 billion | Parent only |
| Current liabilities | ¥23.4 billion | Parent only |
| Current assets | ¥25.2 billion | Parent only |
| Intangible assets | ¥54.00 million | Parent only |
| Cash and deposits | ¥2.4 billion | Parent only |
| Short-term loans payable | ¥3.3 billion | Parent only |
| Net assets | ¥38.3 billion | Parent only |
| Net assets | ¥38.3 billion | Parent only |
| Total assets | ¥75.2 billion | Parent only |
| Deferred tax assets | ¥8.00 million | Parent only |
| Retained earnings brought forward | ¥6.7 billion | Parent only |
| Treasury stock | ¥-0.2 billion | Parent only |
| Finished goods | ¥0.2 billion | Parent only |
| Valuation and translation adjustments | ¥1.3 billion | Parent only |
| Liabilities | ¥36.9 billion | Parent only |
| Liabilities and net assets | ¥75.2 billion | Parent only |
| Supplies | ¥0.4 billion | Parent only |
| Accounts payable - trade | ¥5.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-0 | Parent only |
| Capital surplus | ¥13.5 billion | Parent only |
| Legal capital surplus | ¥13.4 billion | Parent only |
| Capital stock | ¥4.4 billion | Parent only |
| Asset retirement obligations | ¥14.00 million | Parent only |
| Provision for bonuses | ¥1.1 billion | Parent only |
| Vehicles, net | ¥98.00 million | Parent only |
| Reserve for dividends3 | ¥1.2 billion | Parent only |
| Long-term loans payable | ¥13.2 billion | Parent only |
| Long-term prepaid expenses | ¥71.00 million | Parent only |
| Long-term accounts receivable-other | ¥0.1 billion | Parent only |
| Long term accounts payable other | ¥3.00 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥5.2 billion | Parent only |
| Shares of subsidiaries and associates | ¥23.6 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥2.6 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥2.6 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥93.00 million | Parent only |
| Deposits received | ¥66.00 million | Parent only |
| Current portion of long-term loans payable | ¥9.9 billion | Parent only |
Statement of income (109 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.7 billion | Consolidated |
| Other | ¥-0.6 billion | Consolidated |
| Other | ¥-5.9 billion | Consolidated |
| Financial assets measured at fair value through other comprehensive income | ¥0.3 billion | Consolidated |
| Other comprehensive income IFRS | ¥6.9 billion | Consolidated |
| Other comprehensive income IFRS | ¥6.9 billion | Consolidated |
| Other income IFRS | ¥1.4 billion | Consolidated |
| Other income IFRS | ¥1.4 billion | Consolidated |
| Other expenses IFRS | ¥3.2 billion | Consolidated |
| Other expenses IFRS | ¥3.2 billion | Consolidated |
| Segment profit loss IFRS | ¥14.6 billion | Consolidated |
| Business restructuring expenses IFRS | ¥-1.2 billion | Consolidated |
| Personnel expenses | ¥-6.2 billion | Consolidated |
| Financial liabilities measured at amortized cost | ¥-1.7 billion | Consolidated |
| Financial assets measured at amortized cost | ¥0.2 billion | Consolidated |
| Interest income IFRS | ¥0.2 billion | Consolidated |
| Operating income | ¥14.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥28.6 billion | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥4.8 billion | Consolidated |
| Basic earnings loss per share IFRS | 390.06 yen | Consolidated |
| Cost of sales IFRS | ¥176.9 billion | Consolidated |
| Gross profit IFRS | ¥32.8 billion | Consolidated |
| Net sales | ¥209.7 billion | Consolidated |
| Net sales | ¥209.7 billion | Consolidated |
| Revenue from external customers IFRS | ¥209.7 billion | Consolidated |
| Diluted earnings loss per share IFRS | 386.55 yen | Consolidated |
| Research and development expenditure recognized as expense during period IFRS | ¥-2.1 billion | Consolidated |
| Profit loss IFRS | ¥12.4 billion | Consolidated |
| Profit loss IFRS | ¥12.4 billion | Consolidated |
| Profit loss IFRS | ¥12.4 billion | Consolidated |
| Profit loss IFRS | ¥12.4 billion | Consolidated |
| Comprehensive income (IFRS) | ¥19.3 billion | Consolidated |
| Comprehensive income (IFRS) | ¥19.3 billion | Consolidated |
| Comprehensive income (IFRS) | ¥19.3 billion | Consolidated |
| Net income | ¥11.0 billion | Consolidated |
| Total transactions with owners IFRS | ¥-1.9 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-23.9 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 | ¥1.1 billion | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥1.1 billion | Consolidated |
| Interest expenses IFRS | ¥-1.7 billion | Consolidated |
| Loss on sale of property plant and equipment IFRS | ¥-2.00 million | Consolidated |
| Gain on sale of property plant and equipment IFRS | ¥0.4 billion | Consolidated |
| Income tax expense IFRS | ¥2.9 billion | Consolidated |
| Depreciation and amortization | ¥-9.8 billion | Consolidated |
| Impairment loss | ¥-1.3 billion | Consolidated |
| Foreign exchange gain IFRS | ¥0.7 billion | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥3.0 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥3.1 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax items that will not be reclassified to profit or loss ociifrs | ¥1.4 billion | Consolidated |
| Total of items that will not be reclassified to profit or loss ociifrs | ¥1.3 billion | Consolidated |
| Total of items that may be reclassified to profit or loss ociifrs | ¥5.6 billion | Consolidated |
| Profit loss before tax IFRS | ¥15.3 billion | Consolidated |
| Profit loss before tax IFRS | ¥15.3 billion | Consolidated |
| Disposal of treasury stock | ¥70.00 million | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥17.3 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-4.8 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥16.4 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥16.4 billion | Consolidated |
| Dividendsofsurplus | ¥-2.0 billion | Consolidated |
| Finance income IFRS | ¥1.2 billion | Consolidated |
| Finance income IFRS | ¥1.2 billion | Consolidated |
| Finance costs IFRS | ¥1.7 billion | Consolidated |
| Finance costs IFRS | ¥1.7 billion | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥1.4 billion | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥2.0 billion | Consolidated |
| Impairment losses | ¥-1.3 billion | Consolidated |
| Other | ¥0.5 billion | Parent only |
| Commission for syndicate loan | ¥0.5 billion | Parent only |
| Dividends from surplus | ¥-1.9 billion | Parent only |
| Extra retirement payments | ¥0.3 billion | Parent only |
| Interest income | ¥0.3 billion | Parent only |
| Dividend income | ¥1.6 billion | Parent only |
| Operating income | ¥6.1 billion | Parent only |
| Non-operating income | ¥3.1 billion | Parent only |
| Non-operating expenses | ¥1.4 billion | Parent only |
| Gain on sales of non-current assets | ¥11.00 million | Parent only |
| Loss on disposal of property, plant and equipment | ¥94.00 million | Parent only |
| Cost of sales | ¥49.7 billion | Parent only |
| Gross profit (loss) | ¥14.2 billion | Parent only |
| Net sales | ¥63.9 billion | Parent only |
| Net income (loss) | ¥5.6 billion | Parent only |
| Net income (loss) | ¥5.6 billion | Parent only |
| Provision for management board incentive plan trust-SGA | ¥76.00 million | Parent only |
| Gain on sales of investment securities | ¥0.2 billion | Parent only |
| Interest expenses | ¥0.4 billion | Parent only |
| Business consignment expenses | ¥0.6 billion | Parent only |
| Income taxes - current | ¥1.4 billion | Parent only |
| Income taxes | ¥1.5 billion | Parent only |
| Income taxes - deferred | ¥0.1 billion | Parent only |
| Depreciation | ¥22.00 million | Parent only |
| Impairment loss | ¥0.9 billion | Parent only |
| Foreign exchange gains | ¥0.7 billion | Parent only |
| Extraordinary income | ¥0.2 billion | Parent only |
| Extraordinary loss | ¥1.0 billion | Parent only |
| Shipping expense | ¥1.2 billion | Parent only |
| Research and development expenses | ¥2.1 billion | Parent only |
| Income (loss) before income taxes | ¥7.1 billion | Parent only |
| Ordinary income | ¥7.9 billion | Parent only |
| Payrolls and allowances-SGA | ¥1.1 billion | Parent only |
| Disposal of treasury stock | ¥70.00 million | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Selling, general and administrative expenses | ¥8.0 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥0 | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Retirement benefit expenses | ¥21.00 million | Parent only |
| Loss on sale of shares of subsidiaries and associates | ¥19.00 million | Parent only |
| Other | ¥0.2 billion | Parent only |
Statement of cash flows (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.5 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Purchase of other financial assets inv cfifrs | ¥-66.00 million | Consolidated |
| Repayments of lease obligations | ¥-0.7 billion | Consolidated |
| Interest received | ¥0.2 billion | Consolidated |
| Interest paid ope cfifrs | ¥-1.6 billion | Consolidated |
| Increase decrease in trade payables ope cfifrs | ¥11.00 million | Consolidated |
| Decrease (increase) in trade and other receivables | ¥8.2 billion | Consolidated |
| Subtotal | ¥30.4 billion | Consolidated |
| Share of loss profit of investments accounted for using equity method ope cfifrs | ¥-1.1 billion | Consolidated |
| Purchase of property plant and equipment inv cfifrs | ¥-25.9 billion | Consolidated |
| Proceeds from sale of property plant and equipment inv cfifrs | ¥2.0 billion | Consolidated |
| Loss gain on sale of property plant and equipment ope cfifrs | ¥-0.4 billion | Consolidated |
| Decrease (increase) in inventories | ¥-2.3 billion | Consolidated |
| Income taxes paid ope cfifrs | ¥-1.2 billion | Consolidated |
| Depreciation and amortization | ¥9.8 billion | Consolidated |
| Purchase of intangible assets inv cfifrs | ¥-34.00 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-19.6 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0 | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-1.1 billion | Consolidated |
| Dividends received | ¥0.7 billion | Consolidated |
| Dividends | ¥-1.9 billion | Consolidated |
| Financial revenue | ¥-0.5 billion | Consolidated |
| Financial expenses | ¥1.7 billion | Consolidated |
| Proceeds from long term borrowings fin cfifrs | ¥34.2 billion | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-16.8 billion | Consolidated |
| Dividends paid to non controlling interests fin cfifrs | ¥-35.00 million | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥3.5 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.3 billion | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥28.6 billion | Consolidated | Disclosed |
| Dividend per share | 64 | Parent only | Disclosed |
| Number of employees | 4,584 | Consolidated | Disclosed |
| Net assets | ¥82.9 billion | Consolidated | Disclosed |
| Net sales | ¥209.7 billion | Consolidated | Disclosed |
| Operating income | ¥14.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥7.9 billion | Parent only | Disclosed |
| Net income | ¥11.0 billion | Consolidated | Disclosed |
| Total assets | ¥205.4 billion | Consolidated | Disclosed |
| Operating margin | 7.0% | Consolidated | Calculated |
| Net margin | 5.2% | Consolidated | Calculated |
| Sales per employee | 45737129 yen | Consolidated | Calculated |
| Total asset turnover | 1.02 times | Consolidated | Calculated |
| Net assets to total assets | 40.4% | Consolidated | Calculated |