NS TOOL
NS TOOL CO.,LTD.
Company highlights
The company has paid a dividend for 9 consecutive years.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
NS TOOL
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.7 billion | Consolidated |
| Salaries | ¥0.5 billion | Parent only | |
| Research and development expenses | ¥0.5 billion | Consolidated | |
| Directors' compensations | ¥0.3 billion | Consolidated | |
| Provision for bonuses | ¥0.2 billion | Consolidated | |
| Provision for directors' bonuses | ¥98.34 million | Consolidated | |
| Depreciation | ¥50.89 million | Parent only | |
| Retirement benefit expenses | ¥31.80 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥5.3 billion | Consolidated |
| Ordinary income | ¥2.0 billion | Consolidated | |
| Operating income | ¥2.0 billion | Consolidated | |
| Net income | ¥1.4 billion | Consolidated |
NS TOOL
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥0.7 billion
- Salaries ¥0.5 billion
- Research and development expenses ¥0.5 billion
- Directors' compensations ¥0.3 billion
- Provision for bonuses ¥0.2 billion
- Provision for directors' bonuses ¥0.1 billion
- Other (not itemized) ¥1.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
NS TOOL
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
NS TOOL
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥9.5B | ¥9.7B | ¥9.0B | ¥9.4B | ¥9.5B |
| Year on year (%) | +17.6% | +1.4% | -6.4% | +4.3% | +0.7% |
| Ordinary income (loss) | ¥2.2B | ¥2.1B | ¥1.9B | ¥1.8B | ¥2.0B |
| Change from prior year | +25.9% | -1.2% | -10.5% | -6.8% | +13.0% |
| Ordinary income (loss) as a share of Net sales | 22.6% | 22.1% | 21.1% | 18.9% | 21.2% |
| Change (percentage points) | +1.5 points | -0.6 points | -1.0 points | -2.2 points◆ | +2.3 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (4)
- 2015Ordinary income (loss) as a share of revenue +3.5 points
- 2016Ordinary income (loss) as a share of revenue +2.6 points
- 2018Ordinary income (loss) as a share of revenue +5.0 points
- 2020Ordinary income (loss) as a share of revenue -4.2 points
- 2021Ordinary income (loss) as a share of revenue -2.3 points
- 2025Ordinary income (loss) as a share of revenue -2.2 points
- 2026Ordinary income (loss) as a share of revenue +2.3 points
NS TOOL
Earnings and net assets per share over time
Unit yenSource Annual securities reports
NS TOOL
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 | ¥9.5 billion | ¥9.7 billion | ¥9.0 billion | ¥9.4 billion | ¥9.5 billion |
| Ordinary income (loss) | ¥2.2 billion | ¥2.1 billion | ¥1.9 billion | ¥1.8 billion | ¥2.0 billion |
| Net income (loss) attributable to owners of parent | ¥1.5 billion | ¥1.5 billion | ¥1.3 billion | ¥1.3 billion | ¥1.4 billion |
| Comprehensive income | ¥1.5 billion | ¥1.5 billion | ¥1.3 billion | ¥1.3 billion | ¥1.4 billion |
| Net assets | ¥16.2 billion | ¥17.2 billion | ¥17.7 billion | ¥18.4 billion | ¥17.9 billion |
| Total assets | ¥17.9 billion | ¥18.9 billion | ¥19.2 billion | ¥19.9 billion | ¥19.6 billion |
| Net assets per share | 640.58 yen | 680.51 yen | 705.25 yen | 731.24 yen | 751.94 yen |
| Basic earnings (loss) per share | 60.89 yen | 59.16 yen | 53.03 yen | 50.8 yen | 58.38 yen |
| Diluted earnings per share | 60.38 yen | 58.64 yen | 52.59 yen | 50.4 yen | 57.92 yen |
| Equity-to-asset ratio | 89.2% | 90.1% | 91.1% | 91.4% | 90.1% |
| Return on equity | 9.8% | 9.0% | 7.7% | 7.1% | 8.0% |
| Net cash provided by (used in) operating activities | ¥2.3 billion | ¥1.6 billion | ¥1.8 billion | ¥2.0 billion | ¥2.1 billion |
| Net cash provided by (used in) investing activities | ¥-0.3 billion | ¥-1.1 billion | ¥-0.6 billion | ¥-0.4 billion | ¥-0.4 billion |
| Net cash provided by (used in) financing activities | ¥-0.8 billion | ¥-0.6 billion | ¥-0.9 billion | ¥-0.7 billion | ¥-2.1 billion |
| Cash and cash equivalents | ¥8.4 billion | ¥8.4 billion | ¥8.8 billion | ¥9.8 billion | ¥9.5 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥8.2 billion | ¥8.2 billion | ¥7.9 billion | ¥8.1 billion | ¥8.3 billion |
| Ordinary income (loss) | ¥1.8 billion | ¥1.8 billion | ¥1.7 billion | ¥1.6 billion | ¥1.6 billion |
| Net income (loss) | ¥1.3 billion | ¥1.3 billion | ¥1.3 billion | ¥1.1 billion | ¥1.2 billion |
| Capital stock | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion |
| Total number of issued shares (common stock) | 25,035,034 shares | 25,035,034 shares | 25,035,034 shares | 25,035,034 shares | 25,035,034 shares |
| Net assets | ¥13.9 billion | ¥14.8 billion | ¥15.2 billion | ¥15.7 billion | ¥14.9 billion |
| Total assets | ¥15.3 billion | ¥16.2 billion | ¥16.5 billion | ¥17.0 billion | ¥16.4 billion |
| Net assets per share | 550.6 yen | 583.06 yen | 603.7 yen | 623.12 yen | 627.4 yen |
| Dividend per share | 22.5 yen | 22.5 yen | 27.5 yen | 30 yen | 30 yen |
| Interim dividend per share | 10 yen | 10 yen | 15 yen | 15 yen | 15 yen |
| Basic earnings (loss) per share | 51.12 yen | 53.4 yen | 50.47 yen | 45.96 yen | 48.88 yen |
| Diluted earnings per share | 50.69 yen | 52.94 yen | 50.05 yen | 45.6 yen | 48.49 yen |
| Equity-to-asset ratio | 89.6% | 89.7% | 90.7% | 91.1% | 90.0% |
| Return on equity | 9.5% | 9.4% | 8.5% | 7.5% | 8.0% |
| Payout ratio | 44.0% | 42.1% | 54.5% | 65.3% | 61.4% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥30 | ¥15 | 61.4% | |
| FY ending 3/2025 | ¥30 | ¥15 | 65.3% | |
| FY ending 3/2024 | ¥27.5 | ¥15 | 54.5% | |
| FY ending 3/2023 | ¥22.5 | ¥10 | 42.1% | |
| FY ending 3/2022 | ¥22.5 | ¥10 | 44.0% | |
| FY ending 3/2021 | ¥35 | ¥10 | 37.4% | |
| FY ending 3/2020 | ¥45 | ¥20 | 40.0% | |
| FY ending 3/2019 | ¥45 | ¥20 | 30.5% | |
| FY ending 3/2018 | ¥45 | ¥20 | 34.9% | |
| FY ending 3/2017 | ¥55 | ¥30 | 43.7% | Stock split or share consolidation noted |
| FY ending 3/2016 | ¥50 | Could not be retrieved | 29.0% | |
| FY ending 3/2015 | ¥40 | Could not be retrieved | 30.8% | Stock split or share consolidation noted |
| FY ending 3/2014 | ¥60 | Could not be retrieved | 32.2% | |
| FY ending 3/2013 | ¥39 | Could not be retrieved | 20.3% | Stock split or share consolidation noted |
NS TOOL
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
NS TOOL
Unit %Source Annual securities reports
- Financial institutions9.95%
- Securities firms0.70%
- Other corporations31.46%
- Foreign holders (institutions)16.95%
- Foreign holders (individuals)0.01%
- Individuals and others40.93%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社エムワイコーポレーション | 10.63% | 2,497,000 |
| 2 | 株式会社ソルプティ | 10.37% | 2,435,000 |
| 3 | NORTHERN TRUST CO.(AVFC) RE FIDELITY FUNDS(常任代理人 香港上海銀行東京支店) | 8.91% | 2,092,000 |
| 4 | 日本マスタートラスト信託銀行株式会社(信託口) | 7.94% | 1,864,000 |
| 5 | 株式会社ティ・アイロード | 7.87% | 1,847,000 |
| 6 | 後藤 弘治 | 3.36% | 788,000 |
| 7 | BANK LOMBARD ODIER AND CO LTD GENEVA(常任代理人 株式会社三菱UFJ銀行) | 3.34% | 783,000 |
| 8 | 後藤 隆司 | 3.31% | 778,000 |
| 9 | 後藤 勇二 | 2.82% | 661,000 |
| 10 | 日進工具従業員持株会 | 1.92% | 449,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥0.5 billion | ¥0.5 billion |
| FY ending 3/2021 | ¥0.4 billion | ¥0.5 billion |
Revenue scale in the same industry
NS TOOL
Source Annual securities reports of each company
Machinery: 221 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 DAIKIN INDUSTRIESFY Mar 2026 ¥5.0T
- 2 Mitsubishi Heavy IndustriesFY Mar 2026 ¥5.0T
- 3 KUBOTAFY Dec 2025 ¥3.0T
- … 172 companies
- 176 TOKYO AUTOMATIC MACHINERY WORKSFY Mar 2026 ¥9.7B
- 177 KLASSFY Sep 2025 ¥9.6B
- 178 NS TOOLThis companyFY Mar 2026 ¥9.5B
- 179 NITCHITSUFY Mar 2026 ¥9.4B
- 180 SAMCOFY Jul 2025 ¥9.3B
- … 41 companies
Workforce information
Women 60 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 260 |
| Annual paid leave taken (all employees) | 69.6% |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 6.5% |
| Share of board members who are women | 42.9% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | そうせい監査法人 |
| Audit fees (this year, total) | ¥23.00 million |
| Non-audit fees (this year, total) | ¥1.00 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 | ¥1.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.1 billion | Consolidated |
| Net sales | ¥9.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.4 billion | Consolidated |
| Diluted earnings per share | 57.92 yen | Consolidated |
| Cash and cash equivalents | ¥9.5 billion | Consolidated |
| Net assets | ¥17.9 billion | Consolidated |
| Ordinary income (loss) | ¥2.0 billion | Consolidated |
| Total assets | ¥19.6 billion | Consolidated |
| Return on equity | 8.0% | Consolidated |
| Equity-to-asset ratio | 90.1% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-2.1 billion | Consolidated |
| Basic earnings (loss) per share | 58.38 yen | Consolidated |
| Net assets per share | 751.94 yen | Consolidated |
| Dividend per share | 30 yen | Parent only |
| Net sales | ¥8.3 billion | Parent only |
| Net income (loss) | ¥1.2 billion | Parent only |
| Diluted earnings per share | 48.49 yen | Parent only |
| Total number of issued shares (common stock) | 25,035,034 shares | Parent only |
| Net assets | ¥14.9 billion | Parent only |
| Ordinary income (loss) | ¥1.6 billion | Parent only |
| Total assets | ¥16.4 billion | Parent only |
| Return on equity | 8.0% | Parent only |
| Equity-to-asset ratio | 90.0% | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Payout ratio | 61.4% | Parent only |
| Interim dividend per share | 15 yen | Parent only |
| Basic earnings (loss) per share | 48.88 yen | Parent only |
| Net assets per share | 627.4 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 364 people | Consolidated |
| Number of employees | 364 people | Consolidated |
| Wage gap between men and women (all employees) | 78.6% | Parent only |
| Average length of service (years) | 13.7 years | Parent only |
| Average annual salary | ¥6.62 million | Parent only |
| Average age (years) | 38.5 years old | Parent only |
| Number of employees | 238 people | Parent only |
| Number of employees | 238 people | Parent only |
| Number of employees | 238 people | Parent only |
| Wage gap between men and women (regular employees) | 80.5% | Parent only |
| Wage gap between men and women (non-regular employees) | 50.4% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 14,199,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,552,900 shares | Consolidated |
| Number of shares | 25,035,034 shares | Consolidated |
| Shareholding ratio treasury shares etc | 6.2% | Consolidated |
| Shareholding ratio | 60.5% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,552,900 shares | Consolidated |
| Number of voting rights | 234,669 units | Consolidated |
| Carrying amount on the balance sheet | ¥8.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥31.00 million | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 57.3% | Parent only |
Other disclosed items (4 items)
| Item | Value | Consolidated / Non-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 | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 6.1% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥0.5 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.5 billion | Consolidated |
Audit (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥23.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥23.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥1.00 million | Consolidated |
| Fees for non-audit services - total | ¥1.00 million | Consolidated |
Accounts unique to this company (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Change in average annual salary from the previous year | 2.7% | Parent only |
Balance sheet (113 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.35 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥1.7 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥12.99 million | Consolidated |
| Other, net | ¥0.1 billion | Consolidated |
| Work in process | ¥0.3 billion | Consolidated |
| Life insurance funds | ¥0.6 billion | Consolidated |
| Retained earnings | ¥18.0 billion | Consolidated |
| Raw materials and supplies | ¥0.6 billion | Consolidated |
| Notes receivable - trade | ¥96.51 million | Consolidated |
| Notes and accounts receivable trade | ¥1.4 billion | Consolidated |
| Merchandise and finished goods | ¥1.5 billion | Consolidated |
| Non-current liabilities | ¥0.2 billion | Consolidated |
| Non-current assets | ¥6.1 billion | Consolidated |
| Land | ¥0.9 billion | Consolidated |
| Accounts receivable - trade | ¥1.3 billion | Consolidated |
| Buildings and structures | ¥4.4 billion | Consolidated |
| Buildings and structures, net | ¥2.2 billion | Consolidated |
| Construction in progress | ¥0.4 billion | Consolidated |
| Provision for directors' bonuses | ¥98.34 million | Consolidated |
| Investments and other assets | ¥1.3 billion | Consolidated |
| Investment securities | ¥40.23 million | Consolidated |
| Subscription rights to shares | ¥0.2 billion | Consolidated |
| Property, plant and equipment | ¥4.8 billion | Consolidated |
| Income taxes payable | ¥0.3 billion | Consolidated |
| Shareholders' equity | ¥17.5 billion | Consolidated |
| Machinery, equipment and vehicles | ¥8.8 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥1.1 billion | Consolidated |
| Current liabilities | ¥1.5 billion | Consolidated |
| Current assets | ¥13.5 billion | Consolidated |
| Accumulated depreciation | ¥-1.6 billion | Consolidated |
| Accumulated depreciation | ¥-2.2 billion | Consolidated |
| Accumulated depreciation | ¥-7.7 billion | Consolidated |
| Foreign currency translation adjustment | ¥0.1 billion | Consolidated |
| Intangible assets | ¥28.15 million | Consolidated |
| Cash and cash equivalents | ¥9.5 billion | Consolidated |
| Cash and deposits | ¥9.6 billion | Consolidated |
| Net assets | ¥17.9 billion | Consolidated |
| Net assets | ¥17.9 billion | Consolidated |
| Total assets | ¥19.6 billion | Consolidated |
| Deferred tax assets | ¥0.5 billion | Consolidated |
| Treasury stock | ¥-1.4 billion | Consolidated |
| Valuation and translation adjustments | ¥0.1 billion | Consolidated |
| Liabilities | ¥1.7 billion | Consolidated |
| Liabilities and net assets | ¥19.6 billion | Consolidated |
| Accounts payable - trade | ¥0.2 billion | Consolidated |
| Capital surplus | ¥0.4 billion | Consolidated |
| Capital stock | ¥0.5 billion | Consolidated |
| Provision for bonuses | ¥0.3 billion | Consolidated |
| Net defined benefit liability | ¥0.79 million | Consolidated |
| Long term accounts payable other | ¥0.2 billion | Consolidated |
| Other | ¥0.35 million | Parent only |
| Other | ¥15.03 million | Parent only |
| Other | ¥2.17 million | Parent only |
| Other | ¥27.12 million | Parent only |
| Other | ¥1.28 million | Parent only |
| Valuation difference on available-for-sale securities | ¥12.99 million | Parent only |
| Software | ¥25.89 million | Parent only |
| Work in process | ¥0.2 billion | Parent only |
| Life insurance funds | ¥0.6 billion | Parent only |
| Investments in capital | ¥2.12 million | Parent only |
| General reserve | ¥11.7 billion | Parent only |
| Retained earnings | ¥15.2 billion | Parent only |
| Legal retained earnings | ¥22.41 million | Parent only |
| Advances received | ¥6.77 million | Parent only |
| Prepaid expenses | ¥82.56 million | Parent only |
| Raw materials and supplies | ¥0.6 billion | Parent only |
| Merchandise and finished goods | ¥1.4 billion | Parent only |
| Non-current liabilities | ¥0.2 billion | Parent only |
| Non-current assets | ¥5.6 billion | Parent only |
| Land | ¥0.8 billion | Parent only |
| Accounts receivable - trade | ¥1.0 billion | Parent only |
| Tools, furniture and fixtures | ¥91.01 million | Parent only |
| Guarantee deposits | ¥2.40 million | Parent only |
| Buildings, net | ¥2.0 billion | Parent only |
| Construction in progress | ¥0.1 billion | Parent only |
| Provision for directors' bonuses | ¥87.90 million | Parent only |
| Investments and other assets | ¥1.6 billion | Parent only |
| Investment securities | ¥40.23 million | Parent only |
| Lease deposits | ¥0.1 billion | Parent only |
| Subscription rights to shares | ¥0.2 billion | Parent only |
| Property, plant and equipment | ¥4.0 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥0.2 billion | Parent only |
| Shareholders' equity | ¥14.7 billion | Parent only |
| Structures, net | ¥34.44 million | Parent only |
| Machinery and equipment, net | ¥0.9 billion | Parent only |
| Current liabilities | ¥1.2 billion | Parent only |
| Current assets | ¥10.7 billion | Parent only |
| Intangible assets | ¥27.17 million | Parent only |
| Cash and deposits | ¥7.4 billion | Parent only |
| Net assets | ¥14.9 billion | Parent only |
| Net assets | ¥14.9 billion | Parent only |
| Total assets | ¥16.4 billion | Parent only |
| Deferred tax assets | ¥0.4 billion | Parent only |
| Retained earnings brought forward | ¥3.5 billion | Parent only |
| Treasury stock | ¥-1.4 billion | Parent only |
| Valuation and translation adjustments | ¥12.99 million | Parent only |
| Liabilities | ¥1.4 billion | Parent only |
| Liabilities and net assets | ¥16.4 billion | Parent only |
| Accounts payable - trade | ¥0.3 billion | Parent only |
| Capital surplus | ¥0.4 billion | Parent only |
| Legal capital surplus | ¥0.4 billion | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Provision for bonuses | ¥0.3 billion | Parent only |
| Vehicles, net | ¥20.94 million | Parent only |
| Long-term prepaid expenses | ¥6.10 million | Parent only |
| Long term accounts payable other | ¥0.2 billion | Parent only |
| Shares of subsidiaries and associates | ¥0.4 billion | Parent only |
| Deposits received | ¥8.18 million | Parent only |
Statement of income (85 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥9.90 million | Consolidated |
| Other comprehensive income | ¥1.36 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥5.93 million | Consolidated |
| Gain on sales of scraps1 | ¥42.23 million | Consolidated |
| Dividends from surplus | ¥-0.7 billion | Consolidated |
| Comprehensive income | ¥1.4 billion | Consolidated |
| Interest income | ¥0.23 million | Consolidated |
| Commission fee | ¥1.15 million | Consolidated |
| Rent income | ¥3.92 million | Consolidated |
| Dividend income | ¥1.08 million | Consolidated |
| Operating income | ¥2.0 billion | Consolidated |
| Non-operating income | ¥58.52 million | Consolidated |
| Non-operating expenses | ¥6.76 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.1 billion | Consolidated |
| Loss on sale of non-current assets | ¥0.10 million | Consolidated |
| Gain on sales of non-current assets | ¥3.44 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.24 million | Consolidated |
| Cost of sales | ¥4.2 billion | Consolidated |
| Gross profit (loss) | ¥5.3 billion | Consolidated |
| Net sales | ¥9.5 billion | Consolidated |
| Net income | ¥1.4 billion | Consolidated |
| Net income | ¥1.4 billion | Consolidated |
| Net income (loss) | ¥1.4 billion | Consolidated |
| Net income (loss) | ¥1.4 billion | Consolidated |
| Directors' compensations | ¥0.3 billion | Consolidated |
| Provision for directors' bonuses | ¥98.34 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.4 billion | Consolidated |
| Commission fees | ¥3.93 million | Consolidated |
| Income taxes - current | ¥0.6 billion | Consolidated |
| Income taxes | ¥0.6 billion | Consolidated |
| Income taxes - deferred | ¥-17.72 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-4.57 million | Consolidated |
| Extraordinary income | ¥3.44 million | Consolidated |
| Extraordinary loss | ¥0.34 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-3.29 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.3 billion | Consolidated |
| Research and development expenses | ¥0.5 billion | Consolidated |
| Research and development expenses | ¥0.5 billion | Consolidated |
| Income (loss) before income taxes | ¥2.0 billion | Consolidated |
| Income (loss) before income taxes | ¥2.0 billion | Consolidated |
| Ordinary income | ¥2.0 billion | Consolidated |
| Salaries and allowances | ¥0.7 billion | Consolidated |
| Disposal of treasury stock | ¥47.94 million | Consolidated |
| Purchase of treasury stock | ¥-1.3 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-2.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥3.3 billion | Consolidated |
| Rent expenses | ¥2.83 million | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Retirement benefit expenses | ¥31.80 million | Consolidated |
| Other | ¥10.79 million | Parent only |
| Gain on sales of scraps1 | ¥26.02 million | Parent only |
| Dividends from surplus | ¥-0.7 billion | Parent only |
| Interest income | ¥0.53 million | Parent only |
| Dividend income | ¥89.34 million | Parent only |
| Operating income | ¥1.5 billion | Parent only |
| Non-operating income | ¥0.1 billion | Parent only |
| Non-operating expenses | ¥6.76 million | Parent only |
| Loss on sale of non-current assets | ¥0.10 million | Parent only |
| Gain on sales of non-current assets | ¥3.35 million | Parent only |
| Loss on retirement of non-current assets | ¥0 | Parent only |
| Cost of sales | ¥4.1 billion | Parent only |
| Gross profit (loss) | ¥4.2 billion | Parent only |
| Net sales | ¥8.3 billion | Parent only |
| Net income (loss) | ¥1.2 billion | Parent only |
| Net income (loss) | ¥1.2 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Provision for directors' bonuses | ¥87.90 million | Parent only |
| Commission fees | ¥3.93 million | Parent only |
| Income taxes - current | ¥0.4 billion | Parent only |
| Income taxes | ¥0.4 billion | Parent only |
| Income taxes - deferred | ¥3.82 million | Parent only |
| Depreciation | ¥50.89 million | Parent only |
| Extraordinary income | ¥3.35 million | Parent only |
| Extraordinary loss | ¥0.10 million | Parent only |
| Research and development expenses | ¥0.5 billion | Parent only |
| Income (loss) before income taxes | ¥1.6 billion | Parent only |
| Ordinary income | ¥1.6 billion | Parent only |
| Salaries | ¥0.5 billion | Parent only |
| Disposal of treasury stock | ¥47.94 million | Parent only |
| Purchase of treasury stock | ¥-1.3 billion | Parent only |
| Selling, general and administrative expenses | ¥2.7 billion | Parent only |
| Rent expenses | ¥2.83 million | Parent only |
| Provision for bonuses | ¥0.1 billion | Parent only |
| Retirement benefit expenses | ¥23.78 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-0.6 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥1.36 million | Consolidated |
| Total changes during the period | ¥-0.8 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥5.93 million | Parent only |
Statement of cash flows (24 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥44.03 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Increase (decrease) in other current liabilities | ¥18.21 million | Consolidated |
| Decrease (increase) in other current assets | ¥-31.73 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥22.82 million | Consolidated |
| Payments for contributions in insurance fund | ¥-5.82 million | Consolidated |
| Interest and dividends income received | ¥1.32 million | Consolidated |
| Interest and dividend income | ¥-1.32 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-3.35 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.24 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-25.27 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.1 billion | Consolidated |
| Payments into time deposits | ¥-0.1 billion | Consolidated |
| Subtotal | ¥2.7 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥3.18 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.5 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥4.02 million | Consolidated |
| Decrease (increase) in inventories | ¥-42.18 million | Consolidated |
| Income taxes paid | ¥-0.5 billion | Consolidated |
| Depreciation | ¥0.6 billion | Consolidated |
| Purchase of intangible assets | ¥-20.67 million | Consolidated |
| Regarding purchase of treasury stock | ¥-1.3 billion | Consolidated |
| Increase (decrease) in provision for bonuses | ¥46.05 million | Consolidated |
| Dividends | ¥-0.7 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥2.1 billion | Consolidated | Disclosed |
| Dividend per share | 30 | Parent only | Disclosed |
| Number of employees | 364 | Consolidated | Disclosed |
| Net assets | ¥17.9 billion | Consolidated | Disclosed |
| Net sales | ¥9.5 billion | Consolidated | Disclosed |
| Operating income | ¥2.0 billion | Consolidated | Disclosed |
| Ordinary income | ¥2.0 billion | Consolidated | Disclosed |
| Net income | ¥1.4 billion | Consolidated | Disclosed |
| Total assets | ¥19.6 billion | Consolidated | Disclosed |
| Operating margin | 20.6% | Consolidated | Calculated |
| Net margin | 15.2% | Consolidated | Calculated |
| Sales per employee | 26082668 yen | Consolidated | Calculated |
| Total asset turnover | 0.48 times | Consolidated | Calculated |
| Net assets to total assets | 91.1% | Consolidated | Calculated |