HISAKA WORKS
HISAKA WORKS,LTD.
Company highlights
The largest segment by revenue is プロセスエンジニアリング, at 50.0% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
HISAKA WORKS
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 | Share | Margin | Last year | |
| プロセスエンジニアリング | ¥22.4 billion | 50.0% | ¥17.2 billion | ¥2.1 billion | 61.1% | 9.5% | ¥1.4 billion |
| 熱交換器 | ¥17.2 billion | 38.4% | ¥16.2 billion | ¥1.0 billion | 28.4% | 5.7% | ¥1.3 billion |
| バルブ | ¥5.2 billion | 11.6% | ¥5.0 billion | ¥0.4 billion | 10.5% | 7.1% | ¥0.3 billion |
| Total of the businesses | ¥44.8 billion | 100.0% | ¥3.5 billion | 100.0% | |||
Revenue and profit
HISAKA WORKS
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 | ¥2.0 billion | Consolidated |
| Packing and transportation expenses | ¥0.7 billion | Consolidated | |
| Directors' compensations | ¥0.4 billion | Consolidated | |
| Provision for bonuses | ¥0.3 billion | Consolidated | |
| Bonuses | ¥0.3 billion | Parent only | |
| Depreciation | ¥0.2 billion | Parent only | |
| Research and development expenses | ¥0.2 billion | Consolidated | |
| Amortization of goodwill | ¥22.00 million | Consolidated | |
| Provision for retirement benefits | ¥-15.00 million | Parent only | |
| Retirement benefit expenses | ¥6.00 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥-1.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥10.4 billion | Consolidated |
| Ordinary income | ¥3.6 billion | Consolidated | |
| Net income | ¥3.4 billion | Consolidated | |
| Operating income | ¥3.3 billion | Consolidated |
HISAKA WORKS
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥2.0 billion
- Packing and transportation expenses ¥0.7 billion
- Directors' compensations ¥0.4 billion
- Provision for bonuses ¥0.3 billion
- Bonuses ¥0.3 billion
- Depreciation ¥0.2 billion
- Other (not itemized) ¥3.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
HISAKA WORKS
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
HISAKA WORKS
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥30.1B | ¥34.1B | ¥34.2B | ¥38.4B | ¥44.9B |
| Year on year (%) | +5.8% | +13.3% | +0.3% | +12.2% | +17.0% |
| Ordinary income (loss) | ¥2.3B | ¥2.4B | ¥2.9B | ¥3.4B | ¥3.6B |
| Change from prior year | +28.6% | +5.4% | +21.1% | +17.1% | +6.8% |
| Ordinary income (loss) as a share of Net sales | 7.5% | 7.0% | 8.5% | 8.8% | 8.1% |
| Change (percentage points) | +1.3 points | -0.5 points | +1.5 points | +0.4 points | -0.8 points |
Fiscal periods marked for changes
- 2015Ordinary income (loss) as a share of revenue -2.3 points
HISAKA WORKS
Earnings and net assets per share over time
Unit yenSource Annual securities reports
HISAKA WORKS
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 | ¥30.1 billion | ¥34.1 billion | ¥34.2 billion | ¥38.4 billion | ¥44.9 billion |
| Ordinary income (loss) | ¥2.3 billion | ¥2.4 billion | ¥2.9 billion | ¥3.4 billion | ¥3.6 billion |
| Net income (loss) attributable to owners of parent | ¥2.1 billion | ¥2.0 billion | ¥2.4 billion | ¥3.8 billion | ¥3.4 billion |
| Comprehensive income | ¥1.9 billion | ¥2.9 billion | ¥4.7 billion | ¥2.0 billion | ¥6.3 billion |
| Net assets | ¥54.4 billion | ¥56.3 billion | ¥60.3 billion | ¥60.0 billion | ¥63.3 billion |
| Total assets | ¥67.3 billion | ¥71.0 billion | ¥82.0 billion | ¥82.7 billion | ¥83.1 billion |
| Net assets per share | 1,927.39 yen | 1,992.64 yen | 2,125.77 yen | 2,188.25 yen | 2,397.55 yen |
| Basic earnings (loss) per share | 73.19 yen | 72.45 yen | 85.83 yen | 135.78 yen | 130.21 yen |
| Equity-to-asset ratio | 80.6% | 79.1% | 73.1% | 72.1% | 75.9% |
| Return on equity | 3.8% | 3.7% | 4.2% | 6.3% | 5.6% |
| Net cash provided by (used in) operating activities | ¥3.1 billion | ¥1.5 billion | ¥-0.5 billion | ¥4.7 billion | ¥1.7 billion |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | ¥-2.8 billion | ¥-3.8 billion | ¥-3.3 billion | ¥0.4 billion |
| Net cash provided by (used in) financing activities | ¥-0.9 billion | ¥-1.0 billion | ¥3.8 billion | ¥-2.4 billion | ¥-3.1 billion |
| Cash and cash equivalents | ¥16.1 billion | ¥13.9 billion | ¥13.7 billion | ¥12.8 billion | ¥11.9 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥25.2 billion | ¥29.2 billion | ¥28.0 billion | ¥31.1 billion | ¥37.3 billion |
| Ordinary income (loss) | ¥1.9 billion | ¥2.2 billion | ¥2.2 billion | ¥2.4 billion | ¥3.1 billion |
| Net income (loss) | ¥1.9 billion | ¥1.9 billion | ¥1.9 billion | ¥3.2 billion | ¥3.1 billion |
| Capital stock | ¥4.2 billion | ¥4.2 billion | ¥4.2 billion | ¥4.2 billion | ¥4.2 billion |
| Total number of issued shares (common stock) | 32,732,800 shares | 32,732,800 shares | 32,732,800 shares | 28,732,800 shares | 28,732,800 shares |
| Net assets | ¥52.7 billion | ¥54.3 billion | ¥57.2 billion | ¥55.9 billion | ¥58.3 billion |
| Total assets | ¥62.5 billion | ¥65.6 billion | ¥75.9 billion | ¥75.7 billion | ¥74.7 billion |
| Net assets per share | 1,873.83 yen | 1,926.93 yen | 2,028.08 yen | 2,052.06 yen | 2,218.12 yen |
| Dividend per share | 30 yen | 40 yen | 42 yen | 45 yen | 55 yen |
| Interim dividend per share | 15 yen | 20 yen | 20 yen | 21 yen | 27 yen |
| Basic earnings (loss) per share | 67.04 yen | 68.06 yen | 69.05 yen | 113.41 yen | 115.24 yen |
| Equity-to-asset ratio | 84.4% | 82.7% | 75.4% | 73.9% | 78.1% |
| Return on equity | 3.6% | 3.6% | 3.5% | 5.6% | 5.3% |
| Payout ratio | 44.8% | 58.8% | 60.8% | 39.7% | 47.7% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥55 | ¥27 | 47.7% | |
| FY ending 3/2025 | ¥45 | ¥21 | 39.7% | |
| FY ending 3/2024 | ¥42 | ¥20 | 60.8% | |
| FY ending 3/2023 | ¥40 | ¥20 | 58.8% | |
| FY ending 3/2022 | ¥30 | ¥15 | 44.8% | |
| FY ending 3/2021 | ¥30 | ¥15 | 90.1% | |
| FY ending 3/2020 | ¥20 | ¥10 | 32.8% | |
| FY ending 3/2019 | ¥20 | ¥10 | 39.9% | |
| FY ending 3/2018 | ¥20 | ¥10 | 32.4% | |
| FY ending 3/2017 | ¥20 | ¥10 | 27.5% | |
| FY ending 3/2016 | ¥25 | ¥10 | 26.0% | |
| FY ending 3/2015 | ¥20 | ¥10 | 48.0% | |
| FY ending 3/2014 | ¥20 | ¥10 | 41.4% | |
| FY ending 3/2013 | ¥20 | ¥10 | 39.3% |
HISAKA WORKS
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
HISAKA WORKS
Unit %Source Annual securities reports
- Financial institutions21.20%
- Securities firms1.30%
- Other corporations26.40%
- Foreign holders (institutions)13.30%
- Foreign holders (individuals)0.00%
- Individuals and others37.90%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 日本マスタートラスト信託銀行株式会社(信託口) | 9.79% | 2,575,900 |
| 2 | 日本生命保険相互会社(常任代理人 日本マスタートラスト信託銀行株式会社) | 3.65% | 960,770 |
| 3 | STATE STREET BANK AND TRUST COMPANY 505103(常任代理人 株式会社みずほ銀行決済営業部) | 3.57% | 939,437 |
| 4 | 因幡電機産業株式会社 | 3.46% | 910,802 |
| 5 | 株式会社日本カストディ銀行(信託口) | 3.01% | 792,200 |
| 6 | BNYMSANV RE BNYMIL RE WS ZENNOR JAPAN EQUITY INCOME FUND(常任代理人 株式会社三菱UFJ銀行) | 2.98% | 785,900 |
| 7 | 日阪製作所協力業者持株会 | 2.68% | 706,486 |
| 8 | 株式会社三菱UFJ銀行 | 2.62% | 690,300 |
| 9 | 日阪製作所従業員持株会 | 2.46% | 648,961 |
| 10 | 株式会社タクマ | 2.44% | 642,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥0.2 billion | ¥2.9 billion |
| FY ending 3/2021 | ¥82.00 million | ¥1.4 billion |
Revenue scale in the same industry
HISAKA WORKS
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
- … 89 companies
- 93 DAIWAFY Dec 2025 ¥46.9B
- 94 SEIKOFY Mar 2026 ¥44.9B
- 95 HISAKA WORKSThis companyFY Mar 2026 ¥44.9B
- 96 フリューFY Mar 2026 ¥44.8B
- 97 NISSEI ASB MACHINEFY Sep 2025 ¥43.7B
- … 124 companies
Workforce information
Women 11.3 yrs Average length of service by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 725 |
| Annual paid leave taken |
80.8% |
| Childcare leave taken, men |
57.1% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 0% |
| Share of board members who are women | 16.6% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 4,892 t-CO2 |
| Sites covered by the report | 1 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥28.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥2.00 million |
| Non-audit fees (this year, network firms) | ¥0.00 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 | ¥6.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.7 billion | Consolidated |
| Net sales | ¥44.9 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.4 billion | Consolidated |
| Cash and cash equivalents | ¥11.9 billion | Consolidated |
| Net assets | ¥63.3 billion | Consolidated |
| Ordinary income (loss) | ¥3.6 billion | Consolidated |
| Total assets | ¥83.1 billion | Consolidated |
| Return on equity | 5.6% | Consolidated |
| Equity-to-asset ratio | 75.9% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥3.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-3.1 billion | Consolidated |
| Basic earnings (loss) per share | 130.21 yen | Consolidated |
| Net assets per share | 2,397.55 yen | Consolidated |
| Dividend per share | 55 yen | Parent only |
| Net sales | ¥37.3 billion | Parent only |
| Net income (loss) | ¥3.1 billion | Parent only |
| Total number of issued shares (common stock) | 28,732,800 shares | Parent only |
| Net assets | ¥58.3 billion | Parent only |
| Ordinary income (loss) | ¥3.1 billion | Parent only |
| Total assets | ¥74.7 billion | Parent only |
| Return on equity | 5.3% | Parent only |
| Equity-to-asset ratio | 78.1% | Parent only |
| Capital stock | ¥4.2 billion | Parent only |
| Payout ratio | 47.7% | Parent only |
| Interim dividend per share | 27 yen | Parent only |
| Basic earnings (loss) per share | 115.24 yen | Parent only |
| Net assets per share | 2,218.12 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,063 people | Consolidated |
| Number of employees | 1,063 people | Consolidated |
| Wage gap between men and women (all employees) | 67.2% | Parent only |
| Average length of service (years) | 15.2 years | Parent only |
| Average annual salary | ¥7.24 million | Parent only |
| Average age (years) | 40.8 years old | Parent only |
| Number of employees | 725 people | Parent only |
| Number of employees | 725 people | Parent only |
| Number of employees | 725 people | Parent only |
| Wage gap between men and women (regular employees) | 71.3% | Parent only |
| Wage gap between men and women (non-regular employees) | 125.1% | Parent only |
Shares (20 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities not listed investment equity securities held for pure investment reporting company | ¥2.00 million | Consolidated |
| Number of shares held | 9,652,756 shares | Consolidated |
| Total number of shares held treasury shares etc | 2,438,800 shares | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 2 issues | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 3 issues | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥3.00 million | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.2 billion | Consolidated |
| Number of shares | 28,732,800 shares | Consolidated |
| Shareholding ratio treasury shares etc | 8.5% | Consolidated |
| Shareholding ratio | 36.7% | Consolidated |
| Number of shares held in own name treasury shares etc | 2,438,800 shares | Consolidated |
| Total of valuation gain (loss) | ¥2.0 billion | Consolidated |
| Number of voting rights | 262,604 units | Consolidated |
| Carrying amount on the balance sheet | ¥11.9 billion | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥15.00 million | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥2.4 billion | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 24 issues | Consolidated |
| Total shareholder return | 205.4% | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 2 companies | Consolidated |
| Write-downs of inventories | ¥0.2 billion | Consolidated |
| Number of consolidated subsidiaries | 8 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 57.1% | Parent only |
| Discounted trade notes receivable | ¥9.00 million | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 0.0% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥0.2 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥2.9 billion | Consolidated |
Audit (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥28.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥2.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥28.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥2.00 million | Consolidated |
| Fees for non-audit services - total | ¥0 | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥0 | Consolidated |
Accounts unique to this company (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥31.00 million | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥-94.00 million | Consolidated |
| Revenue | ¥-25.00 million | Consolidated |
| Revenue | ¥9.00 million | Consolidated |
| Change in average annual salary from the previous year | 5.1% | Parent only |
| Revenue | ¥0.4 billion | Parent only |
Balance sheet (143 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥55.00 million | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥1.9 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥1.4 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥7.9 billion | Consolidated |
| Other, net | ¥68.00 million | Consolidated |
| Goodwill | ¥12.00 million | Consolidated |
| Goodwill | ¥12.00 million | Consolidated |
| Software | ¥0.3 billion | Consolidated |
| Work in process | ¥5.9 billion | Consolidated |
| Retained earnings | ¥46.5 billion | Consolidated |
| Raw materials and supplies | ¥2.1 billion | Consolidated |
| Notes receivable - trade | ¥0.1 billion | Consolidated |
| Provision for loss on order received | ¥0.4 billion | Consolidated |
| Merchandise and finished goods | ¥3.6 billion | Consolidated |
| Non-current liabilities | ¥7.4 billion | Consolidated |
| Non-current assets | ¥47.2 billion | Consolidated |
| Land | ¥6.6 billion | Consolidated |
| Accounts receivable - trade | ¥7.6 billion | Consolidated |
| Contract liabilities | ¥3.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥5.8 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.8 billion | Consolidated |
| Buildings and structures | ¥28.0 billion | Consolidated |
| Buildings and structures, net | ¥15.2 billion | Consolidated |
| Construction in progress | ¥1.0 billion | Consolidated |
| Investments and other assets | ¥19.3 billion | Consolidated |
| Investment securities | ¥15.2 billion | Consolidated |
| Notes and accounts payable - trade | ¥3.2 billion | Consolidated |
| Property, plant and equipment | ¥26.3 billion | Consolidated |
| Income taxes payable | ¥0.6 billion | Consolidated |
| Shareholders' equity | ¥53.2 billion | Consolidated |
| Machinery, equipment and vehicles | ¥13.4 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥2.6 billion | Consolidated |
| Current liabilities | ¥12.4 billion | Consolidated |
| Current assets | ¥35.8 billion | Consolidated |
| Accumulated depreciation | ¥-0.1 billion | Consolidated |
| Accumulated depreciation | ¥-4.9 billion | Consolidated |
| Accumulated depreciation | ¥-12.8 billion | Consolidated |
| Accumulated depreciation | ¥-10.8 billion | Consolidated |
| Foreign currency translation adjustment | ¥1.4 billion | Consolidated |
| Intangible assets | ¥1.7 billion | Consolidated |
| Cash and cash equivalents | ¥11.9 billion | Consolidated |
| Cash and deposits | ¥12.0 billion | Consolidated |
| Provision for environmental measures | ¥0.3 billion | Consolidated |
| Bonds payable | ¥2.7 billion | Consolidated |
| Net assets | ¥63.3 billion | Consolidated |
| Net assets | ¥63.3 billion | Consolidated |
| Total assets | ¥83.1 billion | Consolidated |
| Deferred gains or losses on hedges | ¥-29.00 million | Consolidated |
| Deferred tax liabilities | ¥3.5 billion | Consolidated |
| Treasury stock | ¥-2.6 billion | Consolidated |
| Provision for product warranties | ¥0.1 billion | Consolidated |
| Valuation and translation adjustments | ¥9.8 billion | Consolidated |
| Liabilities | ¥19.8 billion | Consolidated |
| Liabilities and net assets | ¥83.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-4.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-13.00 million | Consolidated |
| Capital surplus | ¥5.2 billion | Consolidated |
| Capital stock | ¥4.2 billion | Consolidated |
| Provision for bonuses | ¥0.9 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥0.7 billion | Consolidated |
| Net defined benefit liability | ¥0.2 billion | Consolidated |
| Net defined benefit asset | ¥3.1 billion | Consolidated |
| Long-term loans payable | ¥0.7 billion | Consolidated |
| Electronically recorded obligations - operating | ¥0.6 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥3.9 billion | Consolidated |
| Non-controlling interests | ¥0.2 billion | Consolidated |
| Current portion of bonds payable | ¥1.3 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.3 billion | Consolidated |
| Other | ¥19.00 million | Parent only |
| Other | ¥0.8 billion | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥1.3 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥7.8 billion | Parent only |
| Other capital surplus | ¥9.00 million | Parent only |
| Software | ¥0.3 billion | Parent only |
| Lease obligations | ¥33.00 million | Parent only |
| Lease obligations | ¥11.00 million | Parent only |
| Lease assets, net | ¥39.00 million | Parent only |
| Work in process | ¥5.1 billion | Parent only |
| General reserve | ¥18.5 billion | Parent only |
| Retained earnings | ¥43.6 billion | Parent only |
| Legal retained earnings | ¥1.0 billion | Parent only |
| Prepaid pension cost | ¥2.1 billion | Parent only |
| Raw materials and supplies | ¥1.8 billion | Parent only |
| Notes receivable - trade | ¥0.1 billion | Parent only |
| Provision for loss on order received | ¥0.4 billion | Parent only |
| Merchandise and finished goods | ¥3.2 billion | Parent only |
| Non-current liabilities | ¥6.4 billion | Parent only |
| Non-current assets | ¥47.5 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥60.00 million | Parent only |
| Land | ¥5.4 billion | Parent only |
| Accounts receivable - trade | ¥6.4 billion | Parent only |
| Contract liabilities | ¥2.2 billion | Parent only |
| Tools, furniture and fixtures | ¥0.7 billion | Parent only |
| Buildings, net | ¥14.1 billion | Parent only |
| Construction in progress | ¥0.6 billion | Parent only |
| Investments and other assets | ¥22.4 billion | Parent only |
| Investment securities | ¥14.3 billion | Parent only |
| Property, plant and equipment | ¥23.5 billion | Parent only |
| Income taxes payable | ¥0.4 billion | Parent only |
| Accrued expenses | ¥0.3 billion | Parent only |
| Accounts payable - other | ¥0.7 billion | Parent only |
| Shareholders' equity | ¥50.5 billion | Parent only |
| Structures, net | ¥0.5 billion | Parent only |
| Machinery and equipment, net | ¥2.2 billion | Parent only |
| Current liabilities | ¥10.0 billion | Parent only |
| Current assets | ¥27.2 billion | Parent only |
| Intangible assets | ¥1.6 billion | Parent only |
| Cash and deposits | ¥6.3 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥0.5 billion | Parent only |
| Bonds payable | ¥2.7 billion | Parent only |
| Net assets | ¥58.3 billion | Parent only |
| Net assets | ¥58.3 billion | Parent only |
| Total assets | ¥74.7 billion | Parent only |
| Deferred gains or losses on hedges | ¥-29.00 million | Parent only |
| Deferred tax liabilities | ¥3.0 billion | Parent only |
| Retained earnings brought forward | ¥23.8 billion | Parent only |
| Treasury stock | ¥-2.6 billion | Parent only |
| Provision for product warranties | ¥0.1 billion | Parent only |
| Valuation and translation adjustments | ¥7.8 billion | Parent only |
| Liabilities | ¥16.4 billion | Parent only |
| Liabilities and net assets | ¥74.7 billion | Parent only |
| Accounts payable - trade | ¥2.5 billion | Parent only |
| Allowance for doubtful accounts | ¥-4.00 million | Parent only |
| Allowance for doubtful accounts | ¥-1.00 million | Parent only |
| Capital surplus | ¥5.4 billion | Parent only |
| Legal capital surplus | ¥5.4 billion | Parent only |
| Capital stock | ¥4.2 billion | Parent only |
| Provision for bonuses | ¥0.7 billion | Parent only |
| Vehicles, net | ¥54.00 million | Parent only |
| Provision for retirement benefits | ¥77.00 million | Parent only |
| Reserve for dividends3 | ¥0.2 billion | Parent only |
| Long-term loans payable | ¥0.7 billion | Parent only |
| Shares of subsidiaries and associates | ¥5.2 billion | Parent only |
| Electronically recorded obligations - operating | ¥0.5 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥3.8 billion | Parent only |
| Deposits received | ¥0.1 billion | Parent only |
| Current portion of bonds payable | ¥1.3 billion | Parent only |
| Current portion of long-term loans payable | ¥0.3 billion | Parent only |
Statement of income (104 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥49.00 million | Consolidated |
| Other | ¥1.00 million | Consolidated |
| Other comprehensive income | ¥2.8 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥2.0 billion | Consolidated |
| Amortization of goodwill | ¥22.00 million | Consolidated |
| Dividends from surplus | ¥-1.4 billion | Consolidated |
| Comprehensive income | ¥6.3 billion | Consolidated |
| Interest income | ¥26.00 million | Consolidated |
| Dividend income | ¥0.4 billion | Consolidated |
| Operating income | ¥3.3 billion | Consolidated |
| Non-operating income | ¥0.5 billion | Consolidated |
| Non-operating expenses | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.7 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.6 billion | Consolidated |
| Loss on sales and retirement of noncurrent assets | ¥15.00 million | Consolidated |
| Cost of sales | ¥34.5 billion | Consolidated |
| Gross profit (loss) | ¥10.4 billion | Consolidated |
| Net sales | ¥44.9 billion | Consolidated |
| Net income | ¥3.4 billion | Consolidated |
| Net income | ¥3.4 billion | Consolidated |
| Net income (loss) | ¥3.5 billion | Consolidated |
| Net income (loss) | ¥3.5 billion | Consolidated |
| Directors' compensations | ¥0.4 billion | Consolidated |
| Loss on sales of notes payable | ¥1.00 million | Consolidated |
| Gain on sales of investment securities | ¥1.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.4 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥23.00 million | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥-25.00 million | Consolidated |
| Interest expenses | ¥18.00 million | Consolidated |
| Income taxes - current | ¥1.3 billion | Consolidated |
| Income taxes | ¥1.3 billion | Consolidated |
| Income taxes - deferred | ¥-0.2 billion | Consolidated |
| Foreign exchange losses | ¥0.1 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥0.6 billion | Consolidated |
| Extraordinary income | ¥2.1 billion | Consolidated |
| Extraordinary loss | ¥0.9 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.2 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.9 billion | Consolidated |
| Provision for environmental measures | ¥0.3 billion | Consolidated |
| Research and development expenses | ¥0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥4.8 billion | Consolidated |
| Income (loss) before income taxes | ¥4.8 billion | Consolidated |
| Ordinary income | ¥3.6 billion | Consolidated |
| Salaries and allowances | ¥2.0 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥-20.00 million | Consolidated |
| Disposal of treasury stock | ¥48.00 million | Consolidated |
| Purchase of treasury stock | ¥-1.3 billion | Consolidated |
| Commission for purchase of treasury shares | ¥31.00 million | Consolidated |
| Packing and transportation expenses | ¥0.7 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥6.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-3.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥7.1 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-1.00 million | Consolidated |
| Provision for bonuses | ¥0.3 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥0.2 billion | Consolidated |
| Retirement benefit expenses | ¥6.00 million | Consolidated |
| Income taxes for prior periods | ¥0.2 billion | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥-0.2 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥14.00 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥13.00 million | Consolidated |
| Other | ¥81.00 million | Parent only |
| Other | ¥71.00 million | Parent only |
| Dividends from surplus | ¥-1.4 billion | Parent only |
| Interest income | ¥10.00 million | Parent only |
| Dividend income | ¥0.6 billion | Parent only |
| Total | ¥29.5 billion | Parent only |
| Operating income | ¥2.5 billion | Parent only |
| Non-operating income | ¥0.7 billion | Parent only |
| Non-operating expenses | ¥0.1 billion | Parent only |
| Gain on sales of non-current assets | ¥0 | Parent only |
| Loss on sales and retirement of noncurrent assets | ¥10.00 million | Parent only |
| Gross profit (loss) | ¥7.9 billion | Parent only |
| Net sales | ¥37.3 billion | Parent only |
| Net income (loss) | ¥3.1 billion | Parent only |
| Net income (loss) | ¥3.1 billion | Parent only |
| Cost of products manufactured | ¥29.4 billion | Parent only |
| Directors' compensations | ¥0.3 billion | Parent only |
| Loss on sales of notes payable | ¥1.00 million | Parent only |
| Gain on sales of investment securities | ¥1.5 billion | Parent only |
| Interest expenses | ¥7.00 million | Parent only |
| Income taxes - current | ¥1.0 billion | Parent only |
| Income taxes | ¥1.1 billion | Parent only |
| Income taxes - deferred | ¥-54.00 million | Parent only |
| Depreciation | ¥0.2 billion | Parent only |
| Foreign exchange losses | ¥6.00 million | Parent only |
| Extraordinary income | ¥1.5 billion | Parent only |
| Extraordinary loss | ¥0.4 billion | Parent only |
| Interest on bonds | ¥10.00 million | Parent only |
| Income (loss) before income taxes | ¥4.2 billion | Parent only |
| Ordinary income | ¥3.1 billion | Parent only |
| Salaries and allowances | ¥1.5 billion | Parent only |
| Disposal of treasury stock | ¥48.00 million | Parent only |
| Purchase of treasury stock | ¥-1.3 billion | Parent only |
| Commission for purchase of treasury shares | ¥31.00 million | Parent only |
| Packing and transportation expenses | ¥0.7 billion | Parent only |
| Cost of finished goods sold | ¥29.4 billion | Parent only |
| Ending finished goods cos | ¥0.1 billion | Parent only |
| Beginning finished goods cos | ¥0.1 billion | Parent only |
| Selling, general and administrative expenses | ¥5.4 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥3.00 million | Parent only |
| Bonuses | ¥0.3 billion | Parent only |
| Provision for bonuses | ¥0.3 billion | Parent only |
| Provision for retirement benefits | ¥-15.00 million | Parent only |
| Income taxes for prior periods | ¥0.2 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥3.3 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥2.7 billion | Consolidated |
| Total changes during the period | ¥2.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥2.0 billion | Parent only |
Statement of cash flows (41 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥11.00 million | Consolidated |
| Other | ¥-30.00 million | Consolidated |
| Amortization of goodwill | ¥22.00 million | Consolidated |
| Repayments of lease obligations | ¥-13.00 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-1.0 billion | Consolidated |
| Payments for contributions in insurance fund | ¥-37.00 million | Consolidated |
| Proceeds from cancellation of insurance funds | ¥62.00 million | Consolidated |
| Interest expenses paid | ¥-18.00 million | Consolidated |
| Interest and dividends income received | ¥0.4 billion | Consolidated |
| Interest and dividend income | ¥-0.4 billion | Consolidated |
| Increase decrease in provision for loss on order received | ¥0.3 billion | Consolidated |
| Purchase of non-current assets | ¥-2.8 billion | Consolidated |
| Proceeds from sales of non-current assets | ¥1.6 billion | Consolidated |
| Loss gain on sales and retirement of noncurrent assets | ¥-0.5 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.2 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥-2.8 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.2 billion | Consolidated |
| Payments into time deposits | ¥-0.2 billion | Consolidated |
| Subtotal | ¥3.5 billion | Consolidated |
| Purchase of investment securities | ¥-5.00 million | Consolidated |
| Proceeds from sales of investment securities | ¥1.7 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-1.5 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-23.00 million | Consolidated |
| Interest expenses | ¥18.00 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-37.00 million | Consolidated |
| Decrease in consumption taxes payable | ¥0.4 billion | Consolidated |
| Decrease (increase) in inventories | ¥1.8 billion | Consolidated |
| Income taxes paid | ¥-2.1 billion | Consolidated |
| Depreciation | ¥1.7 billion | Consolidated |
| Foreign exchange loss (gain) | ¥25.00 million | Consolidated |
| Increase decrease in provision for environmental measures | ¥0.3 billion | Consolidated |
| Decrease increase in short term loans receivable | ¥-14.00 million | Consolidated |
| Regarding purchase of treasury stock | ¥-1.3 billion | Consolidated |
| Increase (decrease) in provisions for product warranties | ¥25.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0 | Consolidated |
| Increase (decrease) in provision for bonuses | ¥40.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥11.00 million | Consolidated |
| Inorease (decrease) in asset for retirement benefits | ¥-0.4 billion | Consolidated |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥-0.4 billion | Consolidated |
| Dividends | ¥-1.4 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-30.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.7 billion | Consolidated | Disclosed |
| Dividend per share | 55 | Parent only | Disclosed |
| Number of employees | 1,063 | Consolidated | Disclosed |
| Net assets | ¥63.3 billion | Consolidated | Disclosed |
| Net sales | ¥44.9 billion | Consolidated | Disclosed |
| Operating income | ¥3.3 billion | Consolidated | Disclosed |
| Ordinary income | ¥3.6 billion | Consolidated | Disclosed |
| Net income | ¥3.4 billion | Consolidated | Disclosed |
| Total assets | ¥83.1 billion | Consolidated | Disclosed |
| Operating margin | 7.4% | Consolidated | Calculated |
| Net margin | 7.7% | Consolidated | Calculated |
| Sales per employee | 42229539 yen | Consolidated | Calculated |
| Total asset turnover | 0.54 times | Consolidated | Calculated |
| Net assets to total assets | 76.2% | Consolidated | Calculated |