MITSUI E&S
MITSUI E&S Co., Ltd.
Company highlights
The largest segment by revenue is 舶用推進システム, at 42.4% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
MITSUI E&S
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 | |
| 舶用推進システム | ¥149.7 billion | 42.4% | ¥135.5 billion | ¥14.5 billion | 38.1% | 9.7% | ¥7.5 billion |
| 周辺サービス | ¥94.3 billion | 26.7% | ¥75.2 billion | ¥0.8 billion | 2.2% | 0.9% | ¥-1.6 billion |
| 物流システム | ¥65.2 billion | 18.5% | ¥62.8 billion | ¥13.9 billion | 36.7% | 21.4% | ¥6.0 billion |
| 成長事業推進 | ¥43.8 billion | 12.4% | ¥40.0 billion | ¥8.8 billion | 23.1% | 20.0% | ¥6.8 billion |
| Total of the businesses | ¥353.0 billion | 100.0% | ¥38.0 billion | 100.0% | |||
Revenue and profit
MITSUI E&S
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Directors compensations salaries and allowances | ¥16.2 billion | Consolidated |
| Amortization of goodwill | ¥1.1 billion | Consolidated | |
| Rent expenses | ¥1.0 billion | Parent only | |
| Depreciation | ¥0.4 billion | Parent only | |
| Profit by stage | Gross profit (loss) | ¥69.5 billion | Consolidated |
| Ordinary income | ¥44.9 billion | Consolidated | |
| Net income | ¥38.5 billion | Consolidated | |
| Operating income | ¥37.6 billion | Consolidated |
MITSUI E&S
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Directors compensations salaries and allowances ¥16.2 billion
- Amortization of goodwill ¥1.1 billion
- Rent expenses ¥1.0 billion
- Depreciation ¥0.4 billion
- Other (not itemized) ¥13.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
MITSUI E&S
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
MITSUI E&S
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥579.4B | ¥262.3B | ¥301.9B | ¥315.1B | ¥353.2B |
| Year on year (%) | -12.7% | -54.7%◆ | +15.1% | +4.4% | +12.1% |
| Ordinary income (loss) | -¥25.7B | ¥12.5B | ¥20.7B | ¥27.8B | ¥44.9B |
| Change from prior year | 3.13x | loss to profit◆ | +65.3% | +34.0% | +61.7% |
| Ordinary income (loss) as a share of Net sales | -4.4% | 4.8% | 6.9% | 8.8% | 12.7% |
| Change (percentage points) | -3.2 points◆ | +9.2 points◆ | +2.1 points◆ | +1.9 points | +3.9 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (4)
- 2015Net sales year on year +21.9%, Ordinary income (loss) as a share of revenue -2.1 points
- 2019Ordinary income (loss) as a share of revenue -8.1 points, Ordinary income (loss) profit to loss
- 2021Ordinary income (loss) as a share of revenue +6.4 points
- 2022Ordinary income (loss) as a share of revenue -3.2 points
- 2023Net sales year on year -54.7%, Ordinary income (loss) as a share of revenue +9.2 points, Ordinary income (loss) loss to profit
- 2024Ordinary income (loss) as a share of revenue +2.1 points
- 2026Ordinary income (loss) as a share of revenue +3.9 points
MITSUI E&S
Earnings and net assets per share over time
Unit yenSource Annual securities reports
MITSUI E&S
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 | ¥579.4 billion | ¥262.3 billion | ¥301.9 billion | ¥315.1 billion | ¥353.2 billion |
| Ordinary income (loss) | ¥-25.7 billion | ¥12.5 billion | ¥20.7 billion | ¥27.8 billion | ¥44.9 billion |
| Net income (loss) attributable to owners of parent | ¥-21.8 billion | ¥15.6 billion | ¥25.1 billion | ¥39.1 billion | ¥38.5 billion |
| Comprehensive income | ¥-8.8 billion | ¥37.5 billion | ¥30.4 billion | ¥39.7 billion | ¥63.2 billion |
| Net assets | ¥62.9 billion | ¥110.7 billion | ¥146.5 billion | ¥174.2 billion | ¥233.8 billion |
| Total assets | ¥409.1 billion | ¥440.0 billion | ¥467.1 billion | ¥449.2 billion | ¥494.6 billion |
| Net assets per share | 706.06 yen | 1,107.02 yen | 1,311.64 yen | 1,682.97 yen | 2,270.25 yen |
| Basic earnings (loss) per share | -269.94 yen | 177.47 yen | 255.73 yen | 385.39 yen | 381.15 yen |
| Diluted earnings per share | Could not be retrieved | 174.92 yen | 254.42 yen | 385.25 yen | 381.06 yen |
| Equity-to-asset ratio | 14.0% | 24.2% | 30.4% | 37.8% | 46.3% |
| Return on equity | -36.0% | 19.0% | 20.2% | 25.1% | 19.3% |
| Net cash provided by (used in) operating activities | ¥-20.3 billion | ¥-15.0 billion | ¥-34.4 billion | ¥14.9 billion | ¥28.4 billion |
| Net cash provided by (used in) investing activities | ¥-70.9 billion | ¥-3.0 billion | ¥-0.4 billion | ¥60.9 billion | ¥2.6 billion |
| Net cash provided by (used in) financing activities | ¥0.8 billion | ¥9.5 billion | ¥24.1 billion | ¥-76.6 billion | ¥-10.4 billion |
| Cash and cash equivalents | ¥50.8 billion | ¥43.5 billion | ¥33.5 billion | ¥33.4 billion | ¥54.6 billion |
Parent only indicators (16 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | Could not be retrieved | Could not be retrieved | ¥173.7 billion | ¥195.3 billion | ¥209.6 billion |
| Operating revenue | ¥15.3 billion | ¥15.5 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Ordinary income (loss) | ¥1.5 billion | ¥3.7 billion | ¥13.9 billion | ¥30.4 billion | ¥45.0 billion |
| Net income (loss) | ¥-7.3 billion | ¥13.2 billion | ¥14.1 billion | ¥57.9 billion | ¥31.8 billion |
| Capital stock | ¥44.4 billion | ¥3.8 billion | ¥8.8 billion | ¥8.8 billion | ¥8.8 billion |
| Total number of issued shares (common stock) | 83,098,000 shares | 89,737,000 shares | 103,098,000 shares | 103,098,000 shares | 103,098,000 shares |
| Net assets | ¥25.9 billion | ¥50.0 billion | ¥71.1 billion | ¥124.1 billion | ¥171.1 billion |
| Total assets | ¥321.2 billion | ¥335.2 billion | ¥463.6 billion | ¥356.4 billion | ¥393.0 billion |
| Net assets per share | 318.57 yen | 460.82 yen | 607.92 yen | 1,229.11 yen | 1,695.46 yen |
| Dividend per share | Could not be retrieved | 3 yen | 5 yen | 20 yen | 57 yen |
| Interim dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 15 yen |
| Basic earnings (loss) per share | -90.57 yen | 149.38 yen | 141 yen | 571.66 yen | 315.18 yen |
| Diluted earnings per share | Could not be retrieved | 147.23 yen | 140.27 yen | 571.45 yen | 315.1 yen |
| Equity-to-asset ratio | 8.0% | 14.9% | 15.3% | 34.8% | 43.5% |
| Return on equity | -24.9% | 34.8% | 23.4% | 59.3% | 21.6% |
| Payout ratio | Could not be retrieved | 2.0% | 3.6% | 3.5% | 18.1% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥57 | ¥15 | 18.1% | |
| FY ending 3/2025 | ¥20 | Could not be retrieved | 3.5% | |
| FY ending 3/2024 | ¥5 | Could not be retrieved | 3.6% | |
| FY ending 3/2023 | ¥3 | Could not be retrieved | 2.0% | |
| FY 2022 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2021 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2020 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2019 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2018 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2017 | ¥3 | Could not be retrieved | 602.2% | |
| FY ending 3/2016 | ¥4 | Could not be retrieved | 135.3% | |
| FY ending 3/2015 | ¥2 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2014 | ¥2 | Could not be retrieved | 54.7% | |
| FY ending 3/2013 | ¥3 | Could not be retrieved | Could not be retrieved |
MITSUI E&S
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
MITSUI E&S
Unit %Source Annual securities reports
- Financial institutions25.33%
- Securities firms4.54%
- Other corporations11.06%
- Foreign holders (institutions)30.97%
- Foreign holders (individuals)0.19%
- Individuals and others27.91%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 日本マスタートラスト信託銀行株式会社(信託口) | 13.66% | 13,791,000 |
| 2 | 株式会社日本カストディ銀行(信託口) | 7.19% | 7,258,000 |
| 3 | 今治造船株式会社 | 3.83% | 3,864,000 |
| 4 | BNY GCM CLIENT ACCOUNT JPRD AC ISG (FE-AC)(常任代理人 株式会社三菱UFJ銀行) | 3.79% | 3,830,000 |
| 5 | 三井物産株式会社(常任代理人 株式会社日本カストディ銀行) | 2.52% | 2,550,000 |
| 6 | J.P. MORGAN BANK LUXEMBOURG S.A. 384513(常任代理人 株式会社みずほ銀行決済営業部) | 2.0% | 2,018,000 |
| 7 | 大樹生命保険株式会社(常任代理人 株式会社日本カストディ銀行) | 1.58% | 1,600,000 |
| 8 | THE CHASE MANHATTAN BANK, N.A. LONDONSECS LENDING OMNIBUS ACCOUNT(常任代理人 株式会社みずほ銀行決済営業部) | 1.37% | 1,391,000 |
| 9 | JP MORGAN CHASE BANK 385781(常任代理人 株式会社みずほ銀行決済営業部) | 1.36% | 1,381,000 |
| 10 | STATE STREET BANK AND TRUST COMPANY 505223(常任代理人 株式会社みずほ銀行決済営業部) | 1.26% | 1,274,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥1.7 billion | ¥9.1 billion |
| FY ending 3/2025 | ¥1.5 billion | Could not be retrieved |
| FY ending 3/2021 | ¥3.4 billion | ¥12.7 billion |
| FY ending 3/2020 | ¥2.8 billion | Could not be retrieved |
| FY ending 3/2017 | ¥3.9 billion | Could not be retrieved |
| FY ending 3/2016 | ¥3.5 billion | Could not be retrieved |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| 舶用推進システム | ¥0.4 billion | ¥3.6 billion |
| 周辺サービス | ¥0.6 billion | ¥1.3 billion |
| 物流システム | ¥0.2 billion | ¥3.4 billion |
| 成長事業推進 | ¥0.6 billion | ¥0.2 billion |
Revenue scale in the same industry
MITSUI E&S
Source Annual securities reports of each company
Machinery: 221 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 DAIKIN INDUSTRIESFY Mar 2026 ¥5.0T
- 2 Mitsubishi Heavy IndustriesFY Mar 2026 ¥5.0T
- 3 KUBOTAFY Dec 2025 ¥3.0T
- … 15 companies
- 19 DISCOFY Mar 2026 ¥436.9B
- 20 Kurita Water IndustriesFY Mar 2026 ¥402.9B
- 21 MITSUI E&SThis companyFY Mar 2026 ¥353.2B
- 22 TADANOFY Dec 2025 ¥349.5B
- 23 GLORYFY Mar 2026 ¥339.6B
- … 198 companies
Workforce information
Women 187 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 2,368 |
| Childcare leave taken, men |
93% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 4% |
| Share of board members who are women | 28.6% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 79,212 t-CO2 |
| Sites covered by the report | 2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任あずさ監査法人 |
| Audit fees (this year, total) | ¥0.1 billion |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥77.00 million |
| Non-audit fees (this year, network firms) | ¥18.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in this book
Same industry: Machinery
“Kaisha no Shikumi: Order Backlog and the Cost of Completion”
Reads the filings of companies that build power plant equipment, waste incinerators and similar products to order, for their order backlog and how the cost to completion decides profit.
Machinery companies in this book: Mitsubishi Heavy Industries, IHI, Kanadevia
“Ano Kaisha no Shikumi” series, Vol.10 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥63.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥28.4 billion | Consolidated |
| Net sales | ¥353.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥2.6 billion | Consolidated |
| Diluted earnings per share | 381.06 yen | Consolidated |
| Cash and cash equivalents | ¥54.6 billion | Consolidated |
| Net assets | ¥233.8 billion | Consolidated |
| Ordinary income (loss) | ¥44.9 billion | Consolidated |
| Total assets | ¥494.6 billion | Consolidated |
| Return on equity | 19.3% | Consolidated |
| Equity-to-asset ratio | 46.3% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥38.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-10.4 billion | Consolidated |
| Basic earnings (loss) per share | 381.15 yen | Consolidated |
| Net assets per share | 2,270.25 yen | Consolidated |
| Dividend per share | 57 yen | Parent only |
| Net sales | ¥209.6 billion | Parent only |
| Net income (loss) | ¥31.8 billion | Parent only |
| Diluted earnings per share | 315.1 yen | Parent only |
| Total number of issued shares (common stock) | 103,098,000 shares | Parent only |
| Net assets | ¥171.1 billion | Parent only |
| Ordinary income (loss) | ¥45.0 billion | Parent only |
| Total assets | ¥393.0 billion | Parent only |
| Return on equity | 21.6% | Parent only |
| Equity-to-asset ratio | 43.5% | Parent only |
| Capital stock | ¥8.8 billion | Parent only |
| Payout ratio | 18.1% | Parent only |
| Interim dividend per share | 15 yen | Parent only |
| Basic earnings (loss) per share | 315.18 yen | Parent only |
| Net assets per share | 1,695.46 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 5,998 people | Consolidated |
| Number of employees | 5,998 people | Consolidated |
| Wage gap between men and women (all employees) | 82.7% | Parent only |
| Average length of service (years) | 16.3 years | Parent only |
| Average annual salary | ¥8.02 million | Parent only |
| Average age (years) | 40.2 years old | Parent only |
| Number of employees | 2,284 people | Parent only |
| Number of employees | 2,284 people | Parent only |
| Number of employees | 2,284 people | Parent only |
| Wage gap between men and women (regular employees) | 83.5% | Parent only |
| Wage gap between men and women (non-regular employees) | 84.8% | Parent only |
Other disclosed items (15 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥353.2 billion | Consolidated |
| Average number of temporary employees | 278 people | Consolidated |
| Average number of temporary employees | 278 people | Consolidated |
| Number of associates accounted for using equity method | 13 companies | Consolidated |
| Equity in earnings losses of affiliates | ¥7.5 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥9.3 billion | Consolidated |
| Write-downs of inventories | ¥0.1 billion | Consolidated |
| Depreciation | ¥8.1 billion | Consolidated |
| Number of consolidated subsidiaries | 42 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 93.0% | Parent only |
| Average number of temporary employees | 26 people | Parent only |
| Average number of temporary employees | 26 people | Parent only |
| Average number of temporary employees | 26 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 4.0% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 38,960,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 2,196,400 shares | Consolidated |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment reporting company | 3 issues | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥3.00 million | Consolidated |
| Number of shares | 103,098,717 shares | Consolidated |
| Shareholding ratio treasury shares etc | 2.1% | Consolidated |
| Shareholding ratio | 38.6% | Consolidated |
| Number of shares held in own name treasury shares etc | 2,196,400 shares | Consolidated |
| Number of voting rights | 1,004,852 units | Consolidated |
| Carrying amount on the balance sheet | ¥2.1 billion | Consolidated |
| Carrying amount on the balance sheet | ¥40.8 billion | Consolidated |
| Number of issues | 33 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 1,016.5% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥1.7 billion | Consolidated |
| Research and development expenses | ¥1.7 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥9.1 billion | Consolidated |
Audit (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - total | ¥77.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥77.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥20.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥0 | Consolidated |
| Fees for non-audit services - total | ¥18.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥17.00 million | Consolidated |
Accounts unique to this company (17 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.3 billion | Consolidated |
| Revenue | ¥1.0 billion | Consolidated |
| Revenue | ¥3.4 billion | Consolidated |
| Revenue | ¥0.8 billion | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥-0.5 billion | Consolidated |
| Revenue | ¥-0.6 billion | Consolidated |
| Change in average annual salary from the previous year | 14.0% | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥1.3 billion | Parent only |
| Revenue | ¥0.3 billion | Parent only |
| Revenue | ¥1.0 billion | Parent only |
| Revenue | ¥3.4 billion | Parent only |
| Revenue | ¥0.8 billion | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥3.2 billion | Parent only |
Balance sheet (160 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.4 billion | Consolidated |
| Other | ¥32.1 billion | Consolidated |
| Other | ¥13.5 billion | Consolidated |
| Other | ¥24.2 billion | Consolidated |
| Other | ¥16.6 billion | Consolidated |
| Other | ¥7.6 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥26.3 billion | Consolidated |
| Other, net | ¥2.9 billion | Consolidated |
| Goodwill | ¥6.2 billion | Consolidated |
| Goodwill | ¥6.2 billion | Consolidated |
| Lease obligations | ¥3.8 billion | Consolidated |
| Lease obligations | ¥2.0 billion | Consolidated |
| Lease assets | ¥12.9 billion | Consolidated |
| Lease assets, net | ¥5.2 billion | Consolidated |
| Work in process | ¥60.3 billion | Consolidated |
| Provision for construction on warranties | ¥2.6 billion | Consolidated |
| Deferred tax liabilities for land revaluation | ¥10.1 billion | Consolidated |
| Retained earnings | ¥143.1 billion | Consolidated |
| Raw materials and supplies | ¥7.2 billion | Consolidated |
| Notes receivable - trade | ¥0.5 billion | Consolidated |
| Notes receivable - trade | ¥90.9 billion | Consolidated |
| Provision for loss on construction contracts ves | ¥3.7 billion | Consolidated |
| Merchandise and finished goods | ¥10.3 billion | Consolidated |
| Non-current liabilities | ¥63.4 billion | Consolidated |
| Non-current assets | ¥248.3 billion | Consolidated |
| Land | ¥58.6 billion | Consolidated |
| Revaluation reserve for land | ¥21.8 billion | Consolidated |
| Accounts receivable - trade | ¥66.7 billion | Consolidated |
| Contract liabilities | ¥42.9 billion | Consolidated |
| Contract assets | ¥23.8 billion | Consolidated |
| Buildings and structures | ¥95.8 billion | Consolidated |
| Buildings and structures, net | ¥22.7 billion | Consolidated |
| Construction in progress | ¥2.4 billion | Consolidated |
| Investments and other assets | ¥126.3 billion | Consolidated |
| Investment securities | ¥55.0 billion | Consolidated |
| Notes and accounts payable - trade | ¥45.6 billion | Consolidated |
| Subscription rights to shares | ¥30.00 million | Consolidated |
| Property, plant and equipment | ¥108.2 billion | Consolidated |
| Income taxes payable | ¥5.2 billion | Consolidated |
| Shareholders' equity | ¥150.1 billion | Consolidated |
| Machinery, equipment and vehicles | ¥73.2 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥16.3 billion | Consolidated |
| Current liabilities | ¥197.3 billion | Consolidated |
| Current assets | ¥246.2 billion | Consolidated |
| Accumulated depreciation | ¥-10.5 billion | Consolidated |
| Accumulated depreciation | ¥-7.7 billion | Consolidated |
| Accumulated depreciation | ¥-73.1 billion | Consolidated |
| Accumulated depreciation | ¥-56.8 billion | Consolidated |
| Foreign currency translation adjustment | ¥10.3 billion | Consolidated |
| Intangible assets | ¥13.8 billion | Consolidated |
| Cash and cash equivalents | ¥54.6 billion | Consolidated |
| Cash and deposits | ¥57.1 billion | Consolidated |
| Short-term loans payable | ¥49.0 billion | Consolidated |
| Net assets | ¥233.8 billion | Consolidated |
| Net assets | ¥233.8 billion | Consolidated |
| Total assets | ¥494.6 billion | Consolidated |
| Total assets | ¥494.6 billion | Consolidated |
| Deferred gains or losses on hedges | ¥3.2 billion | Consolidated |
| Deferred tax liabilities | ¥0.2 billion | Consolidated |
| Deferred tax assets | ¥10.9 billion | Consolidated |
| Treasury stock | ¥-4.6 billion | Consolidated |
| Valuation and translation adjustments | ¥78.9 billion | Consolidated |
| Liabilities | ¥260.7 billion | Consolidated |
| Liabilities and net assets | ¥494.6 billion | Consolidated |
| Allowance for doubtful accounts | ¥-1.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.5 billion | Consolidated |
| Capital surplus | ¥2.8 billion | Consolidated |
| Capital stock | ¥8.8 billion | Consolidated |
| Asset retirement obligations | ¥1.1 billion | Consolidated |
| Provision for bonuses | ¥8.5 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥17.3 billion | Consolidated |
| Net defined benefit liability | ¥4.1 billion | Consolidated |
| Net defined benefit asset | ¥27.7 billion | Consolidated |
| Long-term loans payable | ¥37.4 billion | Consolidated |
| Long-term loans receivable | ¥1.7 billion | Consolidated |
| Electronically recorded obligations - operating | ¥6.0 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥4.3 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥4.3 billion | Consolidated |
| Non-controlling interests | ¥4.7 billion | Consolidated |
| Current portion of long-term loans payable | ¥6.2 billion | Consolidated |
| Other | ¥0.6 billion | Parent only |
| Other | ¥1.6 billion | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥5.0 billion | Parent only |
| Other | ¥53.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥26.0 billion | Parent only |
| Software | ¥1.2 billion | Parent only |
| Lease obligations | ¥3.3 billion | Parent only |
| Lease obligations | ¥1.5 billion | Parent only |
| Lease assets, net | ¥4.6 billion | Parent only |
| Work in process | ¥47.8 billion | Parent only |
| Provision for construction on warranties | ¥1.8 billion | Parent only |
| Deferred tax liabilities for land revaluation | ¥10.1 billion | Parent only |
| Investments in capital | ¥5.00 million | Parent only |
| Retained earnings | ¥116.7 billion | Parent only |
| Prepaid pension cost | ¥4.1 billion | Parent only |
| Prepaid expenses | ¥3.3 billion | Parent only |
| Advance payments trade | ¥1.5 billion | Parent only |
| Raw materials and supplies | ¥2.9 billion | Parent only |
| Provision for loss on construction contracts ves | ¥1.1 billion | Parent only |
| Non-current liabilities | ¥55.3 billion | Parent only |
| Non-current assets | ¥225.4 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥0.3 billion | Parent only |
| Land | ¥55.2 billion | Parent only |
| Revaluation reserve for land | ¥21.8 billion | Parent only |
| Accounts receivable - trade | ¥34.8 billion | Parent only |
| Contract liabilities | ¥29.7 billion | Parent only |
| Contract assets | ¥16.0 billion | Parent only |
| Tools, furniture and fixtures | ¥1.9 billion | Parent only |
| Buildings, net | ¥9.4 billion | Parent only |
| Construction in progress | ¥2.0 billion | Parent only |
| Investments and other assets | ¥130.2 billion | Parent only |
| Investment securities | ¥43.0 billion | Parent only |
| Notes payable trade | ¥0 | Parent only |
| Subscription rights to shares | ¥30.00 million | Parent only |
| Property, plant and equipment | ¥94.0 billion | Parent only |
| Income taxes payable | ¥3.6 billion | Parent only |
| Accrued expenses | ¥2.9 billion | Parent only |
| Accounts payable - other | ¥7.9 billion | Parent only |
| Shareholders' equity | ¥123.2 billion | Parent only |
| Structures, net | ¥7.9 billion | Parent only |
| Machinery and equipment, net | ¥12.8 billion | Parent only |
| Current liabilities | ¥166.6 billion | Parent only |
| Current assets | ¥167.6 billion | Parent only |
| Intangible assets | ¥1.2 billion | Parent only |
| Patent right | ¥8.00 million | Parent only |
| Cash and deposits | ¥37.1 billion | Parent only |
| Short-term loans payable | ¥49.0 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥12.4 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥0.6 billion | Parent only |
| Net assets | ¥171.1 billion | Parent only |
| Net assets | ¥171.1 billion | Parent only |
| Total assets | ¥393.0 billion | Parent only |
| Deferred gains or losses on hedges | ¥54.00 million | Parent only |
| Deferred tax assets | ¥7.1 billion | Parent only |
| Retained earnings brought forward | ¥116.4 billion | Parent only |
| Treasury stock | ¥-4.6 billion | Parent only |
| Vessels net | ¥0 | Parent only |
| Finished goods | ¥6.5 billion | Parent only |
| Valuation and translation adjustments | ¥47.9 billion | Parent only |
| Liabilities | ¥221.9 billion | Parent only |
| Liabilities and net assets | ¥393.0 billion | Parent only |
| Accounts payable - trade | ¥31.9 billion | Parent only |
| Allowance for doubtful accounts | ¥-108.5 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.4 billion | Parent only |
| Capital surplus | ¥2.2 billion | Parent only |
| Legal capital surplus | ¥2.2 billion | Parent only |
| Capital stock | ¥8.8 billion | Parent only |
| Asset retirement obligations | ¥1.0 billion | Parent only |
| Provision for bonuses | ¥5.1 billion | Parent only |
| Vehicles, net | ¥35.00 million | Parent only |
| Long-term loans payable | ¥35.7 billion | Parent only |
| Long-term prepaid expenses | ¥14.00 million | Parent only |
| Long-term loans receivable | ¥137.5 billion | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥4.8 billion | Parent only |
| Shares of subsidiaries and associates | ¥40.0 billion | Parent only |
| Electronically recorded obligations - operating | ¥4.8 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥0.8 billion | Parent only |
| Deposits received | ¥19.8 billion | Parent only |
| Current portion of long-term loans payable | ¥5.9 billion | Parent only |
Statement of income (95 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.8 billion | Consolidated |
| Other | ¥1.5 billion | Consolidated |
| Other comprehensive income | ¥24.3 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥19.4 billion | Consolidated |
| Amortization of goodwill | ¥1.1 billion | Consolidated |
| Loss on business restructuring | ¥0.6 billion | Consolidated |
| Dividends from surplus | ¥-3.5 billion | Consolidated |
| Comprehensive income | ¥63.2 billion | Consolidated |
| Interest income | ¥0.3 billion | Consolidated |
| Dividend income | ¥0.5 billion | Consolidated |
| Operating income | ¥37.6 billion | Consolidated |
| Operating income | ¥37.6 billion | Consolidated |
| Non-operating income | ¥11.3 billion | Consolidated |
| Non-operating expenses | ¥4.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥28.4 billion | Consolidated |
| Loss on disposal of noncurrent assets | ¥1.2 billion | Consolidated |
| Gain on sale of fixed assets | ¥56.00 million | Consolidated |
| Revaluation reserve for land | ¥3.6 billion | Consolidated |
| Cost of sales | ¥283.7 billion | Consolidated |
| Gross profit (loss) | ¥69.5 billion | Consolidated |
| Net sales | ¥353.2 billion | Consolidated |
| Net sales | ¥353.2 billion | Consolidated |
| Net income | ¥38.5 billion | Consolidated |
| Net income | ¥38.5 billion | Consolidated |
| Net income (loss) | ¥38.9 billion | Consolidated |
| Net income (loss) | ¥38.9 billion | Consolidated |
| Directors compensations salaries and allowances | ¥16.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥2.6 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥7.5 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥0.8 billion | Consolidated |
| Interest expenses | ¥1.7 billion | Consolidated |
| Income taxes - current | ¥10.6 billion | Consolidated |
| Income taxes | ¥1.2 billion | Consolidated |
| Income taxes - deferred | ¥-9.5 billion | Consolidated |
| Impairment loss | ¥0.5 billion | Consolidated |
| Impairment loss | ¥0.5 billion | Consolidated |
| Foreign exchange gains | ¥2.2 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥1.2 billion | Consolidated |
| Extraordinary income | ¥0.3 billion | Consolidated |
| Extraordinary loss | ¥5.2 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.7 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥21.3 billion | Consolidated |
| Income (loss) before income taxes | ¥40.0 billion | Consolidated |
| Income (loss) before income taxes | ¥40.0 billion | Consolidated |
| Ordinary income | ¥44.9 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥-0.5 billion | Consolidated |
| Disposal of treasury stock | ¥28.00 million | Consolidated |
| Purchase of treasury stock | ¥-10.00 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥62.8 billion | Consolidated |
| LossOnLitigationSGAIFRS | ¥1.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-10.4 billion | Consolidated |
| Selling, general and administrative expenses | ¥31.8 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.9 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥3.4 billion | Consolidated |
| Increase (decrease) in cash and cash equivalents resulting from change in scope of consolidation | ¥-42.00 million | Consolidated |
| Gain on sales of shares of subsidiaries and associates | ¥0.3 billion | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥0 | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.4 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.4 billion | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Dividends from surplus | ¥-3.5 billion | Parent only |
| Interest income | ¥3.7 billion | Parent only |
| Dividend income | ¥5.1 billion | Parent only |
| Operating income | ¥33.1 billion | Parent only |
| Non-operating income | ¥13.8 billion | Parent only |
| Non-operating expenses | ¥1.9 billion | Parent only |
| Loss on disposal of noncurrent assets | ¥1.2 billion | Parent only |
| Gain on sale of fixed assets | ¥53.00 million | Parent only |
| Revaluation reserve for land | ¥3.6 billion | Parent only |
| Cost of sales | ¥165.1 billion | Parent only |
| Gross profit (loss) | ¥44.5 billion | Parent only |
| Net sales | ¥209.6 billion | Parent only |
| Net income (loss) | ¥31.8 billion | Parent only |
| Net income (loss) | ¥31.8 billion | Parent only |
| Directors compensations salaries and allowances | ¥5.4 billion | Parent only |
| Gain on sales of investment securities | ¥1.00 million | Parent only |
| Interest expenses | ¥1.6 billion | Parent only |
| Income taxes - current | ¥13.3 billion | Parent only |
| Income taxes | ¥7.6 billion | Parent only |
| Income taxes - deferred | ¥-5.7 billion | Parent only |
| Depreciation | ¥0.4 billion | Parent only |
| Impairment loss | ¥0.3 billion | Parent only |
| Foreign exchange gains | ¥1.7 billion | Parent only |
| Extraordinary income | ¥4.2 billion | Parent only |
| Extraordinary loss | ¥9.8 billion | Parent only |
| Income (loss) before income taxes | ¥39.4 billion | Parent only |
| Ordinary income | ¥45.0 billion | Parent only |
| Disposal of treasury stock | ¥28.00 million | Parent only |
| Purchase of treasury stock | ¥-10.00 million | Parent only |
| Selling, general and administrative expenses | ¥11.5 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥3.2 billion | Parent only |
| Rent expenses | ¥1.0 billion | Parent only |
| Gain on sales of shares of subsidiaries and associates | ¥4.2 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥7.4 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥59.7 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥21.1 billion | Consolidated |
| Total changes during the period | ¥47.0 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥15.1 billion | Parent only |
Statement of cash flows (41 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-3.2 billion | Consolidated |
| Other | ¥-0.4 billion | Consolidated |
| Other | ¥17.00 million | Consolidated |
| Increase (decrease) in other liabilities | ¥6.3 billion | Consolidated |
| Decrease (increase) in other assets | ¥-1.4 billion | Consolidated |
| Amortization of goodwill | ¥1.1 billion | Consolidated |
| Repayments of lease obligations | ¥-1.8 billion | Consolidated |
| Loss on business restructuring | ¥0.6 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-10.5 billion | Consolidated |
| Interest expenses paid | ¥-2.1 billion | Consolidated |
| Interest and dividends income received | ¥2.7 billion | Consolidated |
| Interest and dividend income | ¥-0.8 billion | Consolidated |
| Increase decrease in provision for loss on construction contracts ope cfves | ¥-1.4 billion | Consolidated |
| Loss (gain) on disposal of non-current assets | ¥1.1 billion | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥15.3 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥-2.0 billion | Consolidated |
| Net decrease increase in time deposits | ¥-0.5 billion | Consolidated |
| Subtotal | ¥40.6 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-7.5 billion | Consolidated |
| Interest expenses | ¥1.7 billion | Consolidated |
| Purchase of property plant and equipment and intangible assets | ¥-9.1 billion | Consolidated |
| Proceeds from sales of property plant and equipment and intangible assets | ¥7.0 billion | Consolidated |
| Decrease (increase) in inventories | ¥-7.9 billion | Consolidated |
| Income taxes paid | ¥-10.3 billion | Consolidated |
| Depreciation | ¥8.1 billion | Consolidated |
| Impairment loss | ¥0.5 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-1.6 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥1.3 billion | Consolidated |
| Proceeds from subsidy-InvCF | ¥1.6 billion | Consolidated |
| LossOnLitigationSGAIFRS | ¥1.9 billion | Consolidated |
| Payments for loss on litigation | ¥-1.9 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.4 billion | Consolidated |
| Payments for asset retirement obligations | ¥-0.2 billion | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥0.3 billion | Consolidated |
| Inorease (decrease) in asset for retirement benefits | ¥0.9 billion | Consolidated |
| Dividends | ¥-3.5 billion | Consolidated |
| Proceeds from long term loans payable | ¥2.4 billion | Consolidated |
| Repayment of long term loans payable | ¥-8.7 billion | Consolidated |
| Proceeds from sales of shares of subsidiaries and affiliates | ¥4.2 billion | Consolidated |
| Loss (gain) on sale of shares of subsidiaries and associates | ¥-0.3 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-49.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥28.4 billion | Consolidated | Disclosed |
| Dividend per share | 57 | Parent only | Disclosed |
| Number of employees | 5,998 | Consolidated | Disclosed |
| Net assets | ¥233.8 billion | Consolidated | Disclosed |
| Net sales | ¥353.2 billion | Consolidated | Disclosed |
| Operating income | ¥37.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥44.9 billion | Consolidated | Disclosed |
| Net income | ¥38.5 billion | Consolidated | Disclosed |
| Total assets | ¥494.6 billion | Consolidated | Disclosed |
| Operating margin | 10.7% | Consolidated | Calculated |
| Net margin | 10.9% | Consolidated | Calculated |
| Sales per employee | 58885629 yen | Consolidated | Calculated |
| Total asset turnover | 0.71 times | Consolidated | Calculated |
| Net assets to total assets | 47.3% | Consolidated | Calculated |