VT
VT HOLDINGS CO.,LTD.
Company highlights
The largest segment by revenue is Automobile selling related, at 91.9% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
VT
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 | |
| Automobile selling related | ¥357.0 billion | 91.9% | ¥323.8 billion | ¥8.0 billion | 79.5% | 2.2% | ¥8.7 billion |
| Housing Business | ¥31.5 billion | 8.1% | ¥27.6 billion | ¥2.1 billion | 20.5% | 6.5% | ¥1.6 billion |
| Total of the businesses | ¥388.5 billion | 100.0% | ¥10.1 billion | 100.0% | |||
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Selling general and administrative expenses IFRS | ¥48.7 billion | Consolidated |
| Personnel expenses | ¥27.0 billion | Consolidated | |
| Other | ¥12.8 billion | Consolidated | |
| Depreciation and amortization | ¥6.5 billion | Consolidated | |
| Directors compensations salaries and allowances | ¥0.6 billion | Parent only | |
| Fee expenses | ¥96.00 million | Parent only | |
| Welfare expenses | ¥86.00 million | Parent only | |
| Traveling and transportation expenses | ¥42.00 million | Parent only | |
| Bonuses | ¥31.00 million | Parent only | |
| Commission fees | ¥30.00 million | Parent only | |
| Depreciation | ¥23.00 million | Parent only | |
| Retirement benefit expenses | ¥20.00 million | Parent only | |
| Provision for bonuses | ¥16.00 million | Parent only | |
| Business consignment expenses | ¥7.00 million | Parent only | |
| Profit by stage | Operating income | ¥11.0 billion | Consolidated |
| Net income | ¥4.9 billion | Consolidated | |
| Gross profit (loss) | ¥4.7 billion | Parent only | |
| Ordinary income | ¥4.2 billion | Parent only |
VT
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Selling general and administrative expenses IFRS ¥48.7 billion
- Personnel expenses ¥27.0 billion
- Other ¥12.8 billion
- Depreciation and amortization ¥6.5 billion
- Directors compensations salaries and allowances ¥0.6 billion
- Fee expenses ¥0.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
VT
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
Recent performance trends
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥237.9B | ¥266.3B | ¥311.6B | ¥351.6B | ¥388.7B |
| Year on year (%) | +19.2% | +11.9% | +17.0% | +12.8% | +10.6% |
| Profit (loss) before tax (IFRS) | ¥18.0B | ¥12.6B | ¥11.5B | ¥9.7B | ¥10.1B |
| Change from prior year | +129.5% | -29.6% | -9.4% | -15.1% | +4.1% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | 7.5% | 4.7% | 3.7% | 2.8% | 2.6% |
| Change (percentage points) | +3.6 points◆ | -2.8 points◆ | -1.1 points | -0.9 points | -0.2 points |
Fiscal periods marked for changes
- 2015Ordinary income (loss) as a share of revenue -2.1 points
- 2022Profit (loss) before tax (IFRS) as a share of revenue +3.6 points
- 2023Profit (loss) before tax (IFRS) as a share of revenue -2.8 points
VT
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥237.9 billion | ¥266.3 billion | ¥311.6 billion | ¥351.6 billion | ¥388.7 billion |
| Profit (loss) before tax (IFRS) | ¥18.0 billion | ¥12.6 billion | ¥11.5 billion | ¥9.7 billion | ¥10.1 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥11.7 billion | ¥7.2 billion | ¥6.7 billion | ¥5.3 billion | ¥4.9 billion |
| Comprehensive income attributable to owners of parent (IFRS) | ¥13.3 billion | ¥15.7 billion | ¥9.1 billion | ¥1.3 billion | ¥4.6 billion |
| Equity attributable to owners of parent (IFRS) | ¥51.3 billion | ¥64.5 billion | ¥72.9 billion | ¥71.2 billion | ¥70.7 billion |
| Total assets (IFRS) | ¥188.0 billion | ¥229.8 billion | ¥272.9 billion | ¥277.9 billion | ¥303.1 billion |
| Equity attributable to owners of parent per share (IFRS) | 442.65 yen | 556.1 yen | 606.73 yen | 588.69 yen | 608 yen |
| Basic earnings (loss) per share (IFRS) | 101.01 yen | 61.91 yen | 56.86 yen | 43.83 yen | 41.5 yen |
| Diluted earnings (loss) per share (IFRS) | 101.01 yen | 61.91 yen | 56.78 yen | 43.83 yen | 41.5 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 27.3% | 28.1% | 26.7% | 25.6% | 23.3% |
| Return on equity attributable to owners of parent (IFRS) | 25.5% | 12.4% | 9.8% | 7.4% | 6.9% |
| Net cash provided by (used in) operating activities (IFRS) | ¥16.8 billion | ¥11.2 billion | ¥12.1 billion | ¥28.0 billion | ¥18.8 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥-5.6 billion | ¥-9.8 billion | ¥-10.3 billion | ¥-11.0 billion | ¥-10.8 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥-8.7 billion | ¥-0.6 billion | ¥-1.4 billion | ¥-15.8 billion | ¥-9.5 billion |
| Cash and cash equivalents (IFRS) | ¥11.8 billion | ¥12.6 billion | ¥13.5 billion | ¥14.6 billion | ¥13.6 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥3.8 billion | ¥3.8 billion | ¥4.5 billion | ¥4.7 billion | ¥4.9 billion |
| Ordinary income (loss) | ¥2.8 billion | ¥2.7 billion | ¥3.5 billion | ¥3.7 billion | ¥4.2 billion |
| Net income (loss) | ¥3.5 billion | ¥2.8 billion | ¥4.0 billion | ¥2.8 billion | ¥2.5 billion |
| Capital stock | ¥4.3 billion | ¥4.3 billion | ¥4.9 billion | ¥5.1 billion | ¥5.1 billion |
| Total number of issued shares (common stock) | 119,381,034 shares | 119,381,034 shares | 121,631,034 shares | 122,581,034 shares | 122,581,034 shares |
| Net assets | ¥18.7 billion | ¥26.6 billion | ¥30.1 billion | ¥26.4 billion | ¥21.3 billion |
| Total assets | ¥54.1 billion | ¥68.1 billion | ¥74.7 billion | ¥77.3 billion | ¥78.8 billion |
| Net assets per share | 159.89 yen | 229.17 yen | 250.4 yen | 218.19 yen | 183.15 yen |
| Dividend per share | 22 yen | 23.5 yen | 24 yen | 24 yen | 24 yen |
| Interim dividend per share | 11 yen | 11.5 yen | 12 yen | 12 yen | 12 yen |
| Basic earnings (loss) per share | 30.46 yen | 23.72 yen | 33.88 yen | 23.27 yen | 21.26 yen |
| Diluted earnings per share | 30.46 yen | 23.72 yen | 33.83 yen | 23.27 yen | 21.26 yen |
| Equity-to-asset ratio | 34.3% | 39.1% | 40.2% | 34.1% | 27.1% |
| Return on equity | 23.4% | 12.2% | 14.1% | 10.0% | 10.5% |
| Payout ratio | 72.2% | 99.1% | 70.8% | 103.1% | 112.9% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥24 | ¥12 | 112.9% | |
| FY ending 3/2025 | ¥24 | ¥12 | 103.1% | |
| FY ending 3/2024 | ¥24 | ¥12 | 70.8% | |
| FY ending 3/2023 | ¥23.5 | ¥11.5 | 99.1% | |
| FY ending 3/2022 | ¥22 | ¥11 | 72.2% | |
| FY ending 3/2021 | ¥20 | ¥10 | 119.5% | |
| FY ending 3/2020 | ¥20 | ¥10 | 130.2% | |
| FY ending 3/2019 | ¥20 | ¥10 | 330.6% | |
| FY ending 3/2018 | ¥18 | ¥9 | 385.7% | |
| FY ending 3/2017 | ¥17 | ¥8 | 96.4% | |
| FY ending 3/2016 | ¥18 | ¥10 | 83.5% | |
| FY ending 3/2015 | ¥14 | ¥7 | 104.8% | Stock split or share consolidation noted |
| FY ending 3/2014 | ¥37 | ¥16 | 66.4% | Stock split or share consolidation noted |
| FY ending 3/2013 | ¥30 | ¥13 | 31.2% |
VT
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
VT
Unit %Source Annual securities reports
- Financial institutions25.25%
- Securities firms2.15%
- Other corporations15.90%
- Foreign holders (institutions)17.95%
- Foreign holders (individuals)0.06%
- Individuals and others38.66%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | ㈲エスアンドアイ | 14.5% | 16,863,000 |
| 2 | 日本マスタートラスト信託銀行㈱(信託口) | 10.49% | 12,202,000 |
| 3 | ㈱日本カストディ銀行(信託口) | 6.86% | 7,980,000 |
| 4 | バンク オブ ニユーヨーク ジーシーエム クライアント アカウント ジエイピーアールデイ アイエスジー エフイー− エイシー(常任代理人 株式会社三菱UFJ銀行) | 3.86% | 4,495,000 |
| 5 | 高橋一穂 | 3.07% | 3,577,000 |
| 6 | 高橋淳子 | 2.79% | 3,248,000 |
| 7 | 損害保険ジャパン㈱ | 2.58% | 3,000,000 |
| 8 | 東京海上日動火災保険㈱ | 2.38% | 2,776,000 |
| 9 | 高橋倫二 | 1.68% | 1,962,000 |
| 10 | VTホールディングス従業員持株会 | 1.6% | 1,868,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥14.2 billion |
| FY ending 3/2021 | ¥5.7 billion |
Revenue scale in the same industry
VT
Source Annual securities reports of each company
Retail Trade: 343 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 AEONFY Feb 2026 ¥10.7T
- 2 Seven & iFY Feb 2026 ¥10.4T
- 3 FAST RETAILINGFY Aug 2025 ¥3.4T
- … 43 companies
- 47 BelcFY Feb 2026 ¥416.5B
- 48 ASKULFY May 2026 ¥400.2B
- 49 VTThis companyFY Mar 2026 ¥388.7B
- 50 Maxvalu TokaiFY Feb 2026 ¥385.0B
- 51 Aeon HokkaidoFY Feb 2026 ¥380.1B
- … 292 companies
Workforce information
Women 3.5 yrs Average length of service by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 35 |
| Share of managers who are women | 0% |
| Share of board members who are women | 14.3% |
Subsidy award information
| Date approved | Subsidy | Ministry | Amount |
|---|---|---|---|
| 2021-02-26 | 働き方改革推進支援助成金(テレワーク特例コース3次) | 厚生労働省 | ¥0.13 million |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人東海会計社 |
| Audit fees (this year, total) | ¥70.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Retail Trade
“Kaisha no Shikumi: Raising Prices”
Reads the filings of restaurant, clothing and household goods chains for how price increases relate to customer numbers.
Retail Trade companies in this book: saizeriya, FOOD & LIFE COMPANIES, FAST RETAILING and others (6 in all)
“Ano Kaisha no Shikumi” series, Vol.2 — Kindle and paperback
Find it on Amazon →
Same industry: Retail Trade
“Kaisha no Shikumi: Earning Beyond the Till”
Reads the filings of supermarkets, department stores and drugstores for money received under headings other than product sales, such as finance and rent.
Retail Trade companies in this book: AEON, TSURUHA, Takashimaya and others (5 in all)
“Ano Kaisha no Shikumi” series, Vol.5 — 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 |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥18.8 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 41.5 yen | Consolidated |
| Revenue (IFRS) | ¥388.7 billion | Consolidated |
| Diluted earnings (loss) per share (IFRS) | 41.5 yen | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥4.9 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥4.6 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-10.8 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥13.6 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥10.1 billion | Consolidated |
| Total assets (IFRS) | ¥303.1 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥70.7 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 6.9% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 23.3% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-9.5 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 608 yen | Consolidated |
| Dividend per share | 24 yen | Parent only |
| Net sales | ¥4.9 billion | Parent only |
| Net income (loss) | ¥2.5 billion | Parent only |
| Diluted earnings per share | 21.26 yen | Parent only |
| Total number of issued shares (common stock) | 122,581,034 shares | Parent only |
| Net assets | ¥21.3 billion | Parent only |
| Ordinary income (loss) | ¥4.2 billion | Parent only |
| Total assets | ¥78.8 billion | Parent only |
| Return on equity | 10.5% | Parent only |
| Equity-to-asset ratio | 27.1% | Parent only |
| Capital stock | ¥5.1 billion | Parent only |
| Payout ratio | 112.9% | Parent only |
| Interim dividend per share | 12 yen | Parent only |
| Basic earnings (loss) per share | 21.26 yen | Parent only |
| Net assets per share | 183.15 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 4,527 people | Consolidated |
| Number of employees | 4,527 people | Consolidated |
| Average length of service (years) | 6.2 years | Parent only |
| Average annual salary | ¥6.48 million | Parent only |
| Average age (years) | 38.3 years old | Parent only |
| Number of employees | 32 people | Parent only |
| Number of employees | 32 people | Parent only |
Other disclosed items (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 1,047 people | Consolidated |
| Average number of temporary employees | 1,047 people | Consolidated |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
Shares (22 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0 | Consolidated |
| Number of shares held | 57,974,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 6,325,800 shares | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.2 billion | Consolidated |
| Number of shares | 122,581,034 shares | Consolidated |
| Shareholding ratio treasury shares etc | 5.2% | Consolidated |
| Shareholding ratio | 49.9% | Consolidated |
| Number of shares held in own name treasury shares etc | 6,325,800 shares | Consolidated |
| Total of valuation gain (loss) | ¥2.00 million | Consolidated |
| Number of voting rights | 1,161,060 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.7 billion | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Carrying amount on the balance sheet | ¥14.9 billion | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥0 | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥3.00 million | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 11 issues | Consolidated |
| Total shareholder return | 135.5% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥14.2 billion | Consolidated |
Audit (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥51.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥70.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥19.00 million | Consolidated |
Accounts unique to this company (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥-0 | Consolidated |
| Revenue | ¥0.6 billion | Consolidated |
| Revenue | ¥-0.3 billion | Consolidated |
| Revenue | ¥-0 | Consolidated |
| Revenue | ¥69.9 billion | Consolidated |
| Revenue | ¥0.7 billion | Consolidated |
| Revenue | ¥-0.6 billion | Consolidated |
| Revenue | ¥78.00 million | Consolidated |
| Revenue | ¥1.0 billion | Consolidated |
| Revenue | ¥0.6 billion | Consolidated |
| Change in average annual salary from the previous year | 0.7% | Parent only |
Balance sheet (137 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-1.2 billion | Consolidated |
| Other | ¥1.5 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other current liabilities clifrs | ¥4.2 billion | Consolidated |
| Other current assets caifrs | ¥9.3 billion | Consolidated |
| Other components of equity IFRS | ¥5.4 billion | Consolidated |
| Other financial liabilities | ¥10.9 billion | Consolidated |
| Other financial liabilities | ¥30.9 billion | Consolidated |
| Other financial assets | ¥0.2 billion | Consolidated |
| Other financial assets | ¥23.1 billion | Consolidated |
| Other non current liabilities nclifrs | ¥1.2 billion | Consolidated |
| Other non current assets ncaifrs | ¥0.2 billion | Consolidated |
| Goodwill | ¥17.8 billion | Consolidated |
| Goodwill | ¥-4.2 billion | Consolidated |
| Goodwill IFRS | ¥13.5 billion | Consolidated |
| Goodwill IFRS | ¥13.5 billion | Consolidated |
| Software | ¥-1.3 billion | Consolidated |
| Software | ¥1.4 billion | Consolidated |
| Software IFRS | ¥0.2 billion | Consolidated |
| Work in process | ¥13.5 billion | Consolidated |
| Retained earnings IFRS | ¥59.2 billion | Consolidated |
| Raw materials | ¥1.7 billion | Consolidated |
| Merchandise and finished goods | ¥72.4 billion | Consolidated |
| Trade and other payables clifrs | ¥68.7 billion | Consolidated |
| Trade and other receivables caifrs | ¥36.8 billion | Consolidated |
| Land | ¥25.5 billion | Consolidated |
| Land | ¥-0.4 billion | Consolidated |
| Land IFRS | ¥25.1 billion | Consolidated |
| Contract liabilities | ¥13.5 billion | Consolidated |
| Tools, furniture and fixtures | ¥5.0 billion | Consolidated |
| Tools, furniture and fixtures | ¥-3.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥1.6 billion | Consolidated |
| Buildings and structures | ¥53.4 billion | Consolidated |
| Buildings and structures | ¥-25.0 billion | Consolidated |
| Buildings and structures IFRS | ¥28.4 billion | Consolidated |
| Construction in progress | ¥1.4 billion | Consolidated |
| Construction in progress IFRS | ¥1.4 billion | Consolidated |
| Provisions nclifrs | ¥1.2 billion | Consolidated |
| Investment property IFRS | ¥7.1 billion | Consolidated |
| Investments accounted for using equity method IFRS | ¥5.0 billion | Consolidated |
| Investments accounted for using equity method IFRS | ¥5.0 billion | Consolidated |
| Property, plant and equipment | ¥105.8 billion | Consolidated |
| Property, plant and equipment | ¥-35.8 billion | Consolidated |
| Property plant and equipment IFRS | ¥103.8 billion | Consolidated |
| Property plant and equipment IFRS | ¥103.8 billion | Consolidated |
| Income taxes payable | ¥2.6 billion | Consolidated |
| Inventories | ¥87.6 billion | Consolidated |
| Inventories | ¥87.6 billion | Consolidated |
| Machinery, equipment and vehicles | ¥20.5 billion | Consolidated |
| Machinery, equipment and vehicles | ¥-7.2 billion | Consolidated |
| Machinery and vehicles IFRS | ¥13.4 billion | Consolidated |
| Total current liabilities IFRS | ¥158.0 billion | Consolidated |
| Current assets IFRS | ¥147.5 billion | Consolidated |
| Intangible assets accumulated amortization and impairment losses IFRS | ¥-3.5 billion | Consolidated |
| Intangible assets acquisition cost IFRS | ¥4.5 billion | Consolidated |
| Intangible assets IFRS | ¥1.0 billion | Consolidated |
| Intangible assets IFRS | ¥1.0 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥13.6 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥13.6 billion | Consolidated |
| Bonds and borrowings clifrs | ¥58.1 billion | Consolidated |
| Bonds and borrowings nclifrs | ¥28.8 billion | Consolidated |
| Net assets | ¥77.9 billion | Consolidated |
| Net assets | ¥77.9 billion | Consolidated |
| Total assets | ¥303.1 billion | Consolidated |
| Total assets | ¥303.1 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥5.0 billion | Consolidated |
| Deferred tax assets IFRS | ¥1.8 billion | Consolidated |
| Treasury shares IFRS | ¥-3.0 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥70.7 billion | Consolidated |
| Liabilities and equity IFRS | ¥303.1 billion | Consolidated |
| Liabilities IFRS | ¥225.1 billion | Consolidated |
| Supplies | ¥0.1 billion | Consolidated |
| Capital surplus IFRS | ¥4.0 billion | Consolidated |
| Share capital IFRS | ¥5.1 billion | Consolidated |
| Non controlling interests IFRS | ¥7.3 billion | Consolidated |
| Non current labilities IFRS | ¥67.1 billion | Consolidated |
| Non current assets IFRS | ¥155.5 billion | Consolidated |
| Customer relationship | ¥-0.4 billion | Consolidated |
| Customer relationship | ¥0.9 billion | Consolidated |
| Customer related assets IFRS | ¥0.4 billion | Consolidated |
| Other | ¥1.5 billion | Parent only |
| Other | ¥26.00 million | Parent only |
| Other | ¥0 | Parent only |
| Other | ¥4.00 million | Parent only |
| Other | ¥0 | Parent only |
| Valuation difference on available-for-sale securities | ¥7.8 billion | Parent only |
| Other capital surplus | ¥1.8 billion | Parent only |
| Other, net | ¥33.00 million | Parent only |
| Software | ¥7.00 million | Parent only |
| Retained earnings | ¥6.8 billion | Parent only |
| Legal retained earnings | ¥0.3 billion | Parent only |
| Prepaid expenses | ¥64.00 million | Parent only |
| Advance payments trade | ¥22.00 million | Parent only |
| Non-current liabilities | ¥24.6 billion | Parent only |
| Non-current assets | ¥57.4 billion | Parent only |
| Land | ¥1.6 billion | Parent only |
| Contract liabilities | ¥27.00 million | Parent only |
| Guarantee deposits | ¥0.1 billion | Parent only |
| Buildings, net | ¥1.1 billion | Parent only |
| Long term loans receivable from employees | ¥1.00 million | Parent only |
| Investments and other assets | ¥54.6 billion | Parent only |
| Investment securities | ¥15.1 billion | Parent only |
| Property, plant and equipment | ¥2.8 billion | Parent only |
| Accounts receivable - other | ¥0.3 billion | Parent only |
| Income taxes payable | ¥0.3 billion | Parent only |
| Accrued consumption taxes | ¥9.00 million | Parent only |
| Accrued expenses | ¥90.00 million | Parent only |
| Accounts payable - other | ¥0.3 billion | Parent only |
| Shareholders' equity | ¥13.5 billion | Parent only |
| Current liabilities | ¥32.9 billion | Parent only |
| Current assets | ¥21.4 billion | Parent only |
| Intangible assets | ¥8.00 million | Parent only |
| Cash and deposits | ¥2.9 billion | Parent only |
| Short-term loans payable | ¥25.5 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥18.1 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥79.00 million | Parent only |
| Net assets | ¥21.3 billion | Parent only |
| Net assets | ¥21.3 billion | Parent only |
| Total assets | ¥78.8 billion | Parent only |
| Deferred tax liabilities | ¥3.5 billion | Parent only |
| Retained earnings brought forward | ¥6.6 billion | Parent only |
| Treasury stock | ¥-3.0 billion | Parent only |
| Valuation and translation adjustments | ¥7.8 billion | Parent only |
| Liabilities | ¥57.5 billion | Parent only |
| Liabilities and net assets | ¥78.8 billion | Parent only |
| Allowance for doubtful accounts | ¥-79.00 million | Parent only |
| Capital surplus | ¥4.5 billion | Parent only |
| Legal capital surplus | ¥2.7 billion | Parent only |
| Capital stock | ¥5.1 billion | Parent only |
| Asset retirement obligations | ¥74.00 million | Parent only |
| Provision for bonuses | ¥16.00 million | Parent only |
| Long-term loans payable | ¥19.5 billion | Parent only |
| Long-term prepaid expenses | ¥0.3 billion | Parent only |
| Long-term loans receivable | ¥0.8 billion | Parent only |
| Shares of subsidiaries and associates | ¥38.3 billion | Parent only |
| Deposits received | ¥30.00 million | Parent only |
| Current portion of long-term loans payable | ¥6.7 billion | Parent only |
Statement of income (113 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.9 billion | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Other | ¥12.8 billion | Consolidated |
| Other | ¥13.00 million | Consolidated |
| Other | ¥29.00 million | Consolidated |
| Net change in fair value of equity instruments designated as measured at fair value through other comprehensive income net of tax items that will not be reclassified to profit or loss ociifrs | ¥-2.1 billion | Consolidated |
| Financial assets measured at fair value through other comprehensive income | ¥0.4 billion | Consolidated |
| Other comprehensive income IFRS | ¥-0.2 billion | Consolidated |
| Other comprehensive income IFRS | ¥-0.2 billion | Consolidated |
| Other income IFRS | ¥1.6 billion | Consolidated |
| Other income IFRS | ¥1.6 billion | Consolidated |
| Other expenses IFRS | ¥1.9 billion | Consolidated |
| Other expenses IFRS | ¥1.9 billion | Consolidated |
| Personnel expenses | ¥27.0 billion | Consolidated |
| Financial liabilities measured at amortized cost | ¥2.0 billion | Consolidated |
| Financial assets measured at amortized cost | ¥89.00 million | Consolidated |
| Operating income | ¥11.0 billion | Consolidated |
| Operating income | ¥11.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥18.8 billion | Consolidated |
| Loss on sale of fixed assets IFRS | ¥0 | Consolidated |
| Gain on sale of fixed assets IFRS | ¥55.00 million | Consolidated |
| Loss on retirement of fixed assets IFRS | ¥53.00 million | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥1.9 billion | Consolidated |
| Basic earnings loss per share IFRS | 41.5 yen | Consolidated |
| Cost of sales IFRS | ¥328.7 billion | Consolidated |
| Gross profit IFRS | ¥60.0 billion | Consolidated |
| Net sales | ¥388.7 billion | Consolidated |
| Net sales | ¥388.7 billion | Consolidated |
| Revenue from external customers IFRS | ¥388.7 billion | Consolidated |
| Advertising expenses IFRS | ¥2.4 billion | Consolidated |
| Profit loss IFRS | ¥6.0 billion | Consolidated |
| Profit loss IFRS | ¥6.0 billion | Consolidated |
| Profit loss IFRS | ¥6.0 billion | Consolidated |
| Profit loss IFRS | ¥6.0 billion | Consolidated |
| Comprehensive income (IFRS) | ¥5.8 billion | Consolidated |
| Comprehensive income (IFRS) | ¥5.8 billion | Consolidated |
| Comprehensive income (IFRS) | ¥5.8 billion | Consolidated |
| Net income | ¥4.9 billion | Consolidated |
| Total transactions with owners IFRS | ¥-8.3 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-10.8 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that will not be reclassified to profit or loss ociifrs | ¥38.00 million | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that may be reclassified to profit or loss ociifrs | ¥45.00 million | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥0.2 billion | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥0.2 billion | Consolidated |
| Change in interests in subsidiaries | ¥-2.9 billion | Consolidated |
| Income tax expense IFRS | ¥4.2 billion | Consolidated |
| Depreciation and amortization | ¥16.7 billion | Consolidated |
| Depreciation and amortization | ¥6.5 billion | Consolidated |
| Impairment loss | ¥1.1 billion | Consolidated |
| Impairment loss | ¥1.1 billion | Consolidated |
| Foreign exchange gain IFRS | ¥0.5 billion | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥-1.1 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥0.4 billion | Consolidated |
| Total of items that will not be reclassified to profit or loss ociifrs | ¥-2.1 billion | Consolidated |
| Total of items that may be reclassified to profit or loss ociifrs | ¥1.9 billion | Consolidated |
| Financial assets measured at fair value through profit or loss | ¥6.00 million | Consolidated |
| Profit loss before tax IFRS | ¥10.1 billion | Consolidated |
| Profit loss before tax IFRS | ¥10.1 billion | Consolidated |
| Profit loss before tax IFRS | ¥10.1 billion | Consolidated |
| Purchase of treasury stock | ¥-2.3 billion | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥4.6 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-9.5 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥48.7 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥48.7 billion | Consolidated |
| Capital expenditures IFRS | ¥28.0 billion | Consolidated |
| Dividendsofsurplus | ¥-3.0 billion | Consolidated |
| Finance income IFRS | ¥1.0 billion | Consolidated |
| Finance income IFRS | ¥1.0 billion | Consolidated |
| Finance income IFRS | ¥1.0 billion | Consolidated |
| Finance costs IFRS | ¥2.1 billion | Consolidated |
| Finance costs IFRS | ¥2.1 billion | Consolidated |
| Finance costs IFRS | ¥2.1 billion | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥1.1 billion | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥1.2 billion | Consolidated |
| Other | ¥69.00 million | Parent only |
| Other | ¥0 | Parent only |
| Other | ¥17.00 million | Parent only |
| Other | ¥2.00 million | Parent only |
| Other | ¥0.3 billion | Parent only |
| Dividends from surplus | ¥-2.8 billion | Parent only |
| Interest and dividend income | ¥0.7 billion | Parent only |
| Operating income | ¥3.4 billion | Parent only |
| Non-operating income | ¥1.2 billion | Parent only |
| Non-operating expenses | ¥0.4 billion | Parent only |
| Cost of sales | ¥0.2 billion | Parent only |
| Gross profit (loss) | ¥4.7 billion | Parent only |
| Net sales | ¥4.9 billion | Parent only |
| Net income (loss) | ¥2.5 billion | Parent only |
| Net income (loss) | ¥2.5 billion | Parent only |
| Directors compensations salaries and allowances | ¥0.6 billion | Parent only |
| Gain on sales of investment securities | ¥0.2 billion | Parent only |
| Interest expenses | ¥0.4 billion | Parent only |
| Fee expenses | ¥96.00 million | Parent only |
| Commission fees | ¥30.00 million | Parent only |
| Traveling and transportation expenses | ¥42.00 million | Parent only |
| Business consignment expenses | ¥7.00 million | Parent only |
| Income taxes - current | ¥0.5 billion | Parent only |
| Income taxes | ¥0.4 billion | Parent only |
| Income taxes - deferred | ¥-0.1 billion | Parent only |
| Depreciation | ¥23.00 million | Parent only |
| Impairment loss | ¥56.00 million | Parent only |
| Foreign exchange gains | ¥0.4 billion | Parent only |
| Extraordinary income | ¥0.2 billion | Parent only |
| Extraordinary loss | ¥1.4 billion | Parent only |
| Welfare expenses | ¥86.00 million | Parent only |
| Income (loss) before income taxes | ¥2.9 billion | Parent only |
| Ordinary income | ¥4.2 billion | Parent only |
| Purchase of treasury stock | ¥-2.3 billion | Parent only |
| Selling, general and administrative expenses | ¥1.3 billion | Parent only |
| Bonuses | ¥31.00 million | Parent only |
| Provision for bonuses | ¥16.00 million | Parent only |
| Retirement benefit expenses | ¥20.00 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥1.4 billion | Parent only |
Statement of cash flows (41 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-9.00 million | Consolidated |
| Other | ¥-54.00 million | Consolidated |
| Other | ¥1.4 billion | Consolidated |
| Repayments of lease obligations | ¥-15.0 billion | Consolidated |
| Payments for acquisition of businesses inv cfifrs | ¥-16.00 million | Consolidated |
| Interest paid ope cfifrs | ¥-2.1 billion | Consolidated |
| Interest and dividends received ope cfifrs | ¥0.5 billion | Consolidated |
| Interest and dividend income | ¥-0.5 billion | Consolidated |
| Increase decrease in trade payables ope cfifrs | ¥2.6 billion | Consolidated |
| Decrease increase in trade receivables ope cfifrs | ¥-62.00 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-55.00 million | Consolidated |
| Loss on retirement of non-current assets | ¥53.00 million | Consolidated |
| Increase (decrease) in contract liabilities | ¥-0.3 billion | Consolidated |
| Proceeds from withdrawal of time deposits inv cfifrs | ¥0.2 billion | Consolidated |
| Payments into time deposits inv cfifrs | ¥-0.2 billion | Consolidated |
| Subtotal | ¥24.1 billion | Consolidated |
| Purchase of investment securities inv cfifrs | ¥-1.00 million | Consolidated |
| Proceeds from sale of investment securities inv cfifrs | ¥0.2 billion | Consolidated |
| Share of loss profit of investments accounted for using equity method ope cfifrs | ¥-0.2 billion | Consolidated |
| Interest expenses | ¥2.0 billion | Consolidated |
| Proceeds from collection of leasehold deposits and guarantee deposits inv cfifrs | ¥0.1 billion | Consolidated |
| Payments for leasehold deposits and guarantee deposits inv cfifrs | ¥-0.2 billion | Consolidated |
| Purchase of property plant and equipment inv cfifrs | ¥-13.6 billion | Consolidated |
| Proceeds from sale of property plant and equipment inv cfifrs | ¥3.9 billion | Consolidated |
| Decrease (increase) in inventories | ¥-9.0 billion | Consolidated |
| Income taxes refund (paid) | ¥-3.7 billion | Consolidated |
| Depreciation and amortization | ¥16.7 billion | Consolidated |
| Impairment losses reversal of impairment losses ope cfifrs | ¥1.1 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-0.4 billion | Consolidated |
| Purchase of intangible assets inv cfifrs | ¥-1.0 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥11.3 billion | Consolidated |
| Redemption of bonds fin cfifrs | ¥-0.2 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-2.3 billion | Consolidated |
| Payments for loans receivable inv cfifrs | ¥-37.00 million | Consolidated |
| Collection of loans receivable inv cfifrs | ¥0.1 billion | Consolidated |
| Dividends | ¥-2.8 billion | Consolidated |
| Proceeds from long term borrowings fin cfifrs | ¥15.6 billion | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-12.9 billion | Consolidated |
| Payments for acquisition of interests in subsidiaries from non-controlling interests | ¥-2.9 billion | Consolidated |
| Capital contribution from non controlling interests fin cfifrs | ¥28.00 million | Consolidated |
| Dividends paid to non controlling interests fin cfifrs | ¥-0.2 billion | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-5.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-2.5 billion | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥18.8 billion | Consolidated | Disclosed |
| Dividend per share | 24 | Parent only | Disclosed |
| Number of employees | 4,527 | Consolidated | Disclosed |
| Net assets | ¥77.9 billion | Consolidated | Disclosed |
| Net sales | ¥388.7 billion | Consolidated | Disclosed |
| Operating income | ¥11.0 billion | Consolidated | Disclosed |
| Ordinary income | ¥4.2 billion | Parent only | Disclosed |
| Net income | ¥4.9 billion | Consolidated | Disclosed |
| Total assets | ¥303.1 billion | Consolidated | Disclosed |
| Operating margin | 2.8% | Consolidated | Calculated |
| Net margin | 1.3% | Consolidated | Calculated |
| Sales per employee | 85869892 yen | Consolidated | Calculated |
| Total asset turnover | 1.28 times | Consolidated | Calculated |
| Net assets to total assets | 25.7% | Consolidated | Calculated |