Ano Kaisha no Shikumi
Search
Menu

ELAN

ELAN Corporation

Company highlights

The latest annual dividend per share is higher than the year before.

Key figures

Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP

RevenueDisclosed ¥55.4B
Operating marginCalculated 7.7%
Net assets to total assetsCalculated 55.8%

Company profile

Securities code 6099 / EDINET code E30929 / Services / Fiscal year end December 31

松本市出川町１５番１２号／Capital stock ¥573 million
Address, capital stock, fiscal year end and industry: the FSA’s EDINET code list.

Official website: https://www.kkelan.com/
Official website: gBizINFO (Ministry of Economy, Trade and Industry).

Company details
社長執行役員CEO峯崎友宏 Representative
2/6/1995 Date of incorporation
6 Consolidated subsidiaries

Tables scroll sideways

Disclosed data

Source: Annual Securities Report (Jan 2025 to Dec 2025) · filed 2026-03-26

Profitability ★★★★☆position among all companies 7.7%
Growth (revenue, 4-year average) ★★★★★position among all companies 15.1%
Capital efficiency ★★★★★position among all companies 20.5%

Business activities and revenue composition

Breakdown by business: not published

Revenue and profit

ELAN

Period Jan 2025 to Dec 2025Source Annual securities reports

Net sales and operating revenue ¥55.4B　100% Cost of sales ¥43.6B　79% Selling, general and administrative expenses ¥7.6B　14% Operating income ¥4.3B　8%
Amounts by account
GroupAccountAmountConsolidated / Non-consolidated
Selling, general and administrative expenses Business consignment expenses ¥3.6 billion Parent only
Salaries ¥2.8 billion Consolidated
Salaries and allowances ¥1.7 billion Parent only
Communication expenses ¥0.8 billion Consolidated
Provision of allowance for doubtful accounts ¥0.5 billion Consolidated
Fee expenses ¥0.3 billion Consolidated
Legal welfare expenses ¥0.3 billion Parent only
Amortization of goodwill ¥0.1 billion Consolidated
Directors' compensations ¥0.1 billion Parent only
Outsourcing expenses ¥0.1 billion Parent only
Depreciation ¥80.03 million Parent only
Provision for dividend ¥6.32 million Consolidated
Profit by stage Gross profit (loss) ¥11.9 billion Consolidated
Operating income ¥4.3 billion Consolidated
Ordinary income ¥4.2 billion Consolidated
Net income ¥2.8 billion Consolidated

ELAN

Selling, general and administrative expenses

Period Jan 2025 to Dec 2025Source Annual securities reports

Business consignment expenses ¥3.6 billion (36.8%)37%Salaries ¥2.8 billion (28.7%)29%Salaries and allowances ¥1.7 billion (17.2%)17%Communication expenses ¥0.8 billion (8.3%)8%Provision of allowance for doubtful accounts ¥0.5 billion (5.5%)Fee expenses ¥0.3 billion (3.5%)¥9.9B
  • Business consignment expenses　¥3.6 billion
  • Salaries　¥2.8 billion
  • Salaries and allowances　¥1.7 billion
  • Communication expenses　¥0.8 billion
  • Provision of allowance for doubtful accounts　¥0.5 billion
  • Fee expenses　¥0.3 billion

Performance, financial position and capital allocation

Finance
55.8% Net assets to total assets Industry median 55.2% FY ending 12/2025 · consolidated / calculated
10.5% Return on assets (ROA)
¥238.8 Net assets per share
¥0.8 billion Free cash flow
¥26.3 billion Total assets
¥1.3 billion Goodwill (the part of the acquisition price above the net assets acquired)
Capital allocation
100.8% Cash conversion Industry median 106.7% FY ending 12/2025 · consolidated / calculated
2.5% Increase in working capital ★★★★☆ position among all companies FY ending 12/2025 · consolidated / calculated
92.4% Property, plant and equipment purchases relative to depreciation ★★★☆☆ position among all companies FY ending 12/2025 · consolidated / calculated
18.3% Return to shareholders ★★☆☆☆ position among all companies FY ending 12/2025 · consolidated / calculated
7.9% Investment securities to net assets ★★★☆☆ position among all companies FY ending 12/2025 · consolidated / calculated

Long-term changes in performance

Period 2012 to 2025Disclosed

Revenue ×12.05 from 2012 to 2025

ELAN

Long-term revenue, profit and asset trends

Period 2012 to 2025Source Annual securities reportsDisclosed

Mark on the chart
55 37 18 0 2012 2014 2016 2018 2020 2022 2024 2025 Net sales and operating revenue Ordinary income 2013　Net sales year on year +30.9% 2014　Net sales year on year +23.9% 2015　Net sales year on year +20.7% 2016　Net sales year on year +26.6% 2018　Net sales year on year +20.2% 2020　Net sales year on year +21.1% 2021　Net sales year on year +21.4% 55Latest value 2025 55¥ billion 55Highest in the period shown 2025 55¥ billion 5Lowest in the period shown 2012 5¥ billion ¥ billion

ELAN

Recent performance trends

Source Annual securities reports

55 37 18 0 4 years ago 3 years ago 2 years ago Last year This year Net sales and operating revenue Ordinary income ¥ billion

Year-on-year comparison

Period 2012 to 2025Disclosed

Item20212022202320242025
Net sales ¥31.6B ¥36.3B ¥41.4B ¥47.5B ¥55.4B
Year on year (%) +21.4%◆ +14.6% +14.2% +14.7% +16.7%
Ordinary income (loss) ¥2.8B ¥3.4B ¥3.7B ¥3.5B ¥4.2B
Change from prior year +31.2% +21.1% +7.9% -3.8% +18.1%
Ordinary income (loss) as a share of Net sales 8.9% 9.4% 8.9% 7.5% 7.5%
Change (percentage points) +0.7 points +0.5 points -0.5 points -1.4 points +0.1 points

Fiscal periods marked for changes

Earlier fiscal periods (4)
  • 2013Net sales year on year +30.9%
  • 2014Net sales year on year +23.9%
  • 2015Net sales year on year +20.7%
  • 2016Net sales year on year +26.6%
  • 2018Net sales year on year +20.2%
  • 2020Net sales year on year +21.1%
  • 2021Net sales year on year +21.4%

ELAN

Earnings and net assets per share over time

Unit yenSource Annual securities reports

46 31 15 0 4 years ago 3 years ago 2 years ago Last year This year Earnings per share yen 239 159 80 -0 4 years ago 3 years ago 2 years ago Last year This year Net assets per share yen

ELAN

Return on equity over time

Unit %Source Annual securities reports

28 19 9 0 4 years ago 3 years ago 2 years ago Last year This year Return on equity (ROE, %)
Consolidated indicators (14 items)
Item4 years ago3 years ago2 years agoLast yearThis year
Net sales ¥31.6 billion ¥36.3 billion ¥41.4 billion ¥47.5 billion ¥55.4 billion
Ordinary income (loss) ¥2.8 billion ¥3.4 billion ¥3.7 billion ¥3.5 billion ¥4.2 billion
Net income (loss) attributable to owners of parent ¥1.9 billion ¥2.1 billion ¥2.5 billion ¥2.4 billion ¥2.8 billion
Comprehensive income ¥1.9 billion ¥2.0 billion ¥2.5 billion ¥2.5 billion ¥2.8 billion
Net assets ¥7.5 billion ¥9.0 billion ¥10.8 billion ¥12.5 billion ¥14.7 billion
Total assets ¥13.9 billion ¥16.1 billion ¥19.0 billion ¥21.7 billion ¥26.3 billion
Net assets per share 123.78 yen 148.69 yen 178.86 yen 206.77 yen 238.8 yen
Basic earnings (loss) per share 31.49 yen 34.45 yen 41.66 yen 38.94 yen 45.77 yen
Equity-to-asset ratio 53.7% 55.9% 56.9% 57.6% 54.9%
Return on equity 27.9% 25.3% 25.4% 20.2% 20.5%
Net cash provided by (used in) operating activities ¥2.1 billion ¥1.6 billion ¥1.8 billion ¥4.5 billion ¥4.3 billion
Net cash provided by (used in) investing activities ¥-0.4 billion ¥-0.6 billion ¥-1.7 billion ¥-2.2 billion ¥-3.5 billion
Net cash provided by (used in) financing activities ¥-0.6 billion ¥-0.6 billion ¥-0.7 billion ¥-0.8 billion ¥-0.8 billion
Cash and cash equivalents ¥5.6 billion ¥6.0 billion ¥5.5 billion ¥6.8 billion ¥6.8 billion
Parent only indicators (13 items)
Item4 years ago3 years ago2 years agoLast yearThis year
Net sales ¥31.6 billion ¥36.2 billion ¥41.3 billion ¥47.1 billion ¥53.0 billion
Ordinary income (loss) ¥2.6 billion ¥3.2 billion ¥3.4 billion ¥3.3 billion ¥3.4 billion
Net income (loss) ¥1.8 billion ¥2.0 billion ¥2.4 billion ¥2.4 billion ¥2.4 billion
Capital stock ¥0.6 billion ¥0.6 billion ¥0.6 billion ¥0.6 billion ¥0.6 billion
Total number of issued shares (common stock) 60,600,000 shares 60,600,000 shares 60,600,000 shares 60,600,000 shares 60,600,000 shares
Net assets ¥7.2 billion ¥8.6 billion ¥10.3 billion ¥12.0 billion ¥13.5 billion
Total assets ¥13.6 billion ¥15.7 billion ¥18.5 billion ¥20.7 billion ¥23.5 billion
Net assets per share 119.39 yen 142.95 yen 170.54 yen 197.68 yen 223.86 yen
Dividend per share 9 yen 11 yen 13 yen 13 yen 15 yen
Basic earnings (loss) per share 29.2 yen 33.1 yen 39.07 yen 38.94 yen 38.93 yen
Equity-to-asset ratio 53.0% 55.0% 55.8% 57.9% 57.5%
Return on equity 26.6% 25.2% 24.9% 21.2% 18.5%
Payout ratio 30.8% 33.2% 33.3% 33.4% 38.5%

Dividend history

Source: reporting company’s key figures, annual securities reports · 14 years (2012 to 2025)Parent-onlyDisclosed

1 periods Consecutive increases (own definition) through FY ending 12/2025
6 periods Consecutive periods with dividends (site definition) through FY ending 12/2025
+15.4% Dividend growth (year on year)
+1.4% Dividend growth (5-year annual rate)
Fiscal yearAnnual dividend per share Of which interimPayout ratio (as reported, parent only) Flag
FY ending 12/2025 ¥15 Could not be retrieved 38.5%
FY ending 12/2024 ¥13 Could not be retrieved 33.4%
FY ending 12/2023 ¥13 Could not be retrieved 33.3%
FY ending 12/2022 ¥11 Could not be retrieved 33.2%
FY ending 12/2021 ¥9 Could not be retrieved 30.8%
FY ending 12/2020 ¥14 Could not be retrieved 25.8%
FY ending 12/2019 ¥9 Could not be retrieved 32.0% Stock split or share consolidation noted
FY ending 12/2018 ¥14 Could not be retrieved 26.9%
FY ending 12/2017 ¥8 Could not be retrieved 21.4% Stock split or share consolidation noted
FY ending 12/2016 ¥12 Could not be retrieved 17.6%
FY ending 12/2015 ¥6 Could not be retrieved 12.1% Stock split or share consolidation noted
FY ending 12/2014 ¥5 Could not be retrieved 6.0% Stock split or share consolidation noted
FY ending 12/2013 ¥400 Could not be retrieved 4.8%
FY ending 12/2012 ¥360 Could not be retrieved 5.8% Stock split or share consolidation noted

ELAN

Dividends per share over time

Unit yenSource Annual securities reports

15 10 5 0 4 years ago 3 years ago 2 years ago Last year This year Dividend per share yen

Shareholder composition

As of 2025-12-31Disclosed

Share ownership by holder category

7,417 Shareholders
6.48% Foreign holders (total) Industry median 3.64%
23.19% Individuals and others Industry median 52.53%

ELAN

Unit %Source Annual securities reports

  • Financial institutions7.44%
  • Securities firms0.73%
  • Other corporations62.16%
  • Foreign holders (institutions)6.46%
  • Foreign holders (individuals)0.02%
  • Individuals and others23.19%

Major shareholders

RankShareholderShareholding ratioShares held
1 エムスリー株式会社 55.0% 33,329,490
2 櫻井 英治 4.49% 2,721,100
3 中島 信弘 4.0% 2,422,600
4 日本マスタートラスト信託銀行株式会社（信託口） 3.76% 2,276,100
5 株式会社ＳＡＫＵＲＡコーポレーション 3.04% 1,841,000
6 株式会社日本カストディ銀行（信託口） 2.5% 1,517,300
7 株式会社ＵＨ５ 1.54% 932,500
8 光通信ＫＫ投資事業有限責任組合 1.51% 913,200
9 ＭＳＩＰ ＣＬＩＥＮＴ ＳＥＣＵＲＩＴＩＥＳ（常任代理人 モルガン・スタンレーＭＵＦＧ証券株式会社） 1.46% 881,800
10 株式会社Ｎ－Ｓｔｙｌｅ 1.37% 827,400

Research and development expenses and capital expenditure

Source: R&D and capital expenditure sections, annual securities reports · 2 years (2020 to 2025)Disclosed

Not disclosed Research and development
¥0.1 billion Capital expenditure 0.2% of revenue (industry median 2.3%)
Fiscal year Capital expenditure
FY ending 12/2025 ¥0.1 billion
FY ending 12/2020 ¥85.20 million

Revenue scale in the same industry

ELAN

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

Workforce information

Source: Annual Securities Report (Jan 2025 to Dec 2025)Parent-onlyDisclosed

310 Employees (parent only) Industry median 130
35.0 Average age Industry median 38.8
4.8 years Average length of service Industry median 6.6 years
¥5.32 million Average annual salary Industry median ¥5.89 million
People and organisation
56.9¥ million Sales per employee Industry median 24.2¥ million FY ending 12/2025 · consolidated / calculated
¥4.39 million Operating income per employee
59.0% Wage gap between men and women
8.8% Women in managerial positions
63.6% Men taking childcare leave
Men 185
Women 193 Employees by gender
6 / 68 Female managers
525 Average temporary staff

Administrative filings and published information

Workplace information filings

Filed 2026-06-25Disclosed

ItemValue
Employees 378
Average monthly overtime (statutory overtime plus work on statutory days off)
Scope: 正社員		 24 hours
Share of managers who are women 8.8%

Audit and disclosure information

Annual securities report, year ended 2025-12-31Disclosed

ItemValue
Audit firm 有限責任監査法人トーマツ
Audit fees (this year, total) ¥47.80 million
Non-audit fees (this year, total) Not applicable
Audit fees (this year, network firms) ¥2.70 million
Non-audit fees (this year, network firms) ¥4.31 million
Going concern note Cannot be determined
Accounting standard Japanese GAAP

See the book series →

Sources and methodology

Retrieved disclosed figures

Accounts and values from the annual securities report, by section

Major management indicators (5 years) (27 items)

ItemValueConsolidated / Non-consolidated
Comprehensive income ¥2.8 billion Consolidated
Net cash provided by (used in) operating activities ¥4.3 billion Consolidated
Net sales ¥55.4 billion Consolidated
Net cash provided by (used in) investing activities ¥-3.5 billion Consolidated
Cash and cash equivalents ¥6.8 billion Consolidated
Net assets ¥14.7 billion Consolidated
Ordinary income (loss) ¥4.2 billion Consolidated
Total assets ¥26.3 billion Consolidated
Return on equity 20.5% Consolidated
Equity-to-asset ratio 54.9% Consolidated
Net income (loss) attributable to owners of parent ¥2.8 billion Consolidated
Net cash provided by (used in) financing activities ¥-0.8 billion Consolidated
Basic earnings (loss) per share 45.77 yen Consolidated
Net assets per share 238.8 yen Consolidated
Dividend per share 15 yen Parent only
Net sales ¥53.0 billion Parent only
Net income (loss) ¥2.4 billion Parent only
Total number of issued shares (common stock) 60,600,000 shares Parent only
Net assets ¥13.5 billion Parent only
Ordinary income (loss) ¥3.4 billion Parent only
Total assets ¥23.5 billion Parent only
Return on equity 18.5% Parent only
Equity-to-asset ratio 57.5% Parent only
Capital stock ¥0.6 billion Parent only
Payout ratio 38.5% Parent only
Basic earnings (loss) per share 38.93 yen Parent only
Net assets per share 223.86 yen Parent only

Employees (11 items)

ItemValueConsolidated / Non-consolidated
Number of employees 974 people Consolidated
Number of employees 974 people Consolidated
Wage gap between men and women (all employees) 59.0% Parent only
Average length of service (years) 4.8 years Parent only
Average annual salary ¥5.32 million Parent only
Average age (years) 35 years old Parent only
Number of employees 310 people Parent only
Number of employees 310 people Parent only
Number of employees 310 people Parent only
Wage gap between men and women (regular employees) 74.8% Parent only
Wage gap between men and women (non-regular employees) 47.6% Parent only

Other disclosed items (11 items)

ItemValueConsolidated / Non-consolidated
Gross scope 3 greenhouse gas emissions 134,434 t-CO2e Consolidated
Average number of temporary employees 525 people Consolidated
Average number of temporary employees 525 people Consolidated
Number of associates accounted for using equity method 1 companies Consolidated
Number of consolidated subsidiaries 6 companies Consolidated
Rate of male employees taking childcare leave (all employees) 63.6% Parent only
Average number of temporary employees 109 people Parent only
Average number of temporary employees 109 people Parent only
Average number of temporary employees 109 people Parent only
Total return on the share price index 213.2% Parent only
Ratio of female employees in managerial positions 8.8% Parent only

Shares (10 items)

ItemValueConsolidated / Non-consolidated
Number of shares held 47,662,490 shares Consolidated
Total number of shares held treasury shares etc 1,000 shares Consolidated
Number of shares 60,600,000 shares Consolidated
Shareholding ratio treasury shares etc 0.0% Consolidated
Shareholding ratio 78.6% Consolidated
Number of shares held in own name treasury shares etc 1,000 shares Consolidated
Number of voting rights 605,723 units Consolidated
Carrying amount on the balance sheet ¥0.5 billion Consolidated
Number of issues 3 issues Consolidated
Total shareholder return 52.3% Parent only

Property and facilities (1 items)

ItemValueConsolidated / Non-consolidated
Capital expenditures ¥0.1 billion Consolidated

Audit (7 items)

ItemValueConsolidated / Non-consolidated
Fees for audit and attestation services - reporting company ¥47.80 million Consolidated
Fees for audit and attestation services - total ¥2.70 million Consolidated
Fees for audit and attestation services - total ¥47.80 million Consolidated
Fees for audit and attestation services - consolidated subsidiaries ¥2.70 million Consolidated
Fees for non-audit services - reporting company ¥1.80 million Consolidated
Fees for non-audit services - total ¥4.31 million Consolidated
Non audit fees consolidated subsidiaries network firms ¥2.51 million Consolidated

Balance sheet (127 items)

ItemValueConsolidated / Non-consolidated
Other ¥0.1 billion Consolidated
Other ¥0.3 billion Consolidated
Other ¥0.2 billion Consolidated
Other ¥0.1 billion Consolidated
Other ¥0.3 billion Consolidated
Other ¥0.6 billion Consolidated
Valuation difference on available-for-sale securities ¥-7.66 million Consolidated
Other, net ¥71.21 million Consolidated
Goodwill ¥1.3 billion Consolidated
Goodwill ¥1.3 billion Consolidated
Software ¥71.68 million Consolidated
Retained earnings ¥13.5 billion Consolidated
Merchandise ¥1.9 billion Consolidated
Non-current liabilities ¥0.6 billion Consolidated
Non-current assets ¥7.8 billion Consolidated
Land ¥0.3 billion Consolidated
Buildings and structures ¥0.8 billion Consolidated
Buildings and structures, net ¥0.6 billion Consolidated
Provision for management board incentive plan trust-NCL ¥27.44 million Consolidated
Investments and other assets ¥4.5 billion Consolidated
Investment securities ¥1.2 billion Consolidated
Property, plant and equipment ¥1.4 billion Consolidated
Accounts receivable - other ¥2.3 billion Consolidated
Income taxes payable ¥0.9 billion Consolidated
Accrued consumption taxes ¥0.2 billion Consolidated
Accrued expenses ¥87.85 million Consolidated
Accounts payable - other ¥0.9 billion Consolidated
Shareholders' equity ¥14.5 billion Consolidated
Provision for stocks payment-NCL ¥44.59 million Consolidated
Machinery, equipment and vehicles ¥0.8 billion Consolidated
Machinery, equipment and vehicles, net ¥0.4 billion Consolidated
Current liabilities ¥11.1 billion Consolidated
Current assets ¥18.5 billion Consolidated
Accumulated depreciation ¥-0.1 billion Consolidated
Accumulated depreciation ¥-0.2 billion Consolidated
Accumulated depreciation ¥-0.3 billion Consolidated
Foreign currency translation adjustment ¥-13.83 million Consolidated
Intangible assets ¥1.9 billion Consolidated
Cash and cash equivalents ¥6.8 billion Consolidated
Cash and deposits ¥6.8 billion Consolidated
Short-term loans payable ¥0.4 billion Consolidated
Net assets ¥14.7 billion Consolidated
Net assets ¥14.7 billion Consolidated
Total assets ¥26.3 billion Consolidated
Deferred tax assets ¥0.6 billion Consolidated
Treasury stock ¥-0.2 billion Consolidated
Valuation and translation adjustments ¥-21.49 million Consolidated
Liabilities ¥11.6 billion Consolidated
Liabilities and net assets ¥26.3 billion Consolidated
Supplies ¥1.1 billion Consolidated
Accounts payable - trade ¥8.4 billion Consolidated
Allowance for doubtful accounts ¥-81.96 million Consolidated
Allowance for doubtful accounts ¥-0.9 billion Consolidated
Capital surplus ¥0.5 billion Consolidated
Capital stock ¥0.6 billion Consolidated
Long-term loans payable ¥0.4 billion Consolidated
Long-term loans receivable ¥1.0 billion Consolidated
Shares of subsidiaries and associates ¥1.5 billion Consolidated
Non-controlling interests ¥0.2 billion Consolidated
Current portion of long-term loans payable ¥97.33 million Consolidated
Other ¥51.07 million Parent only
Other ¥72.25 million Parent only
Other ¥0.4 billion Parent only
Other ¥22.99 million Parent only
Valuation difference on available-for-sale securities ¥-7.66 million Parent only
Software ¥71.68 million Parent only
Lease obligations ¥29.28 million Parent only
Lease obligations ¥5.77 million Parent only
Lease assets ¥36.85 million Parent only
Lease assets, net ¥31.81 million Parent only
General reserve ¥12.50 million Parent only
Retained earnings ¥12.6 billion Parent only
Legal retained earnings ¥7.50 million Parent only
Prepaid expenses ¥77.61 million Parent only
Merchandise ¥1.6 billion Parent only
Non-current liabilities ¥82.84 million Parent only
Non-current assets ¥7.4 billion Parent only
Land ¥0.3 billion Parent only
Accounts receivable - trade ¥6.6 billion Parent only
Tools, furniture and fixtures ¥0.1 billion Parent only
Tools, furniture and fixtures ¥26.22 million Parent only
Buildings ¥0.3 billion Parent only
Buildings, net ¥0.2 billion Parent only
Provision for management board incentive plan trust-NCL ¥27.44 million Parent only
Deposits received from employees ¥32.97 million Parent only
Investments and other assets ¥6.7 billion Parent only
Investment securities ¥1.2 billion Parent only
Lease deposits ¥0.1 billion Parent only
Property, plant and equipment ¥0.5 billion Parent only
Accounts receivable - other ¥2.2 billion Parent only
Income taxes payable ¥0.7 billion Parent only
Accrued consumption taxes ¥0.1 billion Parent only
Accrued expenses ¥51.61 million Parent only
Accounts payable - other ¥0.8 billion Parent only
Shareholders' equity ¥13.5 billion Parent only
Provision for stocks payment-NCL ¥26.11 million Parent only
Structures ¥3.00 million Parent only
Structures, net ¥2.15 million Parent only
Current liabilities ¥9.9 billion Parent only
Current assets ¥16.2 billion Parent only
Accumulated depreciation ¥-5.05 million Parent only
Accumulated depreciation ¥-96.94 million Parent only
Accumulated depreciation ¥-0.1 billion Parent only
Accumulated depreciation ¥-0.85 million Parent only
Accumulated depreciation ¥-30.65 million Parent only
Intangible assets ¥94.67 million Parent only
Cash and deposits ¥5.1 billion Parent only
Net assets ¥13.5 billion Parent only
Net assets ¥13.5 billion Parent only
Total assets ¥23.5 billion Parent only
Deferred tax assets ¥0.6 billion Parent only
Retained earnings brought forward ¥12.6 billion Parent only
Treasury stock ¥-0.2 billion Parent only
Valuation and translation adjustments ¥-7.66 million Parent only
Liabilities ¥10.0 billion Parent only
Liabilities and net assets ¥23.5 billion Parent only
Supplies ¥1.1 billion Parent only
Accounts payable - trade ¥8.1 billion Parent only
Allowance for doubtful accounts ¥-81.96 million Parent only
Allowance for doubtful accounts ¥-0.8 billion Parent only
Capital surplus ¥0.5 billion Parent only
Legal capital surplus ¥0.5 billion Parent only
Capital stock ¥0.6 billion Parent only
Vehicle and delivery equipment ¥45.58 million Parent only
Vehicles, net ¥14.93 million Parent only
Long-term loans receivable ¥1.0 billion Parent only
Shares of subsidiaries and associates ¥3.9 billion Parent only

Accounts unique to this company (4 items)

ItemValueConsolidated / Non-consolidated
Revenue ¥7.0 billion Consolidated
Revenue ¥13.29 million Consolidated
Revenue ¥5.0 billion Parent only
Revenue ¥88.24 million Parent only

Statement of income (92 items)

ItemValueConsolidated / Non-consolidated
Other ¥35.23 million Consolidated
Other comprehensive income ¥-70.59 million Consolidated
Valuation difference on available for sale securities net of tax ¥-7.36 million Consolidated
Amortization of goodwill ¥0.1 billion Consolidated
Dividends from surplus ¥-0.8 billion Consolidated
Subsidy income ¥8.60 million Consolidated
Comprehensive income ¥2.8 billion Consolidated
Interest income ¥30.51 million Consolidated
Operating income ¥4.3 billion Consolidated
Non-operating income ¥0.1 billion Consolidated
Non-operating expenses ¥0.2 billion Consolidated
Net cash provided by (used in) operating activities ¥4.3 billion Consolidated
Gain on sales of non-current assets ¥6.59 million Consolidated
Loss on retirement of non-current assets ¥3.46 million Consolidated
Cost of sales ¥43.6 billion Consolidated
Gross profit (loss) ¥11.9 billion Consolidated
Net sales ¥55.4 billion Consolidated
Net income ¥2.8 billion Consolidated
Net income ¥2.8 billion Consolidated
Net income (loss) ¥2.8 billion Consolidated
Net income (loss) ¥2.8 billion Consolidated
Loss on investments in partnership ¥45.33 million Consolidated
Net cash provided by (used in) investing activities ¥-3.5 billion Consolidated
Share of loss of investments accounted for using equity method ¥48.83 million Consolidated
Interest expenses ¥59.01 million Consolidated
Fee expenses ¥0.3 billion Consolidated
Provision for dividend ¥6.32 million Consolidated
Income taxes - current ¥1.5 billion Consolidated
Income taxes ¥1.4 billion Consolidated
Income taxes - deferred ¥-0.1 billion Consolidated
Foreign exchange gains ¥19.51 million Consolidated
Foreign currency translation adjustment net of tax ¥-63.23 million Consolidated
Effect of exchange rate change on cash and cash equivalents ¥2.63 million Consolidated
Net increase (decrease) in cash and cash equivalents ¥-3.99 million Consolidated
Income (loss) before income taxes ¥4.2 billion Consolidated
Income (loss) before income taxes ¥4.2 billion Consolidated
Consulting fee income ¥4.20 million Consolidated
Ordinary income ¥4.2 billion Consolidated
Salaries ¥2.8 billion Consolidated
Disposal of treasury stock ¥28.38 million Consolidated
Purchase of treasury stock ¥-6,000 Consolidated
Comprehensive income attributable to owners of parent ¥2.7 billion Consolidated
Net cash provided by (used in) financing activities ¥-0.8 billion Consolidated
Selling, general and administrative expenses ¥7.6 billion Consolidated
Provision of allowance for doubtful accounts ¥49.11 million Consolidated
Provision of allowance for doubtful accounts ¥0.5 billion Consolidated
Communication expenses ¥0.8 billion Consolidated
Increase of consolidated subsidiaries non controlling interests ¥0.2 billion Consolidated
Comprehensive income attributable to non-controlling interests ¥58.36 million Consolidated
Net income (loss) attributable to non-controlling interests ¥62.02 million Consolidated
Other ¥72.55 million Parent only
Dividends from surplus ¥-0.8 billion Parent only
Subsidy income ¥2.06 million Parent only
Interest income ¥31.73 million Parent only
Rental income ¥4.94 million Parent only
Dividend income ¥87.00 million Parent only
Total ¥38.8 billion Parent only
Cost of merchandize sold ¥37.1 billion Parent only
Ending goods ¥1.6 billion Parent only
Beginning goods ¥1.5 billion Parent only
Operating income ¥3.0 billion Parent only
Non-operating income ¥0.5 billion Parent only
Non-operating expenses ¥98.68 million Parent only
Gain on sales of non-current assets ¥6.59 million Parent only
Loss on retirement of non-current assets ¥3.13 million Parent only
Cost of sales ¥42.1 billion Parent only
Gross profit (loss) ¥10.8 billion Parent only
Net sales ¥53.0 billion Parent only
Outsourcing expenses ¥0.1 billion Parent only
Cost of purchased goods ¥37.3 billion Parent only
Net income (loss) ¥2.4 billion Parent only
Net income (loss) ¥2.4 billion Parent only
Directors' compensations ¥0.1 billion Parent only
Loss on investments in partnership ¥45.33 million Parent only
Provision for dividend ¥1.24 million Parent only
Fiduciary obligation fee ¥87.53 million Parent only
Business consignment expenses ¥3.6 billion Parent only
Income taxes - current ¥1.1 billion Parent only
Income taxes ¥1.0 billion Parent only
Income taxes - deferred ¥-88.06 million Parent only
Legal welfare expenses ¥0.3 billion Parent only
Depreciation ¥80.03 million Parent only
Foreign exchange gains ¥19.51 million Parent only
Income (loss) before income taxes ¥3.4 billion Parent only
Consulting fee income ¥57.69 million Parent only
Ordinary income ¥3.4 billion Parent only
Salaries and allowances ¥1.7 billion Parent only
Disposal of treasury stock ¥28.38 million Parent only
Purchase of treasury stock ¥-6,000 Parent only
Selling, general and administrative expenses ¥7.8 billion Parent only
Provision of allowance for doubtful accounts ¥50.23 million Parent only
Provision of allowance for doubtful accounts ¥0.5 billion Parent only

Statement of changes in equity (4 items)

ItemValueConsolidated / Non-consolidated
Total changes during the period ¥2.2 billion Consolidated
Net changes in items other than shareholders' equity ¥-66.92 million Consolidated
Total changes during the period ¥1.6 billion Parent only
Net changes in items other than shareholders' equity ¥-7.36 million Parent only

Statement of cash flows (39 items)

ItemValueConsolidated / Non-consolidated
Other ¥-54.61 million Consolidated
Other ¥-60.82 million Consolidated
Increase (decrease) in other current liabilities ¥65.14 million Consolidated
Decrease (increase) in other current assets ¥15.10 million Consolidated
Amortization of goodwill ¥0.1 billion Consolidated
Repayments of lease obligations ¥-0.96 million Consolidated
Increase decrease in notes and accounts payable trade ¥0.9 billion Consolidated
Interest expenses paid ¥-59.01 million Consolidated
Interest and dividends income received ¥9.78 million Consolidated
Interest and dividend income ¥-30.51 million Consolidated
Loss (gain) on sales of fixed assets ¥-6.59 million Consolidated
Loss on retirement of non-current assets ¥3.46 million Consolidated
Decrease increase in notes and accounts receivable trade ¥-0.9 billion Consolidated
Proceeds from withdrawal of time deposits ¥24.29 million Consolidated
Payments into time deposits ¥-24.29 million Consolidated
Subtotal ¥5.6 billion Consolidated
Loss gain on investments in partnership ¥45.33 million Consolidated
Purchase of investment securities ¥-0.2 billion Consolidated
Equity in earnings losses of affiliates ¥48.83 million Consolidated
Interest expenses ¥59.01 million Consolidated
Proceeds from refund of leasehold deposits ¥0.23 million Consolidated
Payments of leasehold and guarantee deposits ¥-57.73 million Consolidated
Purchase of property plant and equipment ¥-1.1 billion Consolidated
Proceeds from sales of property plant and equipment ¥11.78 million Consolidated
Increase (decrease) in accounts payable-other ¥0.2 billion Consolidated
Increase (decrease) in provision for share awards ¥6.32 million Consolidated
Decrease (increase) in inventories ¥-0.5 billion Consolidated
Income taxes paid ¥-1.2 billion Consolidated
Depreciation ¥1.2 billion Consolidated
Foreign exchange loss (gain) ¥-19.51 million Consolidated
Purchase of intangible assets ¥-30.39 million Consolidated
Decrease/increase in short-term loans payable ¥0.1 billion Consolidated
Net decrease increase in short term loans receivable ¥-42.31 million Consolidated
Increase (decrease) in allowance for doubtful accounts ¥0.2 billion Consolidated
Payments for acquisition in subsidiaries resulting in change in scope of consolidation ¥-1.1 billion Consolidated
Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation ¥-91.01 million Consolidated
Dividends ¥-0.8 billion Consolidated
Repayment of long term loans payable ¥-0.1 billion Consolidated
Payments of long-term loans receivable ¥-0.9 billion Consolidated
Basic indicators
ItemValueConsolidated / Non-consolidatedSource
Net cash provided by (used in) operating activities ¥4.3 billion ConsolidatedDisclosed
Dividend per share 15 Parent onlyDisclosed
Number of employees 974 ConsolidatedDisclosed
Net assets ¥14.7 billion ConsolidatedDisclosed
Net sales ¥55.4 billion ConsolidatedDisclosed
Operating income ¥4.3 billion ConsolidatedDisclosed
Ordinary income ¥4.2 billion ConsolidatedDisclosed
Net income ¥2.8 billion ConsolidatedDisclosed
Total assets ¥26.3 billion ConsolidatedDisclosed
Operating margin 7.7%ConsolidatedCalculated
Net margin 5.0%ConsolidatedCalculated
Sales per employee 56928837 yenConsolidatedCalculated
Total asset turnover 2.11 timesConsolidatedCalculated
Net assets to total assets 55.8%ConsolidatedCalculated
How to read the figures, and caveats

Terms

  • Consolidated: the parent company together with the subsidiaries it consolidates
  • Parent-only: the single company that filed the annual securities report
  • Calculated: a disclosed figure put through the formula shown
  • Not disclosed: no such value in the filing (not treated as zero)
  • Not retrieved: a value this page could not extract, including values in the filing that could not be matched. The same item may appear in another table
  • Segment: a business division the company uses in its disclosures
  • Industry median: the middle value among companies in the same industry that disclose the item
  • ★: position when every company is lined up by value (not a judgement of the company)See the formulas
  • Source: document name, period covered, filing date and where it was obtained
  • Tables scroll sideways

Key figures

  • Operating margin 7.7%　Operating income ÷ net sales 　＝ ¥4.3 billion ÷ ¥55.4 billion
    Operating income ÷ net sales. The denominator is Net sales (Consolidated, Japanese GAAP).
  • Net margin 5%　Net income ÷ net sales 　＝ ¥2.8 billion ÷ ¥55.4 billion
    Net income ÷ net sales. The denominator is Net sales (Consolidated, Japanese GAAP).
  • Sales per employee 56,928,837 yen　Sales or operating revenue ÷ employees 　＝ ¥55.4 billion ÷ 974 people
    Sales or operating revenue ÷ employees. The denominator is Number of employees (Consolidated, Japanese GAAP).
  • Total asset turnover 2.11 times　Sales or operating revenue ÷ total assets 　＝ ¥55.4 billion ÷ ¥26.3 billion
    Sales or operating revenue ÷ total assets. The denominator is Total assets (Consolidated, Japanese GAAP).
  • Net assets to total assets 55.8%　Net assets ÷ total assets 　＝ ¥14.7 billion ÷ ¥26.3 billion
    Net assets ÷ total assets. The denominator is Total assets (Consolidated, Japanese GAAP).

Company details

  • Representative　President, Representative Director, gBizINFO
  • Date of incorporation　gBizINFO · 31 years since incorporation
  • Consolidated subsidiaries　Annual Securities Report

Business activities and revenue composition

  • Breakdown by business: machine transcription of segment information (business divisions used in disclosures) in the annual securities report. No table where segment sales differ from the disclosed total by more than 1%, or where the company reports a single business

Amounts by account

  • Totals and their component lines together; consolidated and parent-only figures mixed (right-hand column)

Selling, general and administrative expenses

  • Breakdown of selling, general and administrative expenses (costs of selling and running the company). Cost of sales not included
  • Each item: already inside the SG&A total (not added to it)

Finance

  • Net assets to total assets　Net assets ÷ total assets
  • Return on assets (ROA)　Net income ÷ total assets (consolidated)
  • Net assets per share　Consolidated
  • Free cash flow　Free cash flow: operating cash flow (cash generated by the business) plus investing cash flow (asset purchases, disposals and other investments), consolidated
  • Total assets　Consolidated
  • Goodwill (the part of the acquisition price above the net assets acquired)　9% of net assets (consolidated)

Capital allocation

  • ★: position when all companies are sorted by value and cut into fifths (a position, not a rating). The five items with ★: only where both numerator and denominator are available on a consolidated basisSee the formulas
  • Cash conversion　Net cash provided by (used in) operating activities ÷ operating income
  • Increase in working capital　(increase in trade receivables + increase in inventories) ÷ net sales (or operating revenue)。Trade receivables up ¥0.9 billion + inventories up ¥0.5 billion, over net sales ¥55.4 billion
  • Property, plant and equipment purchases relative to depreciation　Purchase of property, plant and equipment ÷ depreciation。Purchase of property, plant and equipment ¥1.1 billion, over depreciation ¥1.2 billion
  • Return to shareholders　(dividends paid + purchase of treasury stock) ÷ net cash provided by operating activities。Dividends paid ¥0.8 billion (no treasury stock purchase disclosed), over operating cash flow ¥4.3 billion
  • Investment securities to net assets　Investment securities ÷ net assets。Investment securities ¥1.2 billion, over net assets ¥14.7 billion

Long-term changes in performance

  • Revenue　Disclosed value for 2025 ÷ disclosed value for 2012

Year-on-year comparison

  • Year on year: calculated only where the item, reporting range and accounting standard match and the periods are consecutive
  • Comparison basis not confirmed: periods with a change of accounting standard or reporting range, a moved fiscal year end, or an unconfirmed period
  • ◆: a period where revenue moved 20% or more from the prior year, profit as a share of revenue moved 2.0 percentage points or more, or profit or loss changed sign. Item used named in the table and list. Not a ranking of companies

Earnings and net assets per share over time

  • Earnings per share = net profit ÷ shares; net assets per share = net assets ÷ shares. Disclosed values from the key financial indicators of the annual securities report. No share prices used

Return on equity over time

  • Return on equity (ROE): net profit as a proportion of equity. For Japanese companies, the disclosed value in the key financial indicators of the annual securities report (decimals converted to percentages)

Dividend history

  • Payout ratio: dividends as a proportion of net profit. Dividend amounts and payout ratios: the reporting company’s parent-only disclosed values (as written in the annual securities report, not recalculated from consolidated profit). Consecutive increases: years in a row, from the latest backwards, in which the annual dividend per share rose. Consecutive years with a dividend: years in a row with an annual dividend per share above zero. Both this site’s own count (not the criteria of any published index). A year with no disclosure not read as zero; counting stops there. Range limited to the years listed above. Flagged 5 years: a note about a stock split or share consolidation, or a period other than 12 months. No calculation across those years, as the dividend per share may rest on a different share base.

Share ownership by holder category

  • Source: ownership table, annual securities report. Percentages as disclosed, calculated on trading units (some companies do not total exactly 100%). Foreign holders (total): institutions and individuals combined. “Individuals and others”: a register category (not necessarily the share actually held by individuals). Industry median: the middle value among companies in Services that disclose the item (industries with at least 5 companies only).

Major shareholders

  • Source: major shareholders table, annual securities report. Trust bank holdings as written (whose trust is not disclosed)

Research and development expenses and capital expenditure

  • Research and development: total in the R&D section of the annual securities report. Capital expenditure: this year’s actual spending in the capital expenditure overview (not a plan). Years: only those available in the annual securities reports on hand (one to four per company); no row for other years. Share of revenue: divided by consolidated revenue in the same annual securities report. Industry median: the middle value among companies in Services that disclose the item (industries with at least 5 companies only).

Revenue scale in the same industry

  • Revenue (disclosed values) of companies in the same industry, using the same grouping as the industry pages. Only the top three and the two companies either side of this one. Bar length relative to the largest company (100). An order of size, not a ranking of quality

Workforce information

  • All four: the reporting company (parent-only), as disclosed in the employee section of the annual securities report. Employees across the consolidated group: 974 (a different scope, kept apart from the four above). Industry median: the middle value among companies in Services that disclose the item (industries with at least 5 companies only).

People and organisation

  • Sales per employee　Net sales (or operating revenue) ÷ employees
  • Operating income per employee　Operating income ÷ employees
  • Wage gap between men and women　Women's pay with men's pay set to 100, reporting company
  • Women in managerial positions　Reporting company (parent only)
  • Men taking childcare leave　Reporting company (parent only)
  • Employees by gender　gBizINFO
  • Female managers　gBizINFO: 6 women among 68 managers
  • Average temporary staff　Consolidated, average headcount other than regular employees

Workplace information filings

  • Source: processed from Shokuba-labo, the workplace information site of the Ministry of Health, Labour and Welfare. Items the company filed only Shokuba-labo

Audit and disclosure information

  • Whether there is a going concern note (the accounting assumption that a company will continue operating), and audit information
  • Audit firm, audit fees, going concern note and accounting standard: facts written in the latest annual securities report and the audit report filed with it (not a judgement of the company). Going concern note: “note” when the note text is present, “not applicable” when the report states nothing to report, “cannot be determined” when neither appears. Note text not reproduced. Amended filings not shown (annual securities reports only)

Data sources and calculation methods

Primary source: the annual securities report of ELAN Corporation on EDINET, the FSA’s disclosure system (free to read)
Corporate number: 1100001014640 / Accounting standard: Japanese GAAP

  • Amounts: machine transcription of EDINET XBRL (no manual re-keying). Long narrative notes are text and not in the account list. Identifiers: machine transcription of the EDINET code list (retrieved 2026-08-22)
  • ★: position of the value calculated from disclosed figures among the 4,240 companies on this site, on a five-step scale. Not a judgement of the company. No forecasts usedThe formulas and how they are counted
  • No rank: net assets as a share of total assets, cash conversion and revenue per employee (size alone does not show quality). Industry median shown for comparison. Cash conversion of 100%: operating cash flow equal to operating profit
  • Profit-and-loss chart: only where “sales − cost of sales − SG&A = operating income” holds between disclosed values. Cost breakdown: the six largest SG&A items
  • Trend charts: key financial indicators of the annual securities report. Amounts in billions of yen (dividend per share in yen). Long-run chart joins reports filed in different years (newer report for overlapping years). Some items stop part-way after a change of accounting standard. A stock split changes the weight of one share. Consolidated and parent-only in separate tables
  • Revenue scale in the same industry: bars of revenue (disclosed values) of companies in the same industry grouping as the industry pages, largest first. Only the top three and the two companies either side of this one. Each company’s latest fiscal year. An order of size, not a ranking of quality or an investment view
  • Share prices: not published (no data source allows redistribution). No share-price-based indicators (such as the price earnings ratio) and no extension of past growth into the future
  • Average age, average length of service and average annual salary: the reporting company alone (the parent). At a holding company, a small head-office staff. Payout ratio (basic facts): dividend per share ÷ consolidated earnings per share, calculated here (the payout ratio in the annual securities report is the reporting company’s figure, on a different basis). Representative and founding date: gBizINFO (Ministry of Economy, Trade and Industry), some companies only
  • “Retrieved disclosed figures”: every value readable as a number from the annual securities report. Company-wide values only (no segment or other breakdowns)
  • Segment table: machine transcription of the segment information in the annual securities report. Business names as labelled by the company in its XBRL. No table where segment sales differ from the disclosed total by more than 1%. Adjustments, corporate, eliminations and “other” left out of the table and the share denominator, as they are not businesses
  • Breakdowns of amounts, not diagrams of how the business works. Who pays whom, and for what, is not in the disclosed figures; no lines drawn from guesswork