のむら産業
のむら産業株式会社
Company highlights
The largest segment by revenue is 包装関連事業, at 87.1% of the total.
Key figures
Period Nov 2024 to Oct 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
のむら産業
Revenue and profit by business segment
Period Nov 2024 to Oct 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| 包装関連事業 | ¥6.2 billion | 87.1% | ¥5.7 billion | ¥0.7 billion | 90.2% | 11.0% | ¥0.5 billion |
| 物流梱包事業 | ¥0.9 billion | 12.9% | ¥1.0 billion | ¥73.86 million | 9.8% | 8.1% | ¥31.20 million |
| Total of the businesses | ¥7.1 billion | 100.0% | ¥0.8 billion | 100.0% | |||
Revenue and profit
のむら産業
Period Nov 2024 to Oct 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.4 billion | Consolidated |
| Commission fees | ¥0.1 billion | Consolidated | |
| Directors' compensations | ¥95.56 million | Consolidated | |
| Provision for bonuses | ¥51.71 million | Consolidated | |
| Depreciation | ¥26.17 million | Consolidated | |
| Retirement benefit expenses | ¥15.53 million | Consolidated | |
| Amortization of goodwill | ¥14.14 million | Consolidated | |
| Research and development expenses | ¥12.86 million | Consolidated | |
| Provision for product warranties | ¥-0.54 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥-0.05 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥1.9 billion | Consolidated |
| Ordinary income | ¥0.8 billion | Consolidated | |
| Operating income | ¥0.8 billion | Consolidated | |
| Net income | ¥0.5 billion | Consolidated |
のむら産業
Selling, general and administrative expenses
Period Nov 2024 to Oct 2025Source Annual securities reports
- Salaries and allowances ¥0.4 billion
- Commission fees ¥0.1 billion
- Directors' compensations ¥0.1 billion
- Provision for bonuses ¥0.1 billion
- Depreciation ¥0.0 billion
- Retirement benefit expenses ¥0.0 billion
- Other (not itemized) ¥0.5 billion
Performance, financial position and capital allocation
のむら産業
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥5.1B | ¥5.5B | ¥6.0B | ¥6.6B | ¥7.1B |
| Year on year (%) | Could not be retrieved | +7.7% | +9.4% | +10.7% | +7.5% |
| Ordinary income (loss) | ¥0.3B | ¥0.4B | ¥0.4B | ¥0.5B | ¥0.8B |
| Change from prior year | Could not be retrieved | +14.1% | +20.7% | +14.4% | +47.5% |
| Ordinary income (loss) as a share of Net sales | 6.4% | 6.8% | 7.5% | 7.7% | 10.6% |
| Change (percentage points) | Could not be retrieved | +0.4 points | +0.7 points | +0.2 points | +2.9 points◆ |
Fiscal periods marked for changes
- 2025Ordinary income (loss) as a share of revenue +2.9 points
のむら産業
Earnings and net assets per share over time
Unit yenSource Annual securities reports
のむら産業
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 | ¥5.1 billion | ¥5.5 billion | ¥6.0 billion | ¥6.6 billion | ¥7.1 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥0.4 billion | ¥0.4 billion | ¥0.5 billion | ¥0.8 billion |
| Net income (loss) attributable to owners of parent | ¥0.2 billion | ¥0.2 billion | ¥0.3 billion | ¥0.3 billion | ¥0.5 billion |
| Comprehensive income | ¥0.2 billion | ¥0.2 billion | ¥0.3 billion | ¥0.3 billion | ¥0.5 billion |
| Net assets | ¥1.3 billion | ¥1.4 billion | ¥1.6 billion | ¥1.9 billion | ¥2.3 billion |
| Total assets | ¥3.5 billion | ¥3.6 billion | ¥3.8 billion | ¥4.1 billion | ¥4.9 billion |
| Net assets per share | 902.79 yen | 1,053.04 yen | 1,238.11 yen | 1,434.53 yen | 1,756.7 yen |
| Basic earnings (loss) per share | 147.58 yen | 175.42 yen | 219.55 yen | 256.54 yen | 384.39 yen |
| Equity-to-asset ratio | 36.2% | 38.3% | 43.4% | 46.1% | 47.3% |
| Return on equity | 17.8% | 18.1% | 19.2% | 19.2% | 24.1% |
| Net cash provided by (used in) operating activities | ¥0.4 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥1.0 billion |
| Net cash provided by (used in) investing activities | ¥1.20 million | ¥-2.79 million | ¥-42.29 million | ¥-62.20 million | ¥-45.43 million |
| Net cash provided by (used in) financing activities | ¥-0.2 billion | ¥-0.3 billion | ¥-0.2 billion | ¥-0.2 billion | ¥-0.1 billion |
| Cash and cash equivalents | ¥0.9 billion | ¥1.0 billion | ¥1.3 billion | ¥1.5 billion | ¥2.3 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥4.3 billion | ¥4.6 billion | ¥5.0 billion | ¥5.6 billion | ¥6.1 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥0.3 billion | ¥0.4 billion | ¥0.4 billion | ¥0.6 billion |
| Net income (loss) | ¥0.2 billion | ¥0.2 billion | ¥0.3 billion | ¥0.3 billion | ¥0.4 billion |
| Capital stock | ¥80.00 million | ¥80.00 million | ¥80.00 million | ¥80.00 million | ¥80.00 million |
| Total number of issued shares (common stock) | 1,546,250 shares | 1,391,575 shares | 1,391,575 shares | 1,391,575 shares | 1,391,575 shares |
| Net assets | ¥1.4 billion | ¥1.5 billion | ¥1.7 billion | ¥1.9 billion | ¥2.3 billion |
| Total assets | ¥3.3 billion | ¥3.4 billion | ¥3.6 billion | ¥3.8 billion | ¥4.6 billion |
| Net assets per share | 988.86 yen | 1,118.21 yen | 1,281.39 yen | 1,434.76 yen | 1,702.47 yen |
| Dividend per share | 29 yen | 42 yen | 52 yen | 59 yen | 89 yen |
| Basic earnings (loss) per share | 133.99 yen | 150.85 yen | 197.66 yen | 213.49 yen | 329.93 yen |
| Equity-to-asset ratio | 41.8% | 43.0% | 47.1% | 49.4% | 49.4% |
| Return on equity | 14.5% | 14.5% | 16.5% | 15.7% | 21.0% |
| Payout ratio | 21.6% | 27.8% | 26.3% | 27.6% | 27.0% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 10/2025 | ¥89 | Could not be retrieved | 27.0% | |
| FY ending 10/2024 | ¥59 | Could not be retrieved | 27.6% | |
| FY ending 10/2023 | ¥52 | Could not be retrieved | 26.3% | |
| FY ending 10/2022 | ¥42 | Could not be retrieved | 27.8% | |
| FY ending 10/2021 | ¥29 | Could not be retrieved | 21.6% |
のむら産業
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
のむら産業
Unit %Source Annual securities reports
- Financial institutions0.12%
- Securities firms4.18%
- Other corporations28.73%
- Foreign holders (institutions)3.70%
- Foreign holders (individuals)0.01%
- Individuals and others63.25%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 清川 悦男 | 10.52% | 139,000 |
| 2 | 株式会社サタケ | 8.42% | 111,000 |
| 3 | シコー株式会社 | 5.27% | 69,000 |
| 4 | アルク産業株式会社 | 5.16% | 68,000 |
| 5 | のむら産業社員持株会 | 4.02% | 53,000 |
| 6 | 光通信KK投資事業有限責任組合 | 3.48% | 46,000 |
| 7 | 堀田 正仁 | 3.14% | 41,000 |
| 8 | 株式会社S-Works | 3.07% | 40,000 |
| 9 | 佐藤 友亮 | 2.53% | 33,000 |
| 10 | INTERACTIVE BROKERS LLC(常任代理人 インタラクティブ・ブローカーズ証券株式会社) | 2.23% | 29,000 |
Research and development expenses and capital expenditure
Research and development expenses and capital expenditure by segment (FY ending 10/2025)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| 包装関連事業 | ¥12.86 million | ¥41.91 million |
| 物流梱包事業 | Could not be retrieved | ¥11.58 million |
Revenue scale in the same industry
のむら産業
Source Annual securities reports of each company
Machinery: 221 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 DAIKIN INDUSTRIESFY Mar 2026 ¥5.0T
- 2 Mitsubishi Heavy IndustriesFY Mar 2026 ¥5.0T
- 3 KUBOTAFY Dec 2025 ¥3.0T
- … 185 companies
- 189 NAGAOKA INTERNATIONALFY Jun 2026 ¥7.5B
- 190 TakatoriFY Sep 2025 ¥7.3B
- 191 のむら産業This companyFY Oct 2025 ¥7.1B
- 192 SANSEIFY Mar 2026 ¥7.0B
- 193 MIYAIRI VALVE MFG.COFY Mar 2026 ¥7.0B
- … 28 companies
Workforce information
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) | ¥31.64 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in this book
Same industry: Machinery
“Kaisha no Shikumi: Order Backlog and the Cost of Completion”
Reads the filings of companies that build power plant equipment, waste incinerators and similar products to order, for their order backlog and how the cost to completion decides profit.
Machinery companies in this book: Mitsubishi Heavy Industries, IHI, Kanadevia
“Ano Kaisha no Shikumi” series, Vol.10 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.0 billion | Consolidated |
| Net sales | ¥7.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-45.43 million | Consolidated |
| Cash and cash equivalents | ¥2.3 billion | Consolidated |
| Net assets | ¥2.3 billion | Consolidated |
| Ordinary income (loss) | ¥0.8 billion | Consolidated |
| Total assets | ¥4.9 billion | Consolidated |
| Return on equity | 24.1% | Consolidated |
| Equity-to-asset ratio | 47.3% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.1 billion | Consolidated |
| Basic earnings (loss) per share | 384.39 yen | Consolidated |
| Net assets per share | 1,756.7 yen | Consolidated |
| Dividend per share | 89 yen | Parent only |
| Net sales | ¥6.1 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Total number of issued shares (common stock) | 1,391,575 shares | Parent only |
| Net assets | ¥2.3 billion | Parent only |
| Ordinary income (loss) | ¥0.6 billion | Parent only |
| Total assets | ¥4.6 billion | Parent only |
| Return on equity | 21.0% | Parent only |
| Equity-to-asset ratio | 49.4% | Parent only |
| Capital stock | ¥80.00 million | Parent only |
| Payout ratio | 27.0% | Parent only |
| Basic earnings (loss) per share | 329.93 yen | Parent only |
| Net assets per share | 1,702.47 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 112 people | Consolidated |
| Number of employees | 112 people | Consolidated |
| Average length of service (years) | 12.2 years | Parent only |
| Average annual salary | ¥6.09 million | Parent only |
| Average age (years) | 46.1 years old | Parent only |
| Number of employees | 85 people | Parent only |
| Number of employees | 85 people | Parent only |
| Number of employees | 85 people | Parent only |
Other disclosed items (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥7.1 billion | Consolidated |
| Average number of temporary employees | 3 people | Consolidated |
| Average number of temporary employees | 3 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥54.14 million | Consolidated |
| Write-downs of inventories | ¥4.79 million | Consolidated |
| Depreciation | ¥43.77 million | Consolidated |
| Number of consolidated subsidiaries | 3 companies | Consolidated |
| Average number of temporary employees | 2 people | Parent only |
| Average number of temporary employees | 2 people | Parent only |
| Average number of temporary employees | 2 people | Parent only |
| Total return on the share price index | 185.8% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 632,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 69,300 shares | Consolidated |
| Number of shares | 1,391,575 shares | Consolidated |
| Shareholding ratio treasury shares etc | 5.0% | Consolidated |
| Shareholding ratio | 47.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 69,300 shares | Consolidated |
| Number of voting rights | 13,170 units | Consolidated |
| Carrying amount on the balance sheet | ¥74.48 million | Consolidated |
| Carrying amount on the balance sheet | ¥60.13 million | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 292.4% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥53.49 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥31.64 million | Consolidated |
| Fees for audit and attestation services - total | ¥31.64 million | Consolidated |
Balance sheet (122 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥29.10 million | Consolidated |
| Other | ¥60.46 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥16.21 million | Consolidated |
| Other | ¥5.35 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥34.25 million | Consolidated |
| Other, net | ¥32.54 million | Consolidated |
| Lease obligations | ¥22.38 million | Consolidated |
| Lease obligations | ¥11.26 million | Consolidated |
| Lease assets | ¥63.22 million | Consolidated |
| Lease assets, net | ¥26.68 million | Consolidated |
| Work in process | ¥0.4 billion | Consolidated |
| Retained earnings | ¥2.3 billion | Consolidated |
| Raw materials and supplies | ¥0.1 billion | Consolidated |
| Notes receivable - trade | ¥6.06 million | Consolidated |
| Merchandise and finished goods | ¥0.2 billion | Consolidated |
| Non-current liabilities | ¥73.65 million | Consolidated |
| Non-current assets | ¥1.0 billion | Consolidated |
| Land | ¥0.4 billion | Consolidated |
| Accounts receivable - trade | ¥0.8 billion | Consolidated |
| Contract liabilities | ¥47.33 million | Consolidated |
| Buildings and structures | ¥0.5 billion | Consolidated |
| Buildings and structures, net | ¥0.3 billion | Consolidated |
| Investments and other assets | ¥0.2 billion | Consolidated |
| Investment securities | ¥0.1 billion | Consolidated |
| Notes and accounts payable - trade | ¥0.4 billion | Consolidated |
| Property, plant and equipment | ¥0.8 billion | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Accrued consumption taxes | ¥30.18 million | Consolidated |
| Shareholders' equity | ¥2.3 billion | Consolidated |
| Machinery, equipment and vehicles | ¥73.95 million | Consolidated |
| Machinery, equipment and vehicles, net | ¥44.89 million | Consolidated |
| Current liabilities | ¥2.5 billion | Consolidated |
| Current assets | ¥3.9 billion | Consolidated |
| Accumulated depreciation | ¥-27.92 million | Consolidated |
| Accumulated depreciation | ¥-36.54 million | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-29.05 million | Consolidated |
| Intangible assets | ¥5.35 million | Consolidated |
| Cash and cash equivalents | ¥2.3 billion | Consolidated |
| Cash and deposits | ¥2.3 billion | Consolidated |
| Net assets | ¥2.3 billion | Consolidated |
| Net assets | ¥2.3 billion | Consolidated |
| Total assets | ¥4.9 billion | Consolidated |
| Total assets | ¥4.9 billion | Consolidated |
| Deferred tax assets | ¥49.71 million | Consolidated |
| Treasury stock | ¥-67.83 million | Consolidated |
| Provision for product warranties | ¥9.09 million | Consolidated |
| Valuation and translation adjustments | ¥34.25 million | Consolidated |
| Liabilities | ¥2.6 billion | Consolidated |
| Liabilities and net assets | ¥4.9 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.42 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.28 million | Consolidated |
| Capital stock | ¥80.00 million | Consolidated |
| Asset retirement obligations | ¥26.77 million | Consolidated |
| Provision for bonuses | ¥65.52 million | Consolidated |
| Net defined benefit liability | ¥24.50 million | Consolidated |
| Electronically recorded obligations - operating | ¥1.6 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥0.2 billion | Consolidated |
| Non-controlling interests | ¥27.09 million | Consolidated |
| Other | ¥15.14 million | Parent only |
| Other | ¥36.19 million | Parent only |
| Other | ¥1.65 million | Parent only |
| Valuation difference on available-for-sale securities | ¥34.25 million | Parent only |
| Software | ¥2.70 million | Parent only |
| Lease obligations | ¥2.89 million | Parent only |
| Lease obligations | ¥2.18 million | Parent only |
| Lease assets | ¥2.65 million | Parent only |
| Lease assets, net | ¥1.93 million | Parent only |
| Work in process | ¥0.4 billion | Parent only |
| Retained earnings | ¥2.2 billion | Parent only |
| Legal retained earnings | ¥20.20 million | Parent only |
| Prepaid expenses | ¥8.74 million | Parent only |
| Advance payments trade | ¥5,000 | Parent only |
| Raw materials and supplies | ¥0.1 billion | Parent only |
| Notes receivable - trade | ¥4.69 million | Parent only |
| Merchandise and finished goods | ¥18.38 million | Parent only |
| Non-current liabilities | ¥22.67 million | Parent only |
| Non-current assets | ¥1.5 billion | Parent only |
| Land | ¥0.4 billion | Parent only |
| Accounts receivable - trade | ¥0.6 billion | Parent only |
| Contract liabilities | ¥47.33 million | Parent only |
| Tools, furniture and fixtures | ¥5.80 million | Parent only |
| Reserve for reduction entry of buildings | ¥35.81 million | Parent only |
| Buildings, net | ¥0.2 billion | Parent only |
| Construction in progress | ¥0.28 million | Parent only |
| Investments and other assets | ¥0.9 billion | Parent only |
| Investment securities | ¥0.1 billion | Parent only |
| Property, plant and equipment | ¥0.6 billion | Parent only |
| Income taxes payable | ¥0.1 billion | Parent only |
| Accrued expenses | ¥24.59 million | Parent only |
| Accounts payable - other | ¥72.35 million | Parent only |
| Shareholders' equity | ¥2.2 billion | Parent only |
| Structures, net | ¥2.51 million | Parent only |
| Machinery and equipment, net | ¥1.76 million | Parent only |
| Current liabilities | ¥2.3 billion | Parent only |
| Current assets | ¥3.1 billion | Parent only |
| Intangible assets | ¥5.35 million | Parent only |
| Cash and deposits | ¥1.8 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥0.30 million | Parent only |
| Net assets | ¥2.3 billion | Parent only |
| Net assets | ¥2.3 billion | Parent only |
| Total assets | ¥4.6 billion | Parent only |
| Deferred tax assets | ¥30.88 million | Parent only |
| Retained earnings brought forward | ¥2.1 billion | Parent only |
| Treasury stock | ¥-67.83 million | Parent only |
| Provision for product warranties | ¥9.09 million | Parent only |
| Valuation and translation adjustments | ¥34.25 million | Parent only |
| Liabilities | ¥2.3 billion | Parent only |
| Liabilities and net assets | ¥4.6 billion | Parent only |
| Accounts payable - trade | ¥0.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.30 million | Parent only |
| Allowance for doubtful accounts | ¥-0.25 million | Parent only |
| Capital stock | ¥80.00 million | Parent only |
| Asset retirement obligations | ¥1.18 million | Parent only |
| Provision for bonuses | ¥48.30 million | Parent only |
| Vehicles, net | ¥0.31 million | Parent only |
| Provision for retirement benefits | ¥18.60 million | Parent only |
| Long-term prepaid expenses | ¥3.86 million | Parent only |
| Shares of subsidiaries and associates | ¥0.7 billion | Parent only |
| Electronically recorded obligations - operating | ¥1.5 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥0.2 billion | Parent only |
Statement of income (80 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.18 million | Consolidated |
| Other | ¥0.10 million | Consolidated |
| Other comprehensive income | ¥-4.23 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-4.23 million | Consolidated |
| Amortization of goodwill | ¥14.14 million | Consolidated |
| Amortization of goodwill | ¥14.14 million | Consolidated |
| Dividends from surplus | ¥-78.02 million | Consolidated |
| Comprehensive income | ¥0.5 billion | Consolidated |
| Insurance | ¥0.54 million | Consolidated |
| Interest income | ¥0.39 million | Consolidated |
| Dividend income | ¥0.43 million | Consolidated |
| Operating income | ¥0.8 billion | Consolidated |
| Operating income | ¥0.8 billion | Consolidated |
| Non-operating income | ¥2.31 million | Consolidated |
| Non-operating expenses | ¥1.92 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.0 billion | Consolidated |
| Cost of sales | ¥5.2 billion | Consolidated |
| Gross profit (loss) | ¥1.9 billion | Consolidated |
| Net sales | ¥7.1 billion | Consolidated |
| Net sales | ¥7.1 billion | Consolidated |
| Net income | ¥0.5 billion | Consolidated |
| Net income | ¥0.5 billion | Consolidated |
| Net income (loss) | ¥0.5 billion | Consolidated |
| Net income (loss) | ¥0.5 billion | Consolidated |
| Directors' compensations | ¥95.56 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-45.43 million | Consolidated |
| Interest expenses | ¥0.88 million | Consolidated |
| Commission fees | ¥0.1 billion | Consolidated |
| Income taxes - current | ¥0.2 billion | Consolidated |
| Income taxes | ¥0.2 billion | Consolidated |
| Income taxes - deferred | ¥-12.90 million | Consolidated |
| Depreciation | ¥26.17 million | Consolidated |
| Foreign exchange losses | ¥0.94 million | Consolidated |
| Gain on sales of goods | ¥0.49 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.8 billion | Consolidated |
| Research and development expenses | ¥12.86 million | Consolidated |
| Income (loss) before income taxes | ¥0.8 billion | Consolidated |
| Income (loss) before income taxes | ¥0.8 billion | Consolidated |
| Ordinary income | ¥0.8 billion | Consolidated |
| Salaries and allowances | ¥0.4 billion | Consolidated |
| Purchase of treasury stock | ¥-0.07 million | Consolidated |
| Provision for product warranties | ¥-0.54 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.2 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-0.05 million | Consolidated |
| Provision for bonuses | ¥51.71 million | Consolidated |
| Retirement benefit expenses | ¥15.53 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥11.49 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥11.49 million | Consolidated |
| Other | ¥0.46 million | Parent only |
| Other | ¥0.02 million | Parent only |
| Dividends from surplus | ¥-78.02 million | Parent only |
| Insurance | ¥0.54 million | Parent only |
| Dividend income | ¥26.07 million | Parent only |
| Operating income | ¥0.6 billion | Parent only |
| Non-operating income | ¥27.08 million | Parent only |
| Non-operating expenses | ¥0.20 million | Parent only |
| Loss on retirement of non-current assets | ¥0.07 million | Parent only |
| Cost of sales | ¥4.7 billion | Parent only |
| Gross profit (loss) | ¥1.4 billion | Parent only |
| Net sales | ¥6.1 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Directors' compensations | ¥70.52 million | Parent only |
| Interest expenses | ¥0.11 million | Parent only |
| Commission fees | ¥93.60 million | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥0.2 billion | Parent only |
| Income taxes - deferred | ¥-13.77 million | Parent only |
| Depreciation | ¥11.63 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 | ¥-0.07 million | Parent only |
| Provision for product warranties | ¥-0.54 million | Parent only |
| Selling, general and administrative expenses | ¥0.9 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥-0.18 million | Parent only |
| Provision for bonuses | ¥38.96 million | Parent only |
| Retirement benefit expenses | ¥14.62 million | Parent only |
Accounts unique to this company (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.27 million | Consolidated |
| Revenue | ¥-0.51 million | Consolidated |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.4 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥7.26 million | Consolidated |
| Total changes during the period | ¥0.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-4.23 million | Parent only |
Statement of cash flows (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-3.34 million | Consolidated |
| Amortization of goodwill | ¥14.14 million | Consolidated |
| Repayments of lease obligations | ¥-13.21 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.3 billion | Consolidated |
| Interest expenses paid | ¥-0.86 million | Consolidated |
| Interest and dividends income received | ¥0.83 million | Consolidated |
| Decrease (increase) in advance payments to suppliers | ¥-0 | Consolidated |
| Interest and dividend income | ¥-0.83 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.1 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥47.33 million | Consolidated |
| Subtotal | ¥1.2 billion | Consolidated |
| Interest expenses | ¥0.88 million | Consolidated |
| Purchase of property plant and equipment | ¥-44.27 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥1.96 million | Consolidated |
| Decrease in consumption taxes payable | ¥-31.80 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥2.68 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥20.48 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.1 billion | Consolidated |
| Income taxes paid | ¥-0.2 billion | Consolidated |
| Depreciation | ¥43.77 million | Consolidated |
| Purchase of intangible assets | ¥-0.65 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0.07 million | Consolidated |
| Increase (decrease) in provisions for product warranties | ¥-2.82 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.24 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-6.16 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥4.37 million | Consolidated |
| Dividends | ¥-78.02 million | Consolidated |
| Repayment of long term loans payable | ¥-35.03 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.0 billion | Consolidated | Disclosed |
| Dividend per share | 89 | Parent only | Disclosed |
| Number of employees | 112 | Consolidated | Disclosed |
| Net assets | ¥2.3 billion | Consolidated | Disclosed |
| Net sales | ¥7.1 billion | Consolidated | Disclosed |
| Operating income | ¥0.8 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.8 billion | Consolidated | Disclosed |
| Net income | ¥0.5 billion | Consolidated | Disclosed |
| Total assets | ¥4.9 billion | Consolidated | Disclosed |
| Operating margin | 10.6% | Consolidated | Calculated |
| Net margin | 7.1% | Consolidated | Calculated |
| Sales per employee | 63499393 yen | Consolidated | Calculated |
| Total asset turnover | 1.45 times | Consolidated | Calculated |
| Net assets to total assets | 47.9% | Consolidated | Calculated |