HATSUHO SHOUJI
HATSUHO SHOUJI CO.,LTD.
Company highlights
The largest segment by revenue is 内装建材事業, at 51.0% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
HATSUHO SHOUJI
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| 内装建材事業 | ¥18.1 billion | 51.0% | ¥18.1 billion | ¥1.0 billion | 60.2% | 5.7% | ¥1.2 billion |
| エクステリア事業 | ¥12.9 billion | 36.4% | ¥12.3 billion | ¥0.5 billion | 29.9% | 4.0% | ¥0.5 billion |
| 住環境関連事業 | ¥4.5 billion | 12.6% | ¥4.5 billion | ¥0.2 billion | 9.9% | 3.8% | ¥0.1 billion |
| Total of the businesses | ¥35.4 billion | 100.0% | ¥1.7 billion | 100.0% | |||
Revenue and profit
HATSUHO SHOUJI
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥2.4 billion | Consolidated |
| Other | ¥0.7 billion | Consolidated | |
| Welfare expenses | ¥0.5 billion | Consolidated | |
| Packing and transportation expenses | ¥0.5 billion | Consolidated | |
| Rent expenses | ¥0.4 billion | Consolidated | |
| Directors' compensations | ¥0.2 billion | Consolidated | |
| Provision for bonuses | ¥0.1 billion | Consolidated | |
| Depreciation | ¥0.1 billion | Consolidated | |
| Retirement benefit expenses | ¥53.03 million | Consolidated | |
| Share-based payment expenses | ¥15.00 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥13.30 million | Consolidated | |
| Provision for directors' retirement benefits | ¥9.57 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥6.2 billion | Consolidated |
| Ordinary income | ¥1.4 billion | Consolidated | |
| Operating income | ¥1.2 billion | Consolidated | |
| Net income | ¥0.8 billion | Consolidated |
HATSUHO SHOUJI
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Salaries and allowances ¥2.4 billion
- Other ¥0.7 billion
- Welfare expenses ¥0.5 billion
- Packing and transportation expenses ¥0.5 billion
- Rent expenses ¥0.4 billion
- Directors' compensations ¥0.2 billion
- Other (not itemized) ¥0.4 billion
Performance, financial position and capital allocation
Long-term changes in performance
HATSUHO SHOUJI
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
HATSUHO SHOUJI
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥29.9B | ¥31.8B | ¥34.4B | ¥34.8B | ¥35.4B |
| Year on year (%) | +2.9% | +6.3% | +8.3% | +1.2% | +1.8% |
| Ordinary income (loss) | ¥0.9B | ¥1.4B | ¥1.6B | ¥1.5B | ¥1.4B |
| Change from prior year | +49.3% | +52.5% | +10.0% | -4.7% | -4.4% |
| Ordinary income (loss) as a share of Net sales | 3.1% | 4.5% | 4.6% | 4.3% | 4.1% |
| Change (percentage points) | +1.0 points | +1.4 points | +0.1 points | -0.3 points | -0.3 points |
Fiscal periods marked for changes
- 2020Net sales year on year +49.4%
HATSUHO SHOUJI
Earnings and net assets per share over time
Unit yenSource Annual securities reports
HATSUHO SHOUJI
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 | ¥29.9 billion | ¥31.8 billion | ¥34.4 billion | ¥34.8 billion | ¥35.4 billion |
| Ordinary income (loss) | ¥0.9 billion | ¥1.4 billion | ¥1.6 billion | ¥1.5 billion | ¥1.4 billion |
| Net income (loss) attributable to owners of parent | ¥0.5 billion | ¥0.9 billion | ¥1.0 billion | ¥1.0 billion | ¥0.8 billion |
| Comprehensive income | ¥0.6 billion | ¥1.0 billion | ¥1.1 billion | ¥1.1 billion | ¥0.9 billion |
| Net assets | ¥8.0 billion | ¥8.8 billion | ¥9.7 billion | ¥10.6 billion | ¥11.3 billion |
| Total assets | ¥19.0 billion | ¥21.1 billion | ¥22.7 billion | ¥21.9 billion | ¥22.4 billion |
| Net assets per share | 2,150.48 yen | 2,376.45 yen | 2,631.95 yen | 2,874.06 yen | 3,059.58 yen |
| Basic earnings (loss) per share | 153.17 yen | 261.09 yen | 297.48 yen | 296.19 yen | 252.26 yen |
| Equity-to-asset ratio | 37.1% | 36.8% | 38.0% | 43.3% | 45.1% |
| Return on equity | 7.3% | 11.5% | 11.9% | 10.8% | 8.5% |
| Net cash provided by (used in) operating activities | ¥1.2 billion | ¥1.3 billion | ¥0.7 billion | ¥0.6 billion | ¥2.2 billion |
| Net cash provided by (used in) investing activities | ¥0.2 billion | ¥-0.2 billion | ¥-0.7 billion | ¥-0.3 billion | ¥-1.1 billion |
| Net cash provided by (used in) financing activities | ¥-0.6 billion | ¥-0.5 billion | ¥0.5 billion | ¥-0.7 billion | ¥-0.7 billion |
| Cash and cash equivalents | ¥5.0 billion | ¥5.5 billion | ¥6.1 billion | ¥5.7 billion | ¥6.1 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥17.8 billion | ¥20.1 billion | ¥22.2 billion | ¥22.5 billion | ¥22.5 billion |
| Ordinary income (loss) | ¥0.4 billion | ¥0.9 billion | ¥1.1 billion | ¥1.0 billion | ¥0.9 billion |
| Net income (loss) | ¥0.3 billion | ¥0.6 billion | ¥0.8 billion | ¥0.7 billion | ¥0.6 billion |
| Capital stock | ¥0.9 billion | ¥0.9 billion | ¥0.9 billion | ¥0.9 billion | ¥0.9 billion |
| Total number of issued shares (common stock) | 1,740,330 shares | 1,740,330 shares | 1,740,330 shares | 3,480,660 shares | 3,480,660 shares |
| Net assets | ¥6.4 billion | ¥7.0 billion | ¥7.7 billion | ¥8.2 billion | ¥8.7 billion |
| Total assets | ¥14.6 billion | ¥16.6 billion | ¥17.3 billion | ¥16.4 billion | ¥16.8 billion |
| Net assets per share | 1,969 yen | 2,131.48 yen | 2,332.47 yen | 2,505.77 yen | 2,631.22 yen |
| Dividend per share | 70 yen | 80 yen | 110 yen | 68 yen | 77 yen |
| Basic earnings (loss) per share | 96.83 yen | 195.47 yen | 241.84 yen | 226.41 yen | 191.3 yen |
| Equity-to-asset ratio | 44.2% | 42.1% | 44.2% | 50.2% | 51.8% |
| Return on equity | 5.0% | 9.5% | 10.8% | 9.4% | 7.5% |
| Payout ratio | 36.1% | 20.5% | 22.7% | 30.0% | 40.3% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥77 | Could not be retrieved | 40.3% | |
| FY ending 12/2024 | ¥68 | Could not be retrieved | 30.0% | Stock split or share consolidation noted |
| FY ending 12/2023 | ¥110 | Could not be retrieved | 22.7% | |
| FY ending 12/2022 | ¥80 | Could not be retrieved | 20.5% | |
| FY ending 12/2021 | ¥70 | Could not be retrieved | 36.1% | |
| FY ending 12/2020 | ¥110 | Could not be retrieved | 118.1% | |
| FY ending 12/2019 | ¥100 | Could not be retrieved | 30.2% | |
| FY ending 12/2018 | ¥90 | Could not be retrieved | 29.4% | |
| FY ending 12/2017 | ¥80 | Could not be retrieved | 22.5% | Stock split or share consolidation noted |
| FY ending 12/2016 | ¥8 | Could not be retrieved | 27.0% | |
| FY ending 12/2015 | ¥8 | Could not be retrieved | 24.8% | |
| FY ending 12/2014 | ¥6 | Could not be retrieved | 16.2% | |
| FY ending 12/2013 | ¥5 | Could not be retrieved | 16.8% | |
| FY ending 12/2012 | ¥4 | Could not be retrieved | 16.4% |
HATSUHO SHOUJI
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
HATSUHO SHOUJI
Unit %Source Annual securities reports
- Financial institutions1.23%
- Securities firms2.03%
- Other corporations31.87%
- Foreign holders (institutions)1.48%
- Foreign holders (individuals)0.00%
- Individuals and others63.39%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 白百合商事株式会社 | 16.62% | 548,596 |
| 2 | 斎藤 悟 | 10.8% | 356,632 |
| 3 | ハツホ共栄会 | 6.96% | 229,960 |
| 4 | 斎藤 陽介 | 5.33% | 176,112 |
| 5 | 斎藤 豊 | 3.73% | 123,370 |
| 6 | 関包スチール株式会社 | 3.63% | 120,000 |
| 7 | 株式会社桐井製作所 | 3.17% | 104,800 |
| 8 | 初穂従業員持株会 | 3.11% | 102,691 |
| 9 | 斎藤 信子 | 2.95% | 97,420 |
| 10 | 角田 寿美恵 | 1.54% | 51,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 12/2025 | ¥0.2 billion |
| FY ending 12/2020 | ¥0.4 billion |
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Capital expenditure |
|---|---|
| 内装建材事業 | ¥8.34 million |
| エクステリア事業 | ¥0.1 billion |
| 住環境関連事業 | ¥10.67 million |
Revenue scale in the same industry
HATSUHO SHOUJI
Source Annual securities reports of each company
Wholesale Trade: 330 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 MitsubishiFY Mar 2026 ¥18.9T
- 2 ITOCHUFY Mar 2026 ¥14.8T
- 3 MITSUI &FY Mar 2026 ¥14.0T
- … 222 companies
- 226 NANYOFY Mar 2026 ¥36.8B
- 227 SANYEIFY Mar 2026 ¥36.3B
- 228 HATSUHO SHOUJIThis companyFY Dec 2025 ¥35.4B
- 229 WEDSFY Mar 2026 ¥34.5B
- 230 TOHOKU CHEMICALFY Sep 2025 ¥34.4B
- … 100 companies
Workforce information
Women 9.7 yrs Average length of service by gender
Women 61 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 303 |
| Annual paid leave taken (all employees) | 57.2% |
| Share of managers who are women | 0% |
| Share of board members who are women | 20% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥33.50 million |
| Non-audit fees (this year, total) | ¥3.49 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.9 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.2 billion | Consolidated |
| Net sales | ¥35.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.1 billion | Consolidated |
| Cash and cash equivalents | ¥6.1 billion | Consolidated |
| Net assets | ¥11.3 billion | Consolidated |
| Ordinary income (loss) | ¥1.4 billion | Consolidated |
| Total assets | ¥22.4 billion | Consolidated |
| Return on equity | 8.5% | Consolidated |
| Equity-to-asset ratio | 45.1% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.7 billion | Consolidated |
| Basic earnings (loss) per share | 252.26 yen | Consolidated |
| Net assets per share | 3,059.58 yen | Consolidated |
| Dividend per share | 77 yen | Parent only |
| Net sales | ¥22.5 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Total number of issued shares (common stock) | 3,480,660 shares | Parent only |
| Net assets | ¥8.7 billion | Parent only |
| Ordinary income (loss) | ¥0.9 billion | Parent only |
| Total assets | ¥16.8 billion | Parent only |
| Return on equity | 7.5% | Parent only |
| Equity-to-asset ratio | 51.8% | Parent only |
| Capital stock | ¥0.9 billion | Parent only |
| Payout ratio | 40.3% | Parent only |
| Basic earnings (loss) per share | 191.3 yen | Parent only |
| Net assets per share | 2,631.22 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 485 people | Consolidated |
| Number of employees | 485 people | Consolidated |
| Wage gap between men and women (all employees) | 66.4% | Parent only |
| Average length of service (years) | 13.7 years | Parent only |
| Average annual salary | ¥5.44 million | Parent only |
| Average age (years) | 41.2 years old | Parent only |
| Number of employees | 298 people | Parent only |
| Number of employees | 298 people | Parent only |
| Number of employees | 298 people | Parent only |
| Wage gap between men and women (regular employees) | 69.8% | Parent only |
| Wage gap between men and women (non-regular employees) | 79.4% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 1,910,581 shares | Consolidated |
| Total number of shares held treasury shares etc | 180,600 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 | ¥1.26 million | Consolidated |
| Number of shares | 3,480,660 shares | Consolidated |
| Shareholding ratio treasury shares etc | 5.2% | Consolidated |
| Shareholding ratio | 57.9% | Consolidated |
| Number of shares held in own name treasury shares etc | 180,600 shares | Consolidated |
| Number of voting rights | 32,907 units | Consolidated |
| Carrying amount on the balance sheet | ¥99.82 million | Consolidated |
| Carrying amount on the balance sheet | ¥78.89 million | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 267.4% | Parent only |
Other disclosed items (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Write-downs of inventories | ¥4.55 million | Consolidated |
| Number of consolidated subsidiaries | 2 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 77.8% | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 0.0% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.2 billion | Consolidated |
Audit (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥33.50 million | Consolidated |
| Fees for audit and attestation services - total | ¥33.50 million | Consolidated |
| Fees for non-audit services - reporting company | ¥3.49 million | Consolidated |
| Fees for non-audit services - total | ¥3.49 million | Consolidated |
Balance sheet (117 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.8 billion | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥52.51 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥40.07 million | Consolidated |
| Other, net | ¥31.33 million | Consolidated |
| Life insurance funds | ¥0.5 billion | Consolidated |
| Retained earnings | ¥7.9 billion | Consolidated |
| Notes receivable - trade | ¥0.7 billion | Consolidated |
| Merchandise | ¥1.2 billion | Consolidated |
| Non-current liabilities | ¥0.6 billion | Consolidated |
| Non-current assets | ¥6.3 billion | Consolidated |
| Land | ¥3.5 billion | Consolidated |
| Accounts receivable - trade | ¥4.5 billion | Consolidated |
| Buildings and structures, net | ¥1.0 billion | Consolidated |
| Construction in progress | ¥0.1 billion | Consolidated |
| Provision for directors' retirement benefits | ¥36.23 million | Consolidated |
| Investments and other assets | ¥1.4 billion | Consolidated |
| Investment securities | ¥0.2 billion | Consolidated |
| Notes and accounts payable - trade | ¥3.5 billion | Consolidated |
| Property, plant and equipment | ¥4.7 billion | Consolidated |
| Income taxes payable | ¥0.3 billion | Consolidated |
| Shareholders' equity | ¥10.1 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥53.68 million | Consolidated |
| Current liabilities | ¥10.5 billion | Consolidated |
| Current assets | ¥16.0 billion | Consolidated |
| Accumulated depreciation | ¥-23.52 million | Consolidated |
| Accumulated depreciation | ¥-2.4 billion | Consolidated |
| Intangible assets | ¥0.3 billion | Consolidated |
| Cash and cash equivalents | ¥6.1 billion | Consolidated |
| Cash and deposits | ¥7.6 billion | Consolidated |
| Short-term loans payable | ¥0.3 billion | Consolidated |
| Net assets | ¥11.3 billion | Consolidated |
| Net assets | ¥11.3 billion | Consolidated |
| Total assets | ¥22.4 billion | Consolidated |
| Deferred tax liabilities | ¥62.41 million | Consolidated |
| Deferred tax assets | ¥28.35 million | Consolidated |
| Treasury stock | ¥-0.1 billion | Consolidated |
| Valuation and translation adjustments | ¥40.07 million | Consolidated |
| Liabilities | ¥11.1 billion | Consolidated |
| Liabilities and net assets | ¥22.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-61.91 million | Consolidated |
| Allowance for doubtful accounts | ¥-5.28 million | Consolidated |
| Capital surplus | ¥1.3 billion | Consolidated |
| Capital stock | ¥0.9 billion | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Long-term loans payable | ¥0.2 billion | Consolidated |
| Electronically recorded obligations - operating | ¥5.1 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥1.9 billion | Consolidated |
| Non-controlling interests | ¥1.2 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.3 billion | Consolidated |
| Other | ¥0.3 billion | Parent only |
| Other | ¥80.46 million | Parent only |
| Other | ¥79.47 million | Parent only |
| Other | ¥9.24 million | Parent only |
| Other | ¥0.07 million | Parent only |
| Valuation difference on available-for-sale securities | ¥42.36 million | Parent only |
| Other capital surplus | ¥28.55 million | Parent only |
| Software | ¥37.52 million | Parent only |
| Life insurance funds | ¥0.3 billion | Parent only |
| Investments in capital | ¥19.75 million | Parent only |
| General reserve | ¥2.2 billion | Parent only |
| Retained earnings | ¥6.5 billion | Parent only |
| Legal retained earnings | ¥0.1 billion | Parent only |
| Advances received | ¥62.48 million | Parent only |
| Prepaid expenses | ¥42.69 million | Parent only |
| Notes receivable - trade | ¥0.6 billion | Parent only |
| Merchandise | ¥1.1 billion | Parent only |
| Non-current liabilities | ¥0.3 billion | Parent only |
| Non-current assets | ¥5.6 billion | Parent only |
| Land | ¥1.9 billion | Parent only |
| Accounts receivable - trade | ¥2.9 billion | Parent only |
| Contract liabilities | ¥61.61 million | Parent only |
| Tools, furniture and fixtures | ¥14.28 million | Parent only |
| Guarantee deposits | ¥0.5 billion | Parent only |
| Buildings, net | ¥0.5 billion | Parent only |
| Investments and other assets | ¥3.1 billion | Parent only |
| Real estate for investment net | ¥0.1 billion | Parent only |
| Investment securities | ¥0.2 billion | Parent only |
| Property, plant and equipment | ¥2.4 billion | Parent only |
| Accounts receivable - other | ¥14.09 million | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued expenses | ¥49.60 million | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥8.6 billion | Parent only |
| Structures, net | ¥20.07 million | Parent only |
| Machinery and equipment, net | ¥20.35 million | Parent only |
| Current liabilities | ¥7.8 billion | Parent only |
| Current assets | ¥11.2 billion | Parent only |
| Intangible assets | ¥45.10 million | Parent only |
| Cash and deposits | ¥4.8 billion | Parent only |
| Short-term loans payable | ¥0.3 billion | Parent only |
| Net assets | ¥8.7 billion | Parent only |
| Net assets | ¥8.7 billion | Parent only |
| Total assets | ¥16.8 billion | Parent only |
| Deferred tax assets | ¥21.14 million | Parent only |
| Retained earnings brought forward | ¥4.2 billion | Parent only |
| Treasury stock | ¥-0.1 billion | Parent only |
| Valuation and translation adjustments | ¥42.36 million | Parent only |
| Liabilities | ¥8.1 billion | Parent only |
| Liabilities and net assets | ¥16.8 billion | Parent only |
| Supplies | ¥10.27 million | Parent only |
| Accounts payable - trade | ¥2.5 billion | Parent only |
| Allowance for doubtful accounts | ¥-48.32 million | Parent only |
| Allowance for doubtful accounts | ¥-0.93 million | Parent only |
| Capital surplus | ¥1.3 billion | Parent only |
| Legal capital surplus | ¥1.3 billion | Parent only |
| Capital stock | ¥0.9 billion | Parent only |
| Provision for bonuses | ¥53.20 million | Parent only |
| Vehicles, net | ¥16.93 million | Parent only |
| Shares of subsidiaries and associates | ¥2.0 billion | Parent only |
| Electronically recorded obligations - operating | ¥4.1 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥1.7 billion | Parent only |
| Telephone subscription right | ¥7.51 million | Parent only |
| Deposits received | ¥68.56 million | Parent only |
| Current portion of long-term loans payable | ¥0.2 billion | Parent only |
Accounts unique to this company (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥53.95 million | Consolidated |
| Revenue | ¥61.74 million | Consolidated |
| Revenue | ¥53.95 million | Consolidated |
| Revenue | ¥-61.74 million | Consolidated |
Statement of income (87 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥28.34 million | Consolidated |
| Other | ¥1.74 million | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Other comprehensive income | ¥13.46 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥13.46 million | Consolidated |
| Purchase discounts | ¥0.1 billion | Consolidated |
| Dividends from surplus | ¥-0.2 billion | Consolidated |
| Comprehensive income | ¥0.9 billion | Consolidated |
| Interest and dividend income | ¥16.48 million | Consolidated |
| Rent income | ¥11.12 million | Consolidated |
| Operating income | ¥1.2 billion | Consolidated |
| Non-operating income | ¥0.3 billion | Consolidated |
| Non-operating expenses | ¥36.33 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.2 billion | Consolidated |
| Loss on retirement of non-current assets | ¥19.06 million | Consolidated |
| Cost of sales | ¥29.2 billion | Consolidated |
| Gross profit (loss) | ¥6.2 billion | Consolidated |
| Net sales | ¥35.4 billion | Consolidated |
| Net income | ¥0.8 billion | Consolidated |
| Net income | ¥0.8 billion | Consolidated |
| Net income (loss) | ¥0.9 billion | Consolidated |
| Net income (loss) | ¥0.9 billion | Consolidated |
| Directors' compensations | ¥0.2 billion | Consolidated |
| Provision for directors' retirement benefits | ¥9.57 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.1 billion | Consolidated |
| Interest expenses | ¥5.62 million | Consolidated |
| Share-based payment expenses | ¥15.00 million | Consolidated |
| Income taxes - current | ¥0.5 billion | Consolidated |
| Income taxes | ¥0.5 billion | Consolidated |
| Income taxes - deferred | ¥-31.06 million | Consolidated |
| Depreciation | ¥0.1 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.4 billion | Consolidated |
| Welfare expenses | ¥0.5 billion | Consolidated |
| Income (loss) before income taxes | ¥1.4 billion | Consolidated |
| Income (loss) before income taxes | ¥1.4 billion | Consolidated |
| Ordinary income | ¥1.4 billion | Consolidated |
| Salaries and allowances | ¥2.4 billion | Consolidated |
| Disposal of treasury stock | ¥15.00 million | Consolidated |
| Purchase of treasury stock | ¥-0.24 million | Consolidated |
| Packing and transportation expenses | ¥0.5 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.7 billion | Consolidated |
| Selling, general and administrative expenses | ¥5.0 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥6.98 million | Consolidated |
| Provision of allowance for doubtful accounts | ¥13.30 million | Consolidated |
| Rent expenses | ¥0.4 billion | Consolidated |
| Rent expenses | ¥2.92 million | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Retirement benefit expenses | ¥53.03 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.1 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.1 billion | Consolidated |
| Other | ¥16.32 million | Parent only |
| Other | ¥1.40 million | Parent only |
| Purchase discounts | ¥94.04 million | Parent only |
| Dividends from surplus | ¥-0.2 billion | Parent only |
| Interest and dividend income | ¥0.1 billion | Parent only |
| Rent income | ¥11.12 million | Parent only |
| Operating income | ¥0.7 billion | Parent only |
| Non-operating income | ¥0.2 billion | Parent only |
| Non-operating expenses | ¥34.45 million | Parent only |
| Loss on retirement of non-current assets | ¥19.06 million | Parent only |
| Cost of sales | ¥18.6 billion | Parent only |
| Gross profit (loss) | ¥4.0 billion | Parent only |
| Net sales | ¥22.5 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Interest expenses | ¥4.09 million | Parent only |
| Share-based payment expenses | ¥15.00 million | Parent only |
| Income taxes - current | ¥0.3 billion | Parent only |
| Income taxes | ¥0.3 billion | Parent only |
| Income taxes - deferred | ¥2.53 million | Parent only |
| Depreciation | ¥56.96 million | Parent only |
| Welfare expenses | ¥0.3 billion | Parent only |
| Income (loss) before income taxes | ¥0.9 billion | Parent only |
| Ordinary income | ¥0.9 billion | Parent only |
| Salaries and allowances | ¥1.4 billion | Parent only |
| Disposal of treasury stock | ¥15.00 million | Parent only |
| Purchase of treasury stock | ¥-0.24 million | Parent only |
| Packing and transportation expenses | ¥0.4 billion | Parent only |
| Selling, general and administrative expenses | ¥3.3 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥6.98 million | Parent only |
| Provision of allowance for doubtful accounts | ¥-4.66 million | Parent only |
| Rent expenses | ¥0.3 billion | Parent only |
| Rent expenses | ¥2.92 million | Parent only |
| Provision for bonuses | ¥53.20 million | Parent only |
| Retirement benefit expenses | ¥36.76 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.7 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥75.27 million | Consolidated |
| Total changes during the period | ¥0.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥13.13 million | Parent only |
Statement of cash flows (31 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥3.44 million | Consolidated |
| Other | ¥-9.40 million | Consolidated |
| Other | ¥-1.44 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.1 billion | Consolidated |
| Payments for contributions in insurance fund | ¥-28.45 million | Consolidated |
| Proceeds from cancellation of insurance funds | ¥0.2 billion | Consolidated |
| Interest expenses paid | ¥-5.61 million | Consolidated |
| Interest and dividends income received | ¥16.41 million | Consolidated |
| Interest and dividend income | ¥-16.48 million | Consolidated |
| Loss gain on sales and retirement of noncurrent assets | ¥9.99 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.9 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.7 billion | Consolidated |
| Payments into time deposits | ¥-1.7 billion | Consolidated |
| Subtotal | ¥2.7 billion | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥9.57 million | Consolidated |
| Purchase of investment securities | ¥-1.26 million | Consolidated |
| Interest expenses | ¥5.62 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.1 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥9.19 million | Consolidated |
| Payments for retirement of property, plant and equipment | ¥-13.41 million | Consolidated |
| Decrease (increase) in inventories | ¥9.03 million | Consolidated |
| Income taxes paid | ¥-0.5 billion | Consolidated |
| Depreciation | ¥0.1 billion | Consolidated |
| Purchase of intangible assets | ¥-33.32 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0.24 million | Consolidated |
| Collection of loans receivable | ¥9.14 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥18.91 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.69 million | Consolidated |
| Dividends | ¥-0.2 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.4 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-40.22 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥2.2 billion | Consolidated | Disclosed |
| Dividend per share | 77 | Parent only | Disclosed |
| Number of employees | 485 | Consolidated | Disclosed |
| Net assets | ¥11.3 billion | Consolidated | Disclosed |
| Net sales | ¥35.4 billion | Consolidated | Disclosed |
| Operating income | ¥1.2 billion | Consolidated | Disclosed |
| Ordinary income | ¥1.4 billion | Consolidated | Disclosed |
| Net income | ¥0.8 billion | Consolidated | Disclosed |
| Total assets | ¥22.4 billion | Consolidated | Disclosed |
| Operating margin | 3.4% | Consolidated | Calculated |
| Net margin | 2.3% | Consolidated | Calculated |
| Sales per employee | 73081689 yen | Consolidated | Calculated |
| Total asset turnover | 1.58 times | Consolidated | Calculated |
| Net assets to total assets | 50.5% | Consolidated | Calculated |