Yoshitake
Yoshitake Inc.
Company highlights
The largest segment by revenue is Japan, at 73.4% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Yoshitake
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 | |
| Japan | ¥7.6 billion | 73.4% | ¥7.6 billion | ¥1.0 billion | 77.5% | 13.6% | ¥0.8 billion |
| Asia | ¥2.8 billion | 26.6% | ¥2.3 billion | ¥0.3 billion | 22.5% | 10.9% | ¥0.3 billion |
| Total of the businesses | ¥10.3 billion | 100.0% | ¥1.3 billion | 100.0% | |||
Revenue and profit
Yoshitake
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries | ¥1.0 billion | Consolidated |
| Legal welfare expenses | ¥0.2 billion | Consolidated | |
| Directors' compensations | ¥0.2 billion | Consolidated | |
| Freightage and packing expenses | ¥0.1 billion | Consolidated | |
| Depreciation | ¥0.1 billion | Consolidated | |
| Amortization of goodwill | ¥0.1 billion | Consolidated | |
| Transportation and communication expenses | ¥0.1 billion | Consolidated | |
| Provision for bonuses | ¥0.1 billion | Consolidated | |
| Rent expenses | ¥99.23 million | Consolidated | |
| Traveling and transportation expenses | ¥74.98 million | Parent only | |
| Retirement benefit expenses | ¥44.42 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥11.14 million | Consolidated | |
| Provision for directors' retirement benefits | ¥10.90 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥4.2 billion | Consolidated |
| Ordinary income | ¥2.3 billion | Consolidated | |
| Net income | ¥1.5 billion | Consolidated | |
| Operating income | ¥1.3 billion | Consolidated |
Yoshitake
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries ¥1.0 billion
- Legal welfare expenses ¥0.2 billion
- Directors' compensations ¥0.2 billion
- Freightage and packing expenses ¥0.1 billion
- Depreciation ¥0.1 billion
- Amortization of goodwill ¥0.1 billion
- Other (not itemized) ¥1.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
Yoshitake
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
Yoshitake
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥7.1B | ¥7.5B | ¥9.0B | ¥9.8B | ¥10.3B |
| Year on year (%) | +13.2% | +6.0% | +19.1% | +9.9% | +5.1% |
| Ordinary income (loss) | ¥1.4B | ¥1.3B | ¥1.5B | ¥1.4B | ¥2.3B |
| Change from prior year | +73.9% | -2.4% | +12.4% | -2.3% | +58.4% |
| Ordinary income (loss) as a share of Net sales | 19.1% | 17.6% | 16.6% | 14.7% | 22.2% |
| Change (percentage points) | +6.7 points◆ | -1.5 points | -1.0 points | -1.9 points | +7.5 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (2)
- 2014Ordinary income (loss) as a share of revenue -3.6 points
- 2015Ordinary income (loss) as a share of revenue +2.3 points
- 2017Ordinary income (loss) as a share of revenue +2.4 points
- 2022Ordinary income (loss) as a share of revenue +6.7 points
- 2026Ordinary income (loss) as a share of revenue +7.5 points
Yoshitake
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Yoshitake
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 | ¥7.1 billion | ¥7.5 billion | ¥9.0 billion | ¥9.8 billion | ¥10.3 billion |
| Ordinary income (loss) | ¥1.4 billion | ¥1.3 billion | ¥1.5 billion | ¥1.4 billion | ¥2.3 billion |
| Net income (loss) attributable to owners of parent | ¥1.0 billion | ¥1.1 billion | ¥1.1 billion | ¥0.9 billion | ¥1.5 billion |
| Comprehensive income | ¥1.1 billion | ¥1.6 billion | ¥1.6 billion | ¥1.5 billion | ¥1.9 billion |
| Net assets | ¥13.2 billion | ¥14.5 billion | ¥15.8 billion | ¥17.0 billion | ¥18.5 billion |
| Total assets | ¥15.3 billion | ¥16.8 billion | ¥19.3 billion | ¥20.3 billion | ¥21.3 billion |
| Net assets per share | 1,027.14 yen | 1,130.02 yen | 1,230.44 yen | 1,322.58 yen | 1,441.52 yen |
| Basic earnings (loss) per share | 75.78 yen | 83.42 yen | 89.03 yen | 73.36 yen | 116.24 yen |
| Equity-to-asset ratio | 85.6% | 85.7% | 80.9% | 83.0% | 86.0% |
| Return on equity | 7.6% | 7.7% | 7.5% | 5.7% | 8.4% |
| Net cash provided by (used in) operating activities | ¥1.3 billion | ¥1.0 billion | ¥1.5 billion | ¥1.4 billion | ¥1.3 billion |
| Net cash provided by (used in) investing activities | ¥-0.8 billion | ¥-1.6 billion | ¥-1.1 billion | ¥-0.4 billion | ¥0.4 billion |
| Net cash provided by (used in) financing activities | ¥-0.2 billion | ¥-67.44 million | ¥0.3 billion | ¥-0.7 billion | ¥-1.4 billion |
| Cash and cash equivalents | ¥2.8 billion | ¥2.2 billion | ¥3.0 billion | ¥3.5 billion | ¥4.0 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥6.2 billion | ¥6.4 billion | ¥6.5 billion | ¥6.9 billion | ¥7.1 billion |
| Ordinary income (loss) | ¥0.9 billion | ¥1.1 billion | ¥1.3 billion | ¥1.1 billion | ¥2.6 billion |
| Net income (loss) | ¥0.7 billion | ¥0.9 billion | ¥1.0 billion | ¥0.6 billion | ¥1.9 billion |
| Capital stock | ¥1.9 billion | ¥1.9 billion | ¥1.9 billion | ¥1.9 billion | ¥1.9 billion |
| Total number of issued shares (common stock) | 13,934,946 shares | 13,934,946 shares | 13,934,946 shares | 13,934,946 shares | 13,326,389 shares |
| Net assets | ¥10.4 billion | ¥11.0 billion | ¥11.7 billion | ¥12.0 billion | ¥13.6 billion |
| Total assets | ¥12.4 billion | ¥13.0 billion | ¥14.6 billion | ¥14.5 billion | ¥15.4 billion |
| Net assets per share | 815.05 yen | 865.44 yen | 923.31 yen | 945.86 yen | 1,067.22 yen |
| Dividend per share | 25 yen | 26 yen | 27 yen | 27 yen | 35 yen |
| Basic earnings (loss) per share | 54.76 yen | 74.42 yen | 78.97 yen | 49.84 yen | 149.45 yen |
| Equity-to-asset ratio | 84.1% | 84.7% | 80.7% | 82.7% | 88.1% |
| Return on equity | 6.9% | 8.9% | 8.8% | 5.3% | 14.8% |
| Payout ratio | 45.7% | 34.9% | 34.2% | 54.2% | 23.4% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥35 | Could not be retrieved | 23.4% | |
| FY ending 3/2025 | ¥27 | Could not be retrieved | 54.2% | |
| FY ending 3/2024 | ¥27 | Could not be retrieved | 34.2% | |
| FY ending 3/2023 | ¥26 | Could not be retrieved | 34.9% | |
| FY ending 3/2022 | ¥25 | Could not be retrieved | 45.7% | |
| FY ending 3/2021 | ¥30 | Could not be retrieved | 45.4% | |
| FY ending 3/2020 | ¥34 | Could not be retrieved | 49.7% | |
| FY ending 3/2019 | ¥34 | Could not be retrieved | 49.0% | |
| FY ending 3/2018 | ¥32 | Could not be retrieved | 50.4% | |
| FY ending 3/2017 | ¥30 | Could not be retrieved | 46.9% | |
| FY ending 3/2016 | ¥24 | Could not be retrieved | 43.2% | |
| FY ending 3/2015 | ¥21 | Could not be retrieved | 57.2% | |
| FY ending 3/2014 | ¥20 | Could not be retrieved | 35.1% | |
| FY ending 3/2013 | ¥23 | Could not be retrieved | 52.8% |
Yoshitake
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Yoshitake
Unit %Source Annual securities reports
- Financial institutions1.00%
- Securities firms1.00%
- Other corporations49.90%
- Foreign holders (institutions)12.50%
- Foreign holders (individuals)0.00%
- Individuals and others35.40%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | ㈲プラスファイブ | 36.63% | 4,659,000 |
| 2 | DAIWA CM SINGAPORE LTD-NOMINEE PLUS SEVEN PTE. LTD.(常任代理人 大和証券㈱) | 10.97% | 1,395,000 |
| 3 | ㈱昭和螺旋管製作所 | 1.94% | 247,000 |
| 4 | 東芳工業㈱ | 1.62% | 206,000 |
| 5 | 槇田 重夫 | 1.5% | 192,000 |
| 6 | 光通信㈱ | 1.5% | 191,000 |
| 7 | 吉田 均 | 1.38% | 175,000 |
| 8 | 島 亜紀 | 1.37% | 175,000 |
| 9 | 松栄金属㈱宇治市宇治妙楽198 | 1.28% | 164,000 |
| 10 | 日本生命保険相互会社千代田区丸の内1丁目6番6号 日本生命証券管理部内 | 1.11% | 141,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥0.2 billion | ¥0.5 billion |
| FY ending 3/2025 | ¥0.2 billion | Could not be retrieved |
| FY ending 3/2021 | ¥0.2 billion | ¥0.2 billion |
| FY ending 3/2020 | ¥0.2 billion | Could not be retrieved |
| FY ending 3/2017 | ¥0.2 billion | Could not be retrieved |
| FY ending 3/2016 | ¥0.2 billion | Could not be retrieved |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| Japan | ¥0.3 billion |
| Asia | ¥0.3 billion |
Revenue scale in the same industry
Yoshitake
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
- … 165 companies
- 169 NICHIDAIFY Mar 2026 ¥11.0B
- 170 KOKEN BORING MACHINEFY Mar 2025 ¥10.6B
- 171 YoshitakeThis companyFY Mar 2026 ¥10.3B
- 172 TVEFY Sep 2025 ¥10.2B
- 173 GENERAL PACKERFY Jul 2025 ¥10.1B
- … 48 companies
Workforce information
Women 64 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 238 |
| Share of managers who are women | 0% |
| Share of board members who are women | 0% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 三優監査法人 |
| Audit fees (this year, total) | ¥26.40 million |
| Non-audit fees (this year, total) | Not applicable |
| 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) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥1.9 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.3 billion | Consolidated |
| Net sales | ¥10.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.4 billion | Consolidated |
| Cash and cash equivalents | ¥4.0 billion | Consolidated |
| Net assets | ¥18.5 billion | Consolidated |
| Ordinary income (loss) | ¥2.3 billion | Consolidated |
| Total assets | ¥21.3 billion | Consolidated |
| Return on equity | 8.4% | Consolidated |
| Equity-to-asset ratio | 86.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.4 billion | Consolidated |
| Basic earnings (loss) per share | 116.24 yen | Consolidated |
| Net assets per share | 1,441.52 yen | Consolidated |
| Dividend per share | 35 yen | Parent only |
| Net sales | ¥7.1 billion | Parent only |
| Net income (loss) | ¥1.9 billion | Parent only |
| Total number of issued shares (common stock) | 13,326,389 shares | Parent only |
| Net assets | ¥13.6 billion | Parent only |
| Ordinary income (loss) | ¥2.6 billion | Parent only |
| Total assets | ¥15.4 billion | Parent only |
| Return on equity | 14.8% | Parent only |
| Equity-to-asset ratio | 88.1% | Parent only |
| Capital stock | ¥1.9 billion | Parent only |
| Payout ratio | 23.4% | Parent only |
| Basic earnings (loss) per share | 149.45 yen | Parent only |
| Net assets per share | 1,067.22 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 550 people | Consolidated |
| Number of employees | 550 people | Consolidated |
| Average length of service (years) | 16 years | Parent only |
| Average annual salary | ¥6.28 million | Parent only |
| Average age (years) | 42.3 years old | Parent only |
| Number of employees | 180 people | Parent only |
| Number of employees | 180 people | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 86 people | Consolidated |
| Average number of temporary employees | 86 people | Consolidated |
| Number of associates accounted for using equity method | 2 companies | Consolidated |
| Write-downs of inventories | ¥-2.08 million | Consolidated |
| Number of consolidated subsidiaries | 9 companies | Consolidated |
| Average number of temporary employees | 56 people | Parent only |
| Average number of temporary employees | 56 people | Parent only |
| Total return on the share price index | 179.0% | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 7,549,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 608,500 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 | 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 | ¥1.00 million | Consolidated |
| Number of shares | 13,326,389 shares | Consolidated |
| Shareholding ratio treasury shares etc | 4.6% | Consolidated |
| Shareholding ratio | 59.4% | Consolidated |
| Number of shares held in own name treasury shares etc | 608,500 shares | Consolidated |
| Number of voting rights | 127,076 units | Consolidated |
| Carrying amount on the balance sheet | ¥11.41 million | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥0.1 billion | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Total shareholder return | 187.5% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥0.2 billion | Consolidated |
| Research and development expenses | ¥0.2 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.5 billion | Consolidated |
Audit (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥25.60 million | Consolidated |
| Fees for audit and attestation services - total | ¥26.40 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥0.80 million | Consolidated |
Accounts unique to this company (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥-0.5 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Change in average annual salary from the previous year | 3.6% | Parent only |
| Revenue | ¥0.5 billion | Parent only |
| Revenue | ¥7.18 million | Parent only |
Balance sheet (137 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥83.26 million | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥1.3 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥88.92 million | Consolidated |
| Other, net | ¥0.1 billion | Consolidated |
| Goodwill | ¥0.6 billion | Consolidated |
| Goodwill | ¥0.6 billion | Consolidated |
| Lease obligations | ¥0.2 billion | Consolidated |
| Lease obligations | ¥62.21 million | Consolidated |
| Lease assets | ¥0.4 billion | Consolidated |
| Lease assets, net | ¥0.3 billion | Consolidated |
| Work in process | ¥1.1 billion | Consolidated |
| Retained earnings | ¥11.5 billion | Consolidated |
| Raw materials and supplies | ¥1.2 billion | Consolidated |
| Notes receivable - trade | ¥19.60 million | Consolidated |
| Notes and accounts receivable trade | ¥2.2 billion | Consolidated |
| Merchandise and finished goods | ¥1.7 billion | Consolidated |
| Non-current liabilities | ¥0.9 billion | Consolidated |
| Non-current assets | ¥9.0 billion | Consolidated |
| Land | ¥1.3 billion | Consolidated |
| Accounts receivable - trade | ¥2.1 billion | Consolidated |
| Buildings and structures | ¥4.1 billion | Consolidated |
| Buildings and structures, net | ¥1.6 billion | Consolidated |
| Construction in progress | ¥47.06 million | Consolidated |
| Provision for directors' retirement benefits | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥3.6 billion | Consolidated |
| Investment securities | ¥3.1 billion | Consolidated |
| Notes and accounts payable - trade | ¥0.5 billion | Consolidated |
| Securities | ¥0.7 billion | Consolidated |
| Property, plant and equipment | ¥4.7 billion | Consolidated |
| Income taxes payable | ¥0.6 billion | Consolidated |
| Accrued consumption taxes | ¥34.51 million | Consolidated |
| Shareholders' equity | ¥15.8 billion | Consolidated |
| Machinery, equipment and vehicles | ¥5.6 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥1.3 billion | Consolidated |
| Current liabilities | ¥1.9 billion | Consolidated |
| Current assets | ¥12.3 billion | Consolidated |
| Accumulated depreciation | ¥-1.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.1 billion | Consolidated |
| Accumulated depreciation | ¥-2.4 billion | Consolidated |
| Accumulated depreciation | ¥-4.3 billion | Consolidated |
| Foreign currency translation adjustment | ¥2.5 billion | Consolidated |
| Intangible assets | ¥0.7 billion | Consolidated |
| Cash and cash equivalents | ¥4.0 billion | Consolidated |
| Cash and deposits | ¥4.2 billion | Consolidated |
| Short-term loans payable | ¥19.79 million | Consolidated |
| Net assets | ¥18.5 billion | Consolidated |
| Net assets | ¥18.5 billion | Consolidated |
| Total assets | ¥21.3 billion | Consolidated |
| Deferred tax assets | ¥76.31 million | Consolidated |
| Treasury stock | ¥-0.2 billion | Consolidated |
| Valuation and translation adjustments | ¥2.5 billion | Consolidated |
| Liabilities | ¥2.8 billion | Consolidated |
| Liabilities and net assets | ¥21.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-35.40 million | Consolidated |
| Capital surplus | ¥2.7 billion | Consolidated |
| Capital stock | ¥1.9 billion | Consolidated |
| Asset retirement obligations | ¥48.38 million | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Net defined benefit liability | ¥0.4 billion | Consolidated |
| Long-term loans receivable | ¥2.29 million | Consolidated |
| Electronically recorded monetary claims - operating | ¥1.1 billion | Consolidated |
| Non-controlling interests | ¥0.1 billion | Consolidated |
| Current portion of long-term loans payable | ¥1.75 million | Consolidated |
| Other | ¥10.32 million | Parent only |
| Other | ¥44.01 million | Parent only |
| Other | ¥0.20 million | Parent only |
| Other | ¥60.57 million | Parent only |
| Valuation difference on available-for-sale securities | ¥88.25 million | Parent only |
| Software | ¥88.33 million | Parent only |
| Lease obligations | ¥62.30 million | Parent only |
| Lease obligations | ¥16.02 million | Parent only |
| Lease assets, net | ¥70.80 million | Parent only |
| Work in process | ¥0.4 billion | Parent only |
| Membership | ¥34.45 million | Parent only |
| Life insurance funds | ¥0.3 billion | Parent only |
| Retained earnings | ¥9.2 billion | Parent only |
| Legal retained earnings | ¥0.1 billion | Parent only |
| Advances received | ¥5.36 million | Parent only |
| Prepaid expenses | ¥40.05 million | Parent only |
| Raw materials and supplies | ¥0.5 billion | Parent only |
| Notes receivable - trade | ¥15.96 million | Parent only |
| Non-current liabilities | ¥0.6 billion | Parent only |
| Non-current assets | ¥8.7 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥77.35 million | Parent only |
| Land | ¥0.8 billion | Parent only |
| Accounts receivable - trade | ¥1.6 billion | Parent only |
| Tools, furniture and fixtures | ¥33.93 million | Parent only |
| Buildings, net | ¥0.7 billion | Parent only |
| Construction in progress | ¥39.13 million | Parent only |
| Provision for directors' retirement benefits | ¥0.2 billion | Parent only |
| Long term loans receivable from employees | ¥0.32 million | Parent only |
| Investments and other assets | ¥6.9 billion | Parent only |
| Investment securities | ¥1.1 billion | Parent only |
| Securities | ¥0.7 billion | Parent only |
| Property, plant and equipment | ¥1.8 billion | Parent only |
| Income taxes payable | ¥0.5 billion | Parent only |
| Accrued consumption taxes | ¥16.96 million | Parent only |
| Accrued expenses | ¥70.77 million | Parent only |
| Accounts payable - other | ¥79.77 million | Parent only |
| Shareholders' equity | ¥13.5 billion | Parent only |
| Structures, net | ¥6.32 million | Parent only |
| Machinery and equipment, net | ¥0.1 billion | Parent only |
| Current liabilities | ¥1.3 billion | Parent only |
| Current assets | ¥6.7 billion | Parent only |
| Intangible assets | ¥95.23 million | Parent only |
| Cash and deposits | ¥1.5 billion | Parent only |
| Net assets | ¥13.6 billion | Parent only |
| Net assets | ¥13.6 billion | Parent only |
| Total assets | ¥15.4 billion | Parent only |
| Deferred tax assets | ¥0.2 billion | Parent only |
| Retained earnings brought forward | ¥8.9 billion | Parent only |
| Treasury stock | ¥-0.2 billion | Parent only |
| Finished goods | ¥0.8 billion | Parent only |
| Valuation and translation adjustments | ¥88.25 million | Parent only |
| Liabilities | ¥1.8 billion | Parent only |
| Liabilities and net assets | ¥15.4 billion | Parent only |
| Accounts payable - trade | ¥0.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-9.93 million | Parent only |
| Capital surplus | ¥2.7 billion | Parent only |
| Legal capital surplus | ¥2.7 billion | Parent only |
| Capital stock | ¥1.9 billion | Parent only |
| Asset retirement obligations | ¥39.39 million | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Vehicles, net | ¥2.37 million | Parent only |
| Provision for retirement benefits | ¥0.3 billion | Parent only |
| Long-term prepaid expenses | ¥3.74 million | Parent only |
| Shares of subsidiaries and associates | ¥5.1 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.2 billion | Parent only |
| Electronically recorded obligations - operating | ¥11.33 million | Parent only |
| Electronically recorded monetary claims - operating | ¥1.1 billion | Parent only |
| Telephone subscription right | ¥6.89 million | Parent only |
| Deposits received | ¥8.23 million | Parent only |
Statement of income (91 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥66.64 million | Consolidated |
| Other | ¥21.11 million | Consolidated |
| Other comprehensive income | ¥0.4 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-13.83 million | Consolidated |
| Amortization of goodwill | ¥0.1 billion | Consolidated |
| Loss on sale of membership | ¥7.70 million | Consolidated |
| Dividends from surplus | ¥-0.3 billion | Consolidated |
| Comprehensive income | ¥1.9 billion | Consolidated |
| Interest income | ¥55.42 million | Consolidated |
| Dividend income | ¥4.84 million | Consolidated |
| Operating income | ¥1.3 billion | Consolidated |
| Non-operating income | ¥1.1 billion | Consolidated |
| Non-operating expenses | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.3 billion | Consolidated |
| Cost of sales | ¥6.2 billion | Consolidated |
| Gross profit (loss) | ¥4.2 billion | Consolidated |
| Net sales | ¥10.3 billion | Consolidated |
| Net income | ¥1.5 billion | Consolidated |
| Net income | ¥1.5 billion | Consolidated |
| Net income (loss) | ¥1.5 billion | Consolidated |
| Net income (loss) | ¥1.5 billion | Consolidated |
| Directors' compensations | ¥0.2 billion | Consolidated |
| Provision for directors' retirement benefits | ¥10.90 million | Consolidated |
| Loss on valuation of investment securities | ¥50.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.4 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥0.4 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥-0.2 billion | Consolidated |
| Interest expenses | ¥13.08 million | Consolidated |
| Transportation and communication expenses | ¥0.1 billion | Consolidated |
| Income taxes - current | ¥0.8 billion | Consolidated |
| Income taxes | ¥0.8 billion | Consolidated |
| Income taxes - deferred | ¥-58.43 million | Consolidated |
| Legal welfare expenses | ¥0.2 billion | Consolidated |
| Depreciation | ¥0.1 billion | Consolidated |
| Foreign exchange losses | ¥77.57 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥0.6 billion | Consolidated |
| Extraordinary loss | ¥57.70 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.2 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.5 billion | Consolidated |
| Income (loss) before income taxes | ¥2.2 billion | Consolidated |
| Income (loss) before income taxes | ¥2.2 billion | Consolidated |
| Ordinary income | ¥2.3 billion | Consolidated |
| Salaries | ¥1.0 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.4 billion | Consolidated |
| Selling, general and administrative expenses | ¥2.9 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥11.14 million | Consolidated |
| Rent expenses | ¥99.23 million | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Retirement benefit expenses | ¥44.42 million | Consolidated |
| Freightage and packing expenses | ¥0.1 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥6.78 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥4.60 million | Consolidated |
| Other | ¥50.01 million | Parent only |
| Other | ¥4.04 million | Parent only |
| Loss on sales of membership | ¥7.70 million | Parent only |
| Dividends from surplus | ¥-0.3 billion | Parent only |
| Interest income | ¥0.08 million | Parent only |
| Rent income | ¥3.87 million | Parent only |
| Dividend income | ¥1.1 billion | Parent only |
| Operating income | ¥0.9 billion | Parent only |
| Non-operating income | ¥1.8 billion | Parent only |
| Non-operating expenses | ¥20.58 million | Parent only |
| Cost of sales | ¥4.4 billion | Parent only |
| Gross profit (loss) | ¥2.7 billion | Parent only |
| Net sales | ¥7.1 billion | Parent only |
| Net income (loss) | ¥1.9 billion | Parent only |
| Net income (loss) | ¥1.9 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Provision for directors' retirement benefits | ¥10.90 million | Parent only |
| Loss on valuation of investment securities | ¥50.00 million | Parent only |
| Interest expenses | ¥5.08 million | Parent only |
| Traveling and transportation expenses | ¥74.98 million | Parent only |
| Interest on securities | ¥46.52 million | Parent only |
| Income taxes - current | ¥0.7 billion | Parent only |
| Income taxes | ¥0.7 billion | Parent only |
| Income taxes - deferred | ¥-33.81 million | Parent only |
| Legal welfare expenses | ¥0.2 billion | Parent only |
| Depreciation | ¥61.50 million | Parent only |
| Foreign exchange gains | ¥66.76 million | Parent only |
| Extraordinary loss | ¥57.70 million | Parent only |
| Income (loss) before income taxes | ¥2.6 billion | Parent only |
| Ordinary income | ¥2.6 billion | Parent only |
| Salaries | ¥0.7 billion | Parent only |
| Selling, general and administrative expenses | ¥1.8 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥4.28 million | Parent only |
| Provision of allowance for doubtful accounts | ¥0.40 million | Parent only |
| Rent expenses | ¥83.02 million | Parent only |
| Provision for bonuses | ¥0.1 billion | Parent only |
| Retirement benefit expenses | ¥41.78 million | Parent only |
| Freightage and packing expenses | ¥80.89 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.5 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.4 billion | Consolidated |
| Total changes during the period | ¥1.5 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-13.86 million | Parent only |
Statement of cash flows (35 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-63.48 million | Consolidated |
| Other proceeds | ¥5.17 million | Consolidated |
| Other payments | ¥-35.78 million | Consolidated |
| Amortization of goodwill | ¥0.1 billion | Consolidated |
| Repayments of lease obligations | ¥-43.33 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.2 billion | Consolidated |
| Proceeds from cancellation of insurance funds | ¥30.00 million | Consolidated |
| Interest expenses paid | ¥-13.08 million | Consolidated |
| Interest and dividends income received | ¥58.76 million | Consolidated |
| Interest and dividend income | ¥-60.26 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-83.73 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥35.17 million | Consolidated |
| Payments into time deposits | ¥-0.1 billion | Consolidated |
| Subtotal | ¥1.6 billion | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥10.90 million | Consolidated |
| Proceeds from redemption of investment securities | ¥0.5 billion | Consolidated |
| Purchase of investment securities | ¥-0.2 billion | Consolidated |
| Valuation gains (losses) on investment securities | ¥50.00 million | Consolidated |
| Equity in earnings losses of affiliates | ¥-0.2 billion | Consolidated |
| Interest expenses | ¥13.08 million | Consolidated |
| Proceeds from redemption of securities | ¥0.2 billion | Consolidated |
| Purchase of property plant and equipment | ¥-0.2 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥11.05 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.2 billion | Consolidated |
| Income taxes paid | ¥-0.4 billion | Consolidated |
| Depreciation | ¥0.5 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-38.59 million | Consolidated |
| Purchase of intangible assets | ¥-75.26 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-0.5 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥12.66 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥4.91 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥6.29 million | Consolidated |
| Dividends | ¥-0.3 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.5 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-3.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.3 billion | Consolidated | Disclosed |
| Dividend per share | 35 | Parent only | Disclosed |
| Number of employees | 550 | Consolidated | Disclosed |
| Net assets | ¥18.5 billion | Consolidated | Disclosed |
| Net sales | ¥10.3 billion | Consolidated | Disclosed |
| Operating income | ¥1.3 billion | Consolidated | Disclosed |
| Ordinary income | ¥2.3 billion | Consolidated | Disclosed |
| Net income | ¥1.5 billion | Consolidated | Disclosed |
| Total assets | ¥21.3 billion | Consolidated | Disclosed |
| Operating margin | 12.8% | Consolidated | Calculated |
| Net margin | 14.3% | Consolidated | Calculated |
| Sales per employee | 18806471 yen | Consolidated | Calculated |
| Total asset turnover | 0.49 times | Consolidated | Calculated |
| Net assets to total assets | 86.7% | Consolidated | Calculated |