MS-Japan
株式会社MS-Japan
Company highlights
The company has paid a dividend for 7 consecutive years.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
MS-Japan
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Payrolls and allowances | ¥1.4 billion | Consolidated |
| Salaries and allowances | ¥0.9 billion | Parent only | |
| Advertising expenses | ¥0.7 billion | Consolidated | |
| Amortization of goodwill | ¥0.3 billion | Consolidated | |
| Rents | ¥0.2 billion | Consolidated | |
| Depreciation | ¥0.2 billion | Consolidated | |
| Provision for bonuses | ¥0.1 billion | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥5.9 billion | Consolidated |
| Ordinary income | ¥1.7 billion | Consolidated | |
| Operating income | ¥1.7 billion | Consolidated | |
| Net income | ¥1.0 billion | Consolidated |
MS-Japan
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Payrolls and allowances ¥1.4 billion
- Salaries and allowances ¥0.9 billion
- Advertising expenses ¥0.7 billion
- Amortization of goodwill ¥0.3 billion
- Rents ¥0.2 billion
- Depreciation ¥0.2 billion
- Other (not itemized) ¥0.6 billion
Performance, financial position and capital allocation
Long-term changes in performance
MS-Japan
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
MS-Japan
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥3.8B | ¥4.3B | ¥4.6B | ¥7.5B | ¥7.6B |
| Year on year (%) | +11.5% | +14.2% | +6.6% | +63.4%◆ | +2.3% |
| Ordinary income (loss) | ¥1.5B | ¥1.8B | ¥1.7B | ¥1.7B | ¥1.7B |
| Change from prior year | -4.4% | +15.8% | -6.7% | +1.0% | +0.2% |
| Ordinary income (loss) as a share of Net sales | 41.0% | 41.6% | 36.4% | 22.5% | 22.0% |
| Change (percentage points) | -6.9 points◆ | +0.6 points | -5.2 points◆ | -13.9 points◆ | -0.5 points |
Fiscal periods marked for changes
Earlier fiscal periods (7)
- 2014Ordinary income (loss) as a share of revenue +7.7 points
- 2015Net sales year on year +27.6%, Ordinary income (loss) as a share of revenue +2.6 points
- 2016Net sales year on year +25.3%
- 2017Net sales year on year +22.5%
- 2018Net sales year on year +26.4%, Ordinary income (loss) as a share of revenue +3.0 points
- 2019Net sales year on year +22.8%, Ordinary income (loss) as a share of revenue +4.4 points
- 2020Ordinary income (loss) as a share of revenue +3.1 points
- 2022Ordinary income (loss) as a share of revenue -6.9 points
- 2024Ordinary income (loss) as a share of revenue -5.2 points
- 2025Net sales year on year +63.4%, Ordinary income (loss) as a share of revenue -13.9 points
MS-Japan
Earnings and net assets per share over time
Unit yenSource Annual securities reports
MS-Japan
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥3.8 billion | ¥4.3 billion | ¥4.6 billion | ¥7.5 billion | ¥7.6 billion |
| Ordinary income (loss) | ¥1.5 billion | ¥1.8 billion | ¥1.7 billion | ¥1.7 billion | ¥1.7 billion |
| Net income (loss) attributable to owners of parent | ¥1.0 billion | ¥1.2 billion | ¥1.1 billion | ¥1.0 billion | ¥1.0 billion |
| Comprehensive income | ¥0.6 billion | ¥1.3 billion | ¥1.0 billion | ¥1.0 billion | ¥1.3 billion |
| Net assets | ¥9.6 billion | ¥10.5 billion | ¥10.3 billion | ¥9.8 billion | ¥9.6 billion |
| Total assets | ¥10.4 billion | ¥11.3 billion | ¥11.5 billion | ¥10.8 billion | ¥10.8 billion |
| Net assets per share | 383.34 yen | 419.65 yen | 409.61 yen | 389.24 yen | 383.03 yen |
| Basic earnings (loss) per share | 41.34 yen | 48.95 yen | 45.4 yen | 41.53 yen | 41.64 yen |
| Diluted earnings per share | 41.32 yen | 48.93 yen | 45.4 yen | 41.52 yen | 41.64 yen |
| Equity-to-asset ratio | 92.0% | 93.0% | 89.0% | 89.2% | 88.1% |
| Return on equity | 10.9% | 12.2% | 10.9% | 10.4% | 10.8% |
| Net cash provided by (used in) operating activities | ¥1.2 billion | ¥1.5 billion | ¥1.1 billion | ¥1.5 billion | ¥1.6 billion |
| Net cash provided by (used in) investing activities | ¥0.2 billion | ¥0.2 billion | ¥-3.9 billion | ¥-0.3 billion | ¥-0.6 billion |
| Net cash provided by (used in) financing activities | ¥-0.4 billion | ¥-0.4 billion | ¥-1.2 billion | ¥-1.6 billion | ¥-1.5 billion |
| Cash and cash equivalents | ¥7.4 billion | ¥8.7 billion | ¥4.7 billion | ¥4.2 billion | ¥3.9 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥3.8 billion | ¥4.3 billion | ¥4.6 billion | ¥4.6 billion | ¥4.6 billion |
| Ordinary income (loss) | ¥1.5 billion | ¥1.8 billion | ¥1.8 billion | ¥1.9 billion | ¥1.9 billion |
| Net income (loss) | ¥1.0 billion | ¥1.2 billion | ¥1.3 billion | ¥1.3 billion | ¥1.3 billion |
| Capital stock | ¥0.6 billion | ¥0.6 billion | ¥0.6 billion | ¥0.6 billion | ¥0.6 billion |
| Total number of issued shares (common stock) | 24,985,800 shares | 24,996,600 shares | 24,996,600 shares | 24,996,600 shares | 24,998,200 shares |
| Net assets | ¥9.6 billion | ¥10.5 billion | ¥10.5 billion | ¥10.1 billion | ¥10.1 billion |
| Total assets | ¥10.4 billion | ¥11.3 billion | ¥11.2 billion | ¥10.8 billion | ¥10.9 billion |
| Net assets per share | 383.34 yen | 419.65 yen | 418.41 yen | 407.88 yen | 407.45 yen |
| Dividend per share | 15 yen | 49 yen | 56 yen | 56 yen | 56 yen |
| Basic earnings (loss) per share | 41.34 yen | 48.95 yen | 52.64 yen | 53.65 yen | 54.22 yen |
| Diluted earnings per share | 41.32 yen | 48.93 yen | 52.63 yen | 53.65 yen | 54.22 yen |
| Equity-to-asset ratio | 92.2% | 93.2% | 93.2% | 93.8% | 93.0% |
| Return on equity | 10.9% | 12.2% | 12.6% | 13.0% | 13.3% |
| Payout ratio | 36.3% | 100.1% | 106.4% | 104.4% | 103.3% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥56 | Could not be retrieved | 103.3% | |
| FY ending 3/2025 | ¥56 | Could not be retrieved | 104.4% | |
| FY ending 3/2024 | ¥56 | Could not be retrieved | 106.4% | |
| FY ending 3/2023 | ¥49 | Could not be retrieved | 100.1% | |
| FY ending 3/2022 | ¥15 | Could not be retrieved | 36.3% | |
| FY ending 3/2021 | ¥15 | Could not be retrieved | 34.6% | |
| FY ending 3/2020 | ¥15 | Could not be retrieved | 27.2% | |
| FY ending 3/2019 | ¥15 | Could not be retrieved | 31.1% | Stock split or share consolidation noted |
| FY ending 3/2018 | ¥45 | Could not be retrieved | 30.7% | |
| FY ending 3/2017 | ¥35 | Could not be retrieved | 27.7% | Stock split or share consolidation noted |
| FY ending 3/2016 | ¥517 | Could not be retrieved | 10.0% | Stock split or share consolidation noted |
| FY 2015 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2014 | ¥2,000 | Could not be retrieved | 1.5% | Stock split or share consolidation noted |
| FY ending 3/2013 | ¥20,000 | Could not be retrieved | 2.4% |
MS-Japan
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
MS-Japan
Unit %Source Annual securities reports
- Financial institutions4.41%
- Securities firms0.85%
- Other corporations38.03%
- Foreign holders (institutions)0.95%
- Foreign holders (individuals)0.07%
- Individuals and others55.69%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社T&Aホールディングス | 34.89% | 8,672,000 |
| 2 | 有本 隆浩 | 21.1% | 5,242,800 |
| 3 | 日本マスタートラスト信託銀行株式会社(信託口) | 3.84% | 955,000 |
| 4 | 株式会社MA | 2.01% | 500,000 |
| 5 | 村形 清 | 0.34% | 85,200 |
| 6 | 株式会社日本カストディ銀行(信託口) | 0.33% | 82,300 |
| 7 | 有限会社福田商事 | 0.3% | 75,000 |
| 8 | ゴールドマン・サックス証券株式会社 BNYM(常任代理人 株式会社三菱UFJ銀行) | 0.28% | 69,900 |
| 9 | 株式会社MS-Japan社員持株会 | 0.22% | 54,643 |
| 10 | 大和証券株式会社 | 0.19% | 47,388 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥0.2 billion |
| FY ending 3/2021 | ¥71.08 million |
Revenue scale in the same industry
MS-Japan
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 354 companies
- 358 C.E.Management Integrated Laboratory Co.LtdFY Dec 2025 ¥7.7B
- 359 Aoba-BBTFY Mar 2026 ¥7.7B
- 360 MS-JapanThis companyFY Mar 2026 ¥7.6B
- 361 FRONTEOFY Mar 2026 ¥7.6B
- 362 FureasuFY Mar 2026 ¥7.6B
- … 309 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 210 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
21.6 hours |
| Childcare leave taken, men |
50% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 19% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | EY新日本有限責任監査法人 |
| Audit fees (this year, total) | ¥45.15 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥1.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.6 billion | Consolidated |
| Net sales | ¥7.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.6 billion | Consolidated |
| Diluted earnings per share | 41.64 yen | Consolidated |
| Cash and cash equivalents | ¥3.9 billion | Consolidated |
| Net assets | ¥9.6 billion | Consolidated |
| Ordinary income (loss) | ¥1.7 billion | Consolidated |
| Total assets | ¥10.8 billion | Consolidated |
| Return on equity | 10.8% | Consolidated |
| Equity-to-asset ratio | 88.1% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.5 billion | Consolidated |
| Basic earnings (loss) per share | 41.64 yen | Consolidated |
| Net assets per share | 383.03 yen | Consolidated |
| Dividend per share | 56 yen | Parent only |
| Net sales | ¥4.6 billion | Parent only |
| Net income (loss) | ¥1.3 billion | Parent only |
| Diluted earnings per share | 54.22 yen | Parent only |
| Total number of issued shares (common stock) | 24,998,200 shares | Parent only |
| Net assets | ¥10.1 billion | Parent only |
| Ordinary income (loss) | ¥1.9 billion | Parent only |
| Total assets | ¥10.9 billion | Parent only |
| Return on equity | 13.3% | Parent only |
| Equity-to-asset ratio | 93.0% | Parent only |
| Capital stock | ¥0.6 billion | Parent only |
| Payout ratio | 103.3% | Parent only |
| Basic earnings (loss) per share | 54.22 yen | Parent only |
| Net assets per share | 407.45 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 251 people | Consolidated |
| Number of employees | 251 people | Consolidated |
| Wage gap between men and women (all employees) | 70.3% | Parent only |
| Average length of service (years) | 5.4 years | Parent only |
| Average annual salary | ¥5.43 million | Parent only |
| Average age (years) | 32.4 years old | Parent only |
| Number of employees | 210 people | Parent only |
| Number of employees | 210 people | Parent only |
| Wage gap between men and women (regular employees) | 72.8% | Parent only |
| Wage gap between men and women (non-regular employees) | 84.5% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 15,784,231 shares | Consolidated |
| Total number of shares held treasury shares etc | 145,100 shares | Consolidated |
| Number of shares | 24,998,200 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.6% | Consolidated |
| Shareholding ratio | 63.5% | Consolidated |
| Number of shares held in own name treasury shares etc | 145,100 shares | Consolidated |
| Number of voting rights | 246,221 units | Consolidated |
| Carrying amount on the balance sheet | ¥6.77 million | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 107.3% | Parent only |
Other disclosed items (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of consolidated subsidiaries | 2 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 50.0% | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 19.0% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.2 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥45.15 million | Consolidated |
| Fees for audit and attestation services - total | ¥45.15 million | Consolidated |
Accounts unique to this company (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥7.89 million | Consolidated |
| Revenue | ¥3.73 million | Consolidated |
| Revenue | ¥1.53 million | Consolidated |
| Change in average annual salary from the previous year | 2.3% | Parent only |
| Revenue | ¥7.89 million | Parent only |
| Revenue | ¥3.73 million | Parent only |
Balance sheet (97 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥8.40 million | Consolidated |
| Other | ¥10.28 million | Consolidated |
| Other | ¥25.80 million | Consolidated |
| Other | ¥10.63 million | Consolidated |
| Other | ¥2.08 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.2 billion | Consolidated |
| Goodwill | ¥2.7 billion | Consolidated |
| Software | ¥0.3 billion | Consolidated |
| Lease obligations | ¥0.2 billion | Consolidated |
| Lease obligations | ¥49.70 million | Consolidated |
| Lease assets, net | ¥0.2 billion | Consolidated |
| Retained earnings | ¥7.5 billion | Consolidated |
| Prepaid expenses | ¥57.70 million | Consolidated |
| Non-current liabilities | ¥0.2 billion | Consolidated |
| Non-current assets | ¥5.4 billion | Consolidated |
| Land | ¥8.48 million | Consolidated |
| Accounts receivable - trade | ¥0.4 billion | Consolidated |
| Contract liabilities | ¥4.88 million | Consolidated |
| Tools, furniture and fixtures | ¥17.93 million | Consolidated |
| Guarantee deposits | ¥0.1 billion | Consolidated |
| Buildings, net | ¥6.14 million | Consolidated |
| Investments and other assets | ¥2.3 billion | Consolidated |
| Investment securities | ¥1.9 billion | Consolidated |
| Securities | ¥1.0 billion | Consolidated |
| Property, plant and equipment | ¥0.2 billion | Consolidated |
| Income taxes payable | ¥0.3 billion | Consolidated |
| Accrued consumption taxes | ¥0.1 billion | Consolidated |
| Accrued expenses | ¥92.78 million | Consolidated |
| Accounts payable - other | ¥0.3 billion | Consolidated |
| Shareholders' equity | ¥9.2 billion | Consolidated |
| Current liabilities | ¥1.0 billion | Consolidated |
| Current assets | ¥5.4 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Foreign currency translation adjustment | ¥0.2 billion | Consolidated |
| Intangible assets | ¥2.9 billion | Consolidated |
| Cash and cash equivalents | ¥3.9 billion | Consolidated |
| Cash and deposits | ¥3.9 billion | Consolidated |
| Net assets | ¥9.6 billion | Consolidated |
| Net assets | ¥9.6 billion | Consolidated |
| Total assets | ¥10.8 billion | Consolidated |
| Deferred tax assets | ¥0.2 billion | Consolidated |
| Treasury stock | ¥-0.2 billion | Consolidated |
| Valuation and translation adjustments | ¥0.3 billion | Consolidated |
| Liabilities | ¥1.2 billion | Consolidated |
| Liabilities and net assets | ¥10.8 billion | Consolidated |
| Capital surplus | ¥1.2 billion | Consolidated |
| Capital stock | ¥0.6 billion | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Vehicles, net | ¥9.00 million | Consolidated |
| Long-term prepaid expenses | ¥4.73 million | Consolidated |
| Non-controlling interests | ¥0.1 billion | Consolidated |
| Other | ¥10.28 million | Parent only |
| Other | ¥14.79 million | Parent only |
| Other | ¥7.03 million | Parent only |
| Other | ¥2.08 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.2 billion | Parent only |
| Other capital surplus | ¥0.7 billion | Parent only |
| Software | ¥0.3 billion | Parent only |
| Retained earnings | ¥8.3 billion | Parent only |
| Legal retained earnings | ¥5.00 million | Parent only |
| Prepaid expenses | ¥52.69 million | Parent only |
| Non-current assets | ¥7.3 billion | Parent only |
| Land | ¥8.48 million | Parent only |
| Accounts receivable - trade | ¥0.2 billion | Parent only |
| Tools, furniture and fixtures | ¥17.93 million | Parent only |
| Guarantee deposits | ¥0.1 billion | Parent only |
| Buildings, net | ¥4.64 million | Parent only |
| Investments and other assets | ¥6.9 billion | Parent only |
| Investment securities | ¥1.7 billion | Parent only |
| Securities | ¥1.0 billion | Parent only |
| Property, plant and equipment | ¥40.05 million | Parent only |
| Income taxes payable | ¥0.3 billion | Parent only |
| Accrued consumption taxes | ¥56.41 million | Parent only |
| Accrued expenses | ¥67.23 million | Parent only |
| Accounts payable - other | ¥0.2 billion | Parent only |
| Shareholders' equity | ¥10.0 billion | Parent only |
| Current liabilities | ¥0.8 billion | Parent only |
| Current assets | ¥3.6 billion | Parent only |
| Intangible assets | ¥0.3 billion | Parent only |
| Cash and deposits | ¥2.4 billion | Parent only |
| Net assets | ¥10.1 billion | Parent only |
| Net assets | ¥10.1 billion | Parent only |
| Total assets | ¥10.9 billion | Parent only |
| Deferred tax assets | ¥0.2 billion | Parent only |
| Retained earnings brought forward | ¥8.3 billion | Parent only |
| Treasury stock | ¥-0.2 billion | Parent only |
| Valuation and translation adjustments | ¥0.2 billion | Parent only |
| Liabilities | ¥0.8 billion | Parent only |
| Liabilities and net assets | ¥10.9 billion | Parent only |
| Capital surplus | ¥1.2 billion | Parent only |
| Legal capital surplus | ¥0.6 billion | Parent only |
| Capital stock | ¥0.6 billion | Parent only |
| Provision for bonuses | ¥94.34 million | Parent only |
| Vehicles, net | ¥9.00 million | Parent only |
| Long-term prepaid expenses | ¥4.73 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥1.4 billion | Parent only |
| Shares of subsidiaries and associates | ¥3.5 billion | Parent only |
Statement of income (81 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.30 million | Consolidated |
| Other | ¥0.18 million | Consolidated |
| Other comprehensive income | ¥0.2 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥32.47 million | Consolidated |
| Amortization of goodwill | ¥0.3 billion | Consolidated |
| Dividends from surplus | ¥-1.4 billion | Consolidated |
| Comprehensive income | ¥1.3 billion | Consolidated |
| Interest and dividend income | ¥16.27 million | Consolidated |
| Operating income | ¥1.7 billion | Consolidated |
| Non-operating income | ¥0.2 billion | Consolidated |
| Non-operating expenses | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.6 billion | Consolidated |
| Loss on retirement of non-current assets | ¥4.88 million | Consolidated |
| Rents | ¥0.2 billion | Consolidated |
| Cost of sales | ¥1.7 billion | Consolidated |
| Gross profit (loss) | ¥5.9 billion | Consolidated |
| Net sales | ¥7.6 billion | Consolidated |
| Advertising expenses | ¥0.7 billion | Consolidated |
| Net income | ¥1.0 billion | Consolidated |
| Net income | ¥1.0 billion | Consolidated |
| Net income (loss) | ¥1.1 billion | Consolidated |
| Net income (loss) | ¥1.1 billion | Consolidated |
| Gain on investments in partnership | ¥27.73 million | Consolidated |
| Loss on valuation of investment securities | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.6 billion | Consolidated |
| Interest expenses | ¥10.54 million | Consolidated |
| Commission fees | ¥31.48 million | Consolidated |
| Issuance of new shares | ¥0.24 million | Consolidated |
| Interest on securities | ¥83.38 million | Consolidated |
| Loss on sales of securities | ¥0.32 million | Consolidated |
| Income taxes - current | ¥0.6 billion | Consolidated |
| Income taxes | ¥0.6 billion | Consolidated |
| Income taxes - deferred | ¥-44.60 million | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Foreign exchange gains | ¥33.26 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥0.2 billion | Consolidated |
| Extraordinary loss | ¥4.88 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥50.77 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.4 billion | Consolidated |
| Income (loss) before income taxes | ¥1.7 billion | Consolidated |
| Income (loss) before income taxes | ¥1.7 billion | Consolidated |
| Ordinary income | ¥1.7 billion | Consolidated |
| Payrolls and allowances-SGA | ¥1.4 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.5 billion | Consolidated |
| Selling, general and administrative expenses | ¥4.3 billion | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥50.32 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥44.50 million | Consolidated |
| Other | ¥1.30 million | Parent only |
| Other | ¥0.13 million | Parent only |
| Dividends from surplus | ¥-1.4 billion | Parent only |
| Interest and dividend income | ¥0.2 billion | Parent only |
| Operating income | ¥1.7 billion | Parent only |
| Non-operating income | ¥0.3 billion | Parent only |
| Non-operating expenses | ¥0.1 billion | Parent only |
| Loss on retirement of non-current assets | ¥4.88 million | Parent only |
| Rents | ¥0.2 billion | Parent only |
| Cost of sales | ¥9.02 million | Parent only |
| Gross profit (loss) | ¥4.6 billion | Parent only |
| Net sales | ¥4.6 billion | Parent only |
| Advertising expenses | ¥0.7 billion | Parent only |
| Net income (loss) | ¥1.3 billion | Parent only |
| Net income (loss) | ¥1.3 billion | Parent only |
| Loss on investments in partnership | ¥95.39 million | Parent only |
| Loss on valuation of investment securities | ¥11.49 million | Parent only |
| Commission fees | ¥1.75 million | Parent only |
| Issuance of new shares | ¥0.24 million | Parent only |
| Interest on securities | ¥83.38 million | Parent only |
| Loss on sales of securities | ¥0.32 million | Parent only |
| Income taxes - current | ¥0.6 billion | Parent only |
| Income taxes | ¥0.5 billion | Parent only |
| Income taxes - deferred | ¥-42.52 million | Parent only |
| Depreciation | ¥0.1 billion | Parent only |
| Foreign exchange gains | ¥33.27 million | Parent only |
| Extraordinary loss | ¥4.88 million | Parent only |
| Income (loss) before income taxes | ¥1.9 billion | Parent only |
| Ordinary income | ¥1.9 billion | Parent only |
| Salaries and allowances | ¥0.9 billion | Parent only |
| Selling, general and administrative expenses | ¥2.9 billion | Parent only |
| Provision for bonuses | ¥94.34 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-0.1 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.2 billion | Consolidated |
| Total changes during the period | ¥-7.86 million | Parent only |
| Net changes in items other than shareholders' equity | ¥32.11 million | Parent only |
Statement of cash flows (35 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-14.41 million | Consolidated |
| Amortization of goodwill | ¥0.3 billion | Consolidated |
| Repayments of lease obligations | ¥-45.79 million | Consolidated |
| Payments for contributions in insurance fund | ¥-0.07 million | Consolidated |
| Interest expenses paid | ¥-10.54 million | Consolidated |
| Interest and dividends income received | ¥0.1 billion | Consolidated |
| Decrease (increase) in prepaid expenses | ¥0.84 million | Consolidated |
| Interest and dividend income | ¥-99.66 million | Consolidated |
| Loss on retirement of non-current assets | ¥4.88 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥7.02 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥31.89 million | Consolidated |
| Payments into time deposits | ¥-16.06 million | Consolidated |
| Subtotal | ¥2.1 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥29.45 million | Consolidated |
| Payments for guarantee deposits | ¥-33.22 million | Consolidated |
| Proceeds from dividend of investment partnership | ¥87.94 million | Consolidated |
| Loss gain on investments in partnership | ¥-27.73 million | Consolidated |
| Purchase of investment securities | ¥-1.6 billion | Consolidated |
| Proceeds from sales and redemption of investment securities | ¥1.0 billion | Consolidated |
| Interest expenses | ¥10.54 million | Consolidated |
| Loss gain on sales of securities | ¥0.32 million | Consolidated |
| Loss (gain) on valuation of securities | ¥0.1 billion | Consolidated |
| Purchase of property plant and equipment | ¥-19.23 million | Consolidated |
| Decrease in consumption taxes payable | ¥-10.96 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥31.61 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-17.52 million | Consolidated |
| Proceeds from issuance of common stock | ¥0.24 million | Consolidated |
| Income taxes paid | ¥-0.6 billion | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-33.26 million | Consolidated |
| Purchase of intangible assets | ¥-59.36 million | Consolidated |
| Payments for asset retirement obligations | ¥-7.67 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-19.76 million | Consolidated |
| Dividends | ¥-1.4 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-46.82 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.6 billion | Consolidated | Disclosed |
| Dividend per share | 56 | Parent only | Disclosed |
| Number of employees | 251 | Consolidated | Disclosed |
| Net assets | ¥9.6 billion | Consolidated | Disclosed |
| Net sales | ¥7.6 billion | Consolidated | Disclosed |
| Operating income | ¥1.7 billion | Consolidated | Disclosed |
| Ordinary income | ¥1.7 billion | Consolidated | Disclosed |
| Net income | ¥1.0 billion | Consolidated | Disclosed |
| Total assets | ¥10.8 billion | Consolidated | Disclosed |
| Operating margin | 21.9% | Consolidated | Calculated |
| Net margin | 13.5% | Consolidated | Calculated |
| Sales per employee | 30467446 yen | Consolidated | Calculated |
| Total asset turnover | 0.71 times | Consolidated | Calculated |
| Net assets to total assets | 89.1% | Consolidated | Calculated |