Hakudo
Hakudo Co.,Ltd.
Company highlights
The largest segment by revenue is Japan, at 89.4% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Hakudo
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Ordinary income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Japan | ¥59.4 billion | 89.4% | ¥57.9 billion | ¥3.1 billion | 5.2% | ¥3.2 billion |
| North America | ¥5.1 billion | 7.7% | ¥5.1 billion | ¥-84.12 million | -1.7% | ¥-0.2 billion |
| China | ¥1.9 billion | 2.9% | ¥1.8 billion | ¥28.21 million | 1.5% | ¥13.03 million |
| Total of the businesses | ¥66.4 billion | 100.0% | ||||
Revenue and profit
Hakudo
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Freightage expenses | ¥2.1 billion | Consolidated |
| Salaries and allowances | ¥1.7 billion | Consolidated | |
| Business consignment expenses | ¥0.8 billion | Consolidated | |
| Depreciation | ¥0.3 billion | Consolidated | |
| Provision for bonuses | ¥0.3 billion | Consolidated | |
| Legal welfare expenses | ¥0.3 billion | Parent only | |
| Bonuses | ¥0.2 billion | Consolidated | |
| Rents | ¥0.2 billion | Parent only | |
| Provision for directors' bonuses | ¥80.52 million | Consolidated | |
| Provision for shareholder benefit program | ¥64.00 million | Consolidated | |
| Amortization of goodwill | ¥44.81 million | Consolidated | |
| Retirement benefit expenses | ¥39.35 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥2.43 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥10.6 billion | Consolidated |
| Ordinary income | ¥3.2 billion | Consolidated | |
| Operating income | ¥2.9 billion | Consolidated | |
| Net income | ¥2.1 billion | Consolidated |
Hakudo
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Freightage expenses ¥2.1 billion
- Salaries and allowances ¥1.7 billion
- Business consignment expenses ¥0.8 billion
- Depreciation ¥0.3 billion
- Provision for bonuses ¥0.3 billion
- Legal welfare expenses ¥0.3 billion
- Other (not itemized) ¥2.3 billion
Performance, financial position and capital allocation
Long-term changes in performance
Hakudo
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
Hakudo
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥55.4B | ¥61.6B | ¥57.3B | ¥66.4B | ¥68.1B |
| Year on year (%) | +41.4%◆ | +11.1% | -7.1% | +16.0% | +2.6% |
| Ordinary income (loss) | ¥4.4B | ¥4.0B | ¥2.8B | ¥3.2B | ¥3.2B |
| Change from prior year | +109.9% | -8.8% | -28.6% | +12.9% | -0.8% |
| Ordinary income (loss) as a share of Net sales | 7.9% | 6.5% | 5.0% | 4.8% | 4.7% |
| Change (percentage points) | +2.6 points◆ | -1.4 points | -1.5 points | -0.1 points | -0.2 points |
Fiscal periods marked for changes
- 2018Net sales year on year +26.2%
- 2022Net sales year on year +41.4%, Ordinary income (loss) as a share of revenue +2.6 points
Hakudo
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Hakudo
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 | ¥55.4 billion | ¥61.6 billion | ¥57.3 billion | ¥66.4 billion | ¥68.1 billion |
| Ordinary income (loss) | ¥4.4 billion | ¥4.0 billion | ¥2.8 billion | ¥3.2 billion | ¥3.2 billion |
| Net income (loss) attributable to owners of parent | ¥3.0 billion | ¥2.7 billion | ¥1.9 billion | ¥2.2 billion | ¥2.1 billion |
| Comprehensive income | ¥3.2 billion | ¥2.8 billion | ¥2.2 billion | ¥2.3 billion | ¥2.7 billion |
| Net assets | ¥19.8 billion | ¥21.2 billion | ¥22.5 billion | ¥23.8 billion | ¥25.5 billion |
| Total assets | ¥41.8 billion | ¥43.1 billion | ¥42.0 billion | ¥44.7 billion | ¥47.6 billion |
| Net assets per share | 1,748.32 yen | 1,869.66 yen | 1,982.14 yen | 2,094.5 yen | 2,245.29 yen |
| Basic earnings (loss) per share | 261.34 yen | 241.37 yen | 168.99 yen | 197.23 yen | 189.24 yen |
| Equity-to-asset ratio | 47.5% | 49.1% | 53.5% | 53.1% | 53.5% |
| Return on equity | 15.7% | 13.3% | 8.8% | 9.7% | 8.7% |
| Net cash provided by (used in) operating activities | ¥4.6 billion | ¥0.3 billion | ¥2.5 billion | ¥1.8 billion | ¥4.5 billion |
| Net cash provided by (used in) investing activities | ¥-0.7 billion | ¥-1.6 billion | ¥-1.6 billion | ¥-0.9 billion | ¥-1.4 billion |
| Net cash provided by (used in) financing activities | ¥-1.2 billion | ¥-1.4 billion | ¥-1.3 billion | ¥-1.1 billion | ¥-1.1 billion |
| Cash and cash equivalents | ¥8.7 billion | ¥6.0 billion | ¥5.7 billion | ¥5.5 billion | ¥7.7 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥52.4 billion | ¥58.4 billion | ¥49.6 billion | ¥57.4 billion | ¥59.1 billion |
| Ordinary income (loss) | ¥4.2 billion | ¥4.0 billion | ¥2.8 billion | ¥3.2 billion | ¥3.1 billion |
| Net income (loss) | ¥2.8 billion | ¥2.7 billion | ¥1.9 billion | ¥2.2 billion | ¥2.1 billion |
| Capital stock | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion |
| Total number of issued shares (common stock) | 11,343,300 shares | 11,343,300 shares | 11,343,300 shares | 11,343,300 shares | 11,343,300 shares |
| Net assets | ¥19.3 billion | ¥20.6 billion | ¥21.6 billion | ¥22.8 billion | ¥24.4 billion |
| Total assets | ¥40.5 billion | ¥40.9 billion | ¥39.9 billion | ¥42.3 billion | ¥44.9 billion |
| Net assets per share | 1,698.58 yen | 1,816 yen | 1,905.16 yen | 2,009.2 yen | 2,147.51 yen |
| Dividend per share | 115 yen | 109 yen | 80 yen | 89 yen | 86 yen |
| Interim dividend per share | 48 yen | 58 yen | 35 yen | 49 yen | 28 yen |
| Basic earnings (loss) per share | 246.27 yen | 241.51 yen | 165.43 yen | 198.36 yen | 182.38 yen |
| Equity-to-asset ratio | 47.6% | 50.4% | 54.2% | 53.9% | 54.3% |
| Return on equity | 15.1% | 13.7% | 8.9% | 10.1% | 8.8% |
| Payout ratio | 46.7% | 45.1% | 48.4% | 44.9% | 47.2% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥86 | ¥28 | 47.2% | |
| FY ending 3/2025 | ¥89 | ¥49 | 44.9% | |
| FY ending 3/2024 | ¥80 | ¥35 | 48.4% | |
| FY ending 3/2023 | ¥109 | ¥58 | 45.1% | |
| FY ending 3/2022 | ¥115 | ¥48 | 46.7% | |
| FY ending 3/2021 | ¥58 | Could not be retrieved | 53.6% | |
| FY ending 3/2020 | ¥58 | Could not be retrieved | 55.0% | |
| FY ending 3/2019 | ¥77 | Could not be retrieved | 55.8% | |
| FY ending 3/2018 | ¥75 | Could not be retrieved | 43.2% | |
| FY ending 3/2017 | ¥58.5 | Could not be retrieved | 48.3% | |
| FY ending 3/2016 | ¥45 | Could not be retrieved | 45.4% | |
| FY ending 3/2015 | ¥48 | Could not be retrieved | 47.3% | |
| FY ending 3/2014 | ¥33 | Could not be retrieved | 42.8% | |
| FY ending 3/2013 | ¥32 | Could not be retrieved | 49.3% |
Hakudo
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Hakudo
Unit %Source Annual securities reports
- Financial institutions6.91%
- Securities firms0.90%
- Other corporations53.38%
- Foreign holders (institutions)1.89%
- Foreign holders (individuals)0.02%
- Individuals and others36.90%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | K&Pアセット・マネジメント合同会社 | 12.08% | 1,371,000 |
| 2 | キッズラーニングネットワーク株式会社 | 10.04% | 1,140,000 |
| 3 | 有限会社双光 | 9.98% | 1,132,000 |
| 4 | N&Nアセット・マネジメント合同会社 | 8.15% | 925,000 |
| 5 | 山田 智則 | 5.95% | 676,000 |
| 6 | 合同会社SYマネジメント | 5.95% | 676,000 |
| 7 | 株式会社イーストゲート | 5.74% | 652,000 |
| 8 | 日本マスタートラスト信託銀行株式会社(信託口) | 4.44% | 504,000 |
| 9 | 株式会社日本カストディ銀行(信託口) | 1.74% | 198,000 |
| 10 | 山田 光重 | 1.67% | 190,000 |
Research and development expenses and capital expenditure
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| Japan | ¥0.9 billion |
| North America | ¥0.1 billion |
| China | ¥0.80 million |
Revenue scale in the same industry
Hakudo
Source Annual securities reports of each company
Wholesale Trade: 330 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 MitsubishiFY Mar 2026 ¥18.9T
- 2 ITOCHUFY Mar 2026 ¥14.8T
- 3 MITSUI &FY Mar 2026 ¥14.0T
- … 154 companies
- 158 FUJI KOSANFY Mar 2025 ¥68.3B
- 159 O-WELLFY Mar 2026 ¥68.3B
- 160 HakudoThis companyFY Mar 2026 ¥68.1B
- 161 TSUKIJI UOICHIBAFY Mar 2026 ¥67.5B
- 162 SODA NIKKAFY Mar 2026 ¥66.7B
- … 168 companies
Workforce information
Women 13.7 yrs Average length of service by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 629 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
21.8 hours |
| Annual paid leave taken (all employees) | 77.5% |
| Childcare leave taken, men |
58.3% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 11.4% |
| Share of board members who are women | 11% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 4,292 t-CO2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | PwCJapan有限責任監査法人 |
| Audit fees (this year, total) | ¥39.27 million |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥9.51 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥2.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥4.5 billion | Consolidated |
| Net sales | ¥68.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.4 billion | Consolidated |
| Cash and cash equivalents | ¥7.7 billion | Consolidated |
| Net assets | ¥25.5 billion | Consolidated |
| Ordinary income (loss) | ¥3.2 billion | Consolidated |
| Total assets | ¥47.6 billion | Consolidated |
| Return on equity | 8.7% | Consolidated |
| Equity-to-asset ratio | 53.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥2.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.1 billion | Consolidated |
| Basic earnings (loss) per share | 189.24 yen | Consolidated |
| Net assets per share | 2,245.29 yen | Consolidated |
| Dividend per share | 86 yen | Parent only |
| Net sales | ¥59.1 billion | Parent only |
| Net income (loss) | ¥2.1 billion | Parent only |
| Total number of issued shares (common stock) | 11,343,300 shares | Parent only |
| Net assets | ¥24.4 billion | Parent only |
| Ordinary income (loss) | ¥3.1 billion | Parent only |
| Total assets | ¥44.9 billion | Parent only |
| Return on equity | 8.8% | Parent only |
| Equity-to-asset ratio | 54.3% | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Payout ratio | 47.2% | Parent only |
| Interim dividend per share | 28 yen | Parent only |
| Basic earnings (loss) per share | 182.38 yen | Parent only |
| Net assets per share | 2,147.51 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 401 people | Consolidated |
| Number of employees | 401 people | Consolidated |
| Wage gap between men and women (all employees) | 76.7% | Parent only |
| Average length of service (years) | 15.7 years | Parent only |
| Average annual salary | ¥7.78 million | Parent only |
| Average age (years) | 41.5 years old | Parent only |
| Number of employees | 322 people | Parent only |
| Number of employees | 322 people | Parent only |
| Wage gap between men and women (regular employees) | 70.8% | Parent only |
| Wage gap between men and women (non-regular employees) | 78.4% | Parent only |
Other disclosed items (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 369 people | Consolidated |
| Average number of temporary employees | 369 people | Consolidated |
| Write-downs of inventories | ¥-7.05 million | Consolidated |
| Number of consolidated subsidiaries | 5 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 89.7% | Parent only |
| Average number of temporary employees | 364 people | Parent only |
| Average number of temporary employees | 364 people | Parent only |
| Total return on the share price index | 175.0% | Parent only |
| Ratio of female employees in managerial positions | 11.4% | Parent only |
Shares (18 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 7,464,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,500 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 2 issues | 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 | 14 issues | 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 | 3 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥0.2 billion | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.6 billion | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥1.29 million | Consolidated |
| Number of shares | 11,343,300 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 65.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,500 shares | Consolidated |
| Number of voting rights | 113,336 units | Consolidated |
| Carrying amount on the balance sheet | ¥1.1 billion | Consolidated |
| Carrying amount on the balance sheet | ¥0.8 billion | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Number of issues | 22 issues | Consolidated |
| Total shareholder return | 169.4% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.0 billion | Consolidated |
Audit (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥39.27 million | Consolidated |
| Fees for audit and attestation services - total | ¥9.51 million | Consolidated |
| Fees for audit and attestation services - total | ¥39.27 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥9.51 million | Consolidated |
Accounts unique to this company (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Change in average annual salary from the previous year | -1.8% | Parent only |
Balance sheet (133 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥81.59 million | Consolidated |
| Other | ¥0.6 billion | Consolidated |
| Other | ¥1.1 billion | Consolidated |
| Other | ¥0.6 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.6 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.5 billion | Consolidated |
| Other, net | ¥0.3 billion | Consolidated |
| Goodwill | ¥0.8 billion | Consolidated |
| Goodwill | ¥0.8 billion | Consolidated |
| Retained earnings | ¥22.5 billion | Consolidated |
| Raw materials and supplies | ¥30.15 million | Consolidated |
| Notes and accounts receivable trade | ¥11.4 billion | Consolidated |
| Merchandise and finished goods | ¥12.5 billion | Consolidated |
| Non-current liabilities | ¥0.1 billion | Consolidated |
| Non-current assets | ¥10.6 billion | Consolidated |
| Land | ¥1.9 billion | Consolidated |
| Buildings and structures | ¥8.3 billion | Consolidated |
| Buildings and structures, net | ¥1.6 billion | Consolidated |
| Provision for directors' bonuses | ¥80.52 million | Consolidated |
| Investments and other assets | ¥2.8 billion | Consolidated |
| Investment securities | ¥1.9 billion | Consolidated |
| Property, plant and equipment | ¥6.5 billion | Consolidated |
| Income taxes payable | ¥0.7 billion | Consolidated |
| Accrued expenses | ¥1.0 billion | Consolidated |
| Provision for shareholder benefit program | ¥64.00 million | Consolidated |
| Shareholders' equity | ¥24.0 billion | Consolidated |
| Machinery, equipment and vehicles | ¥10.0 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥2.7 billion | Consolidated |
| Current liabilities | ¥22.0 billion | Consolidated |
| Current assets | ¥36.9 billion | Consolidated |
| Accumulated depreciation | ¥-0.8 billion | Consolidated |
| Accumulated depreciation | ¥-6.7 billion | Consolidated |
| Accumulated depreciation | ¥-7.3 billion | Consolidated |
| Foreign currency translation adjustment | ¥1.0 billion | Consolidated |
| Intangible assets | ¥1.3 billion | Consolidated |
| Cash and cash equivalents | ¥7.7 billion | Consolidated |
| Cash and deposits | ¥7.7 billion | Consolidated |
| Net assets | ¥25.5 billion | Consolidated |
| Net assets | ¥25.5 billion | Consolidated |
| Total assets | ¥47.6 billion | Consolidated |
| Deferred tax assets | ¥0.3 billion | Consolidated |
| Treasury stock | ¥-2.07 million | Consolidated |
| Valuation and translation adjustments | ¥1.5 billion | Consolidated |
| Liabilities | ¥22.1 billion | Consolidated |
| Liabilities and net assets | ¥47.6 billion | Consolidated |
| Accounts payable - trade | ¥8.7 billion | Consolidated |
| Allowance for doubtful accounts | ¥-53.60 million | Consolidated |
| Capital surplus | ¥0.4 billion | Consolidated |
| Capital stock | ¥1.0 billion | Consolidated |
| Provision for bonuses | ¥0.5 billion | Consolidated |
| Net defined benefit liability | ¥12.95 million | Consolidated |
| Long term guarantee deposited | ¥44.60 million | Consolidated |
| Electronically recorded obligations - operating | ¥10.3 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥5.1 billion | Consolidated |
| Non-controlling interests | ¥3,000 | Consolidated |
| Other | ¥31.86 million | Parent only |
| Other | ¥91.14 million | Parent only |
| Other | ¥70.48 million | Parent only |
| Other | ¥51.44 million | Parent only |
| Other | ¥0.10 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.5 billion | Parent only |
| Software | ¥0.4 billion | Parent only |
| Lease assets | ¥19.57 million | Parent only |
| General reserve | ¥19.8 billion | Parent only |
| Retained earnings | ¥22.2 billion | Parent only |
| Legal retained earnings | ¥0.2 billion | Parent only |
| Unearned revenue | ¥7.62 million | Parent only |
| Prepaid expenses | ¥0.1 billion | Parent only |
| Raw materials and supplies | ¥29.91 million | Parent only |
| Notes receivable - trade | ¥89.48 million | Parent only |
| Merchandise and finished goods | ¥10.3 billion | Parent only |
| Non-current liabilities | ¥76.45 million | Parent only |
| Non-current assets | ¥13.2 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥37.74 million | Parent only |
| Land | ¥1.9 billion | Parent only |
| Accounts receivable - trade | ¥10.2 billion | Parent only |
| Tools, furniture and fixtures | ¥0.8 billion | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Guarantee deposits | ¥0.2 billion | Parent only |
| Buildings | ¥7.4 billion | Parent only |
| Buildings, net | ¥1.4 billion | Parent only |
| Construction in progress | ¥20.90 million | Parent only |
| Provision for directors' bonuses | ¥80.52 million | Parent only |
| Investments and other assets | ¥6.4 billion | Parent only |
| Investment securities | ¥1.9 billion | Parent only |
| Property, plant and equipment | ¥6.3 billion | Parent only |
| Accounts receivable - other | ¥48.62 million | Parent only |
| Income taxes payable | ¥0.6 billion | Parent only |
| Accrued consumption taxes | ¥0.2 billion | Parent only |
| Accrued expenses | ¥0.9 billion | Parent only |
| Accounts payable - other | ¥0.2 billion | Parent only |
| Provision for shareholder benefit program | ¥64.00 million | Parent only |
| Shareholders' equity | ¥23.8 billion | Parent only |
| Structures | ¥0.7 billion | Parent only |
| Structures, net | ¥0.1 billion | Parent only |
| Machinery and equipment | ¥9.3 billion | Parent only |
| Machinery and equipment, net | ¥2.6 billion | Parent only |
| Current liabilities | ¥20.5 billion | Parent only |
| Current assets | ¥31.7 billion | Parent only |
| Accumulated depreciation | ¥-0.7 billion | Parent only |
| Accumulated depreciation | ¥-6.0 billion | Parent only |
| Accumulated depreciation | ¥-0.6 billion | Parent only |
| Accumulated depreciation | ¥-6.7 billion | Parent only |
| Accumulated depreciation | ¥-0.1 billion | Parent only |
| Intangible assets | ¥0.5 billion | Parent only |
| Cash and deposits | ¥6.1 billion | Parent only |
| Net assets | ¥24.4 billion | Parent only |
| Net assets | ¥24.4 billion | Parent only |
| Total assets | ¥44.9 billion | Parent only |
| Deferred tax assets | ¥0.2 billion | Parent only |
| Retained earnings brought forward | ¥2.1 billion | Parent only |
| Treasury stock | ¥-2.07 million | Parent only |
| Valuation and translation adjustments | ¥0.5 billion | Parent only |
| Liabilities | ¥20.5 billion | Parent only |
| Liabilities and net assets | ¥44.9 billion | Parent only |
| Accounts payable - trade | ¥7.8 billion | Parent only |
| Allowance for doubtful accounts | ¥-4.00 million | Parent only |
| Capital surplus | ¥0.6 billion | Parent only |
| Legal capital surplus | ¥0.6 billion | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Provision for bonuses | ¥0.5 billion | Parent only |
| Vehicle and delivery equipment | ¥0.2 billion | Parent only |
| Vehicles, net | ¥43.50 million | Parent only |
| Long-term prepaid expenses | ¥27.45 million | Parent only |
| Long term guarantee deposited | ¥44.60 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥1.0 billion | Parent only |
| Shares of subsidiaries and associates | ¥2.0 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥1.0 billion | Parent only |
| Electronically recorded obligations - operating | ¥9.9 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥4.8 billion | Parent only |
| Telephone subscription right | ¥14.82 million | Parent only |
| Deposits received | ¥29.06 million | Parent only |
Statement of income (91 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥54.49 million | Consolidated |
| Other | ¥2.38 million | Consolidated |
| Other comprehensive income | ¥0.5 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.3 billion | Consolidated |
| Amortization of goodwill | ¥44.81 million | Consolidated |
| Real estate rent | ¥0.1 billion | Consolidated |
| Rent expenses on real estates | ¥17.03 million | Consolidated |
| Dividends from surplus | ¥-0.8 billion | Consolidated |
| Comprehensive income | ¥2.7 billion | Consolidated |
| Interest income | ¥28.41 million | Consolidated |
| Dividend income | ¥0.1 billion | Consolidated |
| Operating income | ¥2.9 billion | Consolidated |
| Non-operating income | ¥0.3 billion | Consolidated |
| Non-operating expenses | ¥24.07 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥4.5 billion | Consolidated |
| Loss on disposal of noncurrent assets | ¥4.66 million | Consolidated |
| Cost of sales | ¥57.5 billion | Consolidated |
| Gross profit (loss) | ¥10.6 billion | Consolidated |
| Net sales | ¥68.1 billion | Consolidated |
| Net income | ¥2.1 billion | Consolidated |
| Net income | ¥2.1 billion | Consolidated |
| Net income (loss) | ¥2.1 billion | Consolidated |
| Net income (loss) | ¥2.1 billion | Consolidated |
| Provision for directors' bonuses | ¥80.52 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.4 billion | Consolidated |
| Provision for shareholder benefit program | ¥64.00 million | Consolidated |
| Business consignment expenses | ¥0.8 billion | Consolidated |
| Income taxes - current | ¥1.1 billion | Consolidated |
| Income taxes | ¥1.0 billion | Consolidated |
| Income taxes - deferred | ¥-49.83 million | Consolidated |
| Depreciation | ¥0.3 billion | Consolidated |
| Foreign exchange gains | ¥14.87 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥0.3 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.1 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥2.2 billion | Consolidated |
| Income (loss) before income taxes | ¥3.2 billion | Consolidated |
| Income (loss) before income taxes | ¥3.2 billion | Consolidated |
| Ordinary income | ¥3.2 billion | Consolidated |
| Salaries and allowances | ¥1.7 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥2.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥7.7 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥2.43 million | Consolidated |
| Bonuses | ¥0.2 billion | Consolidated |
| Provision for bonuses | ¥0.3 billion | Consolidated |
| Retirement benefit expenses | ¥39.35 million | Consolidated |
| Freightage expenses | ¥2.1 billion | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥-0.2 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0 | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0 | Consolidated |
| Other | ¥37.34 million | Parent only |
| Other | ¥1.23 million | Parent only |
| Cost of services goods sold | ¥6.7 billion | Parent only |
| Real estate rent | ¥83.16 million | Parent only |
| Rent expenses on real estates | ¥11.92 million | Parent only |
| Dividends from surplus | ¥-0.8 billion | Parent only |
| Interest income | ¥21.27 million | Parent only |
| Dividend income | ¥0.1 billion | Parent only |
| Total | ¥60.2 billion | Parent only |
| Cost of merchandize sold | ¥49.9 billion | Parent only |
| Ending goods | ¥10.3 billion | Parent only |
| Beginning goods | ¥10.9 billion | Parent only |
| Operating income | ¥2.8 billion | Parent only |
| Non-operating income | ¥0.3 billion | Parent only |
| Non-operating expenses | ¥41.44 million | Parent only |
| Loss on disposal of noncurrent assets | ¥2.16 million | Parent only |
| Rents | ¥0.2 billion | Parent only |
| Gross profit (loss) | ¥9.1 billion | Parent only |
| Net sales | ¥59.1 billion | Parent only |
| Cost of purchased goods | ¥42.7 billion | Parent only |
| Net income (loss) | ¥2.1 billion | Parent only |
| Net income (loss) | ¥2.1 billion | Parent only |
| Provision for directors' bonuses | ¥80.52 million | Parent only |
| Provision for shareholder benefit program | ¥64.00 million | Parent only |
| Business consignment expenses | ¥0.7 billion | Parent only |
| Income taxes - current | ¥1.0 billion | Parent only |
| Income taxes | ¥1.0 billion | Parent only |
| Income taxes - deferred | ¥-45.03 million | Parent only |
| Legal welfare expenses | ¥0.3 billion | Parent only |
| Depreciation | ¥0.2 billion | Parent only |
| Foreign exchange gains | ¥27.61 million | Parent only |
| Income (loss) before income taxes | ¥3.1 billion | Parent only |
| Ordinary income | ¥3.1 billion | Parent only |
| Salaries and allowances | ¥1.2 billion | Parent only |
| Rent expenses on facilities | ¥26.14 million | Parent only |
| Selling, general and administrative expenses | ¥6.3 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥2.18 million | Parent only |
| Bonuses | ¥0.2 billion | Parent only |
| Provision for bonuses | ¥0.3 billion | Parent only |
| Retirement benefit expenses | ¥35.91 million | Parent only |
| Freightage expenses | ¥1.9 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.7 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.5 billion | Consolidated |
| Total changes during the period | ¥1.6 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 | ¥-15.30 million | Consolidated |
| Other proceeds | ¥23.38 million | Consolidated |
| Other payments | ¥-0.2 billion | Consolidated |
| Increase (decrease) in other current liabilities | ¥0.1 billion | Consolidated |
| Amortization of goodwill | ¥44.81 million | Consolidated |
| Repayments of lease obligations | ¥-70.06 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.3 billion | Consolidated |
| Interest and dividends income received | ¥68.95 million | Consolidated |
| Interest and dividend income | ¥-0.2 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.4 billion | Consolidated |
| Subtotal | ¥5.4 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥21.64 million | Consolidated |
| Purchase of investment securities | ¥-0.1 billion | Consolidated |
| Proceeds from sales of investment securities | ¥1.25 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.8 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥30.94 million | Consolidated |
| Loss gain on sales of property plant and equipment | ¥3.43 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥0.1 billion | Consolidated |
| Increase (decrease) in reserve for shareholder special benefit | ¥-2.00 million | Consolidated |
| Decrease (increase) in inventories | ¥89.45 million | Consolidated |
| Income taxes paid | ¥-1.0 billion | Consolidated |
| Depreciation | ¥1.1 billion | Consolidated |
| Purchase of intangible assets | ¥-0.1 billion | Consolidated |
| Payments of loans receivable | ¥-0.2 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥5.83 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥92.22 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-0.97 million | Consolidated |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥-0.2 billion | Consolidated |
| Dividends | ¥-0.8 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥4.5 billion | Consolidated | Disclosed |
| Dividend per share | 86 | Parent only | Disclosed |
| Number of employees | 401 | Consolidated | Disclosed |
| Net assets | ¥25.5 billion | Consolidated | Disclosed |
| Net sales | ¥68.1 billion | Consolidated | Disclosed |
| Operating income | ¥2.9 billion | Consolidated | Disclosed |
| Ordinary income | ¥3.2 billion | Consolidated | Disclosed |
| Net income | ¥2.1 billion | Consolidated | Disclosed |
| Total assets | ¥47.6 billion | Consolidated | Disclosed |
| Operating margin | 4.2% | Consolidated | Calculated |
| Net margin | 3.2% | Consolidated | Calculated |
| Sales per employee | 169849347 yen | Consolidated | Calculated |
| Total asset turnover | 1.43 times | Consolidated | Calculated |
| Net assets to total assets | 53.5% | Consolidated | Calculated |