ベルシステム24
株式会社ベルシステム24ホールディングス
Company highlights
The company has paid a dividend for 10 consecutive years.
Key figures
Period Mar 2025 to Feb 2026ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Reportable segments (business divisions used in reporting): one; other activities under “Other” or adjustments
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Cost of sales | ¥133.9 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥15.6 billion | Consolidated | |
| Employee benefit expenses sgaifrs | ¥7.5 billion | Consolidated | |
| Other | ¥3.0 billion | Consolidated | |
| Depreciation and amortization | ¥2.2 billion | Consolidated | |
| Outsourcing expenses | ¥1.2 billion | Consolidated | |
| Communication expenses | ¥0.3 billion | Consolidated | |
| Profit by stage | Operating income | ¥12.7 billion | Consolidated |
| Net income | ¥8.2 billion | Consolidated | |
| Ordinary income | ¥2.3 billion | Parent only |
ベルシステム24
Selling, general and administrative expenses
Period Mar 2025 to Feb 2026Source Annual securities reports
- Cost of sales ¥133.9 billion
- Selling general and administrative expenses IFRS ¥15.6 billion
- Employee benefit expenses sgaifrs ¥7.5 billion
- Other ¥3.0 billion
- Depreciation and amortization ¥2.2 billion
- Outsourcing expenses ¥1.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
ベルシステム24
Long-term revenue, profit and asset trends
Period 2014 to 2026Source Annual securities reportsDisclosed
Recent performance trends
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥146.5B | ¥156.1B | ¥148.7B | ¥143.6B | ¥145.8B |
| Year on year (%) | +7.9% | +6.5% | -4.7% | -3.4% | +1.5% |
| Profit (loss) before tax (IFRS) | ¥13.5B | ¥14.2B | ¥11.2B | ¥11.2B | ¥12.3B |
| Change from prior year | +19.1% | +5.2% | -20.7% | +0.1% | +9.4% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | 9.2% | 9.1% | 7.5% | 7.8% | 8.4% |
| Change (percentage points) | +0.9 points | -0.1 points | -1.5 points | +0.3 points | +0.6 points |
Fiscal periods marked for changes
- 2015Profit (loss) before tax (IFRS) as a share of revenue +2.6 points
- 2016Profit (loss) before tax (IFRS) as a share of revenue -6.9 points
ベルシステム24
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥146.5 billion | ¥156.1 billion | ¥148.7 billion | ¥143.6 billion | ¥145.8 billion |
| Profit (loss) before tax (IFRS) | ¥13.5 billion | ¥14.2 billion | ¥11.2 billion | ¥11.2 billion | ¥12.3 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥8.9 billion | ¥9.3 billion | ¥7.5 billion | ¥8.0 billion | ¥8.2 billion |
| Comprehensive income (IFRS) | ¥9.3 billion | ¥9.9 billion | ¥8.0 billion | ¥7.9 billion | ¥8.0 billion |
| Equity attributable to owners of parent (IFRS) | ¥59.0 billion | ¥64.2 billion | ¥66.7 billion | ¥70.2 billion | ¥73.9 billion |
| Total assets (IFRS) | ¥178.3 billion | ¥176.2 billion | ¥175.5 billion | ¥174.4 billion | ¥169.8 billion |
| Equity attributable to owners of parent per share (IFRS) | 801.91 yen | 873.05 yen | 907.54 yen | 953.69 yen | 994.38 yen |
| Basic earnings (loss) per share (IFRS) | 121.65 yen | 126.82 yen | 102.61 yen | 108.81 yen | 110.22 yen |
| Diluted earnings (loss) per share (IFRS) | 120.77 yen | 126 yen | 102.05 yen | 108.12 yen | 110.06 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 33.1% | 36.4% | 38.0% | 40.2% | 43.5% |
| Return on equity attributable to owners of parent (IFRS) | 16.0% | 15.1% | 11.5% | 11.7% | 11.4% |
| Net cash provided by (used in) operating activities (IFRS) | ¥16.3 billion | ¥18.2 billion | ¥13.6 billion | ¥17.4 billion | ¥16.5 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥-2.4 billion | ¥-1.8 billion | ¥-3.1 billion | ¥-3.7 billion | ¥-0.6 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥-13.2 billion | ¥-15.6 billion | ¥-10.3 billion | ¥-13.9 billion | ¥-15.8 billion |
| Cash and cash equivalents (IFRS) | ¥6.2 billion | ¥7.0 billion | ¥7.2 billion | ¥7.0 billion | ¥7.2 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥19.4 billion | ¥16.4 billion | ¥18.0 billion | ¥15.0 billion | ¥16.9 billion |
| Ordinary income (loss) | ¥5.0 billion | ¥2.3 billion | ¥3.8 billion | ¥0.7 billion | ¥2.3 billion |
| Net income (loss) | ¥2.9 billion | ¥0.2 billion | ¥2.1 billion | ¥-0.6 billion | ¥0.6 billion |
| Capital stock | ¥27.0 billion | ¥27.0 billion | ¥27.0 billion | ¥27.0 billion | ¥27.3 billion |
| Total number of issued shares (common stock) | 73,715,734 shares | 73,715,734 shares | 73,753,310 shares | 73,753,310 shares | 74,522,695 shares |
| Net assets | ¥58.4 billion | ¥54.1 billion | ¥51.7 billion | ¥46.8 billion | ¥43.4 billion |
| Total assets | ¥126.2 billion | ¥121.1 billion | ¥115.4 billion | ¥109.6 billion | ¥102.2 billion |
| Net assets per share | 792.98 yen | 735.32 yen | 703.05 yen | 635.6 yen | 583.31 yen |
| Dividend per share | 54 yen | 60 yen | 60 yen | 60 yen | 60 yen |
| Interim dividend per share | 24 yen | 30 yen | 30 yen | 30 yen | 30 yen |
| Basic earnings (loss) per share | 40.1 yen | 2.36 yen | 28.48 yen | -7.77 yen | 7.63 yen |
| Diluted earnings per share | 39.81 yen | 2.34 yen | 28.32 yen | -7.72 yen | 7.62 yen |
| Equity-to-asset ratio | 46.2% | 44.7% | 44.8% | 42.7% | 42.4% |
| Return on equity | 5.0% | 0.3% | 4.0% | Could not be retrieved | 1.3% |
| Payout ratio | 134.7% | 2,542.4% | 210.7% | Could not be retrieved | 786.4% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 2/2026 | ¥60 | ¥30 | 786.4% | |
| FY ending 2/2025 | ¥60 | ¥30 | Could not be retrieved | |
| FY ending 2/2024 | ¥60 | ¥30 | 210.7% | |
| FY ending 2/2023 | ¥60 | ¥30 | 2,542.4% | |
| FY ending 2/2022 | ¥54 | ¥24 | 134.7% | |
| FY ending 2/2021 | ¥42 | ¥21 | 348.8% | |
| FY ending 2/2020 | ¥42 | ¥21 | 74.4% | |
| FY ending 2/2019 | ¥36 | ¥18 | 71.1% | |
| FY ending 2/2018 | ¥36 | ¥18 | 86.3% | |
| FY ending 2/2017 | ¥36 | ¥18 | 136.4% | |
| FY ending 2/2016 | ¥18 | Could not be retrieved | 24.3% | Stock split or share consolidation noted |
ベルシステム24
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
ベルシステム24
Unit %Source Annual securities reports
- Financial institutions24.21%
- Securities firms2.06%
- Other corporations54.87%
- Foreign holders (institutions)10.60%
- Foreign holders (individuals)0.00%
- Individuals and others8.26%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 伊藤忠商事㈱ | 40.3% | 30,030,000 |
| 2 | TOPPAN㈱ | 14.28% | 10,639,000 |
| 3 | ㈱日本カストディ銀行(信託口) | 14.04% | 10,462,000 |
| 4 | 日本マスタートラスト信託銀行㈱(信託口) | 7.25% | 5,402,000 |
| 5 | MSIP CLIENT SECURITIES(常任代理人 モルガン・スタンレーMUFG証券㈱) | 0.84% | 627,000 |
| 6 | THE NOMURA TRUST AND BANKING CO., LTD.AS THE TRUSTEE OF REPURCHASE AGREEMENT MOTHER FUND(常任代理人 シティバンク エヌ・エイ東京支店) | 0.71% | 533,000 |
| 7 | 野村證券㈱ | 0.71% | 526,000 |
| 8 | GOVERNMENT OF NORWAY(常任代理人 シティバンク エヌ・エイ東京支店 BANKPLASSEN 2,0107OSLO 1 OSLO 0107 NO(東京都新宿区新宿六丁目27番30号)) | 0.68% | 509,000 |
| 9 | JP MORGAN CHASE BANK 385781 (常任代理人 ㈱みずほ銀行) | 0.63% | 470,000 |
| 10 | ベルシステム24グループ従業員持株会 | 0.58% | 432,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 2/2026 | ¥1.5 billion |
| FY ending 2/2021 | ¥2.0 billion |
Revenue scale in the same industry
ベルシステム24
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 35 companies
- 39 DeNAFY Mar 2026 ¥147.7B
- 40 ウィルグループFY Mar 2026 ¥146.9B
- 41 ベルシステム24This companyFY Feb 2026 ¥145.8B
- 42 SolastoFY Mar 2026 ¥141.1B
- 43 MEITEC GroupFY Mar 2026 ¥137.7B
- … 628 companies
Workforce information
Women 14.1 yrs Average length of service by gender
Women 103 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 266 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
16.7 hours |
| Annual paid leave taken |
56.3% |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 27.5% |
| Share of board members who are women | 25% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | PwCJapan有限責任監査法人 |
| Audit fees (this year, total) | ¥66.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥16.5 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 110.22 yen | Consolidated |
| Revenue (IFRS) | ¥145.8 billion | Consolidated |
| Diluted earnings (loss) per share (IFRS) | 110.06 yen | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥8.2 billion | Consolidated |
| Comprehensive income (IFRS) | ¥8.0 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-0.6 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥7.2 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥12.3 billion | Consolidated |
| Total assets (IFRS) | ¥169.8 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥73.9 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 11.4% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 43.5% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-15.8 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 994.38 yen | Consolidated |
| Dividend per share | 60 yen | Parent only |
| Operating revenue | ¥16.9 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Diluted earnings per share | 7.62 yen | Parent only |
| Total number of issued shares (common stock) | 74,522,695 shares | Parent only |
| Net assets | ¥43.4 billion | Parent only |
| Ordinary income (loss) | ¥2.3 billion | Parent only |
| Total assets | ¥102.2 billion | Parent only |
| Return on equity | 1.3% | Parent only |
| Equity-to-asset ratio | 42.4% | Parent only |
| Capital stock | ¥27.3 billion | Parent only |
| Payout ratio | 786.4% | Parent only |
| Interim dividend per share | 30 yen | Parent only |
| Basic earnings (loss) per share | 7.63 yen | Parent only |
| Net assets per share | 583.31 yen | Parent only |
Accounts unique to this company (23 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥12.7 billion | Consolidated |
| Revenue | 8,907 | Consolidated |
| Revenue | 8,907 | Consolidated |
| Revenue | ¥11.4 billion | Consolidated |
| Revenue | ¥0.6 billion | Consolidated |
| Revenue | ¥-0.2 billion | Consolidated |
| Revenue | ¥8.4 billion | Consolidated |
| Revenue | ¥0.6 billion | Consolidated |
| Revenue | ¥-0.6 billion | Consolidated |
| Revenue | ¥0.7 billion | Consolidated |
| Revenue | ¥-0.1 billion | Consolidated |
| Revenue | ¥1.1 billion | Consolidated |
| Revenue | ¥-1.1 billion | Consolidated |
| Revenue | ¥3.9 billion | Consolidated |
| Revenue | ¥1.0 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥6.00 million | Consolidated |
| Revenue | ¥45.00 million | Consolidated |
| Revenue | 33 | Parent only |
| Revenue | 33 | Parent only |
| Revenue | 33 | Parent only |
| Revenue | 0.96 | Parent only |
| Revenue | 0.797 | Parent only |
Employees (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 2,500 people | Consolidated |
| Number of employees | 2,500 people | Consolidated |
| Wage gap between men and women (all employees) | 77.9% | Parent only |
| Average length of service (years) | 15 years | Parent only |
| Average length of service months | 4 months | Parent only |
| Average annual salary | ¥6.97 million | Parent only |
| Average age (years) | 46 years old | Parent only |
| Average age months | 8 months | Parent only |
| Number of employees | 242 people | Parent only |
| Number of employees | 242 people | Parent only |
| Number of employees | 242 people | Parent only |
| Wage gap between men and women (regular employees) | 85.0% | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 21,279 people | Consolidated |
| Average number of temporary employees | 21,279 people | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 11 people | Parent only |
| Average number of temporary employees | 11 people | Parent only |
| Average number of temporary employees | 11 people | Parent only |
| Total return on the share price index | 238.4% | Parent only |
| Ratio of female employees in managerial positions | 27.5% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 59,631,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 300 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥0.5 billion | Consolidated |
| Number of shares | 74,522,695 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 80.0% | Consolidated |
| Number of shares held in own name treasury shares etc | 300 shares | Consolidated |
| Number of voting rights | 744,677 units | Consolidated |
| Carrying amount on the balance sheet | ¥1.1 billion | Consolidated |
| Carrying amount on the balance sheet | ¥0.4 billion | Consolidated |
| Number of issues | 9 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 103.5% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.5 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥66.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥66.00 million | Consolidated |
Balance sheet (126 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.1 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥17.00 million | Consolidated |
| Other current liabilities clifrs | ¥2.7 billion | Consolidated |
| Other current assets caifrs | ¥1.3 billion | Consolidated |
| Other components of equity IFRS | ¥-0.5 billion | Consolidated |
| Other financial liabilities | ¥5.7 billion | Consolidated |
| Other financial liabilities | ¥13.7 billion | Consolidated |
| Other financial assets | ¥0.5 billion | Consolidated |
| Other financial assets | ¥6.8 billion | Consolidated |
| Other non current liabilities nclifrs | ¥35.00 million | Consolidated |
| Other non current assets ncaifrs | ¥0.4 billion | Consolidated |
| Goodwill | ¥96.3 billion | Consolidated |
| Goodwill | ¥-1.6 billion | Consolidated |
| Goodwill IFRS | ¥94.7 billion | Consolidated |
| Goodwill IFRS | ¥94.7 billion | Consolidated |
| Software | ¥-7.1 billion | Consolidated |
| Software | ¥8.4 billion | Consolidated |
| Software IFRS | ¥1.3 billion | Consolidated |
| Right-of-use assets, Acquisition cost (IFRS) | ¥56.2 billion | Consolidated |
| Right-of-use assets, Accumulated depreciation and impairment losses (IFRS) | ¥-36.3 billion | Consolidated |
| Right of use assets IFRS | ¥19.9 billion | Consolidated |
| Borrowings | ¥17.3 billion | Consolidated |
| Borrowings | ¥31.4 billion | Consolidated |
| Retained earnings IFRS | ¥59.6 billion | Consolidated |
| Increase (decrease) in trade payables | ¥5.8 billion | Consolidated |
| Decrease (increase) in trade receivables | ¥20.7 billion | Consolidated |
| Tools, furniture and fixtures | ¥9.8 billion | Consolidated |
| Tools, furniture and fixtures | ¥-7.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥2.6 billion | Consolidated |
| Buildings and structures | ¥9.2 billion | Consolidated |
| Buildings and structures | ¥-6.1 billion | Consolidated |
| Buildings and structures IFRS | ¥3.0 billion | Consolidated |
| Provisions clifrs | ¥95.00 million | Consolidated |
| Provisions nclifrs | ¥3.3 billion | Consolidated |
| Investments accounted for using equity method IFRS | ¥6.7 billion | Consolidated |
| Property, plant and equipment | ¥75.2 billion | Consolidated |
| Property, plant and equipment | ¥-49.7 billion | Consolidated |
| Property plant and equipment IFRS | ¥25.6 billion | Consolidated |
| Property plant and equipment IFRS | ¥25.6 billion | Consolidated |
| Income taxes payable | ¥2.7 billion | Consolidated |
| Total current liabilities IFRS | ¥45.8 billion | Consolidated |
| Current assets IFRS | ¥29.7 billion | Consolidated |
| Intangible assets accumulated amortization and impairment losses IFRS | ¥-8.6 billion | Consolidated |
| Intangible assets acquisition cost IFRS | ¥11.0 billion | Consolidated |
| Intangible assets IFRS | ¥2.4 billion | Consolidated |
| Intangible assets IFRS | ¥2.4 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥7.2 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥7.2 billion | Consolidated |
| Net assets | ¥74.8 billion | Consolidated |
| Net assets | ¥74.8 billion | Consolidated |
| Total assets | ¥169.8 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥0.2 billion | Consolidated |
| Deferred tax assets IFRS | ¥3.6 billion | Consolidated |
| Treasury shares IFRS | ¥-0.3 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥73.9 billion | Consolidated |
| Liabilities and equity IFRS | ¥169.8 billion | Consolidated |
| Liabilities IFRS | ¥95.0 billion | Consolidated |
| Capital surplus IFRS | ¥-12.3 billion | Consolidated |
| Share capital IFRS | ¥27.5 billion | Consolidated |
| Non controlling interests IFRS | ¥0.9 billion | Consolidated |
| Non current labilities IFRS | ¥49.2 billion | Consolidated |
| Non current assets IFRS | ¥140.1 billion | Consolidated |
| Customer relationship | ¥-0.3 billion | Consolidated |
| Customer relationship | ¥1.4 billion | Consolidated |
| Customer related assets IFRS | ¥1.1 billion | Consolidated |
| Other | ¥74.00 million | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥0.6 billion | Parent only |
| Other | ¥19.00 million | Parent only |
| Other | ¥17.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥-98.00 million | Parent only |
| Other capital surplus | ¥4.7 billion | Parent only |
| Goodwill | ¥41.6 billion | Parent only |
| Software | ¥0.8 billion | Parent only |
| Lease obligations | ¥21.00 million | Parent only |
| Lease obligations | ¥8.00 million | Parent only |
| Lease assets, net | ¥26.00 million | Parent only |
| Retained earnings | ¥4.6 billion | Parent only |
| Prepaid expenses | ¥1.4 billion | Parent only |
| Non-current liabilities | ¥34.7 billion | Parent only |
| Non-current assets | ¥93.3 billion | Parent only |
| Accounts receivable - trade | ¥1.4 billion | Parent only |
| Tools, furniture and fixtures | ¥2.4 billion | Parent only |
| Buildings, net | ¥3.9 billion | Parent only |
| Provision for management board incentive plan trust-NCL | ¥60.00 million | Parent only |
| Provision for directors' bonuses | ¥43.00 million | Parent only |
| Investments and other assets | ¥44.2 billion | Parent only |
| Investment securities | ¥1.5 billion | Parent only |
| Lease and guarantee deposits | ¥4.8 billion | Parent only |
| Property, plant and equipment | ¥6.4 billion | Parent only |
| Accounts receivable - other | ¥1.1 billion | Parent only |
| Income taxes payable | ¥1.2 billion | Parent only |
| Accrued expenses | ¥1.4 billion | Parent only |
| Accounts payable - other | ¥0.5 billion | Parent only |
| Shareholders' equity | ¥43.5 billion | Parent only |
| Structures, net | ¥29.00 million | Parent only |
| Current liabilities | ¥24.1 billion | Parent only |
| Current assets | ¥8.9 billion | Parent only |
| Accumulated depreciation | ¥-15.6 billion | Parent only |
| Intangible assets | ¥42.7 billion | Parent only |
| Cash and deposits | ¥4.8 billion | Parent only |
| Short-term loans payable | ¥8.1 billion | Parent only |
| Net assets | ¥43.4 billion | Parent only |
| Net assets | ¥43.4 billion | Parent only |
| Total assets | ¥102.2 billion | Parent only |
| Deferred tax assets | ¥0.9 billion | Parent only |
| Retained earnings brought forward | ¥4.6 billion | Parent only |
| Treasury stock | ¥-0.3 billion | Parent only |
| Valuation and translation adjustments | ¥-98.00 million | Parent only |
| Liabilities | ¥58.9 billion | Parent only |
| Liabilities and net assets | ¥102.2 billion | Parent only |
| Accounts payable - trade | ¥1.00 million | Parent only |
| Allowance for doubtful accounts | ¥-53.00 million | Parent only |
| Capital surplus | ¥11.8 billion | Parent only |
| Legal capital surplus | ¥7.1 billion | Parent only |
| Capital stock | ¥27.3 billion | Parent only |
| Asset retirement obligations | ¥3.1 billion | Parent only |
| Asset retirement obligations | ¥95.00 million | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Long-term loans payable | ¥31.4 billion | Parent only |
| Shares of subsidiaries and associates | ¥36.7 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥0.3 billion | Parent only |
| Deposits received from subsidiaries and affiliates | ¥2.8 billion | Parent only |
| Telephone subscription right | ¥0.2 billion | Parent only |
| Current portion of long-term loans payable | ¥9.2 billion | Parent only |
Statement of income (111 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥67.00 million | Consolidated |
| Other | ¥14.00 million | Consolidated |
| Other | ¥3.2 billion | Consolidated |
| Other | ¥3.0 billion | Consolidated |
| Other | ¥7.00 million | Consolidated |
| Net change in fair value of equity instruments designated as measured at fair value through other comprehensive income net of tax items that will not be reclassified to profit or loss ociifrs | ¥-0.5 billion | Consolidated |
| Other comprehensive income IFRS | ¥-0.3 billion | Consolidated |
| Other comprehensive income IFRS | ¥-0.3 billion | Consolidated |
| Other income IFRS | ¥0.9 billion | Consolidated |
| Other income IFRS | ¥0.9 billion | Consolidated |
| Other expenses IFRS | ¥0.2 billion | Consolidated |
| Other expenses IFRS | ¥0.2 billion | Consolidated |
| Lease obligations | ¥0.1 billion | Consolidated |
| Gain on sale of businesses IFRS | ¥0.6 billion | Consolidated |
| Interest income IFRS | ¥9.00 million | Consolidated |
| Dividend income IFRS | ¥26.00 million | Consolidated |
| Operating income | ¥12.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥16.5 billion | Consolidated |
| Loss on sale and retirement of fixed assets IFRS | ¥54.00 million | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥64.00 million | Consolidated |
| Basic earnings loss per share IFRS | 110.22 yen | Consolidated |
| Cost of sales | ¥133.9 billion | Consolidated |
| Cost of sales IFRS | ¥118.3 billion | Consolidated |
| Cost of sales IFRS | ¥118.3 billion | Consolidated |
| Gross profit IFRS | ¥27.5 billion | Consolidated |
| Net sales | ¥145.8 billion | Consolidated |
| Net sales | ¥145.8 billion | Consolidated |
| Outsourcing expenses | ¥18.6 billion | Consolidated |
| Outsourcing expenses | ¥1.2 billion | Consolidated |
| Revenue from external customers IFRS | ¥145.8 billion | Consolidated |
| Diluted earnings loss per share IFRS | 110.06 yen | Consolidated |
| Advertising and sales promotion expenses IFRS | ¥0.4 billion | Consolidated |
| Profit loss IFRS | ¥8.4 billion | Consolidated |
| Profit loss IFRS | ¥8.4 billion | Consolidated |
| Profit loss IFRS | ¥8.4 billion | Consolidated |
| Profit loss IFRS | ¥8.4 billion | Consolidated |
| Comprehensive income (IFRS) | ¥8.0 billion | Consolidated |
| Comprehensive income (IFRS) | ¥8.0 billion | Consolidated |
| Comprehensive income (IFRS) | ¥8.0 billion | Consolidated |
| Net income | ¥8.2 billion | Consolidated |
| Employee benefit expenses cosifrs | ¥84.3 billion | Consolidated |
| Employee benefit expenses sgaifrs | ¥7.5 billion | Consolidated |
| Total transactions with owners IFRS | ¥-4.1 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-0.6 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that may be reclassified to profit or loss ociifrs | ¥53.00 million | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥0.4 billion | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥0.4 billion | Consolidated |
| Interest expenses IFRS | ¥0.6 billion | Consolidated |
| Commission fees | ¥4.00 million | Consolidated |
| Exercise of share acquisition rights ssifrs | ¥0.5 billion | Consolidated |
| Share-based payment transactions | ¥13.00 million | Consolidated |
| Income tax expense IFRS | ¥3.9 billion | Consolidated |
| Depreciation and amortization | ¥-8.9 billion | Consolidated |
| Depreciation and amortization | ¥6.8 billion | Consolidated |
| Depreciation and amortization | ¥2.2 billion | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥0.2 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥22.00 million | Consolidated |
| Total of items that will not be reclassified to profit or loss ociifrs | ¥-0.5 billion | Consolidated |
| Total of items that may be reclassified to profit or loss ociifrs | ¥0.1 billion | Consolidated |
| Profit loss before tax IFRS | ¥12.3 billion | Consolidated |
| Profit loss before tax IFRS | ¥12.3 billion | Consolidated |
| Profit loss before tax IFRS | ¥12.3 billion | Consolidated |
| Disposal of treasury stock | ¥12.00 million | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥7.8 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-15.8 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥15.6 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥15.6 billion | Consolidated |
| Capital expenditures IFRS | ¥1.5 billion | Consolidated |
| Communication expenses | ¥1.6 billion | Consolidated |
| Communication expenses | ¥0.3 billion | Consolidated |
| Dividendsofsurplus | ¥-4.4 billion | Consolidated |
| Finance income IFRS | ¥35.00 million | Consolidated |
| Finance income IFRS | ¥35.00 million | Consolidated |
| Finance income IFRS | ¥35.00 million | Consolidated |
| Finance costs IFRS | ¥0.8 billion | Consolidated |
| Finance costs IFRS | ¥0.8 billion | Consolidated |
| Finance costs IFRS | ¥0.8 billion | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥0.2 billion | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥0.2 billion | Consolidated |
| Other | ¥78.00 million | Parent only |
| Other | ¥23.00 million | Parent only |
| Other | ¥2.00 million | Parent only |
| Other | ¥5.00 million | Parent only |
| Gain on sale of businesses | ¥0.5 billion | Parent only |
| Dividends from surplus | ¥-4.4 billion | Parent only |
| Subsidy income | ¥0.1 billion | Parent only |
| Interest and dividend income | ¥0.4 billion | Parent only |
| Operating income | ¥2.5 billion | Parent only |
| Operating revenue | ¥16.9 billion | Parent only |
| Non-operating income | ¥0.6 billion | Parent only |
| Non-operating expenses | ¥0.7 billion | Parent only |
| Operating expenses | ¥14.5 billion | Parent only |
| Loss on retirement of non-current assets | ¥54.00 million | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Loss on valuation of investment securities | ¥0.6 billion | Parent only |
| Interest expenses | ¥0.7 billion | Parent only |
| Issuance of new shares | ¥0.6 billion | Parent only |
| Income taxes - current | ¥1.7 billion | Parent only |
| Income taxes | ¥1.5 billion | Parent only |
| Income taxes - deferred | ¥-0.2 billion | Parent only |
| Impairment loss | ¥78.00 million | Parent only |
| Extraordinary income | ¥0.5 billion | Parent only |
| Extraordinary loss | ¥0.8 billion | Parent only |
| Income (loss) before income taxes | ¥2.1 billion | Parent only |
| Ordinary income | ¥2.3 billion | Parent only |
| Disposal of treasury stock | ¥16.00 million | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
Statement of cash flows (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Repayments of lease obligations | ¥-6.6 billion | Consolidated |
| Proceeds from sale of businesses inv cfifrs | ¥0.3 billion | Consolidated |
| Interest paid ope cfifrs | ¥-0.7 billion | Consolidated |
| Interest and dividends received ope cfifrs | ¥0.4 billion | Consolidated |
| Increase decrease in trade payables ope cfifrs | ¥-0.2 billion | Consolidated |
| Decrease increase in trade receivables ope cfifrs | ¥-1.7 billion | Consolidated |
| Loss gain on sale and retirement of fixed assets ope cfifrs | ¥54.00 million | Consolidated |
| Payments into time deposits inv cfifrs | ¥-50.00 million | Consolidated |
| Subtotal | ¥20.2 billion | Consolidated |
| Share of loss profit of investments accounted for using equity method ope cfifrs | ¥-0.4 billion | Consolidated |
| Proceeds from collection of leasehold deposits and guarantee deposits inv cfifrs | ¥0.6 billion | Consolidated |
| Payments for leasehold deposits and guarantee deposits inv cfifrs | ¥-76.00 million | Consolidated |
| Purchase of marketable securities inv cfifrs | ¥-0.1 billion | Consolidated |
| Purchase of property plant and equipment inv cfifrs | ¥-0.6 billion | Consolidated |
| Proceeds from issuance of shares fin cfifrs | ¥0.5 billion | Consolidated |
| Income taxes paid ope cfifrs | ¥-3.4 billion | Consolidated |
| Impairment losses reversal of impairment losses ope cfifrs | ¥0.1 billion | Consolidated |
| Purchase of intangible assets inv cfifrs | ¥-0.4 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥-7.7 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0 | Consolidated |
| Proceeds from sale of treasury shares fin cfifrs | ¥6.00 million | Consolidated |
| Dividends | ¥-4.4 billion | Consolidated |
| Financial revenue | ¥-35.00 million | Consolidated |
| Financial expenses | ¥0.8 billion | Consolidated |
| Proceeds from long term borrowings fin cfifrs | ¥18.0 billion | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-15.6 billion | Consolidated |
| Dividends paid to non controlling interests fin cfifrs | ¥-6.00 million | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-3.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.1 billion | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥16.5 billion | Consolidated | Disclosed |
| Dividend per share | 60 | Parent only | Disclosed |
| Number of employees | 2,500 | Consolidated | Disclosed |
| Net assets | ¥74.8 billion | Consolidated | Disclosed |
| Net sales | ¥145.8 billion | Consolidated | Disclosed |
| Operating income | ¥12.7 billion | Consolidated | Disclosed |
| Operating revenue | ¥16.9 billion | Parent only | Disclosed |
| Ordinary income | ¥2.3 billion | Parent only | Disclosed |
| Net income | ¥8.2 billion | Consolidated | Disclosed |
| Total assets | ¥169.8 billion | Consolidated | Disclosed |
| Operating margin | 8.7% | Consolidated | Calculated |
| Net margin | 5.6% | Consolidated | Calculated |
| Sales per employee | 58330400 yen | Consolidated | Calculated |
| Total asset turnover | 0.86 times | Consolidated | Calculated |
| Net assets to total assets | 44.0% | Consolidated | Calculated |