HOSHIIRYO-SANKI
HOSHIIRYO-SANKI CO., LTD.
Company highlights
The largest segment by revenue is Home medical treatment related, at 50.1% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
HOSHIIRYO-SANKI
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 | Margin | Last year | |
| Home medical treatment related | ¥7.2 billion | 50.1% | ¥6.7 billion | ¥1.0 billion | 13.8% | ¥0.9 billion |
| Medical gas related | ¥3.9 billion | 27.3% | ¥4.0 billion | ¥0.5 billion | 11.7% | ¥0.6 billion |
| Medical gas equipment installation related | ¥1.7 billion | 11.9% | ¥1.9 billion | ¥0.3 billion | 16.0% | ¥0.3 billion |
| Care welfare related | ¥1.2 billion | 8.3% | ¥1.2 billion | ¥61.21 million | 5.1% | ¥44.27 million |
| Nursing home | ¥0.4 billion | 2.4% | ¥0.3 billion | ¥-15.57 million | -4.4% | ¥-18.17 million |
| Total of the businesses | ¥14.4 billion | 100.0% | ||||
Revenue and profit
HOSHIIRYO-SANKI
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries | ¥2.4 billion | Consolidated |
| Salaries and allowances | ¥2.2 billion | Parent only | |
| Other | ¥1.4 billion | Consolidated | |
| Traveling and transportation expenses | ¥0.5 billion | Consolidated | |
| Welfare expenses | ¥0.5 billion | Consolidated | |
| Directors' compensations | ¥0.3 billion | Consolidated | |
| Depreciation | ¥0.3 billion | Consolidated | |
| Provision for bonuses | ¥0.2 billion | Consolidated | |
| Retirement benefit expenses | ¥96.36 million | Consolidated | |
| Provision for directors' retirement benefits | ¥90.03 million | Consolidated | |
| Sales commission | ¥36.26 million | Consolidated | |
| Share-based payment expenses | ¥15.89 million | Consolidated | |
| Research and development expenses | ¥4.17 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥7.7 billion | Consolidated |
| Ordinary income | ¥2.0 billion | Consolidated | |
| Operating income | ¥1.9 billion | Consolidated | |
| Net income | ¥1.4 billion | Consolidated |
HOSHIIRYO-SANKI
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries ¥2.4 billion
- Salaries and allowances ¥2.2 billion
- Other ¥1.4 billion
- Traveling and transportation expenses ¥0.5 billion
- Welfare expenses ¥0.5 billion
- Directors' compensations ¥0.3 billion
Performance, financial position and capital allocation
Long-term changes in performance
HOSHIIRYO-SANKI
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
HOSHIIRYO-SANKI
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥12.8B | ¥13.8B | ¥14.8B | ¥15.1B | ¥15.5B |
| Year on year (%) | +8.2% | +7.9% | +7.2% | +2.2% | +2.8% |
| Ordinary income (loss) | ¥1.6B | ¥1.8B | ¥2.0B | ¥2.1B | ¥2.0B |
| Change from prior year | +10.8% | +12.1% | +12.1% | +0.7% | -2.5% |
| Ordinary income (loss) as a share of Net sales | 12.7% | 13.2% | 13.8% | 13.6% | 12.9% |
| Change (percentage points) | +0.3 points | +0.5 points | +0.6 points | -0.2 points | -0.7 points |
Fiscal periods marked for changes
- 2020Ordinary income (loss) as a share of revenue -2.3 points
- 2021Ordinary income (loss) as a share of revenue +2.5 points
HOSHIIRYO-SANKI
Earnings and net assets per share over time
Unit yenSource Annual securities reports
HOSHIIRYO-SANKI
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 | ¥12.8 billion | ¥13.8 billion | ¥14.8 billion | ¥15.1 billion | ¥15.5 billion |
| Ordinary income (loss) | ¥1.6 billion | ¥1.8 billion | ¥2.0 billion | ¥2.1 billion | ¥2.0 billion |
| Net income (loss) attributable to owners of parent | ¥1.1 billion | ¥1.3 billion | ¥1.4 billion | ¥1.5 billion | ¥1.4 billion |
| Comprehensive income | ¥1.1 billion | ¥1.2 billion | ¥2.0 billion | ¥1.5 billion | ¥1.8 billion |
| Net assets | ¥14.5 billion | ¥15.6 billion | ¥17.4 billion | ¥18.7 billion | ¥20.3 billion |
| Total assets | ¥20.3 billion | ¥21.2 billion | ¥23.0 billion | ¥24.6 billion | ¥26.7 billion |
| Net assets per share | 4,594.54 yen | 4,931.68 yen | 5,481.61 yen | 5,900.59 yen | 6,401.95 yen |
| Basic earnings (loss) per share | 358.33 yen | 402.98 yen | 450.7 yen | 469.18 yen | 439.59 yen |
| Equity-to-asset ratio | 70.6% | 72.3% | 74.2% | 74.9% | 74.8% |
| Return on equity | 8.0% | 8.5% | 8.7% | 8.2% | 7.1% |
| Net cash provided by (used in) operating activities | ¥2.0 billion | ¥2.3 billion | ¥2.4 billion | ¥2.2 billion | ¥2.5 billion |
| Net cash provided by (used in) investing activities | ¥-0.7 billion | ¥-1.1 billion | ¥-0.7 billion | ¥-5.3 billion | ¥-1.5 billion |
| Net cash provided by (used in) financing activities | ¥-0.9 billion | ¥-1.0 billion | ¥-0.9 billion | ¥-0.7 billion | ¥-0.9 billion |
| Cash and cash equivalents | ¥8.7 billion | ¥9.0 billion | ¥9.8 billion | ¥5.9 billion | ¥5.9 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥10.9 billion | ¥11.8 billion | ¥12.4 billion | ¥14.9 billion | ¥15.4 billion |
| Ordinary income (loss) | ¥1.4 billion | ¥1.6 billion | ¥1.7 billion | ¥1.9 billion | ¥1.9 billion |
| Net income (loss) | ¥1.0 billion | ¥1.1 billion | ¥1.2 billion | ¥2.2 billion | ¥1.3 billion |
| Capital stock | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion |
| Total number of issued shares (common stock) | 3,420,000 shares | 3,420,000 shares | 3,420,000 shares | 3,420,000 shares | 3,420,000 shares |
| Net assets | ¥12.8 billion | ¥13.8 billion | ¥15.2 billion | ¥17.3 billion | ¥18.8 billion |
| Total assets | ¥18.2 billion | ¥19.1 billion | ¥20.4 billion | ¥23.5 billion | ¥25.5 billion |
| Net assets per share | 4,123.08 yen | 4,422.06 yen | 4,877.89 yen | 5,554.25 yen | 6,008.42 yen |
| Dividend per share | 55 yen | 60 yen | 70 yen | 70 yen | 90 yen |
| Interim dividend per share | 25 yen | 30 yen | 35 yen | 35 yen | 45 yen |
| Basic earnings (loss) per share | 314.16 yen | 350.09 yen | 387.91 yen | 713.56 yen | 420.83 yen |
| Equity-to-asset ratio | 70.6% | 72.1% | 74.7% | 73.8% | 73.6% |
| Return on equity | 7.8% | 8.2% | 8.3% | 13.7% | 7.3% |
| Payout ratio | 17.5% | 17.1% | 18.0% | 9.8% | 21.4% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥90 | ¥45 | 21.4% | |
| FY ending 3/2025 | ¥70 | ¥35 | 9.8% | |
| FY ending 3/2024 | ¥70 | ¥35 | 18.0% | |
| FY ending 3/2023 | ¥60 | ¥30 | 17.1% | |
| FY ending 3/2022 | ¥55 | ¥25 | 17.5% | |
| FY ending 3/2021 | ¥50 | ¥25 | 17.8% | |
| FY ending 3/2020 | ¥50 | ¥25 | 24.0% | |
| FY ending 3/2019 | ¥60 | ¥30 | 24.3% | |
| FY ending 3/2018 | ¥40 | ¥20 | 16.6% | |
| FY ending 3/2017 | ¥40 | ¥20 | 17.8% | |
| FY ending 3/2016 | ¥40 | ¥20 | 8.5% | |
| FY ending 3/2015 | ¥40 | ¥20 | 22.3% | |
| FY ending 3/2014 | ¥50 | ¥20 | 30.0% | |
| FY ending 3/2013 | ¥40 | ¥20 | 24.8% |
HOSHIIRYO-SANKI
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
HOSHIIRYO-SANKI
Unit %Source Annual securities reports
- Financial institutions6.62%
- Securities firms1.15%
- Other corporations11.86%
- Foreign holders (institutions)4.06%
- Foreign holders (individuals)0.02%
- Individuals and others76.29%
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥4.00 million | ¥1.2 billion |
| FY ending 3/2021 | ¥23.00 million | ¥1.0 billion |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| Home medical treatment related | ¥0.8 billion |
| Medical gas related | ¥0.1 billion |
Revenue scale in the same industry
HOSHIIRYO-SANKI
Source Annual securities reports of each company
Wholesale Trade: 330 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 MitsubishiFY Mar 2026 ¥18.9T
- 2 ITOCHUFY Mar 2026 ¥14.8T
- 3 MITSUI &FY Mar 2026 ¥14.0T
- … 272 companies
- 276 SK JAPANFY Feb 2026 ¥16.2B
- 277 HEIWA PAPERFY Mar 2026 ¥15.8B
- 278 HOSHIIRYO-SANKIThis companyFY Mar 2026 ¥15.5B
- 279 SILVER LIFEFY Jul 2025 ¥14.9B
- 280 KITAZAWASANGYOcoFY Mar 2026 ¥14.0B
- … 50 companies
Workforce information
Women 7.5 yrs Average length of service by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 470 |
| Childcare leave taken, men |
66.6% |
| Childcare leave taken, women |
100% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥20.00 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 | ¥1.8 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.5 billion | Consolidated |
| Net sales | ¥15.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.5 billion | Consolidated |
| Cash and cash equivalents | ¥5.9 billion | Consolidated |
| Net assets | ¥20.3 billion | Consolidated |
| Ordinary income (loss) | ¥2.0 billion | Consolidated |
| Total assets | ¥26.7 billion | Consolidated |
| Return on equity | 7.1% | Consolidated |
| Equity-to-asset ratio | 74.8% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.9 billion | Consolidated |
| Basic earnings (loss) per share | 439.59 yen | Consolidated |
| Net assets per share | 6,401.95 yen | Consolidated |
| Dividend per share | 90 yen | Parent only |
| Net sales | ¥15.4 billion | Parent only |
| Net income (loss) | ¥1.3 billion | Parent only |
| Total number of issued shares (common stock) | 3,420,000 shares | Parent only |
| Net assets | ¥18.8 billion | Parent only |
| Ordinary income (loss) | ¥1.9 billion | Parent only |
| Total assets | ¥25.5 billion | Parent only |
| Return on equity | 7.3% | Parent only |
| Equity-to-asset ratio | 73.6% | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Payout ratio | 21.4% | Parent only |
| Interim dividend per share | 45 yen | Parent only |
| Basic earnings (loss) per share | 420.83 yen | Parent only |
| Net assets per share | 6,008.42 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 527 people | Consolidated |
| Number of employees | 527 people | Consolidated |
| Wage gap between men and women (all employees) | 57.6% | Parent only |
| Average length of service (years) | 10.3 years | Parent only |
| Average annual salary | ¥5.62 million | Parent only |
| Average age (years) | 39.9 years old | Parent only |
| Number of employees | 453 people | Parent only |
| Number of employees | 453 people | Parent only |
| Number of employees | 453 people | Parent only |
| Wage gap between men and women (regular employees) | 71.1% | Parent only |
| Wage gap between men and women (non-regular employees) | 94.1% | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 95 people | Consolidated |
| Average number of temporary employees | 95 people | Consolidated |
| Number of consolidated subsidiaries | 5 companies | Consolidated |
| Average number of temporary employees | 93 people | Parent only |
| Average number of temporary employees | 93 people | Parent only |
| Average number of temporary employees | 93 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 1,773,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 295,100 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 | 4 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 | ¥42.77 million | Consolidated |
| Number of shares | 3,420,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 8.6% | Consolidated |
| Shareholding ratio | 56.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 295,100 shares | Consolidated |
| Number of voting rights | 31,200 units | Consolidated |
| Carrying amount on the balance sheet | ¥2.3 billion | Consolidated |
| Number of issues | 6 issues | Consolidated |
| Total shareholder return | 150.2% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥4.00 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.2 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥20.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥20.00 million | Consolidated |
Accounts unique to this company (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥14.11 million | Consolidated |
| Revenue | ¥-2.00 million | Consolidated |
| Change in average annual salary from the previous year | 2.2% | Parent only |
| Revenue | ¥14.11 million | Parent only |
Balance sheet (128 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥28.54 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0.19 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥1.3 billion | Consolidated |
| Software | ¥0.1 billion | Consolidated |
| Software in progress | ¥22.56 million | Consolidated |
| Lease obligations | ¥0.6 billion | Consolidated |
| Lease obligations | ¥0.7 billion | Consolidated |
| Lease assets | ¥2.0 billion | Consolidated |
| Lease assets, net | ¥1.2 billion | Consolidated |
| Life insurance funds | ¥0.4 billion | Consolidated |
| Retained earnings | ¥18.5 billion | Consolidated |
| Raw materials and supplies | ¥45.73 million | Consolidated |
| Notes receivable - trade | ¥0.2 billion | Consolidated |
| Notes receivable - trade | ¥2.9 billion | Consolidated |
| Merchandise and finished goods | ¥0.1 billion | Consolidated |
| Non-current liabilities | ¥1.9 billion | Consolidated |
| Non-current assets | ¥12.3 billion | Consolidated |
| Land | ¥3.6 billion | Consolidated |
| Accounts receivable - trade | ¥2.4 billion | Consolidated |
| Contract liabilities | ¥0.1 billion | Consolidated |
| Contract assets | ¥0.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥3.0 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.4 billion | Consolidated |
| Buildings and structures | ¥2.9 billion | Consolidated |
| Buildings and structures, net | ¥1.4 billion | Consolidated |
| Construction in progress | ¥0.1 billion | Consolidated |
| Provision for directors' retirement benefits | ¥0.9 billion | Consolidated |
| Investments and other assets | ¥5.3 billion | Consolidated |
| Investment securities | ¥4.2 billion | Consolidated |
| Notes and accounts payable - trade | ¥2.7 billion | Consolidated |
| Property, plant and equipment | ¥6.9 billion | Consolidated |
| Costs on uncompleted construction contracts | ¥67.96 million | Consolidated |
| Income taxes payable | ¥0.4 billion | Consolidated |
| Accrued expenses | ¥0.3 billion | Consolidated |
| Shareholders' equity | ¥18.6 billion | Consolidated |
| Machinery, equipment and vehicles | ¥0.7 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.2 billion | Consolidated |
| Current liabilities | ¥4.5 billion | Consolidated |
| Current assets | ¥14.4 billion | Consolidated |
| Accumulated depreciation | ¥-0.9 billion | Consolidated |
| Accumulated depreciation | ¥-2.7 billion | Consolidated |
| Accumulated depreciation | ¥-1.5 billion | Consolidated |
| Accumulated depreciation | ¥-0.6 billion | Consolidated |
| Intangible assets | ¥0.1 billion | Consolidated |
| Cash and cash equivalents | ¥5.9 billion | Consolidated |
| Cash and deposits | ¥11.2 billion | Consolidated |
| Net assets | ¥20.3 billion | Consolidated |
| Net assets | ¥20.3 billion | Consolidated |
| Total assets | ¥26.7 billion | Consolidated |
| Deferred tax liabilities | ¥0.3 billion | Consolidated |
| Deferred tax assets | ¥4.32 million | Consolidated |
| Treasury stock | ¥-0.8 billion | Consolidated |
| Valuation and translation adjustments | ¥1.4 billion | Consolidated |
| Liabilities | ¥6.4 billion | Consolidated |
| Liabilities and net assets | ¥26.7 billion | Consolidated |
| Allowance for doubtful accounts | ¥-5.74 million | Consolidated |
| Allowance for doubtful accounts | ¥-4.30 million | Consolidated |
| Capital surplus | ¥0.6 billion | Consolidated |
| Capital stock | ¥0.4 billion | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥50.50 million | Consolidated |
| Net defined benefit asset | ¥0.4 billion | Consolidated |
| Long-term prepaid expenses | ¥0.1 billion | Consolidated |
| Long term guarantee deposited | ¥5.14 million | Consolidated |
| Telephone subscription right | ¥1.31 million | Consolidated |
| Non-controlling interests | ¥0.3 billion | Consolidated |
| Other | ¥33.69 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥1.43 million | Parent only |
| Valuation difference on available-for-sale securities | ¥1.2 billion | Parent only |
| Other capital surplus | ¥62.38 million | Parent only |
| Software | ¥0.1 billion | Parent only |
| Software in progress | ¥22.56 million | Parent only |
| Lease obligations | ¥0.6 billion | Parent only |
| Lease obligations | ¥0.7 billion | Parent only |
| Lease assets, net | ¥1.2 billion | Parent only |
| Life insurance funds | ¥0.4 billion | Parent only |
| General reserve | ¥14.3 billion | Parent only |
| Retained earnings | ¥17.4 billion | Parent only |
| Legal retained earnings | ¥19.81 million | Parent only |
| Prepaid pension cost | ¥0.3 billion | Parent only |
| Raw materials and supplies | ¥38.87 million | Parent only |
| Notes receivable - trade | ¥2.9 billion | Parent only |
| Merchandise | ¥78.28 million | Parent only |
| Non-current liabilities | ¥1.7 billion | Parent only |
| Non-current assets | ¥11.9 billion | Parent only |
| Land | ¥3.6 billion | Parent only |
| Tools, furniture and fixtures | ¥0.4 billion | Parent only |
| Buildings, net | ¥1.3 billion | Parent only |
| Construction in progress | ¥0.1 billion | Parent only |
| Provision for directors' retirement benefits | ¥0.9 billion | Parent only |
| Investments and other assets | ¥4.9 billion | Parent only |
| Investment securities | ¥3.8 billion | Parent only |
| Notes and accounts payable - trade | ¥3.2 billion | Parent only |
| Property, plant and equipment | ¥6.9 billion | Parent only |
| Costs on uncompleted construction contracts | ¥67.96 million | Parent only |
| Income taxes payable | ¥0.3 billion | Parent only |
| Accrued expenses | ¥0.3 billion | Parent only |
| Shareholders' equity | ¥17.6 billion | Parent only |
| Structures, net | ¥97.17 million | Parent only |
| Machinery and equipment, net | ¥0.1 billion | Parent only |
| Current liabilities | ¥5.0 billion | Parent only |
| Current assets | ¥13.6 billion | Parent only |
| Intangible assets | ¥0.1 billion | Parent only |
| Cash and deposits | ¥10.5 billion | Parent only |
| Net assets | ¥18.8 billion | Parent only |
| Net assets | ¥18.8 billion | Parent only |
| Total assets | ¥25.5 billion | Parent only |
| Deferred tax liabilities | ¥0.2 billion | Parent only |
| Retained earnings brought forward | ¥3.1 billion | Parent only |
| Treasury stock | ¥-0.8 billion | Parent only |
| Valuation and translation adjustments | ¥1.2 billion | Parent only |
| Liabilities | ¥6.7 billion | Parent only |
| Liabilities and net assets | ¥25.5 billion | Parent only |
| Allowance for doubtful accounts | ¥-5.74 million | Parent only |
| Allowance for doubtful accounts | ¥-4.30 million | Parent only |
| Capital surplus | ¥0.6 billion | Parent only |
| Legal capital surplus | ¥0.5 billion | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Vehicles, net | ¥40.70 million | Parent only |
| Long-term prepaid expenses | ¥0.1 billion | Parent only |
| Shares of subsidiaries and associates | ¥0.2 billion | Parent only |
Statement of income (84 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.4 billion | Consolidated |
| Other comprehensive income | ¥0.5 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.4 billion | Consolidated |
| Purchase discounts | ¥4.42 million | Consolidated |
| Dividends from surplus | ¥-0.2 billion | Consolidated |
| Comprehensive income | ¥1.8 billion | Consolidated |
| Interest income | ¥34.31 million | Consolidated |
| Rental income | ¥8.52 million | Consolidated |
| Dividend income | ¥49.70 million | Consolidated |
| Operating income | ¥1.9 billion | Consolidated |
| Non-operating income | ¥0.1 billion | Consolidated |
| Non-operating expenses | ¥22.01 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.5 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.69 million | Consolidated |
| Loss on retirement of non-current assets | ¥10.35 million | Consolidated |
| Cost of sales | ¥7.8 billion | Consolidated |
| Gross profit (loss) | ¥7.7 billion | Consolidated |
| Net sales | ¥15.5 billion | Consolidated |
| Net income | ¥1.4 billion | Consolidated |
| Net income | ¥1.4 billion | Consolidated |
| Net income (loss) | ¥1.4 billion | Consolidated |
| Net income (loss) | ¥1.4 billion | Consolidated |
| Directors' compensations | ¥0.3 billion | Consolidated |
| Provision for directors' retirement benefits | ¥90.03 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.5 billion | Consolidated |
| Interest expenses | ¥18.27 million | Consolidated |
| Traveling and transportation expenses | ¥0.5 billion | Consolidated |
| Share-based payment expenses | ¥15.89 million | Consolidated |
| Income taxes - current | ¥0.6 billion | Consolidated |
| Income taxes | ¥0.6 billion | Consolidated |
| Income taxes - deferred | ¥-22.50 million | Consolidated |
| Depreciation | ¥0.3 billion | Consolidated |
| Extraordinary income | ¥0.69 million | Consolidated |
| Extraordinary loss | ¥10.35 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-14.89 million | Consolidated |
| Research and development expenses | ¥4.17 million | Consolidated |
| Welfare expenses | ¥0.5 billion | Consolidated |
| Income (loss) before income taxes | ¥2.0 billion | Consolidated |
| Income (loss) before income taxes | ¥2.0 billion | Consolidated |
| Ordinary income | ¥2.0 billion | Consolidated |
| Salaries | ¥2.4 billion | Consolidated |
| Purchase of treasury stock | ¥-0.22 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.9 billion | Consolidated |
| Sales commission | ¥36.26 million | Consolidated |
| Selling, general and administrative expenses | ¥5.8 billion | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥28.95 million | Consolidated |
| Retirement benefit expenses | ¥96.36 million | Consolidated |
| Miscellaneous income | ¥6.75 million | Consolidated |
| Other | ¥3.74 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥34.12 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥7.40 million | Consolidated |
| Purchase discounts | ¥4.33 million | Parent only |
| Dividends from surplus | ¥-0.2 billion | Parent only |
| Interest and dividend income | ¥73.55 million | Parent only |
| Rental income | ¥40.14 million | Parent only |
| Rent income | ¥46.92 million | Parent only |
| Operating income | ¥1.7 billion | Parent only |
| Non-operating income | ¥0.2 billion | Parent only |
| Non-operating expenses | ¥25.06 million | Parent only |
| Gain on sales of non-current assets | ¥0.69 million | Parent only |
| Loss on retirement of non-current assets | ¥10.35 million | Parent only |
| Cost of sales | ¥8.1 billion | Parent only |
| Gross profit (loss) | ¥7.3 billion | Parent only |
| Net sales | ¥15.4 billion | Parent only |
| Net income (loss) | ¥1.3 billion | Parent only |
| Net income (loss) | ¥1.3 billion | Parent only |
| Provision for directors' retirement benefits | ¥90.03 million | Parent only |
| Interest expenses | ¥18.23 million | Parent only |
| Income taxes - current | ¥0.6 billion | Parent only |
| Income taxes | ¥0.6 billion | Parent only |
| Income taxes - deferred | ¥-23.81 million | Parent only |
| Depreciation | ¥0.3 billion | Parent only |
| Extraordinary income | ¥0.69 million | Parent only |
| Extraordinary loss | ¥10.35 million | Parent only |
| Income (loss) before income taxes | ¥1.9 billion | Parent only |
| Ordinary income | ¥1.9 billion | Parent only |
| Salaries and allowances | ¥2.2 billion | Parent only |
| Purchase of treasury stock | ¥-0.22 million | Parent only |
| Selling, general and administrative expenses | ¥5.5 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Miscellaneous income | ¥47.14 million | Parent only |
| Other | ¥6.83 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.6 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.5 billion | Consolidated |
| Total changes during the period | ¥1.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.3 billion | Parent only |
Statement of cash flows (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other proceeds | ¥3.87 million | Consolidated |
| Other payments | ¥-17.73 million | Consolidated |
| Repayments of lease obligations | ¥-0.7 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-85.82 million | Consolidated |
| Interest expenses paid | ¥-18.27 million | Consolidated |
| Interest and dividends income received | ¥82.56 million | Consolidated |
| Interest and dividend income | ¥-84.02 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-22.06 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥10.2 billion | Consolidated |
| Payments into time deposits | ¥-10.8 billion | Consolidated |
| Subtotal | ¥3.0 billion | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥90.03 million | Consolidated |
| Purchase of investment securities | ¥-0.6 billion | Consolidated |
| Interest expenses | ¥18.27 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.3 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥7.98 million | Consolidated |
| Payments for retirement of property, plant and equipment | ¥-7.80 million | Consolidated |
| Losses (gains) on disposal or sales of property, plant and equipment | ¥9.65 million | Consolidated |
| Decrease (increase) in inventories | ¥-40.58 million | Consolidated |
| Income taxes paid | ¥-0.6 billion | Consolidated |
| Depreciation | ¥1.0 billion | Consolidated |
| Purchase of intangible assets | ¥-64.08 million | Consolidated |
| Collection of short-term loans receivable | ¥1.97 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0.22 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥3.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-12.00 million | Consolidated |
| Dividends | ¥-0.2 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.15 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥2.5 billion | Consolidated | Disclosed |
| Dividend per share | 90 | Parent only | Disclosed |
| Number of employees | 527 | Consolidated | Disclosed |
| Net assets | ¥20.3 billion | Consolidated | Disclosed |
| Net sales | ¥15.5 billion | Consolidated | Disclosed |
| Operating income | ¥1.9 billion | Consolidated | Disclosed |
| Ordinary income | ¥2.0 billion | Consolidated | Disclosed |
| Net income | ¥1.4 billion | Consolidated | Disclosed |
| Total assets | ¥26.7 billion | Consolidated | Disclosed |
| Operating margin | 12.4% | Consolidated | Calculated |
| Net margin | 8.8% | Consolidated | Calculated |
| Sales per employee | 29449956 yen | Consolidated | Calculated |
| Total asset turnover | 0.58 times | Consolidated | Calculated |
| Net assets to total assets | 76.0% | Consolidated | Calculated |