SHIMOJIMA
SHIMOJIMA Co.,Ltd.
Company highlights
The largest segment by revenue is 化成品・包装資材, at 61.1% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
SHIMOJIMA
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 | |
| 化成品・包装資材 | ¥39.6 billion | 61.1% | ¥36.5 billion | ¥4.0 billion | 68.7% | 10.0% | ¥3.1 billion |
| 店舗用品 | ¥14.6 billion | 22.5% | ¥14.2 billion | ¥0.6 billion | 10.6% | 4.2% | ¥0.5 billion |
| Paper products | ¥10.6 billion | 16.4% | ¥10.0 billion | ¥1.2 billion | 20.7% | 11.2% | ¥1.1 billion |
| Total of the businesses | ¥64.8 billion | 100.0% | ¥5.8 billion | 100.0% | |||
Revenue and profit
SHIMOJIMA
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and bonuses | ¥5.1 billion | Consolidated |
| Freightage expenses | ¥3.3 billion | Consolidated | |
| Salaries | ¥3.2 billion | Parent only | |
| Depreciation | ¥0.8 billion | Parent only | |
| Provision for bonuses | ¥0.5 billion | Consolidated | |
| Retirement benefit expenses | ¥0.2 billion | Consolidated | |
| Provision for directors' bonuses | ¥67.00 million | Parent only | |
| Amortization of goodwill | ¥10.00 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥-7.00 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥21.1 billion | Consolidated |
| Ordinary income | ¥3.9 billion | Consolidated | |
| Operating income | ¥3.5 billion | Consolidated | |
| Net income | ¥2.7 billion | Consolidated |
SHIMOJIMA
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and bonuses ¥5.1 billion
- Freightage expenses ¥3.3 billion
- Salaries ¥3.2 billion
- Depreciation ¥0.8 billion
- Provision for bonuses ¥0.5 billion
- Retirement benefit expenses ¥0.2 billion
- Other (not itemized) ¥4.6 billion
Performance, financial position and capital allocation
Long-term changes in performance
SHIMOJIMA
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
SHIMOJIMA
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥48.1B | ¥55.0B | ¥57.8B | ¥60.7B | ¥64.8B |
| Year on year (%) | +2.0% | +14.5% | +5.0% | +5.0% | +6.8% |
| Ordinary income (loss) | ¥0.4B | ¥2.4B | ¥3.6B | ¥3.3B | ¥3.9B |
| Change from prior year | -31.2% | +528.4% | +51.7% | -8.8% | +17.1% |
| Ordinary income (loss) as a share of Net sales | 0.8% | 4.3% | 6.3% | 5.4% | 6.0% |
| Change (percentage points) | -0.4 points | +3.5 points◆ | +1.9 points | -0.8 points | +0.5 points |
Fiscal periods marked for changes
- 2023Ordinary income (loss) as a share of revenue +3.5 points
SHIMOJIMA
Earnings and net assets per share over time
Unit yenSource Annual securities reports
SHIMOJIMA
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 | ¥48.1 billion | ¥55.0 billion | ¥57.8 billion | ¥60.7 billion | ¥64.8 billion |
| Ordinary income (loss) | ¥0.4 billion | ¥2.4 billion | ¥3.6 billion | ¥3.3 billion | ¥3.9 billion |
| Net income (loss) attributable to owners of parent | ¥87.00 million | ¥1.5 billion | ¥2.4 billion | ¥2.1 billion | ¥2.7 billion |
| Comprehensive income | ¥-78.00 million | ¥1.5 billion | ¥2.6 billion | ¥1.9 billion | ¥3.0 billion |
| Net assets | ¥31.6 billion | ¥32.7 billion | ¥34.8 billion | ¥35.2 billion | ¥36.9 billion |
| Total assets | ¥37.8 billion | ¥40.0 billion | ¥43.4 billion | ¥41.8 billion | ¥45.3 billion |
| Net assets per share | 1,356.47 yen | 1,399.7 yen | 1,486.68 yen | 1,502.89 yen | 1,576.57 yen |
| Basic earnings (loss) per share | 3.75 yen | 66.23 yen | 101.74 yen | 89.42 yen | 117.12 yen |
| Equity-to-asset ratio | 83.5% | 81.5% | 79.9% | 83.9% | 81.4% |
| Return on equity | 0.3% | 4.8% | 7.1% | 6.0% | 7.6% |
| Net cash provided by (used in) operating activities | ¥0.4 billion | ¥2.3 billion | ¥4.7 billion | ¥0.9 billion | ¥3.8 billion |
| Net cash provided by (used in) investing activities | ¥-1.4 billion | ¥-0.4 billion | ¥-1.5 billion | ¥-0.9 billion | ¥-2.2 billion |
| Net cash provided by (used in) financing activities | ¥-0.6 billion | ¥-0.7 billion | ¥-0.7 billion | ¥-1.7 billion | ¥-1.5 billion |
| Cash and cash equivalents | ¥5.8 billion | ¥7.1 billion | ¥9.7 billion | ¥8.0 billion | ¥8.2 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥43.0 billion | ¥48.5 billion | ¥51.1 billion | ¥53.8 billion | ¥58.2 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥2.2 billion | ¥3.4 billion | ¥3.1 billion | ¥3.5 billion |
| Net income (loss) | ¥30.00 million | ¥1.4 billion | ¥2.3 billion | ¥1.9 billion | ¥2.5 billion |
| Capital stock | ¥1.4 billion | ¥1.4 billion | ¥1.4 billion | ¥1.4 billion | ¥1.4 billion |
| Total number of issued shares (common stock) | 24,257,826 shares | 24,257,826 shares | 23,647,826 shares | 23,647,826 shares | 23,647,826 shares |
| Net assets | ¥31.4 billion | ¥32.4 billion | ¥34.3 billion | ¥34.5 billion | ¥36.0 billion |
| Total assets | ¥36.4 billion | ¥38.4 billion | ¥41.8 billion | ¥40.1 billion | ¥43.4 billion |
| Net assets per share | 1,350.64 yen | 1,388.67 yen | 1,469.82 yen | 1,477.64 yen | 1,539.42 yen |
| Dividend per share | 22 yen | 22 yen | 51 yen | 54 yen | 59 yen |
| Interim dividend per share | 11 yen | 11 yen | 11 yen | 27 yen | 27 yen |
| Basic earnings (loss) per share | 1.31 yen | 61.42 yen | 99.64 yen | 81.23 yen | 106.53 yen |
| Equity-to-asset ratio | 86.5% | 84.3% | 82.1% | 86.2% | 83.0% |
| Return on equity | 0.1% | 4.5% | 7.0% | 5.5% | 7.1% |
| Payout ratio | 1,679.4% | 35.8% | 51.2% | 66.5% | 55.4% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥59 | ¥27 | 55.4% | |
| FY ending 3/2025 | ¥54 | ¥27 | 66.5% | |
| FY ending 3/2024 | ¥51 | ¥11 | 51.2% | |
| FY ending 3/2023 | ¥22 | ¥11 | 35.8% | |
| FY ending 3/2022 | ¥22 | ¥11 | 1,679.4% | |
| FY ending 3/2021 | ¥22 | ¥11 | -488.6% | |
| FY ending 3/2020 | ¥27 | ¥11 | 168.5% | |
| FY ending 3/2019 | ¥22 | ¥11 | 104.8% | |
| FY ending 3/2018 | ¥22 | ¥11 | 48.4% | |
| FY ending 3/2017 | ¥22 | ¥11 | 48.0% | |
| FY ending 3/2016 | ¥22 | ¥11 | 56.3% | |
| FY ending 3/2015 | ¥22 | ¥11 | 54.4% | |
| FY ending 3/2014 | ¥22 | ¥11 | 41.9% | |
| FY ending 3/2013 | ¥22 | ¥11 | 33.2% |
SHIMOJIMA
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
SHIMOJIMA
Unit %Source Annual securities reports
- Financial institutions8.85%
- Securities firms0.57%
- Other corporations45.95%
- Foreign holders (institutions)2.67%
- Foreign holders (individuals)0.02%
- Individuals and others41.94%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | ㈲謙友 | 17.84% | 4,175,000 |
| 2 | ㈲ケイエヌジェイ | 9.43% | 2,207,000 |
| 3 | 日本マスタートラスト信託銀行株式会社(信託口) | 5.45% | 1,275,000 |
| 4 | ㈲和貴 | 3.79% | 888,000 |
| 5 | 下島 公明 | 2.66% | 624,000 |
| 6 | シモジマ従業員持株会 | 2.59% | 607,000 |
| 7 | 日本生命保険相互会社 | 2.39% | 560,000 |
| 8 | シモジマ取引先持株会 | 2.31% | 542,000 |
| 9 | 下島 和光 | 2.14% | 501,000 |
| 10 | 有限会社K&M | 2.1% | 492,000 |
| 11 | 有限会社R&T | 2.1% | 492,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥2.2 billion |
| FY ending 3/2021 | ¥0.8 billion |
Revenue scale in the same industry
SHIMOJIMA
Source Annual securities reports of each company
Wholesale Trade: 330 companies · revenue · largest first・FY Mar 2026・Consolidated・Disclosed
- 1 Mitsubishi ¥18.9T
- 2 ITOCHU ¥14.8T
- 3 MITSUI & ¥14.0T
- … 157 companies
- 161 TSUKIJI UOICHIBA ¥67.5B
- 162 SODA NIKKA ¥66.7B
- 163 SHIMOJIMAThis company ¥64.8B
- 164 KUWAZAWA ¥64.8B
- 165 Kyokuto Boeki Kaisha ¥64.5B
- … 165 companies
Workforce information
Women 541 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 971 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
0.9 hours |
| Annual paid leave taken (all employees) | 77.1% |
| Childcare leave taken, men |
80% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 6% |
| Share of board members who are women | 9.1% |
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) | ¥42.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥3.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥3.8 billion | Consolidated |
| Net sales | ¥64.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.2 billion | Consolidated |
| Cash and cash equivalents | ¥8.2 billion | Consolidated |
| Net assets | ¥36.9 billion | Consolidated |
| Ordinary income (loss) | ¥3.9 billion | Consolidated |
| Total assets | ¥45.3 billion | Consolidated |
| Return on equity | 7.6% | Consolidated |
| Equity-to-asset ratio | 81.4% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥2.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.5 billion | Consolidated |
| Basic earnings (loss) per share | 117.12 yen | Consolidated |
| Net assets per share | 1,576.57 yen | Consolidated |
| Dividend per share | 59 yen | Parent only |
| Net sales | ¥58.2 billion | Parent only |
| Net income (loss) | ¥2.5 billion | Parent only |
| Total number of issued shares (common stock) | 23,647,826 shares | Parent only |
| Net assets | ¥36.0 billion | Parent only |
| Ordinary income (loss) | ¥3.5 billion | Parent only |
| Total assets | ¥43.4 billion | Parent only |
| Return on equity | 7.1% | Parent only |
| Equity-to-asset ratio | 83.0% | Parent only |
| Capital stock | ¥1.4 billion | Parent only |
| Payout ratio | 55.4% | Parent only |
| Interim dividend per share | 27 yen | Parent only |
| Basic earnings (loss) per share | 106.53 yen | Parent only |
| Net assets per share | 1,539.42 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 867 people | Consolidated |
| Number of employees | 867 people | Consolidated |
| Wage gap between men and women (all employees) | 60.1% | Parent only |
| Average length of service (years) | 15.2 years | Parent only |
| Average annual salary | ¥6.25 million | Parent only |
| Average age (years) | 39.1 years old | Parent only |
| Number of employees | 655 people | Parent only |
| Number of employees | 655 people | Parent only |
| Number of employees | 655 people | Parent only |
| Wage gap between men and women (regular employees) | 74.8% | Parent only |
| Wage gap between men and women (non-regular employees) | 59.0% | Parent only |
Other disclosed items (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥64.8 billion | Consolidated |
| Average number of temporary employees | 452 people | Consolidated |
| Average number of temporary employees | 452 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥2.2 billion | Consolidated |
| Write-downs of inventories | ¥10.00 million | Consolidated |
| Depreciation | ¥0.9 billion | Consolidated |
| Number of consolidated subsidiaries | 9 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 80.0% | Parent only |
| Average number of temporary employees | 269 people | Parent only |
| Average number of temporary employees | 269 people | Parent only |
| Average number of temporary employees | 269 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 6.0% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 12,368,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 266,500 shares | Consolidated |
| Number of shares | 23,647,826 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.1% | Consolidated |
| Shareholding ratio | 52.9% | Consolidated |
| Number of shares held in own name treasury shares etc | 266,500 shares | Consolidated |
| Number of voting rights | 233,502 units | Consolidated |
| Carrying amount on the balance sheet | ¥4.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥0.5 billion | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Total shareholder return | 124.8% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥2.2 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥42.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥42.00 million | Consolidated |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.8 billion | Consolidated |
| Change in average annual salary from the previous year | 5.4% | Parent only |
| Revenue | ¥2.1 billion | Parent only |
Balance sheet (141 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥1.5 billion | Consolidated |
| Other | ¥2.4 billion | Consolidated |
| Other | ¥0.8 billion | Consolidated |
| Other | ¥1.9 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.3 billion | Consolidated |
| Other, net | ¥0.5 billion | Consolidated |
| Goodwill | ¥21.00 million | Consolidated |
| Goodwill | ¥21.00 million | Consolidated |
| Lease obligations | ¥0.2 billion | Consolidated |
| Lease obligations | ¥0.1 billion | Consolidated |
| Lease assets | ¥2.3 billion | Consolidated |
| Lease assets | ¥49.00 million | Consolidated |
| Lease assets, net | ¥0.3 billion | Consolidated |
| Life insurance funds | ¥2.0 billion | Consolidated |
| Deferred tax liabilities for land revaluation | ¥0.3 billion | Consolidated |
| Retained earnings | ¥40.0 billion | Consolidated |
| Raw materials and supplies | ¥0.6 billion | Consolidated |
| Notes receivable - trade | ¥11.00 million | Consolidated |
| Merchandise and finished goods | ¥5.4 billion | Consolidated |
| Non-current liabilities | ¥1.1 billion | Consolidated |
| Non-current assets | ¥19.9 billion | Consolidated |
| Land | ¥7.8 billion | Consolidated |
| Revaluation reserve for land | ¥-6.2 billion | Consolidated |
| Accounts receivable - trade | ¥7.8 billion | Consolidated |
| Contract liabilities | ¥66.00 million | Consolidated |
| Buildings and structures | ¥13.3 billion | Consolidated |
| Buildings and structures, net | ¥5.3 billion | Consolidated |
| Provision for directors' bonuses | ¥67.00 million | Consolidated |
| Investments and other assets | ¥3.6 billion | Consolidated |
| Investment securities | ¥0.5 billion | Consolidated |
| Notes and accounts payable - trade | ¥3.2 billion | Consolidated |
| Property, plant and equipment | ¥14.3 billion | Consolidated |
| Income taxes payable | ¥0.8 billion | Consolidated |
| Shareholders' equity | ¥42.4 billion | Consolidated |
| Machinery, equipment and vehicles | ¥2.9 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.5 billion | Consolidated |
| Current liabilities | ¥7.2 billion | Consolidated |
| Current assets | ¥25.4 billion | Consolidated |
| Accumulated depreciation | ¥-1.0 billion | Consolidated |
| Accumulated depreciation | ¥-1.3 billion | Consolidated |
| Accumulated depreciation | ¥-7.9 billion | Consolidated |
| Accumulated depreciation | ¥-2.1 billion | Consolidated |
| Goodwill | ¥-37.00 million | Consolidated |
| Goodwill | ¥-0.7 billion | Consolidated |
| Goodwill | ¥-0.1 billion | Consolidated |
| Goodwill | ¥-0.3 billion | Consolidated |
| Intangible assets | ¥2.0 billion | Consolidated |
| Cash and cash equivalents | ¥8.2 billion | Consolidated |
| Cash and deposits | ¥9.3 billion | Consolidated |
| Net assets | ¥36.9 billion | Consolidated |
| Net assets | ¥36.9 billion | Consolidated |
| Total assets | ¥45.3 billion | Consolidated |
| Total assets | ¥45.3 billion | Consolidated |
| Deferred gains or losses on hedges | ¥0.2 billion | Consolidated |
| Deferred tax assets | ¥0.5 billion | Consolidated |
| Treasury stock | ¥-0.3 billion | Consolidated |
| Valuation and translation adjustments | ¥-5.6 billion | Consolidated |
| Liabilities | ¥8.4 billion | Consolidated |
| Liabilities and net assets | ¥45.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-5.00 million | Consolidated |
| Capital surplus | ¥1.3 billion | Consolidated |
| Capital stock | ¥1.4 billion | Consolidated |
| Asset retirement obligations | ¥0.1 billion | Consolidated |
| Provision for bonuses | ¥0.5 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥0.1 billion | Consolidated |
| Net defined benefit liability | ¥0.3 billion | Consolidated |
| Long-term loans payable | ¥48.00 million | Consolidated |
| Long-term loans receivable | ¥0.3 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥1.6 billion | Consolidated |
| Non-controlling interests | ¥71.00 million | Consolidated |
| Current portion of long-term loans payable | ¥29.00 million | Consolidated |
| Other | ¥51.00 million | Parent only |
| Other | ¥0.4 billion | Parent only |
| Other | ¥0.8 billion | Parent only |
| Other | ¥30.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.3 billion | Parent only |
| Other capital surplus | ¥9.00 million | Parent only |
| Software | ¥1.9 billion | Parent only |
| Lease obligations | ¥0.2 billion | Parent only |
| Lease obligations | ¥0.1 billion | Parent only |
| Lease assets | ¥49.00 million | Parent only |
| Lease assets, net | ¥0.2 billion | Parent only |
| Life insurance funds | ¥1.9 billion | Parent only |
| Deferred tax liabilities for land revaluation | ¥0.3 billion | Parent only |
| Investments in capital | ¥1.00 million | Parent only |
| General reserve | ¥35.7 billion | Parent only |
| Retained earnings | ¥39.3 billion | Parent only |
| Legal retained earnings | ¥0.4 billion | Parent only |
| Raw materials and supplies | ¥0.4 billion | Parent only |
| Merchandise | ¥5.0 billion | Parent only |
| Non-current liabilities | ¥1.0 billion | Parent only |
| Non-current assets | ¥21.1 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥30.00 million | Parent only |
| Land | ¥7.2 billion | Parent only |
| Revaluation reserve for land | ¥-6.2 billion | Parent only |
| Accounts receivable - trade | ¥7.1 billion | Parent only |
| Contract liabilities | ¥66.00 million | Parent only |
| Tools, furniture and fixtures | ¥0.2 billion | Parent only |
| Buildings, net | ¥4.8 billion | Parent only |
| Construction in progress | ¥0.3 billion | Parent only |
| Provision for directors' bonuses | ¥67.00 million | Parent only |
| Investments and other assets | ¥6.0 billion | Parent only |
| Investment securities | ¥0.5 billion | Parent only |
| Notes payable trade | ¥39.00 million | Parent only |
| Lease and guarantee deposits | ¥0.2 billion | Parent only |
| Property, plant and equipment | ¥13.1 billion | Parent only |
| Income taxes payable | ¥0.7 billion | Parent only |
| Accrued expenses | ¥0.1 billion | Parent only |
| Accounts payable - other | ¥1.7 billion | Parent only |
| Shareholders' equity | ¥41.7 billion | Parent only |
| Structures, net | ¥77.00 million | Parent only |
| Machinery and equipment, net | ¥0.2 billion | Parent only |
| Current liabilities | ¥6.4 billion | Parent only |
| Current assets | ¥22.4 billion | Parent only |
| Intangible assets | ¥1.9 billion | Parent only |
| Cash and deposits | ¥7.7 billion | Parent only |
| Net assets | ¥36.0 billion | Parent only |
| Net assets | ¥36.0 billion | Parent only |
| Total assets | ¥43.4 billion | Parent only |
| Deferred gains or losses on hedges | ¥0.2 billion | Parent only |
| Deferred tax assets | ¥0.5 billion | Parent only |
| Retained earnings brought forward | ¥3.2 billion | Parent only |
| Treasury stock | ¥-0.3 billion | Parent only |
| Valuation and translation adjustments | ¥-5.7 billion | Parent only |
| Liabilities | ¥7.4 billion | Parent only |
| Liabilities and net assets | ¥43.4 billion | Parent only |
| Accounts payable - trade | ¥2.6 billion | Parent only |
| Allowance for doubtful accounts | ¥-2.00 million | Parent only |
| Capital surplus | ¥1.3 billion | Parent only |
| Legal capital surplus | ¥1.3 billion | Parent only |
| Capital stock | ¥1.4 billion | Parent only |
| Asset retirement obligations | ¥94.00 million | Parent only |
| Provision for bonuses | ¥0.5 billion | Parent only |
| Vehicles, net | ¥0 | Parent only |
| Provision for retirement benefits | ¥0.3 billion | Parent only |
| Long-term loans receivable | ¥0.5 billion | Parent only |
| Long term lease and guarantee deposited | ¥0.1 billion | Parent only |
| Shares of subsidiaries and associates | ¥2.4 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥1.4 billion | Parent only |
Statement of income (90 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥28.00 million | Consolidated |
| Other comprehensive income | ¥0.3 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥18.00 million | Consolidated |
| Amortization of goodwill | ¥10.00 million | Consolidated |
| Cost of real estate rent | ¥22.00 million | Consolidated |
| Purchase discounts | ¥13.00 million | Consolidated |
| Loss on insurance cancellation | ¥4.00 million | Consolidated |
| Cancellation refund | ¥2.00 million | Consolidated |
| Insurance return | ¥46.00 million | Consolidated |
| Dividends from surplus | ¥-1.3 billion | Consolidated |
| Comprehensive income | ¥3.0 billion | Consolidated |
| Interest income | ¥19.00 million | Consolidated |
| Rent income | ¥0.2 billion | Consolidated |
| Dividend income | ¥8.00 million | Consolidated |
| Operating income | ¥3.5 billion | Consolidated |
| Operating income | ¥3.5 billion | Consolidated |
| Non-operating income | ¥0.5 billion | Consolidated |
| Non-operating expenses | ¥65.00 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥3.8 billion | Consolidated |
| Cost of sales | ¥43.7 billion | Consolidated |
| Gross profit (loss) | ¥21.1 billion | Consolidated |
| Net sales | ¥64.8 billion | Consolidated |
| Net sales | ¥64.8 billion | Consolidated |
| Net income | ¥2.7 billion | Consolidated |
| Net income | ¥2.7 billion | Consolidated |
| Net income (loss) | ¥2.7 billion | Consolidated |
| Net income (loss) | ¥2.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.2 billion | Consolidated |
| Interest expenses | ¥1.00 million | Consolidated |
| Income taxes - current | ¥1.2 billion | Consolidated |
| Income taxes | ¥1.1 billion | Consolidated |
| Income taxes - deferred | ¥-39.00 million | Consolidated |
| Impairment loss | ¥0 | Consolidated |
| Impairment loss | ¥0 | Consolidated |
| Foreign exchange losses | ¥12.00 million | Consolidated |
| Extraordinary income | ¥2.00 million | Consolidated |
| Extraordinary loss | ¥4.00 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0 | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥3.9 billion | Consolidated |
| Income (loss) before income taxes | ¥3.9 billion | Consolidated |
| Ordinary income | ¥3.9 billion | Consolidated |
| Salaries and bonuses | ¥5.1 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥0.2 billion | Consolidated |
| Disposal of treasury stock | ¥35.00 million | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Comprehensive income attributable to owners of parent | ¥3.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.5 billion | Consolidated |
| Selling, general and administrative expenses | ¥17.6 billion | Consolidated |
| Reversal of allowance for doubtful accounts | ¥33.00 million | Consolidated |
| Provision for bonuses | ¥0.5 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥30.00 million | Consolidated |
| Retirement benefit expenses | ¥0.2 billion | Consolidated |
| Freightage expenses | ¥3.3 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥1.00 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥1.00 million | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥62.00 million | Parent only |
| Loss on insurance cancellation | ¥4.00 million | Parent only |
| Cancellation refund | ¥2.00 million | Parent only |
| Dividends from surplus | ¥-1.3 billion | Parent only |
| Interest and dividend income | ¥28.00 million | Parent only |
| Rent income | ¥0.2 billion | Parent only |
| Operating income | ¥3.1 billion | Parent only |
| Non-operating income | ¥0.4 billion | Parent only |
| Non-operating expenses | ¥62.00 million | Parent only |
| Cost of sales | ¥38.7 billion | Parent only |
| Gross profit (loss) | ¥19.5 billion | Parent only |
| Net sales | ¥58.2 billion | Parent only |
| Net income (loss) | ¥2.5 billion | Parent only |
| Net income (loss) | ¥2.5 billion | Parent only |
| Provision for directors' bonuses | ¥67.00 million | Parent only |
| Income taxes - current | ¥1.0 billion | Parent only |
| Income taxes | ¥1.0 billion | Parent only |
| Income taxes - deferred | ¥-32.00 million | Parent only |
| Depreciation | ¥0.8 billion | Parent only |
| Impairment loss | ¥0 | Parent only |
| Extraordinary income | ¥2.00 million | Parent only |
| Extraordinary loss | ¥4.00 million | Parent only |
| Income (loss) before income taxes | ¥3.5 billion | Parent only |
| Ordinary income | ¥3.5 billion | Parent only |
| Salaries | ¥3.2 billion | Parent only |
| Disposal of treasury stock | ¥35.00 million | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Selling, general and administrative expenses | ¥16.4 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥-7.00 million | Parent only |
| Provision for bonuses | ¥0.5 billion | Parent only |
| Retirement benefit expenses | ¥0.1 billion | Parent only |
| Freightage expenses | ¥3.1 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.8 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.3 billion | Consolidated |
| Total changes during the period | ¥1.5 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.2 billion | Parent only |
Statement of cash flows (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Amortization of goodwill | ¥10.00 million | Consolidated |
| Repayments of lease obligations | ¥-0.1 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.3 billion | Consolidated |
| Loss gain on cancellation of insurance contract | ¥4.00 million | Consolidated |
| Cancellation refund | ¥-2.00 million | Consolidated |
| Interest expenses paid | ¥-1.00 million | Consolidated |
| Interest and dividends income received | ¥28.00 million | Consolidated |
| Interest and dividend income | ¥-28.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-1.0 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥3.1 billion | Consolidated |
| Payments into time deposits | ¥-4.0 billion | Consolidated |
| Subtotal | ¥4.6 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥32.00 million | Consolidated |
| Interest expenses | ¥1.00 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.7 billion | Consolidated |
| Decrease (increase) in inventories | ¥0.3 billion | Consolidated |
| Income taxes paid | ¥-0.8 billion | Consolidated |
| Depreciation | ¥0.9 billion | Consolidated |
| Impairment loss | ¥0 | Consolidated |
| Foreign exchange loss (gain) | ¥-0 | Consolidated |
| Purchase of intangible assets | ¥-0.7 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0 | Consolidated |
| Collection of loans receivable | ¥38.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-40.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥50.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-26.00 million | Consolidated |
| Dividends | ¥-1.3 billion | Consolidated |
| Repayment of long term loans payable | ¥-44.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥3.8 billion | Consolidated | Disclosed |
| Dividend per share | 59 | Parent only | Disclosed |
| Number of employees | 867 | Consolidated | Disclosed |
| Net assets | ¥36.9 billion | Consolidated | Disclosed |
| Net sales | ¥64.8 billion | Consolidated | Disclosed |
| Operating income | ¥3.5 billion | Consolidated | Disclosed |
| Ordinary income | ¥3.9 billion | Consolidated | Disclosed |
| Net income | ¥2.7 billion | Consolidated | Disclosed |
| Total assets | ¥45.3 billion | Consolidated | Disclosed |
| Operating margin | 5.3% | Consolidated | Calculated |
| Net margin | 4.2% | Consolidated | Calculated |
| Sales per employee | 74773933 yen | Consolidated | Calculated |
| Total asset turnover | 1.43 times | Consolidated | Calculated |
| Net assets to total assets | 81.6% | Consolidated | Calculated |