RORZE
RORZE CORPORATION
Company highlights
The largest segment by revenue is Semiconductor and Flat panel display, at 99.1% of the total.
Key figures
Period Mar 2025 to Feb 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
RORZE
Revenue and profit by business segment
Period Mar 2025 to Feb 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Semiconductor and Flat panel display | ¥127.6 billion | 99.1% | ¥123.3 billion | ¥32.0 billion | 100.0% | 25.1% | ¥33.0 billion |
| Life science artificial intelligence | ¥1.2 billion | 0.9% | ¥1.1 billion | ¥13.00 million | 0.0% | 1.1% | ¥0.1 billion |
| Total of the businesses | ¥128.8 billion | 100.0% | ¥32.0 billion | 100.0% | |||
Revenue and profit
RORZE
Period Mar 2025 to Feb 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Payrolls and allowances | ¥4.5 billion | Consolidated |
| Amortization of goodwill | ¥3.1 billion | Consolidated | |
| Research and development expenses | ¥1.9 billion | Consolidated | |
| Commission fees | ¥1.8 billion | Consolidated | |
| Bonuses | ¥1.6 billion | Consolidated | |
| Welfare expenses | ¥1.4 billion | Consolidated | |
| Provision for bonuses | ¥0.8 billion | Consolidated | |
| Depreciation | ¥0.7 billion | Consolidated | |
| Sales commission | ¥0.6 billion | Parent only | |
| Directors' compensations | ¥0.5 billion | Consolidated | |
| Taxes and dues | ¥0.5 billion | Consolidated | |
| Retirement benefit expenses | ¥0.1 billion | Consolidated | |
| Provision of allowance for doubtful accounts | ¥36.00 million | Consolidated | |
| Provision for directors' retirement benefits | ¥15.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥52.7 billion | Consolidated |
| Ordinary income | ¥32.6 billion | Consolidated | |
| Operating income | ¥31.2 billion | Consolidated | |
| Net income | ¥19.0 billion | Consolidated |
RORZE
Selling, general and administrative expenses
Period Mar 2025 to Feb 2026Source Annual securities reports
- Payrolls and allowances ¥4.5 billion
- Amortization of goodwill ¥3.1 billion
- Research and development expenses ¥1.9 billion
- Commission fees ¥1.8 billion
- Bonuses ¥1.6 billion
- Welfare expenses ¥1.4 billion
- Other (not itemized) ¥7.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
RORZE
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
RORZE
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥67.0B | ¥94.5B | ¥93.2B | ¥124.4B | ¥128.8B |
| Year on year (%) | +31.9%◆ | +41.1%◆ | -1.3% | +33.4%◆ | +3.5% |
| Ordinary income (loss) | ¥17.8B | ¥30.3B | ¥27.1B | ¥35.5B | ¥32.6B |
| Change from prior year | +109.9% | +70.3% | -10.8% | +30.9% | -8.0% |
| Ordinary income (loss) as a share of Net sales | 26.6% | 32.1% | 29.0% | 28.5% | 25.3% |
| Change (percentage points) | +9.9 points◆ | +5.5 points◆ | -3.1 points◆ | -0.5 points | -3.2 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (8)
- 2014Net sales year on year +51.4%, Ordinary income (loss) as a share of revenue +2.6 points
- 2016Net sales year on year +56.4%, Ordinary income (loss) as a share of revenue +8.0 points
- 2017Net sales year on year +24.0%, Ordinary income (loss) as a share of revenue +3.6 points
- 2018Net sales year on year +111.2%, Ordinary income (loss) as a share of revenue -10.1 points
- 2019Net sales year on year -40.0%, Ordinary income (loss) as a share of revenue +10.6 points
- 2021Net sales year on year +36.9%, Ordinary income (loss) as a share of revenue -3.6 points
- 2022Net sales year on year +31.9%, Ordinary income (loss) as a share of revenue +9.9 points
- 2023Net sales year on year +41.1%, Ordinary income (loss) as a share of revenue +5.5 points
- 2024Ordinary income (loss) as a share of revenue -3.1 points
- 2025Net sales year on year +33.4%
- 2026Ordinary income (loss) as a share of revenue -3.2 points
RORZE
Earnings and net assets per share over time
Unit yenSource Annual securities reports
RORZE
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥67.0 billion | ¥94.5 billion | ¥93.2 billion | ¥124.4 billion | ¥128.8 billion |
| Ordinary income (loss) | ¥17.8 billion | ¥30.3 billion | ¥27.1 billion | ¥35.5 billion | ¥32.6 billion |
| Net income (loss) attributable to owners of parent | ¥12.8 billion | ¥21.4 billion | ¥19.6 billion | ¥23.6 billion | ¥19.0 billion |
| Comprehensive income | ¥16.1 billion | ¥26.3 billion | ¥23.3 billion | ¥27.6 billion | ¥19.0 billion |
| Net assets | ¥50.2 billion | ¥74.8 billion | ¥99.5 billion | ¥128.7 billion | ¥140.0 billion |
| Total assets | ¥88.3 billion | ¥126.5 billion | ¥156.1 billion | ¥187.7 billion | ¥197.3 billion |
| Net assets per share | 262.44 yen | 394.78 yen | 523.34 yen | 668.48 yen | 750.89 yen |
| Basic earnings (loss) per share | 74.21 yen | 123.74 yen | 111.11 yen | 134.08 yen | 109.33 yen |
| Diluted earnings per share | 74.07 yen | 123.51 yen | 110.91 yen | 133.99 yen | 109.33 yen |
| Equity-to-asset ratio | 51.4% | 53.9% | 59.1% | 62.8% | 66.0% |
| Return on equity | 33.7% | 37.7% | 24.4% | 22.5% | 15.4% |
| Net cash provided by (used in) operating activities | ¥3.0 billion | ¥-1.9 billion | ¥15.5 billion | ¥36.8 billion | ¥31.2 billion |
| Net cash provided by (used in) investing activities | ¥-0.9 billion | ¥-5.2 billion | ¥-5.9 billion | ¥-6.5 billion | ¥-3.3 billion |
| Net cash provided by (used in) financing activities | ¥3.6 billion | ¥10.7 billion | ¥-0.8 billion | ¥-9.2 billion | ¥-15.5 billion |
| Cash and cash equivalents | ¥23.6 billion | ¥28.3 billion | ¥38.0 billion | ¥61.3 billion | ¥74.3 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥48.8 billion | ¥62.9 billion | ¥64.5 billion | ¥79.4 billion | ¥69.8 billion |
| Ordinary income (loss) | ¥12.8 billion | ¥13.9 billion | ¥18.8 billion | ¥20.8 billion | ¥19.3 billion |
| Net income (loss) | ¥9.2 billion | ¥9.7 billion | ¥13.2 billion | ¥14.7 billion | ¥8.3 billion |
| Capital stock | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion |
| Total number of issued shares (common stock) | 17,640,000 shares | 17,640,000 shares | 17,640,000 shares | 176,400,000 shares | 176,400,000 shares |
| Net assets | ¥28.8 billion | ¥37.3 billion | ¥52.2 billion | ¥63.9 billion | ¥64.4 billion |
| Total assets | ¥55.2 billion | ¥74.0 billion | ¥96.0 billion | ¥109.0 billion | ¥106.2 billion |
| Net assets per share | 166.34 yen | 215.47 yen | 295.55 yen | 362.43 yen | 371.53 yen |
| Dividend per share | 65 yen | 135 yen | 135 yen | 17 yen | 17 yen |
| Basic earnings (loss) per share | 53.37 yen | 56.05 yen | 75.04 yen | 83.47 yen | 47.88 yen |
| Diluted earnings per share | 53.27 yen | 55.95 yen | 74.9 yen | 83.41 yen | 47.87 yen |
| Equity-to-asset ratio | 52.1% | 50.3% | 54.2% | 58.6% | 60.7% |
| Return on equity | 37.8% | 29.4% | 29.6% | 25.4% | 13.0% |
| Payout ratio | 12.2% | 24.1% | 18.0% | 20.4% | 35.5% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 2/2026 | ¥17 | Could not be retrieved | 35.5% | |
| FY ending 2/2025 | ¥17 | Could not be retrieved | 20.4% | Stock split or share consolidation noted |
| FY ending 2/2024 | ¥135 | Could not be retrieved | 18.0% | |
| FY ending 2/2023 | ¥135 | Could not be retrieved | 24.1% | |
| FY ending 2/2022 | ¥65 | Could not be retrieved | 12.2% | |
| FY ending 2/2021 | ¥30 | Could not be retrieved | 16.5% | |
| FY ending 2/2020 | ¥30 | Could not be retrieved | 13.3% | |
| FY ending 2/2019 | ¥25 | Could not be retrieved | 18.9% | |
| FY ending 2/2018 | ¥20 | Could not be retrieved | 14.0% | |
| FY ending 2/2017 | ¥23 | Could not be retrieved | 44.4% | |
| FY ending 2/2016 | ¥15 | Could not be retrieved | 14.5% | |
| FY ending 2/2015 | ¥5 | Could not be retrieved | 11.5% | |
| FY ending 2/2014 | ¥5 | Could not be retrieved | 31.5% | |
| FY ending 2/2013 | ¥3 | Could not be retrieved | Could not be retrieved |
RORZE
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
RORZE
Unit %Source Annual securities reports
- Financial institutions18.39%
- Securities firms2.56%
- Other corporations8.14%
- Foreign holders (institutions)13.66%
- Foreign holders (individuals)0.04%
- Individuals and others57.21%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 崎谷 文雄 | 35.72% | 61,942,000 |
| 2 | 日本マスタートラスト信託銀行株式会社(信託口) | 9.91% | 17,179,300 |
| 3 | 株式会社日本カストディ銀行(信託口) | 5.12% | 8,879,900 |
| 4 | バルンリバー合同会社 | 4.82% | 8,360,000 |
| 5 | 藤代 祥之 | 3.04% | 5,276,000 |
| 6 | 株式会社中国銀行 | 1.85% | 3,200,000 |
| 7 | GOVERNMENT OF NORWAY(常任代理人 シティバンク、エヌ・エイ東京支店) | 1.3% | 2,252,335 |
| 8 | 株式会社衣香園 | 1.21% | 2,100,000 |
| 9 | STATE STREET BANK AND TRUST COMPANY 505001(常任代理人 株式会社みずほ銀行 決済営業部) | 1.05% | 1,813,306 |
| 10 | BOFAS INC SEGREGATION ACCOUNT (BOFA証券株式会社 代表取締役社長) | 0.98% | 1,704,618 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 2/2026 | ¥1.9 billion | ¥4.5 billion |
| FY ending 2/2021 | ¥0.4 billion | ¥2.0 billion |
Research and development expenses and capital expenditure by segment (FY ending 2/2026)
| Segment | Research and development |
|---|---|
| Semiconductor and Flat panel display | ¥1.9 billion |
| Life science artificial intelligence | ¥70.00 million |
Revenue scale in the same industry
RORZE
Source Annual securities reports of each company
Machinery: 221 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 DAIKIN INDUSTRIESFY Mar 2026 ¥5.0T
- 2 Mitsubishi Heavy IndustriesFY Mar 2026 ¥5.0T
- 3 KUBOTAFY Dec 2025 ¥3.0T
- … 50 companies
- 54 SHIBAURA MACHINEFY Mar 2026 ¥132.8B
- 55 TSUGAMIFY Mar 2026 ¥129.1B
- 56 RORZEThis companyFY Feb 2026 ¥128.8B
- 57 Universal EntertainmentFY Dec 2025 ¥122.8B
- 58 TAIHO KOGYOFY Mar 2026 ¥119.4B
- … 163 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥31.00 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) | ¥1.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in this book
Same industry: Machinery
“Kaisha no Shikumi: Order Backlog and the Cost of Completion”
Reads the filings of companies that build power plant equipment, waste incinerators and similar products to order, for their order backlog and how the cost to completion decides profit.
Machinery companies in this book: Mitsubishi Heavy Industries, IHI, Kanadevia
“Ano Kaisha no Shikumi” series, Vol.10 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥19.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥31.2 billion | Consolidated |
| Net sales | ¥128.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-3.3 billion | Consolidated |
| Diluted earnings per share | 109.33 yen | Consolidated |
| Cash and cash equivalents | ¥74.3 billion | Consolidated |
| Net assets | ¥140.0 billion | Consolidated |
| Ordinary income (loss) | ¥32.6 billion | Consolidated |
| Total assets | ¥197.3 billion | Consolidated |
| Return on equity | 15.4% | Consolidated |
| Equity-to-asset ratio | 66.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥19.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-15.5 billion | Consolidated |
| Basic earnings (loss) per share | 109.33 yen | Consolidated |
| Net assets per share | 750.89 yen | Consolidated |
| Dividend per share | 17 yen | Parent only |
| Net sales | ¥69.8 billion | Parent only |
| Net income (loss) | ¥8.3 billion | Parent only |
| Diluted earnings per share | 47.87 yen | Parent only |
| Total number of issued shares (common stock) | 176,400,000 shares | Parent only |
| Net assets | ¥64.4 billion | Parent only |
| Ordinary income (loss) | ¥19.3 billion | Parent only |
| Total assets | ¥106.2 billion | Parent only |
| Return on equity | 13.0% | Parent only |
| Equity-to-asset ratio | 60.7% | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Payout ratio | 35.5% | Parent only |
| Basic earnings (loss) per share | 47.88 yen | Parent only |
| Net assets per share | 371.53 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 4,435 people | Consolidated |
| Number of employees | 4,435 people | Consolidated |
| Wage gap between men and women (all employees) | 51.8% | Parent only |
| Average length of service (years) | 15.5 years | Parent only |
| Average annual salary | ¥10.39 million | Parent only |
| Average age (years) | 42.6 years old | Parent only |
| Number of employees | 259 people | Parent only |
| Number of employees | 259 people | Parent only |
| Number of employees | 259 people | Parent only |
| Wage gap between men and women (non-regular employees) | 39.2% | Parent only |
Other disclosed items (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥128.8 billion | Consolidated |
| Average number of temporary employees | 116 people | Consolidated |
| Average number of temporary employees | 116 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥5.0 billion | Consolidated |
| Write-downs of inventories | ¥-0.5 billion | Consolidated |
| Depreciation | ¥3.1 billion | Consolidated |
| Number of consolidated subsidiaries | 14 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 125.0% | Parent only |
| Average number of temporary employees | 103 people | Parent only |
| Average number of temporary employees | 103 people | Parent only |
| Average number of temporary employees | 103 people | Parent only |
| Total return on the share price index | 238.4% | Parent only |
| Ratio of female employees in managerial positions | 16.1% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment second largest holding company | ¥8.00 million | Consolidated |
| Number of shares held | 112,707,459 shares | Consolidated |
| Total number of shares held treasury shares etc | 2,968,200 shares | Consolidated |
| Number of shares | 176,400,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.7% | Consolidated |
| Shareholding ratio | 65.0% | Consolidated |
| Number of shares held in own name treasury shares etc | 2,968,200 shares | Consolidated |
| Total of valuation gain (loss) | ¥0.5 billion | Consolidated |
| Number of voting rights | 1,733,601 units | Consolidated |
| Carrying amount on the balance sheet | ¥2.00 million | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment second largest holding company | ¥0.5 billion | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 462.1% | Parent only |
Accounts unique to this company (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥74.00 million | Consolidated |
| Revenue | ¥-74.00 million | Consolidated |
| Revenue | 0.911 | Parent only |
| Revenue | 0.851 | Parent only |
| Revenue | ¥0.3 billion | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥1.9 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥4.5 billion | Consolidated |
Audit (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥31.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥2.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥31.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥2.00 million | Consolidated |
| Fees for non-audit services - total | ¥1.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥1.00 million | Consolidated |
Balance sheet (136 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥1.1 billion | Consolidated |
| Other | ¥4.0 billion | Consolidated |
| Other | ¥4.1 billion | Consolidated |
| Other | ¥2.9 billion | Consolidated |
| Other | ¥2.1 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.3 billion | Consolidated |
| Other, net | ¥1.0 billion | Consolidated |
| Goodwill | ¥6.3 billion | Consolidated |
| Goodwill | ¥6.3 billion | Consolidated |
| Software | ¥0.8 billion | Consolidated |
| Lease obligations | ¥9.00 million | Consolidated |
| Lease obligations | ¥4.00 million | Consolidated |
| Lease assets | ¥24.00 million | Consolidated |
| Lease assets, net | ¥13.00 million | Consolidated |
| Work in process | ¥12.1 billion | Consolidated |
| Retained earnings | ¥115.8 billion | Consolidated |
| Advances received | ¥3.9 billion | Consolidated |
| Raw materials and supplies | ¥26.6 billion | Consolidated |
| Notes receivable - trade | ¥0.9 billion | Consolidated |
| Merchandise and finished goods | ¥6.8 billion | Consolidated |
| Non-current liabilities | ¥17.0 billion | Consolidated |
| Non-current assets | ¥42.3 billion | Consolidated |
| Land | ¥5.9 billion | Consolidated |
| Accounts receivable - trade | ¥31.5 billion | Consolidated |
| Buildings and structures | ¥19.2 billion | Consolidated |
| Buildings and structures, net | ¥11.9 billion | Consolidated |
| Construction in progress | ¥1.7 billion | Consolidated |
| Provision for directors' bonuses | ¥19.00 million | Consolidated |
| Provision for directors' retirement benefits | ¥0.4 billion | Consolidated |
| Investments and other assets | ¥7.2 billion | Consolidated |
| Investment securities | ¥1.7 billion | Consolidated |
| Notes and accounts payable - trade | ¥7.2 billion | Consolidated |
| Subscription rights to shares | ¥2.00 million | Consolidated |
| Property, plant and equipment | ¥25.9 billion | Consolidated |
| Income taxes payable | ¥5.2 billion | Consolidated |
| Accrued consumption taxes | ¥0.2 billion | Consolidated |
| Shareholders' equity | ¥116.6 billion | Consolidated |
| Machinery, equipment and vehicles | ¥14.4 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥5.4 billion | Consolidated |
| Current liabilities | ¥40.3 billion | Consolidated |
| Current assets | ¥155.0 billion | Consolidated |
| Accumulated depreciation | ¥-3.0 billion | Consolidated |
| Accumulated depreciation | ¥-11.00 million | Consolidated |
| Accumulated depreciation | ¥-7.3 billion | Consolidated |
| Accumulated depreciation | ¥-9.0 billion | Consolidated |
| Foreign currency translation adjustment | ¥13.3 billion | Consolidated |
| Intangible assets | ¥9.2 billion | Consolidated |
| Cash and cash equivalents | ¥74.3 billion | Consolidated |
| Cash and deposits | ¥74.3 billion | Consolidated |
| Short-term loans payable | ¥15.6 billion | Consolidated |
| Net assets | ¥140.0 billion | Consolidated |
| Net assets | ¥140.0 billion | Consolidated |
| Total assets | ¥197.3 billion | Consolidated |
| Total assets | ¥197.3 billion | Consolidated |
| Deferred tax liabilities | ¥0.3 billion | Consolidated |
| Deferred tax assets | ¥3.6 billion | Consolidated |
| Treasury stock | ¥-5.0 billion | Consolidated |
| Provision for product warranties | ¥1.9 billion | Consolidated |
| Provision for loss on litigation | ¥7.4 billion | Consolidated |
| Valuation and translation adjustments | ¥13.6 billion | Consolidated |
| Liabilities | ¥57.3 billion | Consolidated |
| Liabilities and net assets | ¥197.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-60.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.2 billion | Consolidated |
| Capital surplus | ¥4.9 billion | Consolidated |
| Capital stock | ¥1.0 billion | Consolidated |
| Asset retirement obligations | ¥0.4 billion | Consolidated |
| Provision for bonuses | ¥2.3 billion | Consolidated |
| Net defined benefit liability | ¥91.00 million | Consolidated |
| Net defined benefit asset | ¥0.4 billion | Consolidated |
| Long-term loans payable | ¥8.2 billion | Consolidated |
| Long-term loans receivable | ¥0.5 billion | Consolidated |
| Non-controlling interests | ¥9.7 billion | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥45.00 million | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥7.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.3 billion | Parent only |
| Other capital surplus | ¥3.5 billion | Parent only |
| Software | ¥0.3 billion | Parent only |
| Work in process | ¥1.3 billion | Parent only |
| General reserve | ¥5.1 billion | Parent only |
| Retained earnings | ¥63.5 billion | Parent only |
| Legal retained earnings | ¥61.00 million | Parent only |
| Prepaid expenses | ¥0.1 billion | Parent only |
| Raw materials and supplies | ¥1.1 billion | Parent only |
| Notes receivable - trade | ¥0.7 billion | Parent only |
| Merchandise and finished goods | ¥0.6 billion | Parent only |
| Non-current liabilities | ¥13.5 billion | Parent only |
| Non-current assets | ¥42.9 billion | Parent only |
| Land | ¥2.0 billion | Parent only |
| Accounts receivable - trade | ¥19.2 billion | Parent only |
| Tools, furniture and fixtures | ¥0.3 billion | Parent only |
| Buildings, net | ¥0.7 billion | Parent only |
| Construction in progress | ¥1.1 billion | Parent only |
| Provision for directors' bonuses | ¥19.00 million | Parent only |
| Investments and other assets | ¥38.4 billion | Parent only |
| Investment securities | ¥0.5 billion | Parent only |
| Notes payable trade | ¥0.2 billion | Parent only |
| Subscription rights to shares | ¥2.00 million | Parent only |
| Property, plant and equipment | ¥4.2 billion | Parent only |
| Income taxes payable | ¥2.7 billion | Parent only |
| Accrued expenses | ¥86.00 million | Parent only |
| Accounts payable - other | ¥0.5 billion | Parent only |
| Shareholders' equity | ¥64.1 billion | Parent only |
| Structures, net | ¥43.00 million | Parent only |
| Machinery and equipment, net | ¥42.00 million | Parent only |
| Current liabilities | ¥28.3 billion | Parent only |
| Current assets | ¥63.3 billion | Parent only |
| Intangible assets | ¥0.3 billion | Parent only |
| Cash and deposits | ¥34.2 billion | Parent only |
| Short-term loans payable | ¥4.0 billion | Parent only |
| Net assets | ¥64.4 billion | Parent only |
| Net assets | ¥64.4 billion | Parent only |
| Total assets | ¥106.2 billion | Parent only |
| Deferred tax assets | ¥3.1 billion | Parent only |
| Retained earnings brought forward | ¥58.4 billion | Parent only |
| Treasury stock | ¥-5.0 billion | Parent only |
| Provision for product warranties | ¥33.00 million | Parent only |
| Provision for loss on litigation | ¥7.4 billion | Parent only |
| Valuation and translation adjustments | ¥0.3 billion | Parent only |
| Liabilities | ¥41.8 billion | Parent only |
| Liabilities and net assets | ¥106.2 billion | Parent only |
| Accounts payable - trade | ¥12.4 billion | Parent only |
| Capital surplus | ¥4.6 billion | Parent only |
| Legal capital surplus | ¥1.1 billion | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Provision for bonuses | ¥0.7 billion | Parent only |
| Vehicles, net | ¥8.00 million | Parent only |
| Long-term loans payable | ¥5.9 billion | Parent only |
| Shares of subsidiaries and associates | ¥29.8 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥5.7 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥4.9 billion | Parent only |
| Current portion of long-term loans payable | ¥7.4 billion | Parent only |
Statement of income (107 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Other | ¥15.00 million | Consolidated |
| Other comprehensive income | ¥1.5 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.2 billion | Consolidated |
| Amortization of goodwill | ¥3.1 billion | Consolidated |
| Amortization of goodwill | ¥3.1 billion | Consolidated |
| Dividends from surplus | ¥-3.0 billion | Consolidated |
| Comprehensive income | ¥19.0 billion | Consolidated |
| Royalty income | ¥16.00 million | Consolidated |
| Insurance | ¥0.4 billion | Consolidated |
| Interest income | ¥0.8 billion | Consolidated |
| Rental income | ¥36.00 million | Consolidated |
| Dividend income | ¥12.00 million | Consolidated |
| Operating income | ¥31.2 billion | Consolidated |
| Operating income | ¥31.2 billion | Consolidated |
| Non-operating income | ¥1.7 billion | Consolidated |
| Non-operating expenses | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥31.2 billion | Consolidated |
| Loss on sale of non-current assets | ¥0 | Consolidated |
| Gain on sales of non-current assets | ¥12.00 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.2 billion | Consolidated |
| Cost of sales | ¥76.1 billion | Consolidated |
| Gross profit (loss) | ¥52.7 billion | Consolidated |
| Net sales | ¥128.8 billion | Consolidated |
| Net sales | ¥128.8 billion | Consolidated |
| Electricali sales income-NOI | ¥33.00 million | Consolidated |
| Electricali sales expense-NOE | ¥52.00 million | Consolidated |
| Net income | ¥19.0 billion | Consolidated |
| Net income | ¥19.0 billion | Consolidated |
| Net income (loss) | ¥17.5 billion | Consolidated |
| Net income (loss) | ¥17.5 billion | Consolidated |
| Directors' compensations | ¥0.5 billion | Consolidated |
| Provision for directors' retirement benefits | ¥15.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-3.3 billion | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Commission fees | ¥1.8 billion | Consolidated |
| Income taxes - current | ¥9.6 billion | Consolidated |
| Income taxes | ¥7.5 billion | Consolidated |
| Income taxes - deferred | ¥-2.1 billion | Consolidated |
| Depreciation | ¥0.7 billion | Consolidated |
| Foreign exchange gains | ¥0.1 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥1.3 billion | Consolidated |
| Extraordinary income | ¥12.00 million | Consolidated |
| Extraordinary loss | ¥7.6 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.6 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥13.0 billion | Consolidated |
| Research and development expenses | ¥1.9 billion | Consolidated |
| Research and development expenses | ¥1.9 billion | Consolidated |
| Welfare expenses | ¥1.4 billion | Consolidated |
| Taxes and dues | ¥0.5 billion | Consolidated |
| Income (loss) before income taxes | ¥25.0 billion | Consolidated |
| Income (loss) before income taxes | ¥25.0 billion | Consolidated |
| Ordinary income | ¥32.6 billion | Consolidated |
| Payrolls and allowances-SGA | ¥4.5 billion | Consolidated |
| Disposal of treasury stock | ¥0 | Consolidated |
| Purchase of treasury stock | ¥-5.0 billion | Consolidated |
| Subsidy income | ¥0.2 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥20.4 billion | Consolidated |
| Provision for loss on litigation | ¥7.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-15.5 billion | Consolidated |
| Selling, general and administrative expenses | ¥21.5 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥36.00 million | Consolidated |
| Rent expenses | ¥34.00 million | Consolidated |
| Bonuses | ¥1.6 billion | Consolidated |
| Provision for bonuses | ¥0.8 billion | Consolidated |
| Retirement benefit expenses | ¥0.1 billion | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥-23.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-1.4 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-1.6 billion | Consolidated |
| Other | ¥24.00 million | Parent only |
| Dividends from surplus | ¥-3.0 billion | Parent only |
| Royalty income | ¥0.2 billion | Parent only |
| Interest income | ¥0.7 billion | Parent only |
| Dividend income | ¥12.00 million | Parent only |
| Operating income | ¥18.0 billion | Parent only |
| Non-operating income | ¥1.6 billion | Parent only |
| Non-operating expenses | ¥0.2 billion | Parent only |
| Loss on sale of non-current assets | ¥0 | Parent only |
| Gain on sales of non-current assets | ¥1.00 million | Parent only |
| Loss on retirement of non-current assets | ¥48.00 million | Parent only |
| Cost of sales | ¥46.4 billion | Parent only |
| Gross profit (loss) | ¥23.4 billion | Parent only |
| Net sales | ¥69.8 billion | Parent only |
| Electricali sales income-NOI | ¥33.00 million | Parent only |
| Electricali sales expense-NOE | ¥52.00 million | Parent only |
| Net income (loss) | ¥8.3 billion | Parent only |
| Net income (loss) | ¥8.3 billion | Parent only |
| Interest expenses | ¥99.00 million | Parent only |
| Commission fees | ¥0.7 billion | Parent only |
| Income taxes - current | ¥5.7 billion | Parent only |
| Income taxes | ¥3.5 billion | Parent only |
| Income taxes - deferred | ¥-2.2 billion | Parent only |
| Depreciation | ¥0.1 billion | Parent only |
| Foreign exchange gains | ¥0.5 billion | Parent only |
| Extraordinary income | ¥1.00 million | Parent only |
| Extraordinary loss | ¥7.5 billion | Parent only |
| Income (loss) before income taxes | ¥11.9 billion | Parent only |
| Ordinary income | ¥19.3 billion | Parent only |
| Payrolls and allowances-SGA | ¥1.0 billion | Parent only |
| Disposal of treasury stock | ¥0 | Parent only |
| Purchase of treasury stock | ¥-5.0 billion | Parent only |
| Provision for loss on litigation | ¥7.4 billion | Parent only |
| Sales commission | ¥0.6 billion | Parent only |
| Selling, general and administrative expenses | ¥5.4 billion | Parent only |
| Bonuses | ¥0.5 billion | Parent only |
| Provision for bonuses | ¥0.4 billion | Parent only |
| Other | ¥25.00 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥11.2 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.2 billion | Consolidated |
| Total changes during the period | ¥0.5 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.2 billion | Parent only |
Statement of cash flows (36 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥-0.3 billion | Consolidated |
| Other | ¥0 | Consolidated |
| Increase (decrease) in other current liabilities | ¥-0.6 billion | Consolidated |
| Decrease (increase) in other current assets | ¥0.2 billion | Consolidated |
| Amortization of goodwill | ¥3.1 billion | Consolidated |
| Repayments of lease obligations | ¥-5.00 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.6 billion | Consolidated |
| Interest expenses paid | ¥-0.1 billion | Consolidated |
| Interest and dividends income received | ¥0.8 billion | Consolidated |
| Interest and dividend income | ¥-0.8 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.2 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-1.1 billion | Consolidated |
| Proceeds from disposal of treasury stock of subsidiaries in consolidation | ¥0.3 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥1.7 billion | Consolidated |
| Subtotal | ¥40.8 billion | Consolidated |
| Purchase of investment securities | ¥-0 | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Purchase of property plant and equipment | ¥-4.1 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥17.00 million | Consolidated |
| Loss gain on sales of property plant and equipment | ¥-12.00 million | Consolidated |
| Decrease (increase) in inventories | ¥4.1 billion | Consolidated |
| Income taxes paid | ¥-10.3 billion | Consolidated |
| Depreciation | ¥3.1 billion | Consolidated |
| Foreign exchange loss (gain) | ¥0.3 billion | Consolidated |
| Purchase of intangible assets | ¥-0.4 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥-1.4 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-5.0 billion | Consolidated |
| Increase decrease in provision for loss on litigation | ¥7.4 billion | Consolidated |
| Payments of loans receivable | ¥-0.2 billion | Consolidated |
| Collection of loans receivable | ¥39.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥36.00 million | Consolidated |
| Dividends | ¥-3.0 billion | Consolidated |
| Proceeds from long term loans payable | ¥1.8 billion | Consolidated |
| Repayment of long term loans payable | ¥-8.1 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-45.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥31.2 billion | Consolidated | Disclosed |
| Dividend per share | 17 | Parent only | Disclosed |
| Number of employees | 4,435 | Consolidated | Disclosed |
| Net assets | ¥140.0 billion | Consolidated | Disclosed |
| Net sales | ¥128.8 billion | Consolidated | Disclosed |
| Operating income | ¥31.2 billion | Consolidated | Disclosed |
| Ordinary income | ¥32.6 billion | Consolidated | Disclosed |
| Net income | ¥19.0 billion | Consolidated | Disclosed |
| Total assets | ¥197.3 billion | Consolidated | Disclosed |
| Operating margin | 24.2% | Consolidated | Calculated |
| Net margin | 14.8% | Consolidated | Calculated |
| Sales per employee | 29040361 yen | Consolidated | Calculated |
| Total asset turnover | 0.65 times | Consolidated | Calculated |
| Net assets to total assets | 70.9% | Consolidated | Calculated |