PHC
PHC Holdings Corporation
Company highlights
The largest segment by revenue is ヘルスケアソリューション, at 35.8% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
PHC
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 | |
| ヘルスケアソリューション | ¥128.4 billion | 35.8% | ¥128.3 billion | ¥6.2 billion | 20.6% | 4.9% | ¥9.3 billion |
| 診断・ライフサイエンス | ¥128.3 billion | 35.8% | ¥130.9 billion | ¥3.9 billion | 12.9% | 3.0% | ¥7.2 billion |
| 糖尿病マネジメント | ¥101.6 billion | 28.4% | ¥98.7 billion | ¥20.1 billion | 66.5% | 19.8% | ¥13.9 billion |
| Total of the businesses | ¥358.3 billion | 100.0% | ¥30.2 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 | ¥144.7 billion | Consolidated |
| Personnel expenses | ¥74.8 billion | Consolidated | |
| Other | ¥43.9 billion | Consolidated | |
| Depreciation and amortization | ¥16.8 billion | Consolidated | |
| Commission fees | ¥3.7 billion | Parent only | |
| Salaries and bonuses | ¥2.4 billion | Parent only | |
| Depreciation | ¥0.4 billion | Parent only | |
| Retirement benefit expenses | ¥0.2 billion | Parent only | |
| Provision for directors' retirement benefits | ¥43.00 million | Parent only | |
| Profit by stage | Operating income | ¥22.7 billion | Consolidated |
| Ordinary income | ¥2.7 billion | Parent only | |
| Net income | ¥0.5 billion | Consolidated |
PHC
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Selling general and administrative expenses IFRS ¥144.7 billion
- Personnel expenses ¥74.8 billion
- Other ¥43.9 billion
- Depreciation and amortization ¥16.8 billion
- Commission fees ¥3.7 billion
- Salaries and bonuses ¥2.4 billion
Performance, financial position and capital allocation
Recent performance trends
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥340.5B | ¥356.4B | ¥353.9B | ¥361.6B | ¥364.4B |
| Year on year (%) | Could not be retrieved | +4.7% | -0.7% | +2.2% | +0.8% |
| Profit (loss) before tax (IFRS) | ¥3.0B | ¥0.2B | -¥13.2B | ¥18.8B | ¥6.4B |
| Change from prior year | Could not be retrieved | -94.0% | profit to loss◆ | loss to profit◆ | -66.1% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | 0.9% | 0.1% | -3.7% | 5.2% | 1.8% |
| Change (percentage points) | Could not be retrieved | -0.8 points | -3.8 points◆ | +8.9 points◆ | -3.5 points◆ |
Fiscal periods marked for changes
- 2024Profit (loss) before tax (IFRS) as a share of revenue -3.8 points, Profit (loss) before tax (IFRS) profit to loss
- 2025Profit (loss) before tax (IFRS) as a share of revenue +8.9 points, Profit (loss) before tax (IFRS) loss to profit
- 2026Profit (loss) before tax (IFRS) as a share of revenue -3.5 points
PHC
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥340.5 billion | ¥356.4 billion | ¥353.9 billion | ¥361.6 billion | ¥364.4 billion |
| Profit (loss) before tax (IFRS) | ¥3.0 billion | ¥0.2 billion | ¥-13.2 billion | ¥18.8 billion | ¥6.4 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥-8.5 billion | ¥-3.2 billion | ¥-12.9 billion | ¥10.5 billion | ¥0.5 billion |
| Comprehensive income attributable to owners of parent (IFRS) | ¥3.5 billion | ¥10.9 billion | ¥11.9 billion | ¥6.4 billion | ¥24.5 billion |
| Equity attributable to owners of parent (IFRS) | ¥135.4 billion | ¥138.0 billion | ¥139.5 billion | ¥141.6 billion | ¥161.7 billion |
| Total assets (IFRS) | ¥591.3 billion | ¥561.6 billion | ¥564.3 billion | ¥532.5 billion | ¥542.5 billion |
| Equity attributable to owners of parent per share (IFRS) | 1,092.33 yen | 1,101.33 yen | 1,106.98 yen | 1,122.36 yen | 1,277.89 yen |
| Basic earnings (loss) per share (IFRS) | -70.78 yen | -25.84 yen | -102.48 yen | 83.13 yen | 3.9 yen |
| Diluted earnings (loss) per share (IFRS) | -70.78 yen | -25.84 yen | -102.48 yen | 82.58 yen | 3.87 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 22.9% | 24.6% | 24.7% | 26.6% | 29.8% |
| Return on equity attributable to owners of parent (IFRS) | -7.0% | -2.4% | -9.3% | 7.5% | 0.3% |
| Net cash provided by (used in) operating activities (IFRS) | ¥51.1 billion | ¥21.4 billion | ¥41.3 billion | ¥41.9 billion | ¥42.5 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥-12.5 billion | ¥-17.5 billion | ¥-21.1 billion | ¥-8.5 billion | ¥-8.5 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥-7.0 billion | ¥-40.8 billion | ¥-39.1 billion | ¥-39.1 billion | ¥-39.8 billion |
| Cash and cash equivalents (IFRS) | ¥95.2 billion | ¥60.9 billion | ¥47.0 billion | ¥39.6 billion | ¥39.8 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥39.2 billion | ¥32.9 billion | ¥39.0 billion | ¥16.2 billion | ¥21.6 billion |
| Ordinary income (loss) | ¥21.0 billion | ¥17.7 billion | ¥23.3 billion | ¥7.8 billion | ¥2.7 billion |
| Net income (loss) | ¥19.9 billion | ¥19.3 billion | ¥16.4 billion | ¥7.9 billion | ¥2.8 billion |
| Capital stock | ¥47.1 billion | ¥47.9 billion | ¥48.4 billion | ¥48.6 billion | ¥48.8 billion |
| Total number of issued shares (common stock) | 124,144,242 shares | 125,522,074 shares | 126,244,271 shares | 126,410,072 shares | 126,724,020 shares |
| Net assets | ¥96.8 billion | ¥96.7 billion | ¥94.8 billion | ¥98.7 billion | ¥96.7 billion |
| Total assets | ¥467.3 billion | ¥457.3 billion | ¥467.1 billion | ¥431.1 billion | ¥420.9 billion |
| Net assets per share | 763.79 yen | 759.31 yen | 751.98 yen | 778.8 yen | 761.42 yen |
| Dividend per share | 38 yen | 72 yen | 54 yen | 42 yen | 42 yen |
| Interim dividend per share | Could not be retrieved | 36 yen | 36 yen | 21 yen | 21 yen |
| Basic earnings (loss) per share | 166.62 yen | 154.96 yen | 130.25 yen | 62.39 yen | 22.5 yen |
| Diluted earnings per share | 161.08 yen | 153.15 yen | 129.59 yen | 62.13 yen | 22.3 yen |
| Equity-to-asset ratio | 20.3% | 20.8% | 20.1% | 22.8% | 22.9% |
| Return on equity | 27.6% | 20.4% | 17.3% | 8.2% | 2.9% |
| Payout ratio | 22.8% | 46.5% | 41.5% | 67.3% | 186.7% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥42 | ¥21 | 186.7% | |
| FY ending 3/2025 | ¥42 | ¥21 | 67.3% | |
| FY ending 3/2024 | ¥54 | ¥36 | 41.5% | |
| FY ending 3/2023 | ¥72 | ¥36 | 46.5% | |
| FY ending 3/2022 | ¥38 | Could not be retrieved | 22.8% |
PHC
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
PHC
Unit %Source Annual securities reports
- Financial institutions4.26%
- Securities firms0.65%
- Other corporations31.02%
- Foreign holders (institutions)52.12%
- Foreign holders (individuals)0.08%
- Individuals and others11.86%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | KKR PHC INVESTMENT L.P.(常任代理人 株式会社三菱UFJ銀行) | 37.94% | 47,994,000 |
| 2 | 三井物産株式会社 | 14.68% | 18,570,000 |
| 3 | 三菱ケミカル株式会社 | 9.72% | 12,297,000 |
| 4 | パナソニックホールディングス株式会社 | 6.14% | 7,766,000 |
| 5 | 日本マスタートラスト信託銀行株式会社(信託口) | 3.48% | 4,400,000 |
| 6 | LCA 3 MOONSHOT LP(常任代理人 株式会社みずほ銀行決済営業部) | 2.07% | 2,614,000 |
| 7 | J.P. MORGAN SECURITIES PLC(常任代理人 JPモルガン証券株式会社) | 1.87% | 2,370,000 |
| 8 | BNY GCM CLIENT ACCOUNT JPRD AC ISG(FE-AC)(常任代理人 株式会社三菱UFJ銀行) | 1.51% | 1,904,000 |
| 9 | INTERACTIVE BROKERS LLC(常任代理人 インタラクティブ・ブローカーズ証券株式会社) | 1.18% | 1,490,000 |
| 10 | 岡 秀朋 | 0.97% | 1,220,000 |
Research and development expenses and capital expenditure
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| ヘルスケアソリューション | ¥1.9 billion | ¥5.0 billion |
| 診断・ライフサイエンス | ¥8.2 billion | ¥2.8 billion |
| 糖尿病マネジメント | ¥0.7 billion | ¥0.7 billion |
Revenue scale in the same industry
PHC
Source Annual securities reports of each company
Electric Appliances: 239 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 SONY GROUPFY Mar 2026 ¥12.5T
- 2 HitachiFY Mar 2026 ¥10.6T
- 3 PanasonicFY Mar 2026 ¥8.0T
- … 33 companies
- 37 Oki Electric IndustryFY Mar 2026 ¥421.6B
- 38 IBIDENFY Mar 2026 ¥416.2B
- 39 PHCThis companyFY Mar 2026 ¥364.4B
- 40 NichiaFY Dec 2025 ¥364.0B
- 41 JVCKENWOODFY Mar 2026 ¥356.9B
- … 198 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任あずさ監査法人 |
| Audit fees (this year, total) | ¥0.2 billion |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥0.7 billion |
| Non-audit fees (this year, network firms) | ¥0.2 billion |
| 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: Electric Appliances
“How Prices and Supply Work in Japan's Semiconductor Industry”
Reads the filings of makers of chips and of chip-making and testing equipment for the time lag from order to sales and cash, and for how prices and supply are set.
Electric Appliances companies in this book: Tokyo Electron, ADVANTEST, Lasertec and others (5 in all)
“Ano Gyokai no Shikumi” series, Vol.2 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥42.5 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 3.9 yen | Consolidated |
| Revenue (IFRS) | ¥364.4 billion | Consolidated |
| Diluted earnings (loss) per share (IFRS) | 3.87 yen | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥0.5 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥24.5 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-8.5 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥39.8 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥6.4 billion | Consolidated |
| Total assets (IFRS) | ¥542.5 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥161.7 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 0.3% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 29.8% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-39.8 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 1,277.89 yen | Consolidated |
| Dividend per share | 42 yen | Parent only |
| Operating revenue | ¥21.6 billion | Parent only |
| Net income (loss) | ¥2.8 billion | Parent only |
| Diluted earnings per share | 22.3 yen | Parent only |
| Total number of issued shares (common stock) | 126,724,020 shares | Parent only |
| Net assets | ¥96.7 billion | Parent only |
| Ordinary income (loss) | ¥2.7 billion | Parent only |
| Total assets | ¥420.9 billion | Parent only |
| Return on equity | 2.9% | Parent only |
| Equity-to-asset ratio | 22.9% | Parent only |
| Capital stock | ¥48.8 billion | Parent only |
| Payout ratio | 186.7% | Parent only |
| Interim dividend per share | 21 yen | Parent only |
| Basic earnings (loss) per share | 22.5 yen | Parent only |
| Net assets per share | 761.42 yen | Parent only |
Accounts unique to this company (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥22.7 billion | Consolidated |
| Revenue | ¥-70.00 million | Consolidated |
| Revenue | ¥-16.00 million | Consolidated |
| Revenue | ¥8.00 million | Consolidated |
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥58.00 million | Consolidated |
| Change in average annual salary from the previous year | 7.2% | Parent only |
| Revenue | ¥32.00 million | Parent only |
| Revenue | ¥64.00 million | Parent only |
| Revenue | ¥2.1 billion | Parent only |
| Revenue | ¥0.3 billion | Parent only |
| Revenue | ¥0 | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 8,647 people | Consolidated |
| Number of employees | 8,647 people | Consolidated |
| Wage gap between men and women (all employees) | 79.8% | Parent only |
| Average length of service (years) | 17.5 years | Parent only |
| Average annual salary | ¥9.83 million | Parent only |
| Average age (years) | 49 years old | Parent only |
| Number of employees | 145 people | Parent only |
| Number of employees | 145 people | Parent only |
| Number of employees | 145 people | Parent only |
| Wage gap between men and women (regular employees) | 83.7% | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 2,157 people | Consolidated |
| Average number of temporary employees | 2,157 people | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 50.0% | Parent only |
| Average number of temporary employees | 12 people | Parent only |
| Average number of temporary employees | 12 people | Parent only |
| Average number of temporary employees | 12 people | Parent only |
| Total return on the share price index | 198.3% | Parent only |
| Ratio of female employees in managerial positions | 25.8% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 100,630,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 211,900 shares | Consolidated |
| Number of shares | 126,724,020 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.2% | Consolidated |
| Shareholding ratio | 79.5% | Consolidated |
| Number of shares held in own name treasury shares etc | 211,900 shares | Consolidated |
| Number of voting rights | 1,264,401 units | Consolidated |
| Carrying amount on the balance sheet | ¥1.3 billion | Consolidated |
| Carrying amount on the balance sheet | ¥0.6 billion | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 73.9% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥10.9 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥9.1 billion | Consolidated |
Audit (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥19.00 million | Consolidated |
| Fees for audit and attestation services - reporting company | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - total | ¥0.7 billion | Consolidated |
| Fees for audit and attestation services - total | ¥0.2 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥0.7 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥65.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥60.00 million | Consolidated |
| Fees for non-audit services - total | ¥0.2 billion | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥0.1 billion | Consolidated |
Balance sheet (146 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥35.4 billion | Consolidated |
| Other | ¥-28.5 billion | Consolidated |
| Other | ¥6.9 billion | Consolidated |
| Other | ¥-45.1 billion | Consolidated |
| Other | ¥55.9 billion | Consolidated |
| Other | ¥10.8 billion | Consolidated |
| Other current liabilities clifrs | ¥22.5 billion | Consolidated |
| Other current assets caifrs | ¥8.1 billion | Consolidated |
| Other components of equity IFRS | ¥74.7 billion | Consolidated |
| Other financial liabilities | ¥5.7 billion | Consolidated |
| Other financial liabilities | ¥11.3 billion | Consolidated |
| Other financial assets | ¥4.9 billion | Consolidated |
| Other financial assets | ¥11.0 billion | Consolidated |
| Other non current liabilities nclifrs | ¥1.5 billion | Consolidated |
| Other non current assets ncaifrs | ¥3.0 billion | Consolidated |
| Goodwill | ¥276.2 billion | Consolidated |
| Goodwill | ¥-54.6 billion | Consolidated |
| Goodwill IFRS | ¥221.5 billion | Consolidated |
| Goodwill IFRS | ¥221.5 billion | Consolidated |
| Work in process | ¥5.1 billion | Consolidated |
| Right-of-use assets, Acquisition cost (IFRS) | ¥35.7 billion | Consolidated |
| Right-of-use assets, Accumulated depreciation and impairment losses (IFRS) | ¥-20.6 billion | Consolidated |
| Right of use assets IFRS | ¥15.1 billion | Consolidated |
| Borrowings | ¥78.3 billion | Consolidated |
| Borrowings | ¥156.3 billion | Consolidated |
| Retained earnings IFRS | ¥-3.8 billion | Consolidated |
| Raw materials and supplies | ¥13.9 billion | Consolidated |
| Merchandise and finished goods | ¥34.1 billion | Consolidated |
| Trademarks accumulated amortization and impairment losses IFRS | ¥-15.8 billion | Consolidated |
| Trademarks acquisition cost IFRS | ¥24.1 billion | Consolidated |
| Trademarks IFRS | ¥8.3 billion | Consolidated |
| Trade and other payables clifrs | ¥72.4 billion | Consolidated |
| Trade and other payables nclifrs | ¥0.5 billion | Consolidated |
| Decrease (increase) in trade receivables | ¥70.3 billion | Consolidated |
| Land | ¥7.1 billion | Consolidated |
| Land | ¥-0.7 billion | Consolidated |
| Land IFRS | ¥6.3 billion | Consolidated |
| Buildings and structures | ¥38.1 billion | Consolidated |
| Buildings and structures | ¥-25.3 billion | Consolidated |
| Buildings and structures IFRS | ¥12.7 billion | Consolidated |
| Construction in progress | ¥1.8 billion | Consolidated |
| Construction in progress | ¥-40.00 million | Consolidated |
| Construction in progress IFRS | ¥1.8 billion | Consolidated |
| Provisions clifrs | ¥8.2 billion | Consolidated |
| Provisions nclifrs | ¥5.0 billion | Consolidated |
| Technical assets | ¥-28.1 billion | Consolidated |
| Technical assets | ¥36.6 billion | Consolidated |
| Technology based intangible assets IFRS | ¥8.5 billion | Consolidated |
| Investments accounted for using equity method IFRS | ¥0.7 billion | Consolidated |
| Property, plant and equipment | ¥151.9 billion | Consolidated |
| Property, plant and equipment | ¥-102.7 billion | Consolidated |
| Property plant and equipment IFRS | ¥49.2 billion | Consolidated |
| Property plant and equipment IFRS | ¥49.2 billion | Consolidated |
| Income taxes payable | ¥2.6 billion | Consolidated |
| Inventories | ¥53.1 billion | Consolidated |
| Inventories | ¥53.1 billion | Consolidated |
| Machinery, equipment and vehicles | ¥33.9 billion | Consolidated |
| Machinery, equipment and vehicles | ¥-27.5 billion | Consolidated |
| Machinery and vehicles IFRS | ¥6.4 billion | Consolidated |
| Total current liabilities IFRS | ¥189.6 billion | Consolidated |
| Current assets IFRS | ¥176.2 billion | Consolidated |
| Intangible assets accumulated amortization and impairment losses IFRS | ¥-180.0 billion | Consolidated |
| Intangible assets acquisition cost IFRS | ¥254.4 billion | Consolidated |
| Intangible assets IFRS | ¥74.4 billion | Consolidated |
| Intangible assets IFRS | ¥74.4 billion | Consolidated |
| Patents accumulated amortization and impairment losses IFRS | ¥-23.9 billion | Consolidated |
| Patents acquisition cost IFRS | ¥23.9 billion | Consolidated |
| Patents IFRS | ¥61.00 million | Consolidated |
| Cash and cash equivalents (IFRS) | ¥39.8 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥39.8 billion | Consolidated |
| Net assets | ¥160.9 billion | Consolidated |
| Net assets | ¥160.9 billion | Consolidated |
| Total assets | ¥542.5 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥11.5 billion | Consolidated |
| Deferred tax assets IFRS | ¥6.5 billion | Consolidated |
| Treasury shares IFRS | ¥-0.6 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥161.7 billion | Consolidated |
| Liabilities and equity IFRS | ¥542.5 billion | Consolidated |
| Liabilities IFRS | ¥381.6 billion | Consolidated |
| Capital surplus IFRS | ¥42.6 billion | Consolidated |
| Share capital IFRS | ¥48.8 billion | Consolidated |
| Net defined benefit liability | ¥6.0 billion | Consolidated |
| Non controlling interests IFRS | ¥-0.8 billion | Consolidated |
| Non current labilities IFRS | ¥192.0 billion | Consolidated |
| Non current assets IFRS | ¥366.3 billion | Consolidated |
| Customer relationship | ¥-67.1 billion | Consolidated |
| Customer relationship | ¥113.9 billion | Consolidated |
| Customer related assets IFRS | ¥46.8 billion | Consolidated |
| Other | ¥6.00 million | Parent only |
| Other | ¥0.4 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥-5.00 million | Parent only |
| Other capital surplus | ¥20.1 billion | Parent only |
| Software | ¥0.4 billion | Parent only |
| Software in progress | ¥0.1 billion | Parent only |
| Retained earnings | ¥25.5 billion | Parent only |
| Right of trademark | ¥20.00 million | Parent only |
| Trade accounts receivable | ¥1.7 billion | Parent only |
| Non-current liabilities | ¥161.1 billion | Parent only |
| Non-current assets | ¥365.5 billion | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Buildings, net | ¥0.4 billion | Parent only |
| Construction in progress | ¥24.00 million | Parent only |
| Provision for directors' retirement benefits | ¥0.1 billion | Parent only |
| Investments and other assets | ¥364.4 billion | Parent only |
| Investment securities | ¥4.6 billion | Parent only |
| Subscription rights to shares | ¥0.4 billion | Parent only |
| Deposit for subscriptions to shares | ¥0 | Parent only |
| Property, plant and equipment | ¥0.6 billion | Parent only |
| Accounts receivable - other | ¥4.5 billion | Parent only |
| Income taxes payable | ¥32.00 million | Parent only |
| Accrued expenses | ¥0.1 billion | Parent only |
| Accounts payable - other | ¥2.4 billion | Parent only |
| Shareholders' equity | ¥112.6 billion | Parent only |
| Provision for stocks payment-NCL | ¥0.6 billion | Parent only |
| Provision for stocks payment | ¥0.6 billion | Parent only |
| Machinery and equipment | ¥1.00 million | Parent only |
| Current liabilities | ¥163.1 billion | Parent only |
| Current assets | ¥55.4 billion | Parent only |
| Intangible assets | ¥0.5 billion | Parent only |
| Cash and deposits | ¥12.3 billion | Parent only |
| Short-term loans payable | ¥107.9 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥36.4 billion | Parent only |
| Net assets | ¥96.7 billion | Parent only |
| Net assets | ¥96.7 billion | Parent only |
| Total assets | ¥420.9 billion | Parent only |
| Deferred gains or losses on hedges | ¥-16.3 billion | Parent only |
| Deferred tax assets | ¥1.5 billion | Parent only |
| Retained earnings brought forward | ¥25.5 billion | Parent only |
| Treasury stock | ¥-0.6 billion | Parent only |
| Valuation and translation adjustments | ¥-16.3 billion | Parent only |
| Liabilities | ¥324.2 billion | Parent only |
| Liabilities and net assets | ¥420.9 billion | Parent only |
| Capital surplus | ¥39.0 billion | Parent only |
| Legal capital surplus | ¥18.8 billion | Parent only |
| Capital stock | ¥48.8 billion | Parent only |
| Asset retirement obligations | ¥0.2 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Provision for retirement benefits | ¥0.1 billion | Parent only |
| Long-term loans payable | ¥160.0 billion | Parent only |
| Long term accounts payable other | ¥15.00 million | Parent only |
| Long-term loans receivable | ¥86.2 billion | Parent only |
| Long term deposits | ¥0.2 billion | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥0.5 billion | Parent only |
| Shares of subsidiaries and associates | ¥271.3 billion | Parent only |
| Deposits received | ¥29.3 billion | Parent only |
| Current portion of long-term loans payable | ¥22.4 billion | Parent only |
Statement of income (105 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.2 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥66.1 billion | Consolidated |
| Other | ¥43.9 billion | Consolidated |
| Other | ¥0.3 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 | ¥-3.5 billion | Consolidated |
| Financial assets measured at fair value through other comprehensive income | ¥9.00 million | Consolidated |
| Other comprehensive income IFRS | ¥23.9 billion | Consolidated |
| Other comprehensive income IFRS | ¥23.9 billion | Consolidated |
| Other income IFRS | ¥2.8 billion | Consolidated |
| Other income IFRS | ¥2.8 billion | Consolidated |
| Other expenses IFRS | ¥0.8 billion | Consolidated |
| Other expenses IFRS | ¥0.8 billion | Consolidated |
| Effective portion of cash flow hedges net of tax items that may be reclassified to profit or loss ociifrs | ¥17.00 million | Consolidated |
| Lease obligations | ¥0.4 billion | Consolidated |
| Personnel expenses | ¥44.1 billion | Consolidated |
| Personnel expenses | ¥74.8 billion | Consolidated |
| Financial liabilities measured at amortized cost | ¥5.5 billion | Consolidated |
| Financial assets measured at amortized cost | ¥0.3 billion | Consolidated |
| Raw materials and consumables used IFRS | ¥78.7 billion | Consolidated |
| Operating income | ¥22.7 billion | Consolidated |
| Operating income | ¥22.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥42.5 billion | Consolidated |
| Gain on sale of fixed assets IFRS | ¥0.1 billion | Consolidated |
| Loss on sale and retirement of fixed assets IFRS | ¥0.5 billion | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥26.9 billion | Consolidated |
| Basic earnings loss per share IFRS | 3.9 yen | Consolidated |
| Cost of sales IFRS | ¥199.1 billion | Consolidated |
| Cost of sales IFRS | ¥199.1 billion | Consolidated |
| Gross profit IFRS | ¥165.3 billion | Consolidated |
| Net sales | ¥364.4 billion | Consolidated |
| Net sales | ¥364.4 billion | Consolidated |
| Revenue from external customers IFRS | ¥364.4 billion | Consolidated |
| Diluted earnings loss per share IFRS | 3.87 yen | Consolidated |
| Advertising expenses IFRS | ¥9.0 billion | Consolidated |
| Profit loss IFRS | ¥0.2 billion | Consolidated |
| Profit loss IFRS | ¥0.2 billion | Consolidated |
| Profit loss IFRS | ¥0.2 billion | Consolidated |
| Comprehensive income (IFRS) | ¥24.1 billion | Consolidated |
| Comprehensive income (IFRS) | ¥24.1 billion | Consolidated |
| Comprehensive income (IFRS) | ¥24.1 billion | Consolidated |
| Net income | ¥0.5 billion | Consolidated |
| Total transactions with owners IFRS | ¥-4.4 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-8.5 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 | ¥-0.4 billion | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥79.00 million | Consolidated |
| Issuance of new shares ssifrs | ¥0.3 billion | Consolidated |
| Share-based payment transactions | ¥0.6 billion | Consolidated |
| Income tax expense IFRS | ¥6.2 billion | Consolidated |
| Depreciation and amortization | ¥27.1 billion | Consolidated |
| Depreciation and amortization | ¥10.3 billion | Consolidated |
| Depreciation and amortization | ¥16.8 billion | Consolidated |
| Impairment loss | ¥-8.00 million | Consolidated |
| Foreign exchange loss IFRS | ¥10.5 billion | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥0.2 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥6.0 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax items that will not be reclassified to profit or loss ociifrs | ¥0.8 billion | Consolidated |
| Profit loss before tax IFRS | ¥6.4 billion | Consolidated |
| Profit loss before tax IFRS | ¥6.4 billion | Consolidated |
| Profit loss before tax IFRS | ¥6.4 billion | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥24.5 billion | Consolidated |
| Dividends to owners of parent ssifrs | ¥-5.3 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-39.8 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥144.7 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥144.7 billion | Consolidated |
| Finance income IFRS | ¥0.3 billion | Consolidated |
| Finance income IFRS | ¥0.3 billion | Consolidated |
| Finance income IFRS | ¥0.3 billion | Consolidated |
| Finance costs IFRS | ¥16.6 billion | Consolidated |
| Finance costs IFRS | ¥16.6 billion | Consolidated |
| Finance costs IFRS | ¥16.6 billion | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥-0.3 billion | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥-0.3 billion | Consolidated |
| Other | ¥0 | Parent only |
| Other | ¥35.00 million | Parent only |
| Dividends from surplus | ¥-5.3 billion | Parent only |
| Interest income | ¥6.1 billion | Parent only |
| Operating income | ¥12.9 billion | Parent only |
| Operating revenue | ¥21.6 billion | Parent only |
| Non-operating income | ¥6.1 billion | Parent only |
| Non-operating expenses | ¥16.3 billion | Parent only |
| Operating expenses | ¥8.8 billion | Parent only |
| Gain on sales of non-current assets | ¥1.00 million | Parent only |
| Loss on sales and retirement of noncurrent assets | ¥6.00 million | Parent only |
| Net income (loss) | ¥2.8 billion | Parent only |
| Net income (loss) | ¥2.8 billion | Parent only |
| Provision for directors' retirement benefits | ¥43.00 million | Parent only |
| Loss on valuation of investment securities | ¥4.0 billion | Parent only |
| Interest expenses | ¥6.8 billion | Parent only |
| Commission fees | ¥3.7 billion | Parent only |
| Issuance of new shares | ¥39.00 million | Parent only |
| Gain on reversal of share acquisition rights | ¥57.00 million | Parent only |
| Income taxes - current | ¥-3.1 billion | Parent only |
| Income taxes | ¥-4.1 billion | Parent only |
| Income taxes - deferred | ¥-1.0 billion | Parent only |
| Depreciation | ¥0.4 billion | Parent only |
| Foreign exchange losses | ¥7.4 billion | Parent only |
| Extraordinary income | ¥59.00 million | Parent only |
| Extraordinary loss | ¥4.0 billion | Parent only |
| Income (loss) before income taxes | ¥-1.3 billion | Parent only |
| Ordinary income | ¥2.7 billion | Parent only |
| Salaries and bonuses | ¥2.4 billion | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Retirement benefit expenses | ¥0.2 billion | Parent only |
Statement of cash flows (22 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.1 billion | Consolidated |
| Other | ¥-2.1 billion | Consolidated |
| Other | ¥5.7 billion | Consolidated |
| Repayments of lease obligations | ¥-5.9 billion | Consolidated |
| Interest paid ope cfifrs | ¥-5.3 billion | Consolidated |
| Interest and dividends received ope cfifrs | ¥0.3 billion | Consolidated |
| Increase decrease in trade payables ope cfifrs | ¥2.9 billion | Consolidated |
| Decrease increase in trade receivables ope cfifrs | ¥4.0 billion | Consolidated |
| Subtotal | ¥54.2 billion | Consolidated |
| Proceeds from sale of investments accounted for using equity method inv cfifrs | ¥0.3 billion | Consolidated |
| Interest expenses | ¥5.9 billion | Consolidated |
| Purchase of property plant and equipment and intangible assets inv cfifrs | ¥-9.1 billion | Consolidated |
| Proceeds from sale of property plant and equipment and intangible assets inv cfifrs | ¥0.4 billion | Consolidated |
| Decrease (increase) in inventories | ¥2.2 billion | Consolidated |
| Income taxes paid ope cfifrs | ¥-7.0 billion | Consolidated |
| Income taxes refund ope cfifrs | ¥0.3 billion | Consolidated |
| Depreciation and amortization | ¥27.1 billion | Consolidated |
| Proceeds from short term borrowings fin cfifrs | ¥50.2 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥-2.1 billion | Consolidated |
| Dividends paid to owners of parent fin cfifrs | ¥-5.3 billion | Consolidated |
| Proceeds from long term borrowings fin cfifrs | ¥185.8 billion | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-260.4 billion | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-2.0 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥86.00 million | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥42.5 billion | Consolidated | Disclosed |
| Dividend per share | 42 | Parent only | Disclosed |
| Number of employees | 8,647 | Consolidated | Disclosed |
| Net assets | ¥160.9 billion | Consolidated | Disclosed |
| Net sales | ¥364.4 billion | Consolidated | Disclosed |
| Operating income | ¥22.7 billion | Consolidated | Disclosed |
| Operating revenue | ¥21.6 billion | Parent only | Disclosed |
| Ordinary income | ¥2.7 billion | Parent only | Disclosed |
| Net income | ¥0.5 billion | Consolidated | Disclosed |
| Total assets | ¥542.5 billion | Consolidated | Disclosed |
| Operating margin | 6.2% | Consolidated | Calculated |
| Net margin | 0.1% | Consolidated | Calculated |
| Sales per employee | 42142130 yen | Consolidated | Calculated |
| Total asset turnover | 0.67 times | Consolidated | Calculated |
| Net assets to total assets | 29.7% | Consolidated | Calculated |