YAMASHIN-FILTER
YAMASHIN-FILTER CORP.
Company highlights
The largest segment by revenue is Constraction filter segment, at 89.1% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
YAMASHIN-FILTER
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Constraction filter segment | ¥18.7 billion | 89.1% | ¥17.5 billion | ¥2.7 billion | 14.5% | ¥2.6 billion |
| Air filter segment | ¥2.3 billion | 10.9% | ¥2.6 billion | ¥-0.1 billion | -5.3% | ¥75.53 million |
| Total of the businesses | ¥20.9 billion | 100.0% | ||||
Revenue and profit
YAMASHIN-FILTER
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 | ¥1.6 billion | Consolidated |
| Research and development expenses | ¥0.5 billion | Consolidated | |
| Sales fare | ¥0.4 billion | Parent only | |
| Provision for bonuses | ¥0.4 billion | Consolidated | |
| Depreciation | ¥0.2 billion | Parent only | |
| Retirement benefit expenses | ¥93.37 million | Consolidated | |
| Provision for directors' bonuses | ¥84.88 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥9.2 billion | Consolidated |
| Operating income | ¥2.6 billion | Consolidated | |
| Ordinary income | ¥2.5 billion | Consolidated | |
| Net income | ¥1.7 billion | Consolidated |
YAMASHIN-FILTER
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥1.6 billion
- Research and development expenses ¥0.5 billion
- Sales fare ¥0.4 billion
- Provision for bonuses ¥0.4 billion
- Depreciation ¥0.2 billion
- Retirement benefit expenses ¥0.1 billion
- Other (not itemized) ¥3.5 billion
Performance, financial position and capital allocation
Long-term changes in performance
YAMASHIN-FILTER
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
YAMASHIN-FILTER
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥18.8B | ¥18.6B | ¥18.0B | ¥20.1B | ¥20.9B |
| Year on year (%) | +29.0%◆ | -1.1% | -3.1% | +11.5% | +4.2% |
| Ordinary income (loss) | ¥1.3B | ¥0.9B | ¥1.4B | ¥2.7B | ¥2.5B |
| Change from prior year | loss to profit◆ | -30.5% | +54.7% | +88.6% | -5.0% |
| Ordinary income (loss) as a share of Net sales | 7.0% | 4.9% | 7.9% | 13.3% | 12.1% |
| Change (percentage points) | +7.9 points◆ | -2.1 points◆ | +2.9 points◆ | +5.4 points◆ | -1.2 points |
Fiscal periods marked for changes
Earlier fiscal periods (7)
- 2014Ordinary income (loss) as a share of revenue +7.5 points, Ordinary income (loss) loss to profit
- 2016Ordinary income (loss) as a share of revenue -4.1 points
- 2017Ordinary income (loss) as a share of revenue +5.6 points
- 2018Net sales year on year +31.6%, Ordinary income (loss) as a share of revenue +4.5 points
- 2020Ordinary income (loss) as a share of revenue -9.1 points
- 2021Ordinary income (loss) as a share of revenue -5.7 points, Ordinary income (loss) profit to loss
- 2022Net sales year on year +29.0%, Ordinary income (loss) as a share of revenue +7.9 points, Ordinary income (loss) loss to profit
- 2023Ordinary income (loss) as a share of revenue -2.1 points
- 2024Ordinary income (loss) as a share of revenue +2.9 points
- 2025Ordinary income (loss) as a share of revenue +5.4 points
YAMASHIN-FILTER
Earnings and net assets per share over time
Unit yenSource Annual securities reports
YAMASHIN-FILTER
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥18.8 billion | ¥18.6 billion | ¥18.0 billion | ¥20.1 billion | ¥20.9 billion |
| Ordinary income (loss) | ¥1.3 billion | ¥0.9 billion | ¥1.4 billion | ¥2.7 billion | ¥2.5 billion |
| Net income (loss) attributable to owners of parent | ¥47.09 million | ¥0.6 billion | ¥0.8 billion | ¥1.7 billion | ¥1.7 billion |
| Comprehensive income | ¥0.3 billion | ¥0.8 billion | ¥1.1 billion | ¥1.7 billion | ¥2.0 billion |
| Net assets | ¥20.6 billion | ¥21.0 billion | ¥21.3 billion | ¥22.6 billion | ¥22.8 billion |
| Total assets | ¥26.7 billion | ¥25.6 billion | ¥25.9 billion | ¥26.6 billion | ¥28.1 billion |
| Net assets per share | 288.09 yen | 293.12 yen | 301.7 yen | 318.57 yen | 327.84 yen |
| Basic earnings (loss) per share | 0.66 yen | 9.03 yen | 11.01 yen | 24.32 yen | 24.62 yen |
| Equity-to-asset ratio | 77.0% | 82.0% | 82.1% | 84.9% | 81.3% |
| Return on equity | 0.2% | 3.1% | 3.7% | 7.8% | 7.6% |
| Net cash provided by (used in) operating activities | ¥0.3 billion | ¥2.4 billion | ¥2.6 billion | ¥2.8 billion | ¥2.4 billion |
| Net cash provided by (used in) investing activities | ¥-2.3 billion | ¥-1.2 billion | ¥-0.5 billion | ¥-0.5 billion | ¥-0.8 billion |
| Net cash provided by (used in) financing activities | ¥-1.6 billion | ¥-0.7 billion | ¥-1.5 billion | ¥-1.3 billion | ¥-1.1 billion |
| Cash and cash equivalents | ¥3.7 billion | ¥4.1 billion | ¥4.8 billion | ¥5.8 billion | ¥6.4 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥14.4 billion | ¥13.2 billion | ¥12.7 billion | ¥14.6 billion | ¥15.7 billion |
| Ordinary income (loss) | ¥1.2 billion | ¥0.3 billion | ¥0.8 billion | ¥2.4 billion | ¥1.6 billion |
| Net income (loss) | ¥0.2 billion | ¥0.2 billion | ¥0.5 billion | ¥2.0 billion | ¥1.2 billion |
| Capital stock | ¥6.5 billion | ¥6.5 billion | ¥6.6 billion | ¥6.6 billion | ¥6.6 billion |
| Total number of issued shares (common stock) | 71,405,570 shares | 71,567,384 shares | 71,319,799 shares | 71,319,799 shares | 69,938,478 shares |
| Net assets | ¥17.8 billion | ¥17.6 billion | ¥17.4 billion | ¥19.0 billion | ¥18.4 billion |
| Total assets | ¥21.8 billion | ¥20.5 billion | ¥20.4 billion | ¥21.4 billion | ¥22.3 billion |
| Net assets per share | 249.13 yen | 246.1 yen | 245.76 yen | 267.52 yen | 264.33 yen |
| Dividend per share | 6 yen | 6 yen | 6 yen | 12 yen | 18 yen |
| Interim dividend per share | 3 yen | 3 yen | 3 yen | 5 yen | 8 yen |
| Basic earnings (loss) per share | 3.31 yen | 2.81 yen | 6.87 yen | 28.75 yen | 17.81 yen |
| Equity-to-asset ratio | 81.7% | 85.7% | 85.0% | 88.7% | 82.7% |
| Return on equity | 1.3% | 1.1% | 2.8% | 11.2% | 6.7% |
| Payout ratio | 181.3% | 213.9% | 87.3% | 41.7% | 101.1% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥18 | ¥8 | 101.1% | |
| FY ending 3/2025 | ¥12 | ¥5 | 41.7% | |
| FY ending 3/2024 | ¥6 | ¥3 | 87.3% | |
| FY ending 3/2023 | ¥6 | ¥3 | 213.9% | |
| FY ending 3/2022 | ¥6 | ¥3 | 181.3% | |
| FY ending 3/2021 | ¥6 | ¥3 | 66.2% | |
| FY ending 3/2020 | ¥6 | ¥3 | 175.6% | |
| FY ending 3/2019 | ¥6 | ¥2.5 | 40.1% | |
| FY ending 3/2018 | ¥9.2 | ¥7 | 21.1% | Stock split or share consolidation noted |
| FY ending 3/2017 | ¥12 | ¥5 | 24.2% | |
| FY ending 3/2016 | ¥10 | ¥5 | 95.1% | Stock split or share consolidation noted |
| FY ending 3/2015 | ¥19 | Could not be retrieved | 250.7% | Stock split or share consolidation noted |
| FY ending 3/2014 | ¥40 | Could not be retrieved | 91.7% | |
| FY ending 3/2013 | ¥24 | Could not be retrieved | Could not be retrieved |
YAMASHIN-FILTER
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
YAMASHIN-FILTER
Unit %Source Annual securities reports
- Financial institutions15.36%
- Securities firms3.08%
- Other corporations40.31%
- Foreign holders (institutions)3.93%
- Foreign holders (individuals)0.03%
- Individuals and others37.28%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社あさまホールディングス | 34.55% | 24,055,950 |
| 2 | 株式会社日本カストディ銀行(信託口) | 7.39% | 5,147,500 |
| 3 | 日本マスタートラスト信託銀行株式会社(信託口) | 7.16% | 4,989,100 |
| 4 | 山崎 裕明 | 3.29% | 2,290,474 |
| 5 | 山崎 敬明 | 3.06% | 2,132,683 |
| 6 | 株式会社みなとホールディングス | 2.58% | 1,800,000 |
| 7 | 山崎 敦彦 | 2.31% | 1,608,601 |
| 8 | 野村證券株式会社 | 1.51% | 1,057,127 |
| 9 | 株式会社けやきホールディングス | 1.29% | 900,000 |
| 10 | 株式会社しらかばホールディングス | 1.29% | 900,000 |
Research and development expenses and capital expenditure
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| Constraction filter segment | ¥0.8 billion |
| Air filter segment | ¥0.1 billion |
Revenue scale in the same industry
YAMASHIN-FILTER
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
- … 136 companies
- 140 PEGASUSFY Mar 2026 ¥21.7B
- 141 ZUIKOFY Feb 2026 ¥21.2B
- 142 YAMASHIN-FILTERThis companyFY Mar 2026 ¥20.9B
- 143 MAMIYA-OPFY Mar 2026 ¥20.9B
- 144 Techno SmartFY Mar 2026 ¥20.7B
- … 77 companies
Workforce information
Women 61 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 208 |
Subsidy award information
| Date approved | Subsidy | Ministry | Amount |
|---|---|---|---|
| 2020-05-25 | 令和2年度マスク生産設備導入支援事業費補助金(ヤマシンフィルタ) | 経済産業省 | ¥21.16 million |
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) | ¥54.00 million |
| Non-audit fees (this year, total) | ¥3.00 million |
| Audit fees (this year, network firms) | ¥40.00 million |
| Non-audit fees (this year, network firms) | ¥35.00 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) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥2.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.4 billion | Consolidated |
| Net sales | ¥20.9 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.8 billion | Consolidated |
| Cash and cash equivalents | ¥6.4 billion | Consolidated |
| Net assets | ¥22.8 billion | Consolidated |
| Ordinary income (loss) | ¥2.5 billion | Consolidated |
| Total assets | ¥28.1 billion | Consolidated |
| Return on equity | 7.6% | Consolidated |
| Equity-to-asset ratio | 81.3% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.1 billion | Consolidated |
| Basic earnings (loss) per share | 24.62 yen | Consolidated |
| Net assets per share | 327.84 yen | Consolidated |
| Dividend per share | 18 yen | Parent only |
| Net sales | ¥15.7 billion | Parent only |
| Net income (loss) | ¥1.2 billion | Parent only |
| Total number of issued shares (common stock) | 69,938,478 shares | Parent only |
| Net assets | ¥18.4 billion | Parent only |
| Ordinary income (loss) | ¥1.6 billion | Parent only |
| Total assets | ¥22.3 billion | Parent only |
| Return on equity | 6.7% | Parent only |
| Equity-to-asset ratio | 82.7% | Parent only |
| Capital stock | ¥6.6 billion | Parent only |
| Payout ratio | 101.1% | Parent only |
| Interim dividend per share | 8 yen | Parent only |
| Basic earnings (loss) per share | 17.81 yen | Parent only |
| Net assets per share | 264.33 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 757 people | Consolidated |
| Number of employees | 757 people | Consolidated |
| Wage gap between men and women (all employees) | 76.4% | Parent only |
| Average length of service (years) | 8.7 years | Parent only |
| Average annual salary | ¥7.32 million | Parent only |
| Average age (years) | 40.5 years old | Parent only |
| Number of employees | 184 people | Parent only |
| Number of employees | 184 people | Parent only |
| Number of employees | 184 people | Parent only |
| Wage gap between men and women (regular employees) | 75.1% | Parent only |
| Wage gap between men and women (non-regular employees) | 88.2% | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Discounted trade notes receivable | ¥46.79 million | Consolidated |
| Net sales to external customers | ¥20.9 billion | Consolidated |
| Average number of temporary employees | 414 people | Consolidated |
| Average number of temporary employees | 414 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.9 billion | Consolidated |
| Write-downs of inventories | ¥0.2 billion | Consolidated |
| Depreciation | ¥0.8 billion | Consolidated |
| Number of consolidated subsidiaries | 7 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 74 people | Parent only |
| Average number of temporary employees | 74 people | Parent only |
| Average number of temporary employees | 74 people | Parent only |
| Total return on the share price index | 202.0% | Parent only |
| Ratio of female employees in managerial positions | 9.7% | Parent only |
Shares (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 44,881,435 shares | Consolidated |
| Total number of shares held treasury shares etc | 320,400 shares | Consolidated |
| Number of shares | 69,938,478 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.4% | Consolidated |
| Shareholding ratio | 64.5% | Consolidated |
| Number of shares held in own name treasury shares etc | 320,400 shares | Consolidated |
| Number of voting rights | 695,826 units | Consolidated |
| Total shareholder return | 59.0% | 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 | ¥0.9 billion | Consolidated |
Audit (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥54.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥40.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥54.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥40.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥9.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥3.00 million | Consolidated |
| Fees for non-audit services - total | ¥35.00 million | Consolidated |
| Fees for non-audit services - total | ¥3.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥25.00 million | Consolidated |
Accounts unique to this company (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.34 million | Consolidated |
| Revenue | ¥4.27 million | Consolidated |
| Revenue | ¥19.88 million | Consolidated |
| Revenue | ¥5.44 million | Consolidated |
| Revenue | ¥15.62 million | Consolidated |
| Revenue | ¥-9.19 million | Consolidated |
| Revenue | ¥40.48 million | Consolidated |
| Revenue | ¥-54.23 million | Consolidated |
| Change in average annual salary from the previous year | -1.0% | Parent only |
| Revenue | ¥0.34 million | Parent only |
| Revenue | ¥3.76 million | Parent only |
| Revenue | ¥4.27 million | Parent only |
Balance sheet (115 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0.6 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥14.62 million | Consolidated |
| Other, net | ¥0.3 billion | Consolidated |
| Software | ¥0.3 billion | Consolidated |
| Retained earnings | ¥9.1 billion | Consolidated |
| Raw materials and supplies | ¥1.6 billion | Consolidated |
| Notes receivable - trade | ¥0.6 billion | Consolidated |
| Notes and accounts receivable trade | ¥4.7 billion | Consolidated |
| Merchandise and finished goods | ¥2.1 billion | Consolidated |
| Non-current liabilities | ¥0.7 billion | Consolidated |
| Non-current assets | ¥12.5 billion | Consolidated |
| Land | ¥3.6 billion | Consolidated |
| Accounts receivable - trade | ¥4.1 billion | Consolidated |
| Contract liabilities | ¥7.44 million | Consolidated |
| Tools, furniture and fixtures | ¥0.5 billion | Consolidated |
| Guarantee deposits | ¥70.00 million | Consolidated |
| Buildings and structures, net | ¥4.8 billion | Consolidated |
| Construction in progress | ¥0.9 billion | Consolidated |
| Provision for directors' bonuses | ¥84.88 million | Consolidated |
| Investments and other assets | ¥1.0 billion | Consolidated |
| Notes and accounts payable - trade | ¥1.5 billion | Consolidated |
| Property, plant and equipment | ¥11.2 billion | Consolidated |
| Income taxes payable | ¥0.3 billion | Consolidated |
| Accounts payable - other | ¥0.4 billion | Consolidated |
| Shareholders' equity | ¥21.8 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥1.1 billion | Consolidated |
| Current liabilities | ¥4.6 billion | Consolidated |
| Current assets | ¥15.6 billion | Consolidated |
| Accumulated depreciation | ¥-7.4 billion | Consolidated |
| Foreign currency translation adjustment | ¥1.1 billion | Consolidated |
| Intangible assets | ¥0.3 billion | Consolidated |
| Cash and cash equivalents | ¥6.4 billion | Consolidated |
| Cash and deposits | ¥6.7 billion | Consolidated |
| Short-term loans payable | ¥1.6 billion | Consolidated |
| Net assets | ¥22.8 billion | Consolidated |
| Net assets | ¥22.8 billion | Consolidated |
| Total assets | ¥28.1 billion | Consolidated |
| Total assets | ¥28.1 billion | Consolidated |
| Deferred tax assets | ¥0.3 billion | Consolidated |
| Treasury stock | ¥-0.2 billion | Consolidated |
| Valuation and translation adjustments | ¥1.1 billion | Consolidated |
| Liabilities | ¥5.2 billion | Consolidated |
| Liabilities and net assets | ¥28.1 billion | Consolidated |
| Capital surplus | ¥6.3 billion | Consolidated |
| Capital stock | ¥6.6 billion | Consolidated |
| Asset retirement obligations | ¥0.2 billion | Consolidated |
| Provision for bonuses | ¥0.3 billion | Consolidated |
| Net defined benefit liability | ¥0.3 billion | Consolidated |
| Net defined benefit asset | ¥29.34 million | Consolidated |
| Other | ¥0.6 billion | Parent only |
| Other | ¥8.03 million | Parent only |
| Other | ¥13.41 million | Parent only |
| Other | ¥13.10 million | Parent only |
| Software | ¥0.2 billion | Parent only |
| Lease obligations | ¥1.64 million | Parent only |
| Lease assets, net | ¥1.56 million | Parent only |
| Investments in capital | ¥1.80 million | Parent only |
| General reserve | ¥3.0 billion | Parent only |
| Retained earnings | ¥5.7 billion | Parent only |
| Legal retained earnings | ¥43.30 million | Parent only |
| Prepaid expenses | ¥0.2 billion | Parent only |
| Raw materials and supplies | ¥0.3 billion | Parent only |
| Notes receivable - trade | ¥1.76 million | Parent only |
| Merchandise and finished goods | ¥1.0 billion | Parent only |
| Non-current liabilities | ¥0.3 billion | Parent only |
| Non-current assets | ¥12.9 billion | Parent only |
| Land | ¥1.7 billion | Parent only |
| Accounts receivable - trade | ¥2.8 billion | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Guarantee deposits | ¥36.97 million | Parent only |
| Buildings, net | ¥2.6 billion | Parent only |
| Construction in progress | ¥0.9 billion | Parent only |
| Provision for directors' bonuses | ¥84.88 million | Parent only |
| Investments and other assets | ¥6.7 billion | Parent only |
| Property, plant and equipment | ¥5.9 billion | Parent only |
| Accounts receivable - other | ¥0.2 billion | Parent only |
| Accrued income | ¥12.77 million | Parent only |
| Consumption taxes receivable | ¥0.1 billion | Parent only |
| Income taxes refund receivable | ¥0.19 million | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued expenses | ¥77.31 million | Parent only |
| Accounts payable - other | ¥0.3 billion | Parent only |
| Shareholders' equity | ¥18.4 billion | Parent only |
| Structures, net | ¥0.1 billion | Parent only |
| Machinery and equipment, net | ¥0.4 billion | Parent only |
| Current liabilities | ¥3.6 billion | Parent only |
| Current assets | ¥9.4 billion | Parent only |
| Intangible assets | ¥0.3 billion | Parent only |
| Cash and deposits | ¥3.8 billion | Parent only |
| Short-term loans payable | ¥1.6 billion | Parent only |
| Net assets | ¥18.4 billion | Parent only |
| Net assets | ¥18.4 billion | Parent only |
| Total assets | ¥22.3 billion | Parent only |
| Deferred tax assets | ¥0.3 billion | Parent only |
| Retained earnings brought forward | ¥2.7 billion | Parent only |
| Treasury stock | ¥-0.2 billion | Parent only |
| Liabilities | ¥3.9 billion | Parent only |
| Liabilities and net assets | ¥22.3 billion | Parent only |
| Accounts payable - trade | ¥0.9 billion | Parent only |
| Capital surplus | ¥6.3 billion | Parent only |
| Legal capital surplus | ¥6.3 billion | Parent only |
| Capital stock | ¥6.6 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Vehicles, net | ¥0.07 million | Parent only |
| Provision for retirement benefits | ¥0.3 billion | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥0.5 billion | Parent only |
| Shares of subsidiaries and associates | ¥4.1 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥0.4 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥1.2 billion | Parent only |
| Electronically recorded obligations - operating | ¥0.1 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥0.5 billion | Parent only |
| Deposits received | ¥16.57 million | Parent only |
Statement of income (88 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥12.20 million | Consolidated |
| Other | ¥19.91 million | Consolidated |
| Other comprehensive income | ¥0.3 billion | Consolidated |
| Gain on sales of scrap | ¥13.37 million | Consolidated |
| Gain on valuation of derivatives | ¥8.91 million | Consolidated |
| Dividends from surplus | ¥-1.1 billion | Consolidated |
| Comprehensive income | ¥2.0 billion | Consolidated |
| Insurance | ¥1.40 million | Consolidated |
| Interest income | ¥6.61 million | Consolidated |
| Dividend income | ¥0.04 million | Consolidated |
| Operating income | ¥2.6 billion | Consolidated |
| Operating income | ¥2.6 billion | Consolidated |
| Non-operating income | ¥55.90 million | Consolidated |
| Non-operating expenses | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.4 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.66 million | Consolidated |
| Loss on sales and retirement of noncurrent assets | ¥4.32 million | Consolidated |
| Cost of sales | ¥11.8 billion | Consolidated |
| Gross profit (loss) | ¥9.2 billion | Consolidated |
| Net sales | ¥20.9 billion | Consolidated |
| Net sales | ¥20.9 billion | Consolidated |
| Net income | ¥1.7 billion | Consolidated |
| Net income | ¥1.7 billion | Consolidated |
| Net income (loss) | ¥1.7 billion | Consolidated |
| Net income (loss) | ¥1.7 billion | Consolidated |
| Provision for directors' bonuses | ¥84.88 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.8 billion | Consolidated |
| Interest expenses | ¥30.63 million | Consolidated |
| Income taxes - current | ¥0.7 billion | Consolidated |
| Income taxes | ¥0.8 billion | Consolidated |
| Income taxes - deferred | ¥0.1 billion | Consolidated |
| Foreign exchange losses | ¥62.88 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥0.3 billion | Consolidated |
| Extraordinary income | ¥6.32 million | Consolidated |
| Extraordinary loss | ¥24.20 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.2 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.7 billion | Consolidated |
| Research and development expenses | ¥0.5 billion | Consolidated |
| Income (loss) before income taxes | ¥2.5 billion | Consolidated |
| Income (loss) before income taxes | ¥2.5 billion | Consolidated |
| Ordinary income | ¥2.5 billion | Consolidated |
| Salaries and allowances | ¥1.6 billion | Consolidated |
| Disposal of treasury stock | ¥0.5 billion | Consolidated |
| Purchase of treasury stock | ¥-1.3 billion | Consolidated |
| Subsidy income | ¥14.77 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥2.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥6.6 billion | Consolidated |
| Provision for bonuses | ¥0.4 billion | Consolidated |
| Retirement benefit expenses | ¥93.37 million | Consolidated |
| Other | ¥21.36 million | Parent only |
| Other | ¥0.92 million | Parent only |
| Gain on valuation of derivatives | ¥8.91 million | Parent only |
| Dividends from surplus | ¥-1.1 billion | Parent only |
| Insurance | ¥1.40 million | Parent only |
| Interest income | ¥15.44 million | Parent only |
| Dividend income | ¥0.7 billion | Parent only |
| Operating income | ¥0.8 billion | Parent only |
| Non-operating income | ¥0.8 billion | Parent only |
| Non-operating expenses | ¥27.82 million | Parent only |
| Gain on sales of non-current assets | ¥0.39 million | Parent only |
| Loss on sales and retirement of noncurrent assets | ¥4.27 million | Parent only |
| Cost of sales | ¥10.6 billion | Parent only |
| Gross profit (loss) | ¥5.1 billion | Parent only |
| Net sales | ¥15.7 billion | Parent only |
| Net income (loss) | ¥1.2 billion | Parent only |
| Net income (loss) | ¥1.2 billion | Parent only |
| Provision for directors' bonuses | ¥84.88 million | Parent only |
| Interest expenses | ¥13.50 million | Parent only |
| Income taxes - current | ¥0.4 billion | Parent only |
| Income taxes | ¥0.3 billion | Parent only |
| Income taxes - deferred | ¥-23.46 million | Parent only |
| Depreciation | ¥0.2 billion | Parent only |
| Foreign exchange gains | ¥79.47 million | Parent only |
| Extraordinary income | ¥6.06 million | Parent only |
| Extraordinary loss | ¥4.27 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 and allowances | ¥0.8 billion | Parent only |
| Disposal of treasury stock | ¥0.5 billion | Parent only |
| Purchase of treasury stock | ¥-1.3 billion | Parent only |
| Commission for purchase of treasury shares | ¥9.64 million | Parent only |
| Subsidy income | ¥14.77 million | Parent only |
| Selling, general and administrative expenses | ¥4.3 billion | Parent only |
| Sales fare | ¥0.4 billion | Parent only |
| Provision for bonuses | ¥0.1 billion | Parent only |
| Retirement benefit expenses | ¥80.00 million | Parent only |
Statement of changes in equity (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.2 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.3 billion | Consolidated |
| Total changes during the period | ¥-0.6 billion | Parent only |
Statement of cash flows (26 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-23.36 million | Consolidated |
| Other | ¥-7.72 million | Consolidated |
| Repayments of lease obligations | ¥-0.1 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.2 billion | Consolidated |
| Interest expenses paid | ¥-30.66 million | Consolidated |
| Interest and dividends income received | ¥7.23 million | Consolidated |
| Insurance | ¥-1.40 million | Consolidated |
| Interest and dividend income | ¥-6.64 million | Consolidated |
| Loss gain on sales and retirement of noncurrent assets | ¥3.66 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.2 billion | Consolidated |
| Subtotal | ¥3.0 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥-22.12 million | Consolidated |
| Interest expenses | ¥30.63 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.6 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.66 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.3 billion | Consolidated |
| Income taxes paid | ¥-0.6 billion | Consolidated |
| Income taxes refund | ¥4.27 million | Consolidated |
| Depreciation | ¥0.8 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-23.79 million | Consolidated |
| Purchase of intangible assets | ¥-0.1 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥1.6 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-1.3 billion | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-16.21 million | Consolidated |
| Dividends | ¥-1.1 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.3 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥2.4 billion | Consolidated | Disclosed |
| Dividend per share | 18 | Parent only | Disclosed |
| Number of employees | 757 | Consolidated | Disclosed |
| Net assets | ¥22.8 billion | Consolidated | Disclosed |
| Net sales | ¥20.9 billion | Consolidated | Disclosed |
| Operating income | ¥2.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥2.5 billion | Consolidated | Disclosed |
| Net income | ¥1.7 billion | Consolidated | Disclosed |
| Total assets | ¥28.1 billion | Consolidated | Disclosed |
| Operating margin | 12.4% | Consolidated | Calculated |
| Net margin | 8.2% | Consolidated | Calculated |
| Sales per employee | 27663386 yen | Consolidated | Calculated |
| Total asset turnover | 0.75 times | Consolidated | Calculated |
| Net assets to total assets | 81.3% | Consolidated | Calculated |