OSG
OSG Corporation
Company highlights
The largest segment by revenue is Japan, at 32.2% of the total.
Key figures
Period Dec 2024 to Nov 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
OSG
Revenue and profit by business segment
Period Dec 2024 to Nov 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Japan | ¥51.7 billion | 32.2% | ¥50.5 billion | ¥8.9 billion | 43.1% | 17.2% | ¥7.2 billion |
| Europe and Africa | ¥37.6 billion | 23.4% | ¥36.5 billion | ¥2.7 billion | 13.0% | 7.1% | ¥3.1 billion |
| Asia | ¥36.3 billion | 22.6% | ¥33.9 billion | ¥4.8 billion | 23.3% | 13.2% | ¥4.2 billion |
| Americas | ¥35.0 billion | 21.8% | ¥34.5 billion | ¥4.2 billion | 20.6% | 12.1% | ¥4.4 billion |
| Total of the businesses | ¥160.6 billion | 100.0% | ¥20.6 billion | 100.0% | |||
Revenue and profit
OSG
Period Dec 2024 to Nov 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Employees' salaries and compensation | ¥18.0 billion | Consolidated |
| Salaries and bonuses | ¥4.4 billion | Parent only | |
| Depreciation | ¥2.4 billion | Consolidated | |
| Amortization of goodwill | ¥1.1 billion | Consolidated | |
| Advertising expenses | ¥0.9 billion | Parent only | |
| Sales commission | ¥0.8 billion | Consolidated | |
| Retirement benefit expenses | ¥0.5 billion | Consolidated | |
| Provision for directors' bonuses | ¥0.3 billion | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥65.8 billion | Consolidated |
| Ordinary income | ¥22.4 billion | Consolidated | |
| Operating income | ¥20.3 billion | Consolidated | |
| Net income | ¥14.3 billion | Consolidated |
OSG
Selling, general and administrative expenses
Period Dec 2024 to Nov 2025Source Annual securities reports
- Employees' salaries and compensation ¥18.0 billion
- Salaries and bonuses ¥4.4 billion
- Depreciation ¥2.4 billion
- Amortization of goodwill ¥1.1 billion
- Advertising expenses ¥0.9 billion
- Sales commission ¥0.8 billion
- Other (not itemized) ¥17.8 billion
Performance, financial position and capital allocation
Long-term changes in performance
OSG
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
OSG
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥126.2B | ¥142.5B | ¥147.7B | ¥155.5B | ¥160.6B |
| Year on year (%) | +20.9%◆ | +13.0% | +3.6% | +5.3% | +3.3% |
| Ordinary income (loss) | ¥16.1B | ¥23.6B | ¥21.4B | ¥19.8B | ¥22.4B |
| Change from prior year | +80.3% | +46.5% | -9.7% | -7.1% | +12.8% |
| Ordinary income (loss) as a share of Net sales | 12.8% | 16.6% | 14.5% | 12.7% | 13.9% |
| Change (percentage points) | +4.2 points◆ | +3.8 points◆ | -2.1 points◆ | -1.7 points | +1.2 points |
Fiscal periods marked for changes
Earlier fiscal periods (2)
- 2016Ordinary income (loss) as a share of revenue -2.3 points
- 2020Ordinary income (loss) as a share of revenue -7.0 points
- 2021Net sales year on year +20.9%, Ordinary income (loss) as a share of revenue +4.2 points
- 2022Ordinary income (loss) as a share of revenue +3.8 points
- 2023Ordinary income (loss) as a share of revenue -2.1 points
OSG
Earnings and net assets per share over time
Unit yenSource Annual securities reports
OSG
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 | ¥126.2 billion | ¥142.5 billion | ¥147.7 billion | ¥155.5 billion | ¥160.6 billion |
| Ordinary income (loss) | ¥16.1 billion | ¥23.6 billion | ¥21.4 billion | ¥19.8 billion | ¥22.4 billion |
| Net income (loss) attributable to owners of parent | ¥11.0 billion | ¥16.5 billion | ¥14.3 billion | ¥13.4 billion | ¥14.3 billion |
| Comprehensive income | ¥16.8 billion | ¥30.5 billion | ¥24.5 billion | ¥12.7 billion | ¥24.2 billion |
| Net assets | ¥154.8 billion | ¥176.8 billion | ¥194.6 billion | ¥179.4 billion | ¥193.9 billion |
| Total assets | ¥209.8 billion | ¥228.9 billion | ¥250.1 billion | ¥257.3 billion | ¥267.7 billion |
| Net assets per share | 1,472.45 yen | 1,721.14 yen | 1,892.35 yen | 1,962.21 yen | 2,200.98 yen |
| Basic earnings (loss) per share | 112.63 yen | 171.54 yen | 149.29 yen | 148.94 yen | 172.11 yen |
| Diluted earnings per share | 111.46 yen | Could not be retrieved | Could not be retrieved | 133.97 yen | 152.61 yen |
| Equity-to-asset ratio | 68.6% | 72.0% | 72.6% | 64.8% | 67.5% |
| Return on equity | 8.0% | 10.7% | 8.3% | 7.7% | 8.3% |
| Net cash provided by (used in) operating activities | ¥27.0 billion | ¥20.2 billion | ¥23.3 billion | ¥28.6 billion | ¥26.4 billion |
| Net cash provided by (used in) investing activities | ¥-7.0 billion | ¥-12.2 billion | ¥-8.5 billion | ¥-21.7 billion | ¥-14.0 billion |
| Net cash provided by (used in) financing activities | ¥-14.3 billion | ¥-14.7 billion | ¥-3.8 billion | ¥-8.0 billion | ¥-15.0 billion |
| Cash and cash equivalents | ¥40.4 billion | ¥36.7 billion | ¥49.7 billion | ¥48.2 billion | ¥48.0 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥52.1 billion | ¥57.0 billion | ¥55.4 billion | ¥56.4 billion | ¥58.2 billion |
| Ordinary income (loss) | ¥6.6 billion | ¥13.1 billion | ¥10.0 billion | ¥11.1 billion | ¥13.7 billion |
| Net income (loss) | ¥5.1 billion | ¥10.4 billion | ¥7.5 billion | ¥9.1 billion | ¥11.5 billion |
| Capital stock | ¥12.2 billion | ¥13.0 billion | ¥13.0 billion | ¥13.0 billion | ¥13.0 billion |
| Total number of issued shares (common stock) | 98,196,724 shares | 99,182,517 shares | 99,182,517 shares | 99,182,517 shares | 96,145,417 shares |
| Net assets | ¥78.3 billion | ¥80.7 billion | ¥83.0 billion | ¥64.8 billion | ¥66.9 billion |
| Total assets | ¥115.6 billion | ¥116.8 billion | ¥122.1 billion | ¥127.3 billion | ¥128.8 billion |
| Net assets per share | 801.1 yen | 843.34 yen | 864.74 yen | 762.4 yen | 814.35 yen |
| Dividend per share | 36 yen | 60 yen | 60 yen | 60 yen | 88 yen |
| Interim dividend per share | 14 yen | 23 yen | 28 yen | 28 yen | 28 yen |
| Basic earnings (loss) per share | 52.34 yen | 108.28 yen | 78.28 yen | 101.15 yen | 137.77 yen |
| Diluted earnings per share | 51.8 yen | Could not be retrieved | Could not be retrieved | 90.92 yen | 122.13 yen |
| Equity-to-asset ratio | 67.7% | 69.1% | 68.0% | 50.9% | 52.0% |
| Return on equity | 6.6% | 13.1% | 9.2% | 12.4% | 17.4% |
| Payout ratio | 68.8% | 55.4% | 76.6% | 59.3% | 63.9% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 11/2025 | ¥88 | ¥28 | 63.9% | |
| FY ending 11/2024 | ¥60 | ¥28 | 59.3% | |
| FY ending 11/2023 | ¥60 | ¥28 | 76.6% | |
| FY ending 11/2022 | ¥60 | ¥23 | 55.4% | |
| FY ending 11/2021 | ¥36 | ¥14 | 68.8% | |
| FY ending 11/2020 | ¥22 | ¥11 | 46.0% | |
| FY ending 11/2019 | ¥47 | ¥23 | 41.2% | |
| FY ending 11/2018 | ¥47 | ¥22 | 57.3% | |
| FY ending 11/2017 | ¥46 | ¥21 | 52.0% | |
| FY ending 11/2016 | ¥50 | ¥22 | 72.4% | |
| FY ending 11/2015 | ¥46 | ¥26 | 55.3% | |
| FY ending 11/2014 | ¥34 | ¥14 | 57.9% | |
| FY ending 11/2013 | ¥30 | ¥10 | 51.8% | |
| FY ending 11/2012 | ¥23 | ¥10 | 57.4% |
OSG
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
OSG
Unit %Source Annual securities reports
- Financial institutions25.73%
- Securities firms1.64%
- Other corporations10.46%
- Foreign holders (institutions)18.94%
- Foreign holders (individuals)0.01%
- Individuals and others43.24%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 日本マスタートラスト信託銀行株式会社(信託口) | 8.64% | 7,098,000 |
| 2 | 株式会社日本カストディ銀行(信託口) | 6.5% | 5,343,000 |
| 3 | オーエスジーエージェント会 | 4.39% | 3,609,000 |
| 4 | MSIP CLIENT SECURITIES(常任代理人 モルガン・スタンレーMUFG証券株式会社) | 3.81% | 3,127,000 |
| 5 | オーエスジー持株会 | 3.19% | 2,620,000 |
| 6 | 公益財団法人大澤科学技術振興財団 | 2.98% | 2,450,000 |
| 7 | オーエスジー社員持株会 | 2.61% | 2,143,000 |
| 8 | 株式会社三井住友銀行 | 2.56% | 2,100,000 |
| 9 | 野村信託銀行株式会社(投信口) | 2.55% | 2,097,000 |
| 10 | STATE STREET BANK AND TRUST COMPANY 505103 (常任代理人 株式会社みずほ銀行決済営業部) | 2.08% | 1,710,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 11/2025 | ¥1.9 billion | ¥14.9 billion |
| FY ending 11/2024 | ¥1.6 billion | Could not be retrieved |
| FY ending 11/2020 | ¥1.4 billion | ¥10.1 billion |
| FY ending 11/2019 | ¥1.6 billion | Could not be retrieved |
| FY ending 11/2016 | ¥1.6 billion | Could not be retrieved |
| FY ending 11/2015 | ¥1.5 billion | Could not be retrieved |
Research and development expenses and capital expenditure by segment (FY ending 11/2025)
| Segment | Capital expenditure |
|---|---|
| Japan | ¥8.9 billion |
| Europe and Africa | ¥2.4 billion |
| Asia | ¥2.5 billion |
| Americas | ¥1.1 billion |
Revenue scale in the same industry
OSG
Source Annual securities reports of each company
Machinery: 221 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 DAIKIN INDUSTRIESFY Mar 2026 ¥5.0T
- 2 Mitsubishi Heavy IndustriesFY Mar 2026 ¥5.0T
- 3 KUBOTAFY Dec 2025 ¥3.0T
- … 43 companies
- 47 SATOFY Mar 2026 ¥163.4B
- 48 NPR-RIKENFY Mar 2026 ¥163.1B
- 49 OSGThis companyFY Nov 2025 ¥160.6B
- 50 CKDFY Mar 2026 ¥157.9B
- 51 TSUKISHIMAFY Mar 2026 ¥149.0B
- … 170 companies
Workforce information
Women 20.5 yrs Average length of service by gender
Women 302 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 1,953 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
12.3 hours |
| Annual paid leave taken |
81% |
| Childcare leave taken, men |
38.2% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 4.5% |
| Share of board members who are women | 5.9% |
Subsidy award information
| Date approved | Subsidy | Ministry | Amount |
|---|---|---|---|
| 2020-11-20 | 働き方改革推進支援助成金(団体推進コース) | 厚生労働省 | ¥2.52 million |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 46,937 t-CO2 |
| Sites covered by the report | 4 |
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) | ¥67.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥46.00 million |
| Non-audit fees (this year, network firms) | ¥26.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in this book
Same industry: Machinery
“Kaisha no Shikumi: Order Backlog and the Cost of Completion”
Reads the filings of companies that build power plant equipment, waste incinerators and similar products to order, for their order backlog and how the cost to completion decides profit.
Machinery companies in this book: Mitsubishi Heavy Industries, IHI, Kanadevia
“Ano Kaisha no Shikumi” series, Vol.10 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥24.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥26.4 billion | Consolidated |
| Net sales | ¥160.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-14.0 billion | Consolidated |
| Diluted earnings per share | 152.61 yen | Consolidated |
| Cash and cash equivalents | ¥48.0 billion | Consolidated |
| Net assets | ¥193.9 billion | Consolidated |
| Ordinary income (loss) | ¥22.4 billion | Consolidated |
| Total assets | ¥267.7 billion | Consolidated |
| Return on equity | 8.3% | Consolidated |
| Equity-to-asset ratio | 67.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥14.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-15.0 billion | Consolidated |
| Basic earnings (loss) per share | 172.11 yen | Consolidated |
| Net assets per share | 2,200.98 yen | Consolidated |
| Dividend per share | 88 yen | Parent only |
| Net sales | ¥58.2 billion | Parent only |
| Net income (loss) | ¥11.5 billion | Parent only |
| Diluted earnings per share | 122.13 yen | Parent only |
| Total number of issued shares (common stock) | 96,145,417 shares | Parent only |
| Net assets | ¥66.9 billion | Parent only |
| Ordinary income (loss) | ¥13.7 billion | Parent only |
| Total assets | ¥128.8 billion | Parent only |
| Return on equity | 17.4% | Parent only |
| Equity-to-asset ratio | 52.0% | Parent only |
| Capital stock | ¥13.0 billion | Parent only |
| Payout ratio | 63.9% | Parent only |
| Interim dividend per share | 28 yen | Parent only |
| Basic earnings (loss) per share | 137.77 yen | Parent only |
| Net assets per share | 814.35 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 7,563 people | Consolidated |
| Number of employees | 7,563 people | Consolidated |
| Wage gap between men and women (all employees) | 73.6% | Parent only |
| Average length of service (years) | 19.7 years | Parent only |
| Average annual salary | ¥7.02 million | Parent only |
| Average age (years) | 44.5 years old | Parent only |
| Number of employees | 1,854 people | Parent only |
| Number of employees | 1,854 people | Parent only |
| Wage gap between men and women (regular employees) | 74.4% | Parent only |
| Wage gap between men and women (non-regular employees) | 80.6% | Parent only |
Other disclosed items (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥160.6 billion | Consolidated |
| Number of associates accounted for using equity method | 2 companies | Consolidated |
| Number of unconsolidated subsidiaries accounted for using equity method | 1 companies | Consolidated |
| Investments accounted for using equity method | ¥0.3 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥15.0 billion | Consolidated |
| Depreciation | ¥12.6 billion | Consolidated |
| Number of consolidated subsidiaries | 84 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 38.2% | Parent only |
| Average number of temporary employees | 134 people | Parent only |
| Average number of temporary employees | 134 people | Parent only |
| Total return on the share price index | 217.2% | Parent only |
| Ratio of female employees in managerial positions | 4.5% | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 32,300,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 13,954,000 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 |
| 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 | 2 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 | ¥4.00 million | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.4 billion | Consolidated |
| Number of shares | 96,145,417 shares | Consolidated |
| Shareholding ratio treasury shares etc | 14.5% | Consolidated |
| Shareholding ratio | 39.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 13,954,000 shares | Consolidated |
| Number of voting rights | 820,768 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.3 billion | Consolidated |
| Carrying amount on the balance sheet | ¥4.3 billion | Consolidated |
| Number of issues | 15 issues | Consolidated |
| Number of issues | 6 issues | Consolidated |
| Total shareholder return | 137.9% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥1.9 billion | Consolidated |
| Research and development expenses | ¥1.9 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥14.9 billion | Consolidated |
Audit (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥67.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥46.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥67.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥46.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥1.00 million | Consolidated |
| Fees for non-audit services - total | ¥26.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥24.00 million | Consolidated |
Balance sheet (136 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.9 billion | Consolidated |
| Other | ¥2.2 billion | Consolidated |
| Other | ¥2.0 billion | Consolidated |
| Other | ¥5.3 billion | Consolidated |
| Other | ¥5.5 billion | Consolidated |
| Other | ¥5.2 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥2.2 billion | Consolidated |
| Other, net | ¥1.1 billion | Consolidated |
| Goodwill | ¥3.6 billion | Consolidated |
| Goodwill | ¥3.6 billion | Consolidated |
| Work in process | ¥7.6 billion | Consolidated |
| Investments in capital | ¥1.7 billion | Consolidated |
| Retained earnings | ¥151.6 billion | Consolidated |
| Raw materials and supplies | ¥10.8 billion | Consolidated |
| Notes receivable - trade | ¥2.9 billion | Consolidated |
| Notes receivable - trade | ¥31.1 billion | Consolidated |
| Merchandise and finished goods | ¥41.1 billion | Consolidated |
| Non-current liabilities | ¥48.6 billion | Consolidated |
| Non-current assets | ¥119.4 billion | Consolidated |
| Land | ¥17.1 billion | Consolidated |
| Accounts receivable - trade | ¥27.2 billion | Consolidated |
| Contract assets | ¥0.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥13.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥2.8 billion | Consolidated |
| Buildings and structures | ¥71.0 billion | Consolidated |
| Buildings and structures, net | ¥30.3 billion | Consolidated |
| Construction in progress | ¥3.9 billion | Consolidated |
| Provision for directors' bonuses | ¥0.3 billion | Consolidated |
| Investments and other assets | ¥16.5 billion | Consolidated |
| Investment securities | ¥7.5 billion | Consolidated |
| Notes and accounts payable - trade | ¥6.2 billion | Consolidated |
| Securities | ¥1.00 million | Consolidated |
| Property, plant and equipment | ¥94.1 billion | Consolidated |
| Income taxes payable | ¥2.8 billion | Consolidated |
| Accrued expenses | ¥9.3 billion | Consolidated |
| Shareholders' equity | ¥151.5 billion | Consolidated |
| Machinery, equipment and vehicles | ¥176.5 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥38.9 billion | Consolidated |
| Current liabilities | ¥25.2 billion | Consolidated |
| Current assets | ¥148.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.9 billion | Consolidated |
| Accumulated depreciation | ¥-10.5 billion | Consolidated |
| Accumulated depreciation | ¥-40.7 billion | Consolidated |
| Accumulated depreciation | ¥-137.7 billion | Consolidated |
| Foreign currency translation adjustment | ¥27.2 billion | Consolidated |
| Intangible assets | ¥8.8 billion | Consolidated |
| Cash and cash equivalents | ¥48.0 billion | Consolidated |
| Cash and deposits | ¥52.4 billion | Consolidated |
| Short-term loans payable | ¥0.2 billion | Consolidated |
| Bonds payable | ¥10.0 billion | Consolidated |
| Bond issuance cost | ¥94.00 million | Consolidated |
| Net assets | ¥193.9 billion | Consolidated |
| Net assets | ¥193.9 billion | Consolidated |
| Total assets | ¥267.7 billion | Consolidated |
| Total assets | ¥267.7 billion | Consolidated |
| Deferred gains or losses on hedges | ¥-40.00 million | Consolidated |
| Deferred tax liabilities | ¥2.8 billion | Consolidated |
| Deferred tax assets | ¥4.3 billion | Consolidated |
| Deferred assets | ¥94.00 million | Consolidated |
| Treasury stock | ¥-26.5 billion | Consolidated |
| Valuation and translation adjustments | ¥29.3 billion | Consolidated |
| Liabilities | ¥73.8 billion | Consolidated |
| Liabilities and net assets | ¥267.7 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.2 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.2 billion | Consolidated |
| Capital surplus | ¥13.3 billion | Consolidated |
| Capital stock | ¥13.0 billion | Consolidated |
| Convertible-bond-type bonds with share acquisition rights | ¥22.2 billion | Consolidated |
| Net defined benefit liability | ¥1.2 billion | Consolidated |
| Net defined benefit asset | ¥0.3 billion | Consolidated |
| Long-term loans payable | ¥11.6 billion | Consolidated |
| Long-term loans receivable | ¥0.7 billion | Consolidated |
| Non-controlling interests | ¥13.0 billion | Consolidated |
| Current portion of long-term loans payable | ¥1.0 billion | Consolidated |
| Other | ¥94.00 million | Parent only |
| Other | ¥0.4 billion | Parent only |
| Other | ¥9.5 billion | Parent only |
| Other | ¥1.6 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥1.8 billion | Parent only |
| Software | ¥0.7 billion | Parent only |
| Software in progress | ¥0.2 billion | Parent only |
| Work in process | ¥2.1 billion | Parent only |
| Investments in capital | ¥1.00 million | Parent only |
| General reserve | ¥10.5 billion | Parent only |
| Retained earnings | ¥63.9 billion | Parent only |
| Legal retained earnings | ¥2.0 billion | Parent only |
| Raw materials and supplies | ¥1.4 billion | Parent only |
| Merchandise and finished goods | ¥8.8 billion | Parent only |
| Non-current liabilities | ¥43.3 billion | Parent only |
| Non-current assets | ¥93.5 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥70.00 million | Parent only |
| Land | ¥5.2 billion | Parent only |
| Accounts receivable - trade | ¥9.6 billion | Parent only |
| Tools, furniture and fixtures | ¥0.8 billion | Parent only |
| Buildings, net | ¥13.3 billion | Parent only |
| Construction in progress | ¥1.0 billion | Parent only |
| Provision for directors' bonuses | ¥0.3 billion | Parent only |
| Investments and other assets | ¥58.2 billion | Parent only |
| Investment securities | ¥4.6 billion | Parent only |
| Right of using facilities | ¥30.00 million | Parent only |
| Property, plant and equipment | ¥34.4 billion | Parent only |
| Income taxes payable | ¥1.4 billion | Parent only |
| Accrued expenses | ¥4.2 billion | Parent only |
| Shareholders' equity | ¥65.2 billion | Parent only |
| Structures, net | ¥0.8 billion | Parent only |
| Machinery and equipment, net | ¥13.1 billion | Parent only |
| Current liabilities | ¥18.6 billion | Parent only |
| Current assets | ¥35.2 billion | Parent only |
| Intangible assets | ¥0.9 billion | Parent only |
| Cash and deposits | ¥9.6 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥2.0 billion | Parent only |
| Bonds payable | ¥10.0 billion | Parent only |
| Bond issuance cost | ¥94.00 million | Parent only |
| Net assets | ¥66.9 billion | Parent only |
| Net assets | ¥66.9 billion | Parent only |
| Total assets | ¥128.8 billion | Parent only |
| Deferred gains or losses on hedges | ¥-40.00 million | Parent only |
| Deferred tax assets | ¥0.4 billion | Parent only |
| Deferred assets | ¥94.00 million | Parent only |
| Retained earnings brought forward | ¥51.3 billion | Parent only |
| Treasury stock | ¥-26.4 billion | Parent only |
| Valuation and translation adjustments | ¥1.7 billion | Parent only |
| Liabilities | ¥61.9 billion | Parent only |
| Liabilities and net assets | ¥128.8 billion | Parent only |
| Accounts payable - trade | ¥2.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-89.00 million | Parent only |
| Capital surplus | ¥14.7 billion | Parent only |
| Legal capital surplus | ¥14.7 billion | Parent only |
| Capital stock | ¥13.0 billion | Parent only |
| Vehicles, net | ¥80.00 million | Parent only |
| Convertible-bond-type bonds with share acquisition rights | ¥22.2 billion | Parent only |
| Long-term loans payable | ¥11.0 billion | Parent only |
| Long-term loans receivable | ¥4.7 billion | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥7.3 billion | Parent only |
| Shares of subsidiaries and associates | ¥40.9 billion | Parent only |
| Current portion of long-term loans payable | ¥0.9 billion | Parent only |
Statement of income (91 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.8 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other comprehensive income | ¥9.4 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.6 billion | Consolidated |
| Amortization of goodwill | ¥1.1 billion | Consolidated |
| Purchase discounts | ¥31.00 million | Consolidated |
| Dividends from surplus | ¥-5.0 billion | Consolidated |
| Comprehensive income | ¥24.2 billion | Consolidated |
| Insurance | ¥0.2 billion | Consolidated |
| Interest income | ¥1.0 billion | Consolidated |
| Dividend income | ¥0.2 billion | Consolidated |
| Operating income | ¥20.3 billion | Consolidated |
| Operating income | ¥20.3 billion | Consolidated |
| Non-operating income | ¥2.7 billion | Consolidated |
| Non-operating expenses | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥26.4 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.2 billion | Consolidated |
| Cost of sales | ¥94.8 billion | Consolidated |
| Gross profit (loss) | ¥65.8 billion | Consolidated |
| Net sales | ¥160.6 billion | Consolidated |
| Net sales | ¥160.6 billion | Consolidated |
| Net income | ¥14.3 billion | Consolidated |
| Net income | ¥14.3 billion | Consolidated |
| Net income (loss) | ¥14.8 billion | Consolidated |
| Net income (loss) | ¥14.8 billion | Consolidated |
| Provision for directors' bonuses | ¥0.3 billion | Consolidated |
| Employees' salaries and compensation | ¥18.0 billion | Consolidated |
| Gain on sales of investment securities | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-14.0 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥14.00 million | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥1.00 million | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Income taxes - current | ¥6.8 billion | Consolidated |
| Income taxes | ¥6.5 billion | Consolidated |
| Income taxes - deferred | ¥-0.3 billion | Consolidated |
| Depreciation | ¥2.4 billion | Consolidated |
| Impairment loss | ¥1.0 billion | Consolidated |
| Impairment loss | ¥1.0 billion | Consolidated |
| Foreign exchange gains | ¥0.4 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥8.9 billion | Consolidated |
| Extraordinary income | ¥0.5 billion | Consolidated |
| Extraordinary loss | ¥1.5 billion | Consolidated |
| Early retirement program expenses | ¥99.00 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥2.4 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥21.3 billion | Consolidated |
| Income (loss) before income taxes | ¥21.3 billion | Consolidated |
| Ordinary income | ¥22.4 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥-44.00 million | Consolidated |
| Disposal of treasury stock | ¥0.5 billion | Consolidated |
| Purchase of treasury stock | ¥-5.0 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥23.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-15.0 billion | Consolidated |
| Sales commission | ¥0.8 billion | Consolidated |
| Selling, general and administrative expenses | ¥45.5 billion | Consolidated |
| Retirement benefit expenses | ¥0.5 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.5 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.5 billion | Consolidated |
| Other | ¥0.5 billion | Parent only |
| Other | ¥0.1 billion | Parent only |
| Dividends from surplus | ¥-5.0 billion | Parent only |
| Interest income | ¥0.2 billion | Parent only |
| Dividend income | ¥6.6 billion | Parent only |
| Operating income | ¥6.4 billion | Parent only |
| Non-operating income | ¥7.5 billion | Parent only |
| Non-operating expenses | ¥0.3 billion | Parent only |
| Loss on retirement of non-current assets | ¥0.2 billion | Parent only |
| Cost of sales | ¥39.5 billion | Parent only |
| Gross profit (loss) | ¥18.7 billion | Parent only |
| Net sales | ¥58.2 billion | Parent only |
| Advertising expenses | ¥0.9 billion | Parent only |
| Net income (loss) | ¥11.5 billion | Parent only |
| Net income (loss) | ¥11.5 billion | Parent only |
| Provision for directors' bonuses | ¥0.3 billion | Parent only |
| Gain on sales of investment securities | ¥0.2 billion | Parent only |
| Interest expenses | ¥0.1 billion | Parent only |
| Income taxes - current | ¥2.1 billion | Parent only |
| Income taxes | ¥2.1 billion | Parent only |
| Income taxes - deferred | ¥-31.00 million | Parent only |
| Depreciation | ¥0.7 billion | Parent only |
| Foreign exchange gains | ¥0.3 billion | Parent only |
| Extraordinary income | ¥0.2 billion | Parent only |
| Extraordinary loss | ¥0.3 billion | Parent only |
| Income (loss) before income taxes | ¥13.6 billion | Parent only |
| Ordinary income | ¥13.7 billion | Parent only |
| Salaries and bonuses | ¥4.4 billion | Parent only |
| Disposal of treasury stock | ¥0.5 billion | Parent only |
| Purchase of treasury stock | ¥-5.0 billion | Parent only |
| Selling, general and administrative expenses | ¥12.3 billion | Parent only |
| Retirement benefit expenses | ¥0.2 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥0.1 billion | Parent only |
Accounts unique to this company (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥-4.00 million | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥17.00 million | Consolidated |
| Revenue | ¥0.8 billion | Consolidated |
| Revenue | ¥1.1 billion | Consolidated |
| Revenue | ¥1.1 billion | Consolidated |
| Revenue | ¥0.1 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥14.4 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥9.7 billion | Consolidated |
| Total changes during the period | ¥2.2 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.2 billion | Parent only |
Statement of cash flows (41 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.8 billion | Consolidated |
| Other | ¥-1.3 billion | Consolidated |
| Other | ¥-0.5 billion | Consolidated |
| Amortization of goodwill | ¥1.1 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.1 billion | Consolidated |
| Proceeds from insurance income | ¥0.2 billion | Consolidated |
| Interest expenses paid | ¥-0.3 billion | Consolidated |
| Interest and dividends income received | ¥1.2 billion | Consolidated |
| Insurance | ¥-0.2 billion | Consolidated |
| Interest and dividend income | ¥-1.2 billion | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥-1.4 billion | Consolidated |
| Purchase of shares of subsidiaries | ¥-1.3 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥6.3 billion | Consolidated |
| Payments into time deposits | ¥-3.3 billion | Consolidated |
| Subtotal | ¥31.6 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥9.00 million | Consolidated |
| Purchase of investment securities | ¥-0.3 billion | Consolidated |
| Proceeds from sales and redemption of investment securities | ¥0.5 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.2 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-14.00 million | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Purchase of property plant and equipment | ¥-14.3 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.2 billion | Consolidated |
| Loss on retirement of property, plant and equipment | ¥0.2 billion | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥-0.2 billion | Consolidated |
| Decrease (increase) in inventories | ¥-1.0 billion | Consolidated |
| Income taxes paid | ¥-6.4 billion | Consolidated |
| Depreciation | ¥12.6 billion | Consolidated |
| Impairment loss | ¥1.0 billion | Consolidated |
| Purchase of intangible assets | ¥-0.4 billion | Consolidated |
| Early retirement program expenses | ¥99.00 million | Consolidated |
| Payments for extra retirement payments | ¥-14.00 million | Consolidated |
| Increase decrease in provision for environmental measures | ¥-72.00 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-3.00 million | Consolidated |
| Regarding purchase of treasury stock | ¥-5.0 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.1 billion | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥7.00 million | Consolidated |
| Dividends | ¥-5.0 billion | Consolidated |
| Proceeds from long term loans payable | ¥4.00 million | Consolidated |
| Repayment of long term loans payable | ¥-4.3 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-0.2 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥26.4 billion | Consolidated | Disclosed |
| Dividend per share | 88 | Parent only | Disclosed |
| Number of employees | 7,563 | Consolidated | Disclosed |
| Net assets | ¥193.9 billion | Consolidated | Disclosed |
| Net sales | ¥160.6 billion | Consolidated | Disclosed |
| Operating income | ¥20.3 billion | Consolidated | Disclosed |
| Ordinary income | ¥22.4 billion | Consolidated | Disclosed |
| Net income | ¥14.3 billion | Consolidated | Disclosed |
| Total assets | ¥267.7 billion | Consolidated | Disclosed |
| Operating margin | 12.7% | Consolidated | Calculated |
| Net margin | 8.9% | Consolidated | Calculated |
| Sales per employee | 21237472 yen | Consolidated | Calculated |
| Total asset turnover | 0.6 times | Consolidated | Calculated |
| Net assets to total assets | 72.4% | Consolidated | Calculated |