Value HR
Value HR Co., Ltd.
Company highlights
The largest segment by revenue is バリューカフェテリア事業, at 82.0% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Value HR
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| バリューカフェテリア事業 | ¥8.3 billion | 82.0% | ¥6.7 billion | ¥1.7 billion | 84.2% | 20.8% | ¥1.9 billion |
| HRマネジメント事業 | ¥1.8 billion | 18.0% | ¥1.6 billion | ¥0.3 billion | 15.8% | 17.7% | ¥0.3 billion |
| Total of the businesses | ¥10.1 billion | 100.0% | ¥2.0 billion | 100.0% | |||
Revenue and profit
Value HR
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.7 billion | Consolidated |
| Directors' compensations | ¥0.3 billion | Consolidated | |
| Depreciation | ¥62.92 million | Parent only | |
| Provision for dividend | ¥20.13 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥2.9 billion | Consolidated |
| Ordinary income | ¥1.0 billion | Consolidated | |
| Operating income | ¥0.9 billion | Consolidated | |
| Net income | ¥0.6 billion | Consolidated |
Value HR
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Salaries and allowances ¥0.7 billion
- Directors' compensations ¥0.3 billion
- Depreciation ¥0.1 billion
- Provision for dividend ¥0.0 billion
- Other (not itemized) ¥1.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
Value HR
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
Value HR
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥5.5B | ¥6.2B | ¥7.1B | ¥8.4B | ¥10.1B |
| Year on year (%) | +23.0%◆ | +11.6% | +15.1% | +18.0% | +20.2%◆ |
| Ordinary income (loss) | ¥1.0B | ¥1.3B | ¥1.5B | ¥1.2B | ¥1.0B |
| Change from prior year | +33.0% | +32.7% | +11.2% | -19.1% | -19.0% |
| Ordinary income (loss) as a share of Net sales | 17.9% | 21.3% | 20.6% | 14.1% | 9.5% |
| Change (percentage points) | +1.3 points | +3.4 points◆ | -0.7 points | -6.5 points◆ | -4.6 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (6)
- 2014Ordinary income (loss) as a share of revenue -3.7 points
- 2015Ordinary income (loss) as a share of revenue +2.2 points
- 2018Ordinary income (loss) as a share of revenue -4.0 points
- 2019Ordinary income (loss) as a share of revenue +7.9 points
- 2020Ordinary income (loss) as a share of revenue -2.3 points
- 2021Net sales year on year +23.0%
- 2022Ordinary income (loss) as a share of revenue +3.4 points
- 2024Ordinary income (loss) as a share of revenue -6.5 points
- 2025Net sales year on year +20.2%, Ordinary income (loss) as a share of revenue -4.6 points
Value HR
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Value HR
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥5.5 billion | ¥6.2 billion | ¥7.1 billion | ¥8.4 billion | ¥10.1 billion |
| Ordinary income (loss) | ¥1.0 billion | ¥1.3 billion | ¥1.5 billion | ¥1.2 billion | ¥1.0 billion |
| Net income (loss) attributable to owners of parent | ¥0.7 billion | ¥0.9 billion | ¥1.0 billion | ¥0.8 billion | ¥0.6 billion |
| Comprehensive income | ¥0.5 billion | ¥0.8 billion | ¥1.1 billion | ¥0.9 billion | ¥0.8 billion |
| Net assets | ¥5.3 billion | ¥5.6 billion | ¥6.3 billion | ¥6.7 billion | ¥6.9 billion |
| Total assets | ¥16.5 billion | ¥16.8 billion | ¥17.2 billion | ¥17.9 billion | ¥18.2 billion |
| Net assets per share | 201.64 yen | 214.43 yen | 237.52 yen | 250.06 yen | 257.41 yen |
| Basic earnings (loss) per share | 27.64 yen | 33.58 yen | 37.01 yen | 29.6 yen | 23.54 yen |
| Diluted earnings per share | 27.43 yen | 33.49 yen | 36.99 yen | 29.53 yen | 23.49 yen |
| Equity-to-asset ratio | 31.8% | 33.6% | 36.5% | 37.3% | 37.7% |
| Return on equity | 16.1% | 16.2% | 16.3% | 12.2% | 9.3% |
| Net cash provided by (used in) operating activities | ¥1.1 billion | ¥1.9 billion | ¥1.3 billion | ¥2.0 billion | ¥1.6 billion |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | ¥-1.1 billion | ¥-0.2 billion | ¥-0.7 billion | ¥-0.7 billion |
| Net cash provided by (used in) financing activities | ¥1.7 billion | ¥-1.0 billion | ¥-0.9 billion | ¥-1.2 billion | ¥-1.2 billion |
| Cash and cash equivalents | ¥5.1 billion | ¥4.8 billion | ¥5.1 billion | ¥5.2 billion | ¥4.8 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥5.3 billion | ¥5.9 billion | ¥6.8 billion | ¥8.0 billion | ¥9.6 billion |
| Ordinary income (loss) | ¥1.0 billion | ¥1.2 billion | ¥1.4 billion | ¥1.1 billion | ¥1.2 billion |
| Net income (loss) | ¥0.6 billion | ¥0.8 billion | ¥0.9 billion | ¥0.7 billion | ¥0.9 billion |
| Capital stock | ¥1.6 billion | ¥1.6 billion | ¥2.0 billion | ¥2.0 billion | ¥2.0 billion |
| Total number of issued shares (common stock) | 13,270,000 shares | 26,660,000 shares | 27,383,200 shares | 27,388,600 shares | 27,394,200 shares |
| Net assets | ¥5.0 billion | ¥5.3 billion | ¥6.0 billion | ¥6.3 billion | ¥6.8 billion |
| Total assets | ¥16.4 billion | ¥16.6 billion | ¥17.0 billion | ¥17.5 billion | ¥17.9 billion |
| Net assets per share | 191.71 yen | 203.04 yen | 224.11 yen | 234.79 yen | 251.95 yen |
| Dividend per share | 24.5 yen | 18 yen | 24 yen | 25 yen | 26 yen |
| Interim dividend per share | 8.5 yen | 8.5 yen | 12 yen | 12 yen | 13 yen |
| Basic earnings (loss) per share | 27.05 yen | 32.05 yen | 34.87 yen | 27.68 yen | 33.31 yen |
| Diluted earnings per share | 26.85 yen | 31.96 yen | 34.86 yen | 27.61 yen | 33.24 yen |
| Equity-to-asset ratio | 30.6% | 32.2% | 35.0% | 35.7% | 37.5% |
| Return on equity | 16.8% | 16.3% | 16.2% | 12.1% | 13.7% |
| Payout ratio | 45.3% | 56.2% | 68.8% | 90.3% | 78.1% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥26 | ¥13 | 78.1% | |
| FY ending 12/2024 | ¥25 | ¥12 | 90.3% | |
| FY ending 12/2023 | ¥24 | ¥12 | 68.8% | |
| FY ending 12/2022 | ¥18 | ¥8.5 | 56.2% | Stock split or share consolidation noted |
| FY ending 12/2021 | ¥24.5 | ¥8.5 | 45.3% | |
| FY ending 12/2020 | ¥17.5 | ¥7.5 | 41.2% | Stock split or share consolidation noted |
| FY ending 12/2019 | ¥33 | ¥13 | 37.5% | |
| FY ending 12/2018 | ¥24 | ¥8.5 | 63.7% | Stock split or share consolidation noted |
| FY ending 12/2017 | ¥40 | ¥14.5 | 51.2% | |
| FY ending 12/2016 | ¥35.5 | ¥12.5 | 74.0% | |
| FY ending 12/2015 | ¥30 | ¥10 | 30.9% | |
| FY ending 12/2014 | ¥15 | Could not be retrieved | 24.4% | Stock split or share consolidation noted |
| FY ending 12/2013 | ¥25 | Could not be retrieved | 15.4% |
Value HR
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Value HR
Unit %Source Annual securities reports
- Financial institutions26.65%
- Securities firms0.57%
- Other corporations16.76%
- Foreign holders (institutions)0.50%
- Foreign holders (individuals)0.02%
- Individuals and others55.50%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 藤田 美智雄 | 15.49% | 4,189,900 |
| 2 | 日本生命保険相互会社 | 8.1% | 2,190,600 |
| 3 | 大同生命保険株式会社 | 7.04% | 1,905,600 |
| 4 | 株式会社あまの創健 | 6.62% | 1,791,200 |
| 5 | 日本マスタートラスト信託銀行株式会社(信託口) | 5.65% | 1,529,300 |
| 6 | 東京海上日動火災保険株式会社 | 3.62% | 980,000 |
| 7 | 株式会社法研 | 2.81% | 760,000 |
| 8 | 株式会社大和総研 | 2.58% | 700,000 |
| 9 | 吉成 外史 | 1.95% | 528,000 |
| 10 | アドソル日進株式会社 | 1.78% | 484,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥54.55 million | ¥0.8 billion |
| FY ending 12/2020 | Could not be retrieved | ¥1.6 billion |
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Capital expenditure |
|---|---|
| バリューカフェテリア事業 | ¥0.7 billion |
| HRマネジメント事業 | ¥27.54 million |
Revenue scale in the same industry
Value HR
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 311 companies
- 315 CocolonetFY Mar 2025 ¥10.1B
- 316 Kyoei Security ServiceFY Mar 2025 ¥10.1B
- 317 Value HRThis companyFY Dec 2025 ¥10.1B
- 318 WELLNETFY Jun 2026 ¥10.1B
- 319 フルハシEPOFY Mar 2026 ¥10.0B
- … 352 companies
Workforce information
Women 916 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 1,125 |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 26.9% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥30.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.6 billion | Consolidated |
| Net sales | ¥10.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.7 billion | Consolidated |
| Diluted earnings per share | 23.49 yen | Consolidated |
| Cash and cash equivalents | ¥4.8 billion | Consolidated |
| Net assets | ¥6.9 billion | Consolidated |
| Ordinary income (loss) | ¥1.0 billion | Consolidated |
| Total assets | ¥18.2 billion | Consolidated |
| Return on equity | 9.3% | Consolidated |
| Equity-to-asset ratio | 37.7% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.2 billion | Consolidated |
| Basic earnings (loss) per share | 23.54 yen | Consolidated |
| Net assets per share | 257.41 yen | Consolidated |
| Dividend per share | 26 yen | Parent only |
| Net sales | ¥9.6 billion | Parent only |
| Net income (loss) | ¥0.9 billion | Parent only |
| Diluted earnings per share | 33.24 yen | Parent only |
| Total number of issued shares (common stock) | 27,394,200 shares | Parent only |
| Net assets | ¥6.8 billion | Parent only |
| Ordinary income (loss) | ¥1.2 billion | Parent only |
| Total assets | ¥17.9 billion | Parent only |
| Return on equity | 13.7% | Parent only |
| Equity-to-asset ratio | 37.5% | Parent only |
| Capital stock | ¥2.0 billion | Parent only |
| Payout ratio | 78.1% | Parent only |
| Interim dividend per share | 13 yen | Parent only |
| Basic earnings (loss) per share | 33.31 yen | Parent only |
| Net assets per share | 251.95 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 970 people | Consolidated |
| Number of employees | 970 people | Consolidated |
| Wage gap between men and women (all employees) | 56.5% | Parent only |
| Average length of service (years) | 4.4 years | Parent only |
| Average annual salary | ¥4.00 million | Parent only |
| Average age (years) | 39.4 years old | Parent only |
| Number of employees | 961 people | Parent only |
| Number of employees | 961 people | Parent only |
| Number of employees | 961 people | Parent only |
| Wage gap between men and women (regular employees) | 55.0% | Parent only |
| Wage gap between men and women (non-regular employees) | 36.9% | Parent only |
Shares (19 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥13.00 million | Consolidated |
| Total of gain loss on sale equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.1 billion | Consolidated |
| Number of shares held | 15,058,600 shares | Consolidated |
| Total number of shares held treasury shares etc | 336,400 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 | 1 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 | ¥71.04 million | Consolidated |
| Number of shares | 27,394,200 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.2% | Consolidated |
| Shareholding ratio | 55.6% | Consolidated |
| Number of shares held in own name treasury shares etc | 336,400 shares | Consolidated |
| Total of valuation gain (loss) | ¥-10.88 million | Consolidated |
| Number of voting rights | 270,415 units | Consolidated |
| Carrying amount on the balance sheet | ¥12.10 million | Consolidated |
| Carrying amount on the balance sheet | ¥1.0 billion | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.5 billion | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Number of issues | 11 issues | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Total shareholder return | 207.9% | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥10.1 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.8 billion | Consolidated |
| Depreciation | ¥0.5 billion | Consolidated |
| Number of consolidated subsidiaries | 5 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 27.0% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥54.55 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.8 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥30.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥30.00 million | Consolidated |
Balance sheet (132 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥55.32 million | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.33 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.2 billion | Consolidated |
| Other, net | ¥0.2 billion | Consolidated |
| Software | ¥1.0 billion | Consolidated |
| Software in progress | ¥78.22 million | Consolidated |
| Investments in leases | ¥65.84 million | Consolidated |
| Lease obligations | ¥41.27 million | Consolidated |
| Lease obligations | ¥30.21 million | Consolidated |
| Work in process | ¥6.59 million | Consolidated |
| Retained earnings | ¥3.3 billion | Consolidated |
| Merchandise | ¥0.29 million | Consolidated |
| Non-current liabilities | ¥4.9 billion | Consolidated |
| Non-current assets | ¥11.6 billion | Consolidated |
| Land | ¥6.4 billion | Consolidated |
| Accounts receivable - trade | ¥0.9 billion | Consolidated |
| Contract liabilities | ¥0.5 billion | Consolidated |
| Buildings and structures | ¥3.2 billion | Consolidated |
| Buildings and structures, net | ¥2.2 billion | Consolidated |
| Investments and other assets | ¥1.8 billion | Consolidated |
| Investment securities | ¥1.5 billion | Consolidated |
| Lease and guarantee deposits | ¥0.2 billion | Consolidated |
| Subscription rights to shares | ¥22.51 million | Consolidated |
| Property, plant and equipment | ¥8.8 billion | Consolidated |
| Accounts receivable - other | ¥0.5 billion | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Accounts payable - other | ¥0.7 billion | Consolidated |
| Shareholders' equity | ¥6.6 billion | Consolidated |
| Provision for stocks payment | ¥96.47 million | Consolidated |
| Machinery and equipment | ¥35.53 million | Consolidated |
| Machinery and equipment, net | ¥11.46 million | Consolidated |
| Current liabilities | ¥6.4 billion | Consolidated |
| Current assets | ¥6.6 billion | Consolidated |
| Accumulated depreciation | ¥-0.5 billion | Consolidated |
| Accumulated depreciation | ¥-1.0 billion | Consolidated |
| Accumulated depreciation | ¥-24.07 million | Consolidated |
| Intangible assets | ¥1.1 billion | Consolidated |
| Cash and cash equivalents | ¥4.8 billion | Consolidated |
| Cash and deposits | ¥4.9 billion | Consolidated |
| Net assets | ¥6.9 billion | Consolidated |
| Net assets | ¥6.9 billion | Consolidated |
| Total assets | ¥18.2 billion | Consolidated |
| Total assets | ¥18.2 billion | Consolidated |
| Deferred tax assets | ¥35.48 million | Consolidated |
| Treasury stock | ¥-1.0 billion | Consolidated |
| Valuation and translation adjustments | ¥0.2 billion | Consolidated |
| Liabilities | ¥11.3 billion | Consolidated |
| Liabilities and net assets | ¥18.2 billion | Consolidated |
| Supplies | ¥35.96 million | Consolidated |
| Accounts payable - trade | ¥0.2 billion | Consolidated |
| Capital surplus | ¥2.3 billion | Consolidated |
| Capital stock | ¥2.0 billion | Consolidated |
| Asset retirement obligations | ¥2.77 million | Consolidated |
| Long-term loans payable | ¥4.7 billion | Consolidated |
| Long term guarantee deposited | ¥0.2 billion | Consolidated |
| Non-controlling interests | ¥2.87 million | Consolidated |
| Deposits received | ¥3.7 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.3 billion | Consolidated |
| Other | ¥37.53 million | Parent only |
| Other | ¥16.13 million | Parent only |
| Other | ¥31.83 million | Parent only |
| Other | ¥0.33 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.2 billion | Parent only |
| Other capital surplus | ¥0.3 billion | Parent only |
| Software | ¥1.0 billion | Parent only |
| Software in progress | ¥69.72 million | Parent only |
| Investments in leases | ¥65.84 million | Parent only |
| Lease obligations | ¥41.27 million | Parent only |
| Lease obligations | ¥30.21 million | Parent only |
| Lease assets | ¥28.80 million | Parent only |
| Lease assets, net | ¥6.84 million | Parent only |
| Work in process | ¥6.59 million | Parent only |
| Retained earnings | ¥3.2 billion | Parent only |
| Prepaid expenses | ¥0.1 billion | Parent only |
| Advance payments trade | ¥46.64 million | Parent only |
| Non-current liabilities | ¥4.9 billion | Parent only |
| Non-current assets | ¥11.7 billion | Parent only |
| Land | ¥6.4 billion | Parent only |
| Accounts receivable - trade | ¥0.8 billion | Parent only |
| Contract liabilities | ¥0.5 billion | Parent only |
| Tools, furniture and fixtures | ¥0.6 billion | Parent only |
| Tools, furniture and fixtures | ¥0.2 billion | Parent only |
| Buildings | ¥3.2 billion | Parent only |
| Buildings, net | ¥2.2 billion | Parent only |
| Investments and other assets | ¥1.8 billion | Parent only |
| Investment securities | ¥1.5 billion | Parent only |
| Lease and guarantee deposits | ¥0.2 billion | Parent only |
| Subscription rights to shares | ¥22.51 million | Parent only |
| Property, plant and equipment | ¥8.8 billion | Parent only |
| Accounts receivable - other | ¥0.5 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued consumption taxes | ¥0.2 billion | Parent only |
| Accrued expenses | ¥45.19 million | Parent only |
| Accounts payable - other | ¥0.7 billion | Parent only |
| Shareholders' equity | ¥6.5 billion | Parent only |
| Provision for stocks payment | ¥96.47 million | Parent only |
| Structures | ¥24.93 million | Parent only |
| Structures, net | ¥15.43 million | Parent only |
| Machinery and equipment | ¥35.53 million | Parent only |
| Machinery and equipment, net | ¥11.46 million | Parent only |
| Current liabilities | ¥6.3 billion | Parent only |
| Current assets | ¥6.3 billion | Parent only |
| Accumulated depreciation | ¥-21.96 million | Parent only |
| Accumulated depreciation | ¥-0.5 billion | Parent only |
| Accumulated depreciation | ¥-1.0 billion | Parent only |
| Accumulated depreciation | ¥-9.50 million | Parent only |
| Accumulated depreciation | ¥-24.07 million | Parent only |
| Intangible assets | ¥1.1 billion | Parent only |
| Cash and deposits | ¥4.7 billion | Parent only |
| Net assets | ¥6.8 billion | Parent only |
| Net assets | ¥6.8 billion | Parent only |
| Total assets | ¥17.9 billion | Parent only |
| Deferred tax assets | ¥32.80 million | Parent only |
| Retained earnings brought forward | ¥3.2 billion | Parent only |
| Treasury stock | ¥-1.0 billion | Parent only |
| Valuation and translation adjustments | ¥0.2 billion | Parent only |
| Liabilities | ¥11.2 billion | Parent only |
| Liabilities and net assets | ¥17.9 billion | Parent only |
| Supplies | ¥32.82 million | Parent only |
| Accounts payable - trade | ¥0.2 billion | Parent only |
| Capital surplus | ¥2.3 billion | Parent only |
| Legal capital surplus | ¥2.0 billion | Parent only |
| Capital stock | ¥2.0 billion | Parent only |
| Asset retirement obligations | ¥2.77 million | Parent only |
| Long-term loans payable | ¥4.7 billion | Parent only |
| Long term guarantee deposited | ¥0.2 billion | Parent only |
| Shares of subsidiaries and associates | ¥50.20 million | Parent only |
| Deposits received | ¥3.7 billion | Parent only |
| Current portion of long-term loans payable | ¥0.3 billion | Parent only |
Accounts unique to this company (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥19.75 million | Consolidated |
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥9.01 million | Consolidated |
| Revenue | ¥41.64 million | Consolidated |
| Revenue | ¥19.75 million | Parent only |
| Revenue | ¥0.5 billion | Parent only |
Statement of income (81 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥8.91 million | Consolidated |
| Other | ¥1.48 million | Consolidated |
| Other comprehensive income | ¥0.2 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.2 billion | Consolidated |
| Office transfer expenses | ¥22.39 million | Consolidated |
| Dividends from surplus | ¥-0.7 billion | Consolidated |
| Comprehensive income | ¥0.8 billion | Consolidated |
| Interest income | ¥2.56 million | Consolidated |
| Dividend income | ¥33.17 million | Consolidated |
| Operating income | ¥0.9 billion | Consolidated |
| Operating income | ¥0.9 billion | Consolidated |
| Non-operating income | ¥0.2 billion | Consolidated |
| Non-operating expenses | ¥91.01 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.6 billion | Consolidated |
| Loss on retirement of non-current assets | ¥1.15 million | Consolidated |
| Cost of sales | ¥7.2 billion | Consolidated |
| Gross profit (loss) | ¥2.9 billion | Consolidated |
| Net sales | ¥10.1 billion | Consolidated |
| Net sales | ¥10.1 billion | Consolidated |
| Net income | ¥0.6 billion | Consolidated |
| Net income | ¥0.6 billion | Consolidated |
| Net income (loss) | ¥0.6 billion | Consolidated |
| Net income (loss) | ¥0.6 billion | Consolidated |
| Directors' compensations | ¥0.3 billion | Consolidated |
| Gain on sales of investment securities | ¥0.1 billion | Consolidated |
| Loss on valuation of investment securities | ¥50.21 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.7 billion | Consolidated |
| Interest expenses | ¥60.02 million | Consolidated |
| Commission fees | ¥5.98 million | Consolidated |
| Issuance of new shares | ¥6.51 million | Consolidated |
| Provision for dividend | ¥20.13 million | Consolidated |
| Income taxes - current | ¥0.3 billion | Consolidated |
| Income taxes | ¥0.3 billion | Consolidated |
| Income taxes - deferred | ¥-47.28 million | Consolidated |
| Extraordinary loss | ¥50.21 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.4 billion | Consolidated |
| Income (loss) before income taxes | ¥0.9 billion | Consolidated |
| Income (loss) before income taxes | ¥0.9 billion | Consolidated |
| Ordinary income | ¥1.0 billion | Consolidated |
| Salaries and allowances | ¥0.7 billion | Consolidated |
| Disposal of treasury stock | ¥0.6 billion | Consolidated |
| Purchase of treasury stock | ¥-0.5 billion | Consolidated |
| Subsidy income | ¥0.85 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.2 billion | Consolidated |
| Selling, general and administrative expenses | ¥2.0 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-0.25 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-0.25 million | Consolidated |
| Other | ¥9.29 million | Parent only |
| Other | ¥2.78 million | Parent only |
| Office transfer expenses | ¥22.39 million | Parent only |
| Dividends from surplus | ¥-0.7 billion | Parent only |
| Interest income | ¥2.38 million | Parent only |
| Dividend income | ¥0.4 billion | Parent only |
| Operating income | ¥0.8 billion | Parent only |
| Non-operating income | ¥0.5 billion | Parent only |
| Non-operating expenses | ¥92.21 million | Parent only |
| Cost of sales | ¥6.9 billion | Parent only |
| Gross profit (loss) | ¥2.7 billion | Parent only |
| Net sales | ¥9.6 billion | Parent only |
| Net income (loss) | ¥0.9 billion | Parent only |
| Net income (loss) | ¥0.9 billion | Parent only |
| Directors' compensations | ¥0.3 billion | Parent only |
| Gain on sales of investment securities | ¥0.1 billion | Parent only |
| Loss on valuation of investment securities | ¥50.21 million | Parent only |
| Interest expenses | ¥61.06 million | Parent only |
| Commission fees | ¥5.98 million | Parent only |
| Issuance of new shares | ¥6.51 million | Parent only |
| Provision for dividend | ¥20.13 million | Parent only |
| Income taxes - current | ¥0.3 billion | Parent only |
| Income taxes | ¥0.2 billion | Parent only |
| Income taxes - deferred | ¥-46.48 million | Parent only |
| Depreciation | ¥62.92 million | Parent only |
| Extraordinary loss | ¥50.21 million | Parent only |
| Income (loss) before income taxes | ¥1.1 billion | Parent only |
| Ordinary income | ¥1.2 billion | Parent only |
| Salaries and allowances | ¥0.6 billion | Parent only |
| Disposal of treasury stock | ¥0.6 billion | Parent only |
| Purchase of treasury stock | ¥-0.5 billion | Parent only |
| Subsidy income | ¥0.85 million | Parent only |
| Selling, general and administrative expenses | ¥1.9 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.2 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.2 billion | Consolidated |
| Total changes during the period | ¥0.5 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.2 billion | Parent only |
Statement of cash flows (37 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥48.55 million | Consolidated |
| Proceeds from exercise of stock options | ¥5.55 million | Consolidated |
| Decrease increase in lease investment assets | ¥37.23 million | Consolidated |
| Repayments of lease obligations | ¥-44.89 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥17.60 million | Consolidated |
| Interest expenses paid | ¥-60.17 million | Consolidated |
| Interest and dividends income received | ¥35.74 million | Consolidated |
| Interest and dividend income | ¥-35.74 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.2 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥45.01 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.3 billion | Consolidated |
| Payments into time deposits | ¥-0.1 billion | Consolidated |
| Subtotal | ¥1.9 billion | Consolidated |
| Purchase of investment securities | ¥-1.0 billion | Consolidated |
| Proceeds from sales of investment securities | ¥0.9 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.1 billion | Consolidated |
| Valuation gains (losses) on investment securities | ¥50.21 million | Consolidated |
| Interest expenses | ¥60.02 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥3.23 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-71.82 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.2 billion | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-56.34 million | Consolidated |
| Decrease/increase in consumption taxes receivable/payable | ¥19.29 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥0.1 billion | Consolidated |
| Increase (decrease) in provision for share awards | ¥84.43 million | Consolidated |
| Decrease (increase) in inventories | ¥8.04 million | Consolidated |
| Income taxes paid | ¥-0.3 billion | Consolidated |
| Depreciation | ¥0.5 billion | Consolidated |
| Purchase of intangible assets | ¥-0.6 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.07 million | Consolidated |
| Proceeds from subsidy income | ¥0.85 million | Consolidated |
| Subsidy income | ¥-0.85 million | Consolidated |
| Dividends | ¥-0.7 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.5 billion | Consolidated |
| Proceeds from guarantee deposits received | ¥11.02 million | Consolidated |
| Repayments of guarantee deposits received | ¥-9.26 million | Consolidated |
| Increase (decrease) in deposits | ¥0.4 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.6 billion | Consolidated | Disclosed |
| Dividend per share | 26 | Parent only | Disclosed |
| Number of employees | 970 | Consolidated | Disclosed |
| Net assets | ¥6.9 billion | Consolidated | Disclosed |
| Net sales | ¥10.1 billion | Consolidated | Disclosed |
| Operating income | ¥0.9 billion | Consolidated | Disclosed |
| Ordinary income | ¥1.0 billion | Consolidated | Disclosed |
| Net income | ¥0.6 billion | Consolidated | Disclosed |
| Total assets | ¥18.2 billion | Consolidated | Disclosed |
| Operating margin | 8.8% | Consolidated | Calculated |
| Net margin | 6.2% | Consolidated | Calculated |
| Sales per employee | 10379713 yen | Consolidated | Calculated |
| Total asset turnover | 0.55 times | Consolidated | Calculated |
| Net assets to total assets | 37.9% | Consolidated | Calculated |