森尾電機
森尾電機株式会社
Company highlights
The largest segment by revenue is Electrical Equipment Manufacturing and Sales Businesses, at 98.2% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
森尾電機
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 | |
| Electrical Equipment Manufacturing and Sales Businesses | ¥8.5 billion | 98.2% | ¥9.1 billion | ¥0.9 billion | 91.8% | 10.6% | ¥0.8 billion |
| Real estate related | ¥0.2 billion | 1.8% | ¥0.2 billion | ¥80.64 million | 8.2% | 52.7% | ¥82.60 million |
| Total of the businesses | ¥8.6 billion | 100.0% | ¥1.0 billion | 100.0% | |||
Revenue and profit
森尾電機
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 | ¥0.3 billion | Consolidated |
| Salaries and allowances | ¥0.3 billion | Parent only | |
| Packing and transportation expenses | ¥0.1 billion | Consolidated | |
| Directors' compensations | ¥90.71 million | Consolidated | |
| Bonuses | ¥76.63 million | Parent only | |
| Provision for bonuses | ¥73.25 million | Consolidated | |
| Legal welfare expenses | ¥70.69 million | Parent only | |
| Provision for directors' bonuses | ¥48.00 million | Consolidated | |
| Miscellaneous expenses | ¥47.35 million | Parent only | |
| Sales commission | ¥38.80 million | Parent only | |
| Taxes and dues | ¥34.28 million | Parent only | |
| Depreciation | ¥21.97 million | Parent only | |
| Entertainment expenses | ¥16.59 million | Parent only | |
| Traveling and transportation expenses | ¥16.30 million | Parent only | |
| Retirement benefit expenses | ¥7.62 million | Consolidated | |
| Rent expenses | ¥6.81 million | Parent only | |
| Membership fee | ¥4.37 million | Parent only | |
| Research and development expenses | ¥3.93 million | Parent only | |
| Insurance expenses | ¥3.14 million | Parent only | |
| Advertising expenses | ¥2.99 million | Parent only | |
| Communication expenses | ¥2.26 million | Parent only | |
| Repair expenses | ¥1.74 million | Parent only | |
| Office supplies expenses | ¥1.61 million | Parent only | |
| Welfare expenses | ¥0.85 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥2.0 billion | Consolidated |
| Ordinary income | ¥0.9 billion | Consolidated | |
| Operating income | ¥0.9 billion | Consolidated | |
| Net income | ¥0.6 billion | Consolidated |
森尾電機
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Payrolls and allowances ¥0.3 billion
- Salaries and allowances ¥0.3 billion
- Packing and transportation expenses ¥0.1 billion
- Directors' compensations ¥0.1 billion
- Bonuses ¥0.1 billion
- Provision for bonuses ¥0.1 billion
- Other (not itemized) ¥0.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
森尾電機
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
森尾電機
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥8.5B | ¥7.9B | ¥7.4B | ¥9.2B | ¥8.6B |
| Year on year (%) | -11.3% | -7.1% | -5.7% | +23.7%◆ | -6.2% |
| Ordinary income (loss) | ¥0.5B | ¥0.3B | ¥0.3B | ¥0.7B | ¥0.9B |
| Change from prior year | +35.0% | -38.1% | +20.6% | +117.4% | +17.0% |
| Ordinary income (loss) as a share of Net sales | 5.4% | 3.6% | 4.6% | 8.1% | 10.1% |
| Change (percentage points) | +1.9 points | -1.8 points | +1.0 points | +3.5 points◆ | +2.0 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (1)
- 2018Net sales year on year +21.6%
- 2020Ordinary income (loss) as a share of revenue +3.3 points
- 2025Net sales year on year +23.7%, Ordinary income (loss) as a share of revenue +3.5 points
- 2026Ordinary income (loss) as a share of revenue +2.0 points
森尾電機
Earnings and net assets per share over time
Unit yenSource Annual securities reports
森尾電機
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 | ¥8.5 billion | ¥7.9 billion | ¥7.4 billion | ¥9.2 billion | ¥8.6 billion |
| Ordinary income (loss) | ¥0.5 billion | ¥0.3 billion | ¥0.3 billion | ¥0.7 billion | ¥0.9 billion |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | ¥0.1 billion | ¥0.2 billion | ¥0.6 billion | ¥0.6 billion |
| Comprehensive income | ¥0.2 billion | ¥0.2 billion | ¥0.4 billion | ¥0.5 billion | ¥1.0 billion |
| Net assets | ¥4.2 billion | ¥4.4 billion | ¥4.7 billion | ¥5.2 billion | ¥6.1 billion |
| Total assets | ¥7.9 billion | ¥7.8 billion | ¥8.2 billion | ¥8.9 billion | ¥9.5 billion |
| Net assets per share | 3,061.44 yen | 3,164.39 yen | 3,441.34 yen | 3,836.97 yen | 4,579.03 yen |
| Basic earnings (loss) per share | 196.6 yen | 108.28 yen | 154.03 yen | 417.11 yen | 487.06 yen |
| Equity-to-asset ratio | 53.0% | 56.0% | 57.6% | 57.9% | 63.5% |
| Return on equity | 6.5% | 3.5% | 4.7% | 11.5% | 11.6% |
| Net cash provided by (used in) operating activities | ¥0.7 billion | ¥0.2 billion | ¥0.6 billion | ¥-91.92 million | ¥45.51 million |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | ¥-85.69 million | ¥-0.2 billion | ¥-96.08 million | ¥-0.2 billion |
| Net cash provided by (used in) financing activities | ¥-0.9 billion | ¥-86.91 million | ¥-0.3 billion | ¥0.1 billion | ¥0.1 billion |
| Cash and cash equivalents | ¥0.6 billion | ¥0.7 billion | ¥0.7 billion | ¥0.7 billion | ¥0.7 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥8.5 billion | ¥7.6 billion | ¥7.0 billion | ¥8.4 billion | ¥7.5 billion |
| Ordinary income (loss) | ¥0.6 billion | ¥0.3 billion | ¥0.4 billion | ¥0.7 billion | ¥0.6 billion |
| Net income (loss) | ¥0.4 billion | ¥0.2 billion | ¥0.2 billion | ¥0.4 billion | ¥0.4 billion |
| Capital stock | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion |
| Total number of issued shares (common stock) | 1,425,000 shares | 1,425,000 shares | 1,425,000 shares | 1,425,000 shares | 1,425,000 shares |
| Net assets | ¥4.3 billion | ¥4.5 billion | ¥4.9 billion | ¥5.2 billion | ¥5.9 billion |
| Total assets | ¥8.0 billion | ¥7.7 billion | ¥8.1 billion | ¥8.6 billion | ¥9.2 billion |
| Net assets per share | 3,135.12 yen | 3,272.63 yen | 3,555.79 yen | 3,857.03 yen | 4,425.07 yen |
| Dividend per share | 50 yen | 30 yen | 50 yen | 60 yen | 65 yen |
| Basic earnings (loss) per share | 277.94 yen | 151.7 yen | 167.8 yen | 317.98 yen | 333.26 yen |
| Equity-to-asset ratio | 53.7% | 58.5% | 60.3% | 60.4% | 63.7% |
| Return on equity | 9.0% | 4.7% | 4.9% | 8.6% | 8.0% |
| Payout ratio | 18.0% | 19.8% | 29.8% | 18.9% | 19.5% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥65 | Could not be retrieved | 19.5% | |
| FY ending 3/2025 | ¥60 | Could not be retrieved | 18.9% | |
| FY ending 3/2024 | ¥50 | Could not be retrieved | 29.8% | |
| FY ending 3/2023 | ¥30 | Could not be retrieved | 19.8% | |
| FY ending 3/2022 | ¥50 | Could not be retrieved | 18.0% | |
| FY ending 3/2021 | ¥30 | Could not be retrieved | 68.9% | |
| FY ending 3/2020 | ¥50 | Could not be retrieved | 18.8% | |
| FY ending 3/2019 | ¥30 | Could not be retrieved | 46.1% | |
| FY ending 3/2018 | ¥40 | Could not be retrieved | 41.9% | Stock split or share consolidation noted |
| FY ending 3/2017 | ¥3 | Could not be retrieved | 26.6% | |
| FY ending 3/2016 | ¥3 | Could not be retrieved | 16.2% | |
| FY ending 3/2015 | ¥3 | Could not be retrieved | 36.8% | |
| FY ending 3/2014 | ¥4 | Could not be retrieved | 36.2% | |
| FY ending 3/2013 | ¥3 | Could not be retrieved | 28.2% |
森尾電機
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
森尾電機
Unit %Source Annual securities reports
- Financial institutions6.24%
- Securities firms1.35%
- Other corporations48.37%
- Foreign holders (institutions)0.80%
- Foreign holders (individuals)0.04%
- Individuals and others43.20%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社トーヨーコーポレーション | 10.13% | 134,000 |
| 2 | 有限会社森尾商会 | 9.13% | 120,000 |
| 3 | 川崎車両株式会社 | 6.77% | 89,000 |
| 4 | 森尾電機さつき会 | 6.48% | 85,000 |
| 5 | 日本車輌製造株式会社 | 5.73% | 75,000 |
| 6 | 株式会社きらぼし銀行 | 4.96% | 65,000 |
| 7 | セントラル警備保障株式会社 | 4.91% | 65,000 |
| 8 | 森尾電機自社株投資会 | 4.37% | 57,000 |
| 9 | 中西電機工業株式会社 | 3.84% | 50,000 |
| 10 | 株式会社金子工務店 | 2.5% | 33,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥3.93 million | ¥0.2 billion |
| FY ending 3/2025 | ¥4.75 million | Could not be retrieved |
| FY ending 3/2021 | ¥10.00 million | ¥0.2 billion |
| FY ending 3/2020 | ¥10.38 million | Could not be retrieved |
| FY ending 3/2017 | ¥22.57 million | Could not be retrieved |
| FY ending 3/2016 | ¥22.12 million | Could not be retrieved |
Revenue scale in the same industry
森尾電機
Source Annual securities reports of each company
Electric Appliances: 239 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 SONY GROUPFY Mar 2026 ¥12.5T
- 2 HitachiFY Mar 2026 ¥10.6T
- 3 PanasonicFY Mar 2026 ¥8.0T
- … 197 companies
- 201 TOYO ELECTRICFY Mar 2026 ¥8.9B
- 202 AVALDATAFY Mar 2026 ¥8.8B
- 203 森尾電機This companyFY Mar 2026 ¥8.6B
- 204 NKK SWITCHES.COFY Mar 2026 ¥8.4B
- 205 OSGFY Jan 2026 ¥8.2B
- … 34 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 東陽監査法人 |
| Audit fees (this year, total) | ¥22.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Stated as not applicable |
| 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: 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) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥1.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥45.51 million | Consolidated |
| Net sales | ¥8.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | Consolidated |
| Cash and cash equivalents | ¥0.7 billion | Consolidated |
| Net assets | ¥6.1 billion | Consolidated |
| Ordinary income (loss) | ¥0.9 billion | Consolidated |
| Total assets | ¥9.5 billion | Consolidated |
| Return on equity | 11.6% | Consolidated |
| Equity-to-asset ratio | 63.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.1 billion | Consolidated |
| Basic earnings (loss) per share | 487.06 yen | Consolidated |
| Net assets per share | 4,579.03 yen | Consolidated |
| Dividend per share | 65 yen | Parent only |
| Net sales | ¥7.5 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Total number of issued shares (common stock) | 1,425,000 shares | Parent only |
| Net assets | ¥5.9 billion | Parent only |
| Ordinary income (loss) | ¥0.6 billion | Parent only |
| Total assets | ¥9.2 billion | Parent only |
| Return on equity | 8.0% | Parent only |
| Equity-to-asset ratio | 63.7% | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Payout ratio | 19.5% | Parent only |
| Basic earnings (loss) per share | 333.26 yen | Parent only |
| Net assets per share | 4,425.07 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 218 people | Consolidated |
| Number of employees | 218 people | Consolidated |
| Average length of service (years) | 18.9 years | Parent only |
| Average annual salary | ¥5.55 million | Parent only |
| Average age (years) | 41.6 years old | Parent only |
| Number of employees | 197 people | Parent only |
| Number of employees | 197 people | Parent only |
| Number of employees | 197 people | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Gross scope 1 greenhouse gas emissions | 306 t-CO2e | Consolidated |
| Scope 1 and 2 greenhouse gas emissions | 793 t-CO2e | Consolidated |
| Gross scope 2 greenhouse gas emissions | 486 t-CO2e | Consolidated |
| Net sales to external customers | ¥8.6 billion | Consolidated |
| Average number of temporary employees | 34 people | Consolidated |
| Average number of temporary employees | 34 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.2 billion | Consolidated |
| Write-downs of inventories | ¥14.05 million | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Number of consolidated subsidiaries | 1 companies | Consolidated |
| Average number of temporary employees | 33 people | Parent only |
| Average number of temporary employees | 33 people | Parent only |
| Average number of temporary employees | 33 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 778,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 101,600 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 | 1 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 | ¥0.51 million | Consolidated |
| Number of shares | 1,425,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 7.1% | Consolidated |
| Shareholding ratio | 58.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 101,600 shares | Consolidated |
| Number of voting rights | 13,192 units | Consolidated |
| Carrying amount on the balance sheet | ¥1.8 billion | Consolidated |
| Number of issues | 10 issues | Consolidated |
| Total shareholder return | 168.3% | 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 | ¥22.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥22.00 million | Consolidated |
Accounts unique to this company (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥2.33 million | Consolidated |
| Revenue | ¥-25.63 million | Consolidated |
| Change in average annual salary from the previous year | 8.2% | Parent only |
| Revenue | ¥7.25 million | Parent only |
| Revenue | ¥36.23 million | Parent only |
| Revenue | ¥31.97 million | Parent only |
| Revenue | ¥2.33 million | Parent only |
Balance sheet (138 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥65.05 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥85.29 million | Consolidated |
| Other | ¥1.01 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥1.0 billion | Consolidated |
| Other, net | ¥59.99 million | Consolidated |
| Software | ¥76.01 million | Consolidated |
| Lease obligations | ¥23.25 million | Consolidated |
| Lease obligations | ¥31.45 million | Consolidated |
| Lease assets | ¥0.1 billion | Consolidated |
| Lease assets | ¥17.26 million | Consolidated |
| Lease assets, net | ¥28.98 million | Consolidated |
| Work in process | ¥1.8 billion | Consolidated |
| Retained earnings | ¥3.2 billion | Consolidated |
| Raw materials and supplies | ¥1.1 billion | Consolidated |
| Notes receivable - trade | ¥0.49 million | Consolidated |
| Merchandise and finished goods | ¥0.2 billion | Consolidated |
| Non-current liabilities | ¥0.7 billion | Consolidated |
| Non-current assets | ¥3.6 billion | Consolidated |
| Land | ¥63.72 million | Consolidated |
| Accounts receivable - trade | ¥1.5 billion | Consolidated |
| Buildings and structures | ¥3.3 billion | Consolidated |
| Buildings and structures, net | ¥1.3 billion | Consolidated |
| Provision for directors' bonuses | ¥48.00 million | Consolidated |
| Investments and other assets | ¥2.0 billion | Consolidated |
| Investment securities | ¥1.8 billion | Consolidated |
| Notes and accounts payable - trade | ¥0.6 billion | Consolidated |
| Property, plant and equipment | ¥1.5 billion | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Shareholders' equity | ¥5.0 billion | Consolidated |
| Machinery, equipment and vehicles | ¥0.4 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.1 billion | Consolidated |
| Current liabilities | ¥2.8 billion | Consolidated |
| Current assets | ¥5.9 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Accumulated depreciation | ¥-83.31 million | Consolidated |
| Accumulated depreciation | ¥-2.0 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Foreign currency translation adjustment | ¥65.13 million | Consolidated |
| Intangible assets | ¥94.29 million | Consolidated |
| Cash and cash equivalents | ¥0.7 billion | Consolidated |
| Cash and deposits | ¥0.9 billion | Consolidated |
| Short-term loans payable | ¥1.3 billion | Consolidated |
| Net assets | ¥6.1 billion | Consolidated |
| Net assets | ¥6.1 billion | Consolidated |
| Total assets | ¥9.5 billion | Consolidated |
| Total assets | ¥9.5 billion | Consolidated |
| Deferred tax liabilities | ¥0.3 billion | Consolidated |
| Deferred tax assets | ¥46.37 million | Consolidated |
| Treasury stock | ¥-0.2 billion | Consolidated |
| Valuation and translation adjustments | ¥1.0 billion | Consolidated |
| Liabilities | ¥3.5 billion | Consolidated |
| Liabilities and net assets | ¥9.5 billion | Consolidated |
| Capital surplus | ¥0.9 billion | Consolidated |
| Capital stock | ¥1.0 billion | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Long-term loans payable | ¥0.3 billion | Consolidated |
| Electronically recorded obligations - operating | ¥0.3 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥0.4 billion | Consolidated |
| Current portion of long-term loans payable | ¥40.00 million | Consolidated |
| Other | ¥97.43 million | Parent only |
| Other | ¥1.22 million | Parent only |
| Other | ¥4.69 million | Parent only |
| Valuation difference on available-for-sale securities | ¥1.0 billion | Parent only |
| Software | ¥74.11 million | Parent only |
| Lease obligations | ¥22.85 million | Parent only |
| Lease obligations | ¥28.75 million | Parent only |
| Lease assets | ¥0.1 billion | Parent only |
| Lease assets | ¥17.26 million | Parent only |
| Lease assets, net | ¥28.98 million | Parent only |
| Work in process | ¥1.8 billion | Parent only |
| General reserve | ¥0.5 billion | Parent only |
| Retained earnings | ¥3.1 billion | Parent only |
| Legal retained earnings | ¥0.2 billion | Parent only |
| Prepaid expenses | ¥11.51 million | Parent only |
| Raw materials and supplies | ¥0.8 billion | Parent only |
| Notes receivable - trade | ¥0.49 million | Parent only |
| Merchandise and finished goods | ¥0.2 billion | Parent only |
| Non-current liabilities | ¥0.7 billion | Parent only |
| Non-current assets | ¥3.7 billion | Parent only |
| Land | ¥63.72 million | Parent only |
| Accounts receivable - trade | ¥1.4 billion | Parent only |
| Tools, furniture and fixtures | ¥0.2 billion | Parent only |
| Tools, furniture and fixtures | ¥40.99 million | Parent only |
| Buildings | ¥2.9 billion | Parent only |
| Buildings, net | ¥1.1 billion | Parent only |
| Insurance funds for directors | ¥14.15 million | Parent only |
| Provision for directors' bonuses | ¥48.00 million | Parent only |
| Investments and other assets | ¥2.1 billion | Parent only |
| Investment securities | ¥1.8 billion | Parent only |
| Property, plant and equipment | ¥1.5 billion | Parent only |
| Consumption taxes receivable | ¥57.07 million | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥4.9 billion | Parent only |
| Structures | ¥0.4 billion | Parent only |
| Structures, net | ¥0.2 billion | Parent only |
| Machinery and equipment | ¥0.4 billion | Parent only |
| Machinery and equipment, net | ¥0.1 billion | Parent only |
| Current liabilities | ¥2.6 billion | Parent only |
| Current assets | ¥5.4 billion | Parent only |
| Accumulated depreciation | ¥-83.31 million | Parent only |
| Accumulated depreciation | ¥-0.2 billion | Parent only |
| Accumulated depreciation | ¥-1.8 billion | Parent only |
| Accumulated depreciation | ¥-0.2 billion | Parent only |
| Accumulated depreciation | ¥-0.2 billion | Parent only |
| Accumulated depreciation | ¥-8.88 million | Parent only |
| Intangible assets | ¥92.39 million | Parent only |
| Cash and deposits | ¥0.8 billion | Parent only |
| Short-term loans payable | ¥1.2 billion | Parent only |
| Net assets | ¥5.9 billion | Parent only |
| Net assets | ¥5.9 billion | Parent only |
| Total assets | ¥9.2 billion | Parent only |
| Deferred tax liabilities | ¥0.3 billion | Parent only |
| Retained earnings brought forward | ¥2.4 billion | Parent only |
| Treasury stock | ¥-0.2 billion | Parent only |
| Valuation and translation adjustments | ¥1.0 billion | Parent only |
| Liabilities | ¥3.3 billion | Parent only |
| Liabilities and net assets | ¥9.2 billion | Parent only |
| Accounts payable - trade | ¥0.5 billion | Parent only |
| Capital surplus | ¥0.9 billion | Parent only |
| Legal capital surplus | ¥0.9 billion | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Vehicle and delivery equipment | ¥8.88 million | Parent only |
| Vehicles, net | ¥0 | Parent only |
| Long-term loans payable | ¥0.3 billion | Parent only |
| Long-term prepaid expenses | ¥6.56 million | Parent only |
| Long term accounts payable other | ¥46.62 million | Parent only |
| Long term lease and guarantee deposited | ¥18.42 million | Parent only |
| Shares of subsidiaries and associates | ¥0.2 billion | Parent only |
| Electronically recorded obligations - operating | ¥0.3 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥0.4 billion | Parent only |
| Telephone subscription right | ¥1.01 million | Parent only |
| Deposits received | ¥21.10 million | Parent only |
| Current portion of long-term loans payable | ¥40.00 million | Parent only |
Statement of income (104 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other comprehensive income | ¥0.4 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.3 billion | Consolidated |
| Dividends from surplus | ¥-80.67 million | Consolidated |
| Comprehensive income | ¥1.0 billion | Consolidated |
| Interest income | ¥0.07 million | Consolidated |
| Dividend income | ¥26.93 million | Consolidated |
| Operating income | ¥0.9 billion | Consolidated |
| Operating income | ¥0.9 billion | Consolidated |
| Non-operating income | ¥38.45 million | Consolidated |
| Non-operating expenses | ¥23.13 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥45.51 million | Consolidated |
| Gain on sales of non-current assets | ¥0.95 million | Consolidated |
| Loss on retirement of non-current assets | ¥3.61 million | Consolidated |
| Cost of sales | ¥6.6 billion | Consolidated |
| Gross profit (loss) | ¥2.0 billion | Consolidated |
| Net sales | ¥8.6 billion | Consolidated |
| Net sales | ¥8.6 billion | Consolidated |
| Net income | ¥0.6 billion | Consolidated |
| Net income | ¥0.6 billion | Consolidated |
| Net income (loss) | ¥0.6 billion | Consolidated |
| Net income (loss) | ¥0.6 billion | Consolidated |
| Directors' compensations | ¥90.71 million | Consolidated |
| Provision for directors' bonuses | ¥48.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | Consolidated |
| Interest expenses | ¥19.86 million | Consolidated |
| Income taxes - current | ¥0.2 billion | Consolidated |
| Income taxes | ¥0.2 billion | Consolidated |
| Income taxes - deferred | ¥13.31 million | Consolidated |
| Foreign exchange losses | ¥3.26 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥25.92 million | Consolidated |
| Extraordinary income | ¥3.28 million | Consolidated |
| Extraordinary loss | ¥3.61 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥5.18 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-32.75 million | Consolidated |
| Income (loss) before income taxes | ¥0.9 billion | Consolidated |
| Income (loss) before income taxes | ¥0.9 billion | Consolidated |
| Ordinary income | ¥0.9 billion | Consolidated |
| Payrolls and allowances-SGA | ¥0.3 billion | Consolidated |
| Purchase of treasury stock | ¥-41.62 million | Consolidated |
| Packing and transportation expenses | ¥0.1 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.2 billion | Consolidated |
| Provision for bonuses | ¥73.25 million | Consolidated |
| Retirement benefit expenses | ¥7.62 million | Consolidated |
| Miscellaneous income | ¥11.45 million | Consolidated |
| Other | ¥1,000 | Consolidated |
| Cost of real estate rent | ¥72.43 million | Parent only |
| Rent income of real estate | ¥0.2 billion | Parent only |
| Office supplies expenses | ¥1.61 million | Parent only |
| Entertainment expenses | ¥16.59 million | Parent only |
| Insurance expenses | ¥3.14 million | Parent only |
| Repair expenses | ¥1.74 million | Parent only |
| Dividends from surplus | ¥-80.67 million | Parent only |
| Interest income | ¥0.07 million | Parent only |
| Dividend income | ¥26.93 million | Parent only |
| Total | ¥5.9 billion | Parent only |
| Operating income | ¥0.6 billion | Parent only |
| Non-operating income | ¥35.50 million | Parent only |
| Non-operating expenses | ¥13.53 million | Parent only |
| Gain on sales of non-current assets | ¥0.20 million | Parent only |
| Loss on retirement of non-current assets | ¥3.61 million | Parent only |
| Cost of sales | ¥5.8 billion | Parent only |
| Gross profit (loss) | ¥1.7 billion | Parent only |
| Net sales | ¥7.5 billion | Parent only |
| Advertising expenses | ¥2.99 million | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Cost of products manufactured | ¥5.8 billion | Parent only |
| Directors' compensations | ¥79.64 million | Parent only |
| Provision for directors' bonuses | ¥48.00 million | Parent only |
| Interest expenses | ¥10.37 million | Parent only |
| Traveling and transportation expenses | ¥16.30 million | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥0.2 billion | Parent only |
| Income taxes - deferred | ¥-5.66 million | Parent only |
| Legal welfare expenses | ¥70.69 million | Parent only |
| Depreciation | ¥21.97 million | Parent only |
| Foreign exchange losses | ¥3.16 million | Parent only |
| Extraordinary income | ¥2.53 million | Parent only |
| Extraordinary loss | ¥3.61 million | Parent only |
| Research and development expenses | ¥3.93 million | Parent only |
| Welfare expenses | ¥0.85 million | Parent only |
| Taxes and dues | ¥34.28 million | Parent only |
| Income (loss) before income taxes | ¥0.6 billion | Parent only |
| Ordinary income | ¥0.6 billion | Parent only |
| Salaries and allowances | ¥0.3 billion | Parent only |
| Purchase of treasury stock | ¥-41.62 million | Parent only |
| Packing and transportation expenses | ¥0.1 billion | Parent only |
| Cost of finished goods sold | ¥5.8 billion | Parent only |
| Product sales revenue | ¥7.4 billion | Parent only |
| Ending finished goods cos | ¥0.2 billion | Parent only |
| Beginning finished goods cos | ¥85.20 million | Parent only |
| Membership fee | ¥4.37 million | Parent only |
| Sales commission | ¥38.80 million | Parent only |
| Selling, general and administrative expenses | ¥1.0 billion | Parent only |
| Rent expenses | ¥6.81 million | Parent only |
| Bonuses | ¥76.63 million | Parent only |
| Provision for bonuses | ¥72.19 million | Parent only |
| Retirement benefit expenses | ¥7.62 million | Parent only |
| Communication expenses | ¥2.26 million | Parent only |
| Miscellaneous income | ¥8.50 million | Parent only |
| Other | ¥1,000 | Parent only |
| Miscellaneous expenses | ¥47.35 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.9 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.4 billion | Consolidated |
| Total changes during the period | ¥0.7 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.3 billion | Parent only |
Statement of cash flows (34 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-5.79 million | Consolidated |
| Other non operating expenses income | ¥-0.42 million | Consolidated |
| Increase (decrease) in other current liabilities | ¥47.67 million | Consolidated |
| Decrease (increase) in other current assets | ¥3.08 million | Consolidated |
| Repayments of lease obligations | ¥-61.09 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.6 billion | Consolidated |
| Interest expenses paid | ¥-21.84 million | Consolidated |
| Interest and dividends income received | ¥27.00 million | Consolidated |
| Interest and dividend income | ¥-27.00 million | Consolidated |
| Loss gain on sales and retirement of noncurrent assets | ¥2.65 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.5 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.2 billion | Consolidated |
| Payments into time deposits | ¥-0.2 billion | Consolidated |
| Subtotal | ¥0.2 billion | Consolidated |
| Decrease (increase) in other investments | ¥0.06 million | Consolidated |
| Purchase of investment securities | ¥-0.51 million | Consolidated |
| Interest expenses | ¥19.86 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.2 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.95 million | Consolidated |
| Payments for retirement of property, plant and equipment | ¥-2.34 million | Consolidated |
| (Increase)/decrease in consumption tax/value-added tax receivables | ¥-57.07 million | Consolidated |
| Decrease in consumption taxes payable | ¥-0.1 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.7 billion | Consolidated |
| Income taxes refund (paid) | ¥-0.2 billion | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Purchase of intangible assets | ¥-62.91 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥0.4 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-41.62 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥26.16 million | Consolidated |
| Dividends | ¥-80.17 million | Consolidated |
| Repayment of long term loans payable | ¥-40.00 million | Consolidated |
| Amortization of long term prepaid expenses | ¥0.90 million | Consolidated |
| Proceeds from guarantee deposits received | ¥0.31 million | Consolidated |
| Repayments of guarantee deposits received | ¥-1.20 million | Consolidated |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥3.93 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥45.51 million | Consolidated | Disclosed |
| Dividend per share | 65 | Parent only | Disclosed |
| Number of employees | 218 | Consolidated | Disclosed |
| Net assets | ¥6.1 billion | Consolidated | Disclosed |
| Net sales | ¥8.6 billion | Consolidated | Disclosed |
| Operating income | ¥0.9 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.9 billion | Consolidated | Disclosed |
| Net income | ¥0.6 billion | Consolidated | Disclosed |
| Total assets | ¥9.5 billion | Consolidated | Disclosed |
| Operating margin | 9.9% | Consolidated | Calculated |
| Net margin | 7.5% | Consolidated | Calculated |
| Sales per employee | 39628335 yen | Consolidated | Calculated |
| Total asset turnover | 0.9 times | Consolidated | Calculated |
| Net assets to total assets | 63.5% | Consolidated | Calculated |