THK
THK CO., LTD.
Company highlights
The largest segment by revenue is Japan, at 50.7% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
THK
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Japan | ¥110.9 billion | 50.7% | ¥112.9 billion | ¥-3.6 billion | -3.3% | ¥7.8 billion |
| The Americas | ¥90.2 billion | 41.2% | ¥91.8 billion | ¥-36.3 billion | -40.2% | ¥2.4 billion |
| China | ¥76.0 billion | 34.7% | ¥62.5 billion | ¥1.9 billion | 2.5% | ¥7.2 billion |
| Europe | ¥67.5 billion | 30.9% | ¥67.6 billion | ¥-26.2 billion | -38.8% | ¥-0.4 billion |
| 非継続事業への振替 | ¥-125.8 billion | -57.5% | ¥-130.0 billion | ¥79.5 billion | -63.2% | ¥-1.4 billion |
| Total of the businesses | ¥218.8 billion | 100.0% | ||||
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Selling general and administrative expenses IFRS | ¥54.3 billion | Consolidated |
| Personnel expenses | ¥25.6 billion | Consolidated | |
| Other | ¥13.1 billion | Consolidated | |
| Salaries and allowances | ¥9.2 billion | Parent only | |
| Research and development expenses | ¥5.7 billion | Parent only | |
| Depreciation and amortization | ¥3.1 billion | Consolidated | |
| Packing and transportation expenses | ¥2.9 billion | Parent only | |
| Business consignment expenses | ¥2.6 billion | Parent only | |
| Rent expenses | ¥2.4 billion | Parent only | |
| Advertising expenses | ¥1.3 billion | Parent only | |
| Provision for bonuses | ¥1.1 billion | Parent only | |
| Depreciation | ¥0.9 billion | Parent only | |
| Commission fees | ¥0.6 billion | Parent only | |
| Retirement benefit expenses | ¥0.3 billion | Parent only | |
| Profit by stage | Net income | ¥-69.9 billion | Consolidated |
| Ordinary income | ¥45.1 billion | Parent only | |
| Gross profit (loss) | ¥36.4 billion | Parent only | |
| Operating income | ¥14.4 billion | Consolidated |
THK
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Selling general and administrative expenses IFRS ¥54.3 billion
- Personnel expenses ¥25.6 billion
- Other ¥13.1 billion
- Salaries and allowances ¥9.2 billion
- Research and development expenses ¥5.7 billion
- Depreciation and amortization ¥3.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
THK
Long-term revenue, profit and asset trends
Period 2013 to 2025Source Annual securities reportsDisclosed
Recent performance trends
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥318.2B | ¥393.7B | ¥351.9B | ¥222.7B | ¥240.4B |
| Year on year (%) | +45.3%◆ | +23.7%◆ | -10.6% | -36.7%◆ | +7.9% |
| Profit (loss) before tax (IFRS) | ¥30.0B | ¥35.6B | ¥25.3B | ¥17.9B | ¥15.7B |
| Change from prior year | loss to profit◆ | +18.7% | -29.0% | -29.3% | -11.9% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | 9.4% | 9.0% | 7.2% | 8.0% | 6.5% |
| Change (percentage points) | +13.9 points◆ | -0.4 points | -1.9 points | +0.8 points | -1.5 points |
Fiscal periods marked for changes
Earlier fiscal periods (4)
- 2014Ordinary income (loss) as a share of revenue +4.0 points
- 2015Ordinary income (loss) as a share of revenue +2.9 points
- 2019Revenue (IFRS) year on year -20.3%, Ordinary income (loss) as a share of revenue -8.1 points
- 2020Revenue (IFRS) year on year -20.2%
- 2021Revenue (IFRS) year on year +45.3%, Profit (loss) before tax (IFRS) as a share of revenue +13.9 points, Profit (loss) before tax (IFRS) loss to profit
- 2022Revenue (IFRS) year on year +23.7%
- 2024Revenue (IFRS) year on year -36.7%
THK
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥318.2 billion | ¥393.7 billion | ¥351.9 billion | ¥222.7 billion | ¥240.4 billion |
| Profit (loss) before tax (IFRS) | ¥30.0 billion | ¥35.6 billion | ¥25.3 billion | ¥17.9 billion | ¥15.7 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥23.0 billion | ¥21.2 billion | ¥18.4 billion | ¥10.4 billion | ¥-69.9 billion |
| Comprehensive income attributable to owners of parent (IFRS) | ¥46.7 billion | ¥42.1 billion | ¥35.1 billion | ¥34.5 billion | ¥-57.1 billion |
| Equity attributable to owners of parent (IFRS) | ¥304.6 billion | ¥331.9 billion | ¥357.3 billion | ¥383.6 billion | ¥261.3 billion |
| Total assets (IFRS) | ¥516.1 billion | ¥560.3 billion | ¥556.4 billion | ¥567.4 billion | ¥473.0 billion |
| Equity attributable to owners of parent per share (IFRS) | 2,442.9 yen | 2,707.51 yen | 2,914.23 yen | 3,157.34 yen | 2,332.92 yen |
| Basic earnings (loss) per share (IFRS) | 181.97 yen | 172.67 yen | 150.08 yen | 85.17 yen | -618.66 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 59.0% | 59.2% | 64.2% | 67.6% | 55.3% |
| Return on equity attributable to owners of parent (IFRS) | 8.1% | 6.7% | 5.3% | 2.8% | -21.7% |
| Net cash provided by (used in) operating activities (IFRS) | ¥15.6 billion | ¥37.6 billion | ¥39.3 billion | ¥28.4 billion | ¥42.7 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥-19.1 billion | ¥-30.1 billion | ¥-27.1 billion | ¥-34.2 billion | ¥-19.8 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥-12.7 billion | ¥-3.6 billion | ¥-24.3 billion | ¥-22.7 billion | ¥-42.1 billion |
| Cash and cash equivalents (IFRS) | ¥151.4 billion | ¥163.8 billion | ¥156.5 billion | ¥138.3 billion | ¥120.5 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue | ¥167.6 billion | ¥197.6 billion | ¥144.2 billion | ¥144.7 billion | ¥145.1 billion |
| Ordinary income (loss) | ¥21.9 billion | ¥35.1 billion | ¥15.9 billion | ¥18.0 billion | ¥45.1 billion |
| Net income (loss) | ¥18.3 billion | ¥6.1 billion | ¥13.0 billion | ¥15.5 billion | ¥-24.7 billion |
| Capital stock | ¥34.6 billion | ¥34.6 billion | ¥34.6 billion | ¥34.6 billion | ¥34.6 billion |
| Total number of issued shares (common stock) | 129,856,903 shares | 129,856,903 shares | 129,856,903 shares | 129,856,903 shares | 119,099,803 shares |
| Net assets | ¥239.8 billion | ¥230.0 billion | ¥233.5 billion | ¥240.9 billion | ¥152.2 billion |
| Total assets | ¥397.1 billion | ¥399.9 billion | ¥370.9 billion | ¥365.9 billion | ¥345.9 billion |
| Net assets per share | 1,923.12 yen | 1,876.28 yen | 1,904.6 yen | 1,982.59 yen | 1,358.85 yen |
| Dividend per share | 60 yen | 87 yen | 46 yen | 146.5 yen | 246 yen |
| Interim dividend per share | 20.5 yen | 37 yen | 30 yen | 18 yen | 123 yen |
| Basic earnings (loss) per share | 145.12 yen | 49.64 yen | 106.35 yen | 126.41 yen | -218.65 yen |
| Equity-to-asset ratio | 60.4% | 57.5% | 63.0% | 65.8% | 44.0% |
| Return on equity | 7.8% | 2.6% | 5.6% | 6.5% | -12.6% |
| Payout ratio | 41.3% | 175.3% | 43.3% | 115.9% | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥246 | ¥123 | Could not be retrieved | |
| FY ending 12/2024 | ¥146.5 | ¥18 | 115.9% | |
| FY ending 12/2023 | ¥46 | ¥30 | 43.3% | |
| FY ending 12/2022 | ¥87 | ¥37 | 175.3% | |
| FY ending 12/2021 | ¥60 | ¥20.5 | 41.3% | |
| FY ending 12/2020 | ¥15 | ¥7.5 | Could not be retrieved | |
| FY ending 12/2019 | ¥32 | ¥24 | 53.6% | |
| FY ending 12/2018 | ¥85 | ¥47 | 38.4% | |
| FY ending 12/2017 | ¥62 | ¥36 | 27.8% | Fiscal year was not 12 months, Fiscal year was not 12 months |
| FY ending 3/2016 | ¥50 | ¥25 | 53.4% | |
| FY ending 3/2015 | ¥50 | ¥20 | 36.0% | |
| FY ending 3/2014 | ¥26 | ¥11 | 26.9% | |
| FY ending 3/2013 | ¥18 | ¥9 | 28.6% |
THK
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
THK
Unit %Source Annual securities reports
- Financial institutions36.30%
- Securities firms3.36%
- Other corporations7.66%
- Foreign holders (institutions)29.63%
- Foreign holders (individuals)0.01%
- Individuals and others23.04%
- Government and municipalities0.00%
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) | 16.12% | 18,059,000 |
| 2 | 株式会社日本カストディ銀行(信託口) | 13.08% | 14,662,000 |
| 3 | TERAMACHI株式会社 | 5.36% | 6,014,000 |
| 4 | 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ONE CONGRESS STREET,SUITE 1, | 4.1% | 4,602,000 |
| 5 | BBH (LUX) FOR FIDELITY FUNDS-GLOBAL TECHNOLOGY POOL常任代理人 株式会社三菱UFJ銀行2A RUE ALBERT BORSCHETTE | 2.29% | 2,570,000 |
| 6 | OASIS JAPAN STRATEGIC FUND Y LTD.常任代理人 シティバンク、エヌ・エイ東京支店MAPLES CORPORATE SERVICES LTD,PO BOX 309,UGLAND HOUSE SOUTH CHURCH STREET,GEORGE TOWN,GRAND CAYMAN KY1-1104,CAYMAN ISLANDS | 1.77% | 1,992,000 |
| 7 | 株式会社日本カストディ銀行(信託口4) | 1.52% | 1,705,000 |
| 8 | 株式会社みずほ銀行常任代理人 株式会社日本カストディ銀行 | 1.42% | 1,600,000 |
| 9 | OASIS JAPAN STRATEGIC FUND LTD.常任代理人 シティバンク、エヌ・エイ東京支店MAPLES CORPORATE SERVICES LTD,PO BOX 309,UGLAND HOUSE SOUTH CHURCH STREET,GEORGE TOWN,GRAND CAYMAN KY1-1104,CAYMAN ISLANDS | 1.39% | 1,563,000 |
| 10 | JP MORGAN CHASE BANK 385781常任代理人 株式会社みずほ銀行決済営業部25 BANK STREET, CANARY WHARF, | 1.38% | 1,553,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥5.8 billion | ¥21.0 billion |
| FY ending 12/2020 | ¥5.3 billion | ¥16.4 billion |
| FY ending 3/2017 | ¥5.2 billion | Could not be retrieved |
| FY ending 3/2016 | ¥5.1 billion | Could not be retrieved |
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Capital expenditure |
|---|---|
| Japan | ¥9.6 billion |
| The Americas | ¥3.2 billion |
| China | ¥2.7 billion |
| Europe | ¥2.2 billion |
Revenue scale in the same industry
THK
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
- … 25 companies
- 29 HEIWAFY Mar 2026 ¥258.1B
- 30 FUJITECFY Mar 2025 ¥241.3B
- 31 THKThis companyFY Dec 2025 ¥240.4B
- 32 NACHI-FUJIKOSHIFY Nov 2025 ¥235.9B
- 33 OKUMAFY Mar 2026 ¥235.9B
- … 188 companies
Workforce information
Women 15.6 yrs Average length of service by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 4,016 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
16.1 hours |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 61,952 t-CO2 |
| Sites covered by the report | 5 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥95.00 million |
| Non-audit fees (this year, total) | ¥3.00 million |
| Audit fees (this year, network firms) | ¥0.1 billion |
| Non-audit fees (this year, network firms) | ¥50.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
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) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥42.7 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | -618.66 yen | Consolidated |
| Revenue (IFRS) | ¥240.4 billion | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥-69.9 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥-57.1 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-19.8 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥120.5 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥15.7 billion | Consolidated |
| Total assets (IFRS) | ¥473.0 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥261.3 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | -21.7% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 55.3% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-42.1 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 2,332.92 yen | Consolidated |
| Dividend per share | 246 yen | Parent only |
| Revenue | ¥145.1 billion | Parent only |
| Net income (loss) | ¥-24.7 billion | Parent only |
| Total number of issued shares (common stock) | 119,099,803 shares | Parent only |
| Net assets | ¥152.2 billion | Parent only |
| Ordinary income (loss) | ¥45.1 billion | Parent only |
| Total assets | ¥345.9 billion | Parent only |
| Return on equity | -12.6% | Parent only |
| Equity-to-asset ratio | 44.0% | Parent only |
| Capital stock | ¥34.6 billion | Parent only |
| Interim dividend per share | 123 yen | Parent only |
| Basic earnings (loss) per share | -218.65 yen | Parent only |
| Net assets per share | 1,358.85 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 13,036 people | Consolidated |
| Number of employees | 13,036 people | Consolidated |
| Wage gap between men and women (all employees) | 77.1% | Parent only |
| Average length of service (years) | 19.2 years | Parent only |
| Average annual salary | ¥6.48 million | Parent only |
| Average age (years) | 41.5 years old | Parent only |
| Number of employees | 4,016 people | Parent only |
| Number of employees | 4,016 people | Parent only |
| Wage gap between men and women (regular employees) | 76.5% | Parent only |
| Wage gap between men and women (non-regular employees) | 66.5% | Parent only |
Shares (18 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 54,325,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 7,160,200 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| 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 | 3 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 | 1 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥50.00 million | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥2.00 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 | ¥49.00 million | Consolidated |
| Number of shares | 119,099,803 shares | Consolidated |
| Shareholding ratio treasury shares etc | 6.0% | Consolidated |
| Shareholding ratio | 48.5% | Consolidated |
| Number of shares held in own name treasury shares etc | 7,160,200 shares | Consolidated |
| Number of voting rights | 1,118,004 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.4 billion | Consolidated |
| Carrying amount on the balance sheet | ¥4.4 billion | Consolidated |
| Number of issues | 9 issues | Consolidated |
| Number of issues | 12 issues | Consolidated |
| Total shareholder return | 137.9% | Parent only |
Other disclosed items (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Rate of male employees taking childcare leave (all employees) | 68.5% | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 2.3% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥5.8 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥21.0 billion | Consolidated |
Audit (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥95.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - total | ¥95.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥0.1 billion | Consolidated |
| Fees for non-audit services - reporting company | ¥3.00 million | Consolidated |
| Fees for non-audit services - total | ¥50.00 million | Consolidated |
| Fees for non-audit services - total | ¥3.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥50.00 million | Consolidated |
Balance sheet (153 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥26.2 billion | Consolidated |
| Other | ¥-20.4 billion | Consolidated |
| Other | ¥5.7 billion | Consolidated |
| Other | ¥-0.4 billion | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Other | ¥0.6 billion | Consolidated |
| Other current liabilities clifrs | ¥14.2 billion | Consolidated |
| Other current assets caifrs | ¥7.5 billion | Consolidated |
| Other components of equity IFRS | ¥66.7 billion | Consolidated |
| Other financial liabilities | ¥2.9 billion | Consolidated |
| Other financial liabilities | ¥6.6 billion | Consolidated |
| Other financial assets | ¥2.0 billion | Consolidated |
| Other financial assets | ¥10.9 billion | Consolidated |
| Other non current liabilities nclifrs | ¥2.6 billion | Consolidated |
| Other non current assets ncaifrs | ¥0.2 billion | Consolidated |
| Goodwill | ¥94.00 million | Consolidated |
| Goodwill and intangible assets accumulated amortization and impairment losses IFRS | ¥-7.0 billion | Consolidated |
| Goodwill and intangible assets acquisition cost IFRS | ¥10.2 billion | Consolidated |
| Goodwill and intangible assets IFRS | ¥3.2 billion | Consolidated |
| Goodwill and intangible assets IFRS | ¥3.2 billion | Consolidated |
| Goodwill IFRS | ¥94.00 million | Consolidated |
| Software | ¥-6.6 billion | Consolidated |
| Software | ¥9.2 billion | Consolidated |
| Software IFRS | ¥2.5 billion | Consolidated |
| Work in process | ¥11.5 billion | Consolidated |
| Retained earnings IFRS | ¥128.7 billion | Consolidated |
| Raw materials and supplies | ¥26.0 billion | Consolidated |
| Merchandise and finished goods | ¥27.7 billion | Consolidated |
| Trade and other payables clifrs | ¥18.6 billion | Consolidated |
| Trade and other receivables caifrs | ¥63.5 billion | Consolidated |
| Land | ¥14.2 billion | Consolidated |
| Land | ¥-0.8 billion | Consolidated |
| Land IFRS | ¥13.5 billion | Consolidated |
| Liabilities other than liabilities directly associated with assets held for sale IFRS | ¥72.0 billion | Consolidated |
| Liabilities directly associated with assets held for sale IFRS | ¥28.4 billion | Consolidated |
| Current assets other than assets held for sale caifrs | ¥248.2 billion | Consolidated |
| Assets held for sale IFRS | ¥36.1 billion | Consolidated |
| Buildings and structures | ¥110.5 billion | Consolidated |
| Buildings and structures | ¥-65.0 billion | Consolidated |
| Buildings and structures IFRS | ¥45.5 billion | Consolidated |
| Construction in progress | ¥11.2 billion | Consolidated |
| Construction in progress IFRS | ¥11.2 billion | Consolidated |
| Provisions clifrs | ¥99.00 million | Consolidated |
| Provisions nclifrs | ¥65.00 million | Consolidated |
| Investments accounted for using equity method IFRS | ¥5.3 billion | Consolidated |
| Investments accounted for using equity method IFRS | ¥5.3 billion | Consolidated |
| Property, plant and equipment | ¥392.0 billion | Consolidated |
| Property, plant and equipment | ¥-229.1 billion | Consolidated |
| Property plant and equipment IFRS | ¥162.9 billion | Consolidated |
| Property plant and equipment IFRS | ¥162.9 billion | Consolidated |
| Income taxes payable | ¥3.1 billion | Consolidated |
| Inventories | ¥65.2 billion | Consolidated |
| Inventories | ¥65.2 billion | Consolidated |
| Machinery, equipment and vehicles | ¥230.0 billion | Consolidated |
| Machinery, equipment and vehicles | ¥-142.9 billion | Consolidated |
| Machinery and vehicles IFRS | ¥87.1 billion | Consolidated |
| Total current liabilities IFRS | ¥100.4 billion | Consolidated |
| Current assets IFRS | ¥284.4 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥110.0 billion | Consolidated |
| Cash and cash equivalents if different from bs balance IFRS | ¥120.5 billion | Consolidated |
| Bonds and borrowings clifrs | ¥33.2 billion | Consolidated |
| Bonds and borrowings nclifrs | ¥90.0 billion | Consolidated |
| Net assets | ¥265.7 billion | Consolidated |
| Net assets | ¥265.7 billion | Consolidated |
| Total assets | ¥473.0 billion | Consolidated |
| Total assets | ¥473.0 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥6.2 billion | Consolidated |
| Deferred tax assets IFRS | ¥6.0 billion | Consolidated |
| Treasury shares IFRS | ¥-22.4 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥261.3 billion | Consolidated |
| Liabilities and equity IFRS | ¥473.0 billion | Consolidated |
| Liabilities IFRS | ¥207.2 billion | Consolidated |
| Capital surplus IFRS | ¥39.6 billion | Consolidated |
| Share capital IFRS | ¥34.6 billion | Consolidated |
| Net defined benefit liability | ¥1.4 billion | Consolidated |
| Net defined benefit asset | ¥0.1 billion | Consolidated |
| Non controlling interests IFRS | ¥4.4 billion | Consolidated |
| Non current labilities IFRS | ¥106.9 billion | Consolidated |
| Non current assets IFRS | ¥188.6 billion | Consolidated |
| Other | ¥0.7 billion | Parent only |
| Other | ¥0.8 billion | Parent only |
| Other | ¥44.00 million | Parent only |
| Other | ¥2.5 billion | Parent only |
| Other | ¥0.4 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥2.5 billion | Parent only |
| Software | ¥1.9 billion | Parent only |
| Lease obligations | ¥0.2 billion | Parent only |
| Lease obligations | ¥0.1 billion | Parent only |
| Lease assets, net | ¥0.3 billion | Parent only |
| Provision for loss on business liquidation | ¥42.0 billion | Parent only |
| Work in process | ¥6.1 billion | Parent only |
| Life insurance funds | ¥1.2 billion | Parent only |
| General reserve | ¥157.0 billion | Parent only |
| Retained earnings | ¥90.1 billion | Parent only |
| Legal retained earnings | ¥2.0 billion | Parent only |
| Prepaid pension cost | ¥1.5 billion | Parent only |
| Prepaid expenses | ¥1.3 billion | Parent only |
| Raw materials and supplies | ¥9.9 billion | Parent only |
| Notes receivable - trade | ¥0.2 billion | Parent only |
| Merchandise and finished goods | ¥13.8 billion | Parent only |
| Non-current liabilities | ¥90.9 billion | Parent only |
| Non-current assets | ¥221.5 billion | Parent only |
| Land | ¥6.9 billion | Parent only |
| Notes regarding reserve for reduction entry of land | ¥15.00 million | Parent only |
| Accounts receivable - trade | ¥26.9 billion | Parent only |
| Contract liabilities | ¥0 | Parent only |
| Tools, furniture and fixtures | ¥1.7 billion | Parent only |
| Buildings, net | ¥12.7 billion | Parent only |
| Construction in progress | ¥6.2 billion | Parent only |
| Investments and other assets | ¥153.8 billion | Parent only |
| Investment securities | ¥6.1 billion | Parent only |
| Property, plant and equipment | ¥65.4 billion | Parent only |
| Accounts receivable - other | ¥4.5 billion | Parent only |
| Income taxes payable | ¥0.9 billion | Parent only |
| Accrued expenses | ¥3.6 billion | Parent only |
| Accounts payable - other | ¥5.0 billion | Parent only |
| Shareholders' equity | ¥149.7 billion | Parent only |
| Structures, net | ¥0.6 billion | Parent only |
| Machinery and equipment, net | ¥37.0 billion | Parent only |
| Current liabilities | ¥102.8 billion | Parent only |
| Current assets | ¥124.5 billion | Parent only |
| Intangible assets | ¥2.3 billion | Parent only |
| Cash and deposits | ¥26.3 billion | Parent only |
| Short-term loans payable | ¥24.9 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥16.7 billion | Parent only |
| Bonds payable | ¥70.0 billion | Parent only |
| Net assets | ¥152.2 billion | Parent only |
| Net assets | ¥152.2 billion | Parent only |
| Total assets | ¥345.9 billion | Parent only |
| Deferred tax assets | ¥2.8 billion | Parent only |
| Retained earnings brought forward | ¥-70.9 billion | Parent only |
| Treasury stock | ¥-22.4 billion | Parent only |
| Valuation and translation adjustments | ¥2.5 billion | Parent only |
| Liabilities | ¥193.7 billion | Parent only |
| Liabilities and net assets | ¥345.9 billion | Parent only |
| Accounts payable - trade | ¥7.0 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.0 billion | Parent only |
| Allowance for doubtful accounts | ¥-3.00 million | Parent only |
| Capital surplus | ¥47.5 billion | Parent only |
| Legal capital surplus | ¥47.5 billion | Parent only |
| Capital stock | ¥34.6 billion | Parent only |
| Provision for bonuses | ¥2.8 billion | Parent only |
| Vehicles, net | ¥41.00 million | Parent only |
| Reserves for dividends | ¥2.0 billion | Parent only |
| Long-term loans payable | ¥20.0 billion | Parent only |
| Long-term loans receivable | ¥6.2 billion | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥42.7 billion | Parent only |
| Shares of subsidiaries and associates | ¥93.5 billion | Parent only |
| Electronically recorded obligations - operating | ¥4.1 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥16.4 billion | Parent only |
| Deposits received | ¥0.2 billion | Parent only |
| Current portion of bonds payable | ¥10.0 billion | Parent only |
| Current portion of long-term loans payable | ¥2.2 billion | Parent only |
Accounts unique to this company (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥14.1 billion | Consolidated |
| Revenue | ¥81.6 billion | Consolidated |
Statement of income (128 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.0 billion | Consolidated |
| Other | ¥0.9 billion | Consolidated |
| Other | ¥-2.2 billion | Consolidated |
| Other | ¥13.1 billion | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Net change in fair value of equity instruments designated as measured at fair value through other comprehensive income net of tax items that will not be reclassified to profit or loss ociifrs | ¥0.8 billion | Consolidated |
| Financial assets measured at fair value through other comprehensive income | ¥0.3 billion | Consolidated |
| Other comprehensive income IFRS | ¥13.0 billion | Consolidated |
| Other comprehensive income IFRS | ¥13.0 billion | Consolidated |
| Other income IFRS | ¥1.4 billion | Consolidated |
| Other income IFRS | ¥1.4 billion | Consolidated |
| Other expenses IFRS | ¥1.6 billion | Consolidated |
| Other expenses IFRS | ¥1.6 billion | Consolidated |
| Lease obligations | ¥83.00 million | Consolidated |
| Personnel expenses | ¥25.6 billion | Consolidated |
| Financial liabilities measured at amortized cost | ¥0.7 billion | Consolidated |
| Financial assets measured at amortized cost | ¥1.1 billion | Consolidated |
| Rental income2 IFRS | ¥0.4 billion | Consolidated |
| Operating income | ¥14.4 billion | Consolidated |
| Operating income | ¥14.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥42.7 billion | Consolidated |
| Gain on sale of fixed assets IFRS | ¥54.00 million | Consolidated |
| Loss on retirement of fixed assets IFRS | ¥0.7 billion | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥10.7 billion | Consolidated |
| Basic earnings loss per share IFRS | -618.66 yen | Consolidated |
| Cost of sales IFRS | ¥169.9 billion | Consolidated |
| Gross profit IFRS | ¥70.5 billion | Consolidated |
| Net sales | ¥240.4 billion | Consolidated |
| Net sales | ¥240.4 billion | Consolidated |
| Revenue from external customers IFRS | ¥240.4 billion | Consolidated |
| Advertising expenses IFRS | ¥1.7 billion | Consolidated |
| Research and development expenditure recognized as expense during period IFRS | ¥5.8 billion | Consolidated |
| Profit loss IFRS | ¥-69.5 billion | Consolidated |
| Profit loss IFRS | ¥-69.5 billion | Consolidated |
| Profit loss IFRS | ¥-69.5 billion | Consolidated |
| Profit loss IFRS | ¥-69.5 billion | Consolidated |
| Comprehensive income (IFRS) | ¥-56.5 billion | Consolidated |
| Comprehensive income (IFRS) | ¥-56.5 billion | Consolidated |
| Comprehensive income (IFRS) | ¥-56.5 billion | Consolidated |
| Net income | ¥-69.9 billion | Consolidated |
| Total transactions with owners IFRS | ¥-67.5 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-19.8 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that will not be reclassified to profit or loss ociifrs | ¥0.2 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that may be reclassified to profit or loss ociifrs | ¥86.00 million | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥-1.6 billion | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥-1.6 billion | Consolidated |
| Change in interests in subsidiaries | ¥-0.2 billion | Consolidated |
| Income tax expense IFRS | ¥5.2 billion | Consolidated |
| Depreciation and amortization | ¥17.5 billion | Consolidated |
| Depreciation and amortization | ¥3.1 billion | Consolidated |
| Foreign exchange gain IFRS | ¥1.6 billion | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥-17.8 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥1.3 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax items that will not be reclassified to profit or loss ociifrs | ¥1.2 billion | Consolidated |
| Total of items that will not be reclassified to profit or loss ociifrs | ¥2.2 billion | Consolidated |
| Total of items that may be reclassified to profit or loss ociifrs | ¥10.8 billion | Consolidated |
| Continuing operations basic earnings loss per share IFRS | 89.85 yen | Consolidated |
| Profit loss from continuing operations IFRS | ¥10.6 billion | Consolidated |
| Profit loss before tax IFRS | ¥15.7 billion | Consolidated |
| Profit loss before tax IFRS | ¥15.7 billion | Consolidated |
| Profit loss before tax IFRS | ¥15.7 billion | Consolidated |
| Disposal of treasury stock | ¥0.6 billion | Consolidated |
| Purchase of treasury stock | ¥-36.4 billion | Consolidated |
| Packing and transportation expenses IFRS | ¥5.2 billion | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥-57.1 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-42.1 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥54.3 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥54.3 billion | Consolidated |
| Capital expenditures IFRS | ¥17.2 billion | Consolidated |
| Dividendsofsurplus | ¥-29.4 billion | Consolidated |
| Finance income IFRS | ¥3.0 billion | Consolidated |
| Finance income IFRS | ¥3.0 billion | Consolidated |
| Finance income IFRS | ¥3.0 billion | Consolidated |
| Finance costs IFRS | ¥1.7 billion | Consolidated |
| Finance costs IFRS | ¥1.7 billion | Consolidated |
| Finance costs IFRS | ¥1.7 billion | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥0.4 billion | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥0.6 billion | Consolidated |
| Discontinued operations basic earnings loss per share IFRS | -708.52 yen | Consolidated |
| Profit loss from discontinued operations IFRS | ¥-80.0 billion | Consolidated |
| Profit loss before tax from discontinued operations IFRS | ¥-79.9 billion | Consolidated |
| Provision for loss on business liquidation | ¥42.0 billion | Parent only |
| Dividends from surplus | ¥-29.4 billion | Parent only |
| Royalty income | ¥1.1 billion | Parent only |
| Interest income | ¥0.3 billion | Parent only |
| Rent income | ¥0.6 billion | Parent only |
| Dividend income | ¥40.2 billion | Parent only |
| Operating income | ¥4.2 billion | Parent only |
| Non-operating income | ¥42.7 billion | Parent only |
| Non-operating expenses | ¥1.8 billion | Parent only |
| Gain on sales of non-current assets | ¥46.00 million | Parent only |
| Loss on sales and retirement of noncurrent assets | ¥0.2 billion | Parent only |
| Cost of sales | ¥108.7 billion | Parent only |
| Revenue | ¥145.1 billion | Parent only |
| Gross profit (loss) | ¥36.4 billion | Parent only |
| Advertising expenses | ¥1.3 billion | Parent only |
| Net income (loss) | ¥-24.7 billion | Parent only |
| Net income (loss) | ¥-24.7 billion | Parent only |
| Gain on sales of investment securities | ¥66.00 million | Parent only |
| Interest expenses | ¥0.3 billion | Parent only |
| Commission fees | ¥0.6 billion | Parent only |
| Business consignment expenses | ¥2.6 billion | Parent only |
| Income taxes - current | ¥2.1 billion | Parent only |
| Income taxes | ¥-0.4 billion | Parent only |
| Income taxes - deferred | ¥-2.5 billion | Parent only |
| Depreciation | ¥0.9 billion | Parent only |
| Foreign exchange gains | ¥31.00 million | Parent only |
| Extraordinary income | ¥0.1 billion | Parent only |
| Extraordinary loss | ¥70.3 billion | Parent only |
| Research and development expenses | ¥5.7 billion | Parent only |
| Interest on bonds | ¥0.5 billion | Parent only |
| Bond issuance cost | ¥0.2 billion | Parent only |
| Income (loss) before income taxes | ¥-25.1 billion | Parent only |
| Ordinary income | ¥45.1 billion | Parent only |
| Salaries and allowances | ¥9.2 billion | Parent only |
| Disposal of treasury stock | ¥0.6 billion | Parent only |
| Purchase of treasury stock | ¥-36.0 billion | Parent only |
| Commission for purchase of treasury shares | ¥0.5 billion | Parent only |
| Packing and transportation expenses | ¥2.9 billion | Parent only |
| Selling, general and administrative expenses | ¥32.2 billion | Parent only |
| Rent expenses | ¥2.4 billion | Parent only |
| Rent expenses | ¥0.2 billion | Parent only |
| Provision for bonuses | ¥1.1 billion | Parent only |
| Retirement benefit expenses | ¥0.3 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥27.2 billion | Parent only |
| Provision of allowance for doubtful accounts for subsidiaries and affiliates | ¥1.0 billion | Parent only |
| Miscellaneous income | ¥0.5 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
Statement of cash flows (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-1.0 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥1.5 billion | Consolidated |
| Purchase of other financial assets inv cfifrs | ¥-0.2 billion | Consolidated |
| Proceeds from sale of other financial assets inv cfifrs | ¥0.1 billion | Consolidated |
| Repayments of lease obligations | ¥-2.1 billion | Consolidated |
| Interest paid ope cfifrs | ¥-0.8 billion | Consolidated |
| Interest and dividends received ope cfifrs | ¥1.6 billion | Consolidated |
| Increase (decrease) in trade and other payables | ¥-81.00 million | Consolidated |
| Decrease (increase) in trade and other receivables | ¥-1.4 billion | Consolidated |
| Subtotal | ¥48.2 billion | Consolidated |
| Share of loss profit of investments accounted for using equity method ope cfifrs | ¥1.6 billion | Consolidated |
| Purchase of property plant and equipment inv cfifrs | ¥-18.9 billion | Consolidated |
| Proceeds from sale of property plant and equipment inv cfifrs | ¥0.2 billion | Consolidated |
| Decrease (increase) in inventories | ¥5.5 billion | Consolidated |
| Income taxes refund (paid) | ¥-6.3 billion | Consolidated |
| Depreciation and amortization | ¥24.3 billion | Consolidated |
| Proceeds from short term borrowings fin cfifrs | ¥20.0 billion | Consolidated |
| Redemption of bonds fin cfifrs | ¥-20.0 billion | Consolidated |
| Proceeds from issuance of bonds fin cfifrs | ¥30.0 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-36.5 billion | Consolidated |
| Increase (decrease) in net defined benefit asset and liability | ¥-0.9 billion | Consolidated |
| Dividends | ¥-29.4 billion | Consolidated |
| Financial revenue | ¥-1.3 billion | Consolidated |
| Financial expenses | ¥1.6 billion | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-2.2 billion | Consolidated |
| Dividends paid to non controlling interests fin cfifrs | ¥-2.2 billion | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-88.7 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.8 billion | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥42.7 billion | Consolidated | Disclosed |
| Dividend per share | 246 | Parent only | Disclosed |
| Number of employees | 13,036 | Consolidated | Disclosed |
| Net assets | ¥265.7 billion | Consolidated | Disclosed |
| Net sales | ¥240.4 billion | Consolidated | Disclosed |
| 売上収益 | ¥145.1 billion | Parent only | Disclosed |
| Operating income | ¥14.4 billion | Consolidated | Disclosed |
| Ordinary income | ¥45.1 billion | Parent only | Disclosed |
| Net income | ¥-69.9 billion | Consolidated | Disclosed |
| Total assets | ¥473.0 billion | Consolidated | Disclosed |
| Operating margin | 6.0% | Consolidated | Calculated |
| Net margin | -29.1% | Consolidated | Calculated |
| Sales per employee | 18444615 yen | Consolidated | Calculated |
| Total asset turnover | 0.51 times | Consolidated | Calculated |
| Net assets to total assets | 56.2% | Consolidated | Calculated |