ひとまいる
株式会社ひとまいる
Company highlights
The largest segment by revenue is 時間帯配達, at 60.1% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
ひとまいる
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 | |
| 時間帯配達 | ¥82.9 billion | 60.1% | ¥79.0 billion | ¥1.6 billion | 53.6% | 1.9% | ¥1.6 billion |
| ルート配達 | ¥41.0 billion | 29.7% | ¥38.4 billion | ¥0.5 billion | 16.1% | 1.2% | ¥0.9 billion |
| 店頭販売 | ¥14.1 billion | 10.2% | ¥15.5 billion | ¥0.9 billion | 30.3% | 6.4% | ¥0.6 billion |
| Total of the businesses | ¥138.1 billion | 100.0% | ¥3.0 billion | 100.0% | |||
Revenue and profit
ひとまいる
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries, allowances and bonuses | ¥14.0 billion | Consolidated |
| Rent expenses | ¥3.1 billion | Consolidated | |
| Commission fees | ¥3.0 billion | Consolidated | |
| Provision for bonuses | ¥0.7 billion | Consolidated | |
| Depreciation | ¥0.3 billion | Parent only | |
| Amortization of goodwill | ¥0.2 billion | Consolidated | |
| Retirement benefit expenses | ¥0.1 billion | Consolidated | |
| Provision of allowance for doubtful accounts | ¥-15.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥34.0 billion | Consolidated |
| Operating income | ¥2.0 billion | Consolidated | |
| Ordinary income | ¥1.9 billion | Consolidated | |
| Net income | ¥1.2 billion | Consolidated |
ひとまいる
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries, allowances and bonuses ¥14.0 billion
- Rent expenses ¥3.1 billion
- Commission fees ¥3.0 billion
- Provision for bonuses ¥0.7 billion
- Depreciation ¥0.3 billion
- Amortization of goodwill ¥0.2 billion
- Other (not itemized) ¥10.7 billion
Performance, financial position and capital allocation
Long-term changes in performance
ひとまいる
Long-term revenue, profit and asset trends
Period 2017 to 2026Source Annual securities reportsDisclosed
ひとまいる
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥85.5B | ¥115.0B | ¥129.4B | ¥134.5B | ¥139.8B |
| Year on year (%) | +6.6% | +34.4%◆ | +12.6% | +3.9% | +4.0% |
| Ordinary income (loss) | -¥2.9B | ¥0.8B | ¥2.9B | ¥1.8B | ¥1.9B |
| Change from prior year | 1.68x | loss to profit◆ | +259.8% | -36.9% | +7.1% |
| Ordinary income (loss) as a share of Net sales | -3.4% | 0.7% | 2.2% | 1.3% | 1.4% |
| Change (percentage points) | -1.2 points | +4.1 points◆ | +1.5 points | -0.9 points | +0.0 points |
Fiscal periods marked for changes
- 2021Net sales year on year -26.1%, Ordinary income (loss) as a share of revenue -3.3 points, Ordinary income (loss) profit to loss
- 2023Net sales year on year +34.4%, Ordinary income (loss) as a share of revenue +4.1 points, Ordinary income (loss) loss to profit
ひとまいる
Earnings and net assets per share over time
Unit yenSource Annual securities reports
ひとまいる
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥85.5 billion | ¥115.0 billion | ¥129.4 billion | ¥134.5 billion | ¥139.8 billion |
| Ordinary income (loss) | ¥-2.9 billion | ¥0.8 billion | ¥2.9 billion | ¥1.8 billion | ¥1.9 billion |
| Net income (loss) attributable to owners of parent | ¥-2.8 billion | ¥0.6 billion | ¥1.6 billion | ¥0.5 billion | ¥1.2 billion |
| Comprehensive income | ¥-2.9 billion | ¥0.7 billion | ¥1.6 billion | ¥0.5 billion | ¥1.2 billion |
| Net assets | ¥2.3 billion | ¥2.8 billion | ¥4.1 billion | ¥4.2 billion | ¥5.0 billion |
| Total assets | ¥28.5 billion | ¥33.1 billion | ¥34.0 billion | ¥36.1 billion | ¥38.4 billion |
| Net assets per share | 82.61 yen | 100.28 yen | 144.71 yen | 147.29 yen | 171.34 yen |
| Basic earnings (loss) per share | -103.32 yen | 21.79 yen | 56.48 yen | 18.79 yen | 40.69 yen |
| Diluted earnings per share | Could not be retrieved | 21.22 yen | 54.95 yen | 18.36 yen | 39.96 yen |
| Equity-to-asset ratio | 8.1% | 8.5% | 12.1% | 11.7% | 13.0% |
| Return on equity | -101.8% | 23.8% | 46.0% | 12.9% | 25.5% |
| Net cash provided by (used in) operating activities | ¥-2.4 billion | ¥2.5 billion | ¥2.8 billion | ¥2.6 billion | ¥2.6 billion |
| Net cash provided by (used in) investing activities | ¥-1.1 billion | ¥-1.1 billion | ¥-0.2 billion | ¥-3.0 billion | ¥-3.2 billion |
| Net cash provided by (used in) financing activities | ¥3.7 billion | ¥-1.4 billion | ¥-2.1 billion | ¥74.00 million | ¥0.6 billion |
| Cash and cash equivalents | ¥2.7 billion | ¥2.7 billion | ¥3.2 billion | ¥2.8 billion | ¥2.9 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Ordinary income (loss) | ¥0.3 billion | ¥0.2 billion | ¥0.5 billion | ¥0.2 billion | ¥0.4 billion |
| Net income (loss) | ¥64.00 million | ¥0.2 billion | ¥0.6 billion | ¥0.1 billion | ¥0.1 billion |
| Capital stock | ¥38.00 million | ¥47.00 million | ¥64.00 million | ¥70.00 million | ¥85.00 million |
| Total number of issued shares (common stock) | 9,312,200 shares | 9,587,100 shares | 9,651,300 shares | 29,018,700 shares | 29,146,200 shares |
| Net assets | ¥5.8 billion | ¥5.9 billion | ¥6.1 billion | ¥5.8 billion | ¥5.5 billion |
| Total assets | ¥17.6 billion | ¥16.7 billion | ¥15.0 billion | ¥15.2 billion | ¥17.8 billion |
| Net assets per share | 208.54 yen | 208.48 yen | 214.32 yen | 202.2 yen | 189.96 yen |
| Dividend per share | 20 yen | 30 yen | 50 yen | 40 yen | 20 yen |
| Interim dividend per share | 10 yen | 10 yen | 25 yen | 30 yen | 10 yen |
| Basic earnings (loss) per share | 2.38 yen | 6.23 yen | 19.87 yen | 4.75 yen | 5.08 yen |
| Diluted earnings per share | 2.3 yen | 6.06 yen | 19.33 yen | 4.65 yen | 4.99 yen |
| Equity-to-asset ratio | 33.0% | 35.1% | 40.6% | 38.2% | 31.1% |
| Return on equity | 1.3% | 3.0% | 9.4% | 2.3% | 2.6% |
| Payout ratio | 280.4% | 160.6% | 83.9% | 420.2% | 393.7% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥20 | ¥10 | 393.7% | |
| FY ending 3/2025 | ¥40 | ¥30 | 420.2% | Stock split or share consolidation noted |
| FY ending 3/2024 | ¥50 | ¥25 | 83.9% | |
| FY ending 3/2023 | ¥30 | ¥10 | 160.6% | |
| FY ending 3/2022 | ¥20 | ¥10 | 280.4% | |
| FY ending 3/2021 | ¥49.8 | ¥24.9 | Could not be retrieved | |
| FY ending 3/2020 | ¥49.8 | ¥24.9 | 69.8% | Stock split or share consolidation noted |
| FY ending 3/2019 | ¥996 | ¥498 | 51.5% | |
| FY ending 3/2018 | ¥850 | ¥425 | 56.2% | |
| FY ending 3/2017 | ¥414 | ¥138 | 30.1% |
ひとまいる
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
ひとまいる
Unit %Source Annual securities reports
- Securities firms0.88%
- Other corporations72.92%
- Foreign holders (institutions)0.57%
- Foreign holders (individuals)0.02%
- Individuals and others25.61%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社SKYグループホールディングス | 46.76% | 13,631,000 |
| 2 | 伊藤忠食品株式会社 | 7.71% | 2,250,000 |
| 3 | 三菱食品株式会社 | 7.71% | 2,250,000 |
| 4 | カクヤス従業員持株会 | 5.96% | 1,738,000 |
| 5 | 麒麟麦酒株式会社 | 2.22% | 648,000 |
| 6 | アサヒビール株式会社 | 2.16% | 630,000 |
| 7 | サッポロビール株式会社 | 2.16% | 630,000 |
| 8 | サントリー株式会社 | 2.16% | 630,000 |
| 9 | 松井 隆行 | 1.28% | 375,000 |
| 10 | 吉川 朋孝 | 0.93% | 273,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥2.3 billion |
| FY ending 3/2021 | ¥0.4 billion |
Revenue scale in the same industry
ひとまいる
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
- … 99 companies
- 103 KANADENFY Mar 2026 ¥145.6B
- 104 nichidenFY Mar 2026 ¥141.0B
- 105 ひとまいるThis companyFY Mar 2026 ¥139.8B
- 106 NICHIMOFY Mar 2026 ¥139.8B
- 107 SENSHU ELECTRICFY Oct 2025 ¥135.6B
- … 223 companies
Workforce information
Women 9.3 yrs Average length of service by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 114 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
15.5 hours |
| Share of managers who are women | 18.4% |
| Share of board members who are women | 18.1% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥58.00 million |
| Non-audit fees (this year, total) | ¥1.00 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) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥1.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.6 billion | Consolidated |
| Net sales | ¥139.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-3.2 billion | Consolidated |
| Diluted earnings per share | 39.96 yen | Consolidated |
| Cash and cash equivalents | ¥2.9 billion | Consolidated |
| Net assets | ¥5.0 billion | Consolidated |
| Ordinary income (loss) | ¥1.9 billion | Consolidated |
| Total assets | ¥38.4 billion | Consolidated |
| Return on equity | 25.5% | Consolidated |
| Equity-to-asset ratio | 13.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.6 billion | Consolidated |
| Basic earnings (loss) per share | 40.69 yen | Consolidated |
| Net assets per share | 171.34 yen | Consolidated |
| Dividend per share | 20 yen | Parent only |
| Net income (loss) | ¥0.1 billion | Parent only |
| Diluted earnings per share | 4.99 yen | Parent only |
| Total number of issued shares (common stock) | 29,146,200 shares | Parent only |
| Net assets | ¥5.5 billion | Parent only |
| Ordinary income (loss) | ¥0.4 billion | Parent only |
| Total assets | ¥17.8 billion | Parent only |
| Return on equity | 2.6% | Parent only |
| Equity-to-asset ratio | 31.1% | Parent only |
| Capital stock | ¥85.00 million | Parent only |
| Payout ratio | 393.7% | Parent only |
| Interim dividend per share | 10 yen | Parent only |
| Basic earnings (loss) per share | 5.08 yen | Parent only |
| Net assets per share | 189.96 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 2,028 people | Consolidated |
| Number of employees | 2,028 people | Consolidated |
| Wage gap between men and women (all employees) | 89.9% | Parent only |
| Average length of service (years) | 10.4 years | Parent only |
| Average annual salary | ¥6.34 million | Parent only |
| Average age (years) | 41.9 years old | Parent only |
| Number of employees | 230 people | Parent only |
| Number of employees | 230 people | Parent only |
| Wage gap between men and women (regular employees) | 71.6% | Parent only |
| Wage gap between men and women (non-regular employees) | 63.3% | Parent only |
Other disclosed items (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥139.8 billion | Consolidated |
| Average number of temporary employees | 1,641 people | Consolidated |
| Average number of temporary employees | 1,641 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥2.8 billion | Consolidated |
| Write-downs of inventories | ¥54.00 million | Consolidated |
| Depreciation | ¥0.9 billion | Consolidated |
| Number of consolidated subsidiaries | 5 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 38 people | Parent only |
| Average number of temporary employees | 38 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 18.4% | Parent only |
Accounts unique to this company (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥35.00 million | Consolidated |
| Revenue | ¥6.00 million | Consolidated |
| Revenue | ¥5.0 billion | Parent only |
| Change in average annual salary from the previous year | 4.0% | Parent only |
| Revenue | ¥86.00 million | Parent only |
| Revenue | ¥6.00 million | Parent only |
| Revenue | ¥0.3 billion | Parent only |
Shares (18 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 23,055,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 500 shares | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment largest holding company | 1 issues | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0 | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment largest holding company | ¥0.1 billion | Consolidated |
| Number of shares | 29,146,200 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 79.1% | Consolidated |
| Number of shares held in own name treasury shares etc | 500 shares | Consolidated |
| Number of voting rights | 291,291 units | Consolidated |
| Carrying amount on the balance sheet | ¥34.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥1.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥0.5 billion | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Total shareholder return | 93.0% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥2.3 billion | Consolidated |
Audit (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥39.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥58.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥18.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥1.00 million | Consolidated |
| Fees for non-audit services - total | ¥1.00 million | Consolidated |
Balance sheet (118 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥44.00 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥2.8 billion | Consolidated |
| Other | ¥1.4 billion | Consolidated |
| Other | ¥7.00 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.2 billion | Consolidated |
| Other, net | ¥3.00 million | Consolidated |
| Goodwill | ¥0.8 billion | Consolidated |
| Goodwill | ¥0.8 billion | Consolidated |
| Software | ¥1.4 billion | Consolidated |
| Software in progress | ¥1.1 billion | Consolidated |
| Lease obligations | ¥47.00 million | Consolidated |
| Lease obligations | ¥19.00 million | Consolidated |
| Lease assets, net | ¥60.00 million | Consolidated |
| Retained earnings | ¥1.2 billion | Consolidated |
| Merchandise | ¥5.7 billion | Consolidated |
| Non-current liabilities | ¥7.2 billion | Consolidated |
| Non-current assets | ¥16.4 billion | Consolidated |
| Land | ¥2.6 billion | Consolidated |
| Accounts receivable - trade | ¥10.7 billion | Consolidated |
| Accounts receivable - trade | ¥10.7 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.4 billion | Consolidated |
| Buildings and structures, net | ¥5.0 billion | Consolidated |
| Investments and other assets | ¥5.2 billion | Consolidated |
| Investment securities | ¥0.5 billion | Consolidated |
| Lease and guarantee deposits | ¥2.4 billion | Consolidated |
| Subscription rights to shares | ¥8.00 million | Consolidated |
| Property, plant and equipment | ¥8.0 billion | Consolidated |
| Accounts receivable - other | ¥1.3 billion | Consolidated |
| Income taxes payable | ¥0.8 billion | Consolidated |
| Provision for shareholder benefit program | ¥6.00 million | Consolidated |
| Shareholders' equity | ¥4.8 billion | Consolidated |
| Current liabilities | ¥26.2 billion | Consolidated |
| Current assets | ¥22.0 billion | Consolidated |
| Accumulated depreciation | ¥-8.3 billion | Consolidated |
| Intangible assets | ¥3.2 billion | Consolidated |
| Cash and cash equivalents | ¥2.9 billion | Consolidated |
| Cash and deposits | ¥2.9 billion | Consolidated |
| Short-term loans payable | ¥3.1 billion | Consolidated |
| Net assets | ¥5.0 billion | Consolidated |
| Net assets | ¥5.0 billion | Consolidated |
| Total assets | ¥38.4 billion | Consolidated |
| Total assets | ¥38.4 billion | Consolidated |
| Deferred tax liabilities | ¥98.00 million | Consolidated |
| Deferred tax assets | ¥1.2 billion | Consolidated |
| Treasury stock | ¥-0 | Consolidated |
| Valuation and translation adjustments | ¥0.2 billion | Consolidated |
| Liabilities | ¥33.4 billion | Consolidated |
| Liabilities and net assets | ¥38.4 billion | Consolidated |
| Accounts payable - trade | ¥16.9 billion | Consolidated |
| Allowance for doubtful accounts | ¥-75.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-85.00 million | Consolidated |
| Capital surplus | ¥3.6 billion | Consolidated |
| Capital stock | ¥85.00 million | Consolidated |
| Asset retirement obligations | ¥1.7 billion | Consolidated |
| Asset retirement obligations | ¥43.00 million | Consolidated |
| Provision for bonuses | ¥0.7 billion | Consolidated |
| Long-term loans payable | ¥5.3 billion | Consolidated |
| Shares of subsidiaries and associates | ¥0.9 billion | Consolidated |
| Current portion of long-term loans payable | ¥1.8 billion | Consolidated |
| Other | ¥0 | Parent only |
| Other | ¥99.00 million | Parent only |
| Other | ¥2.00 million | Parent only |
| Other | ¥7.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0 | Parent only |
| Other capital surplus | ¥1.8 billion | Parent only |
| Software | ¥0.7 billion | Parent only |
| Software in progress | ¥0.9 billion | Parent only |
| Lease obligations | ¥46.00 million | Parent only |
| Lease obligations | ¥19.00 million | Parent only |
| Lease assets | ¥59.00 million | Parent only |
| General reserve | ¥0.8 billion | Parent only |
| Retained earnings | ¥1.9 billion | Parent only |
| Legal retained earnings | ¥46.00 million | Parent only |
| Prepaid expenses | ¥0.2 billion | Parent only |
| Non-current liabilities | ¥5.5 billion | Parent only |
| Non-current assets | ¥16.1 billion | Parent only |
| Land | ¥2.6 billion | Parent only |
| Tools, furniture and fixtures | ¥89.00 million | Parent only |
| Buildings, net | ¥3.2 billion | Parent only |
| Investments and other assets | ¥8.5 billion | Parent only |
| Investment securities | ¥36.00 million | Parent only |
| Lease and guarantee deposits | ¥33.00 million | Parent only |
| Subscription rights to shares | ¥8.00 million | Parent only |
| Property, plant and equipment | ¥6.0 billion | Parent only |
| Accounts receivable - other | ¥0.6 billion | Parent only |
| Income taxes payable | ¥0.1 billion | Parent only |
| Accrued expenses | ¥32.00 million | Parent only |
| Accounts payable - other | ¥0.7 billion | Parent only |
| Provision for shareholder benefit program | ¥6.00 million | Parent only |
| Shareholders' equity | ¥5.5 billion | Parent only |
| Structures, net | ¥16.00 million | Parent only |
| Current liabilities | ¥6.7 billion | Parent only |
| Current assets | ¥1.7 billion | Parent only |
| Intangible assets | ¥1.6 billion | Parent only |
| Cash and deposits | ¥0.7 billion | Parent only |
| Short-term loans payable | ¥3.1 billion | Parent only |
| Net assets | ¥5.5 billion | Parent only |
| Net assets | ¥5.5 billion | Parent only |
| Total assets | ¥17.8 billion | Parent only |
| Deferred tax assets | ¥0.7 billion | Parent only |
| Retained earnings brought forward | ¥1.0 billion | Parent only |
| Treasury stock | ¥-0 | Parent only |
| Valuation and translation adjustments | ¥0 | Parent only |
| Liabilities | ¥12.2 billion | Parent only |
| Liabilities and net assets | ¥17.8 billion | Parent only |
| Capital surplus | ¥3.6 billion | Parent only |
| Legal capital surplus | ¥1.8 billion | Parent only |
| Capital stock | ¥85.00 million | Parent only |
| Asset retirement obligations | ¥0.2 billion | Parent only |
| Provision for bonuses | ¥93.00 million | Parent only |
| Long-term loans payable | ¥5.3 billion | Parent only |
| Long-term prepaid expenses | ¥1.00 million | Parent only |
| Shares of subsidiaries and associates | ¥7.8 billion | Parent only |
| Affiliated company short-term loans payable | ¥0.7 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥0.2 billion | Parent only |
| Deposits received | ¥24.00 million | Parent only |
| Current portion of long-term loans payable | ¥1.7 billion | Parent only |
Statement of income (87 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥35.00 million | Consolidated |
| Other | ¥13.00 million | Consolidated |
| Other | ¥21.00 million | Consolidated |
| Other comprehensive income | ¥5.00 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥5.00 million | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Recoveries of written off receivables | ¥11.00 million | Consolidated |
| Dividends from surplus | ¥-0.6 billion | Consolidated |
| Comprehensive income | ¥1.2 billion | Consolidated |
| Guarantee commission received | ¥4.00 million | Consolidated |
| Insurance | ¥18.00 million | Consolidated |
| Commission fee | ¥6.00 million | Consolidated |
| Operating income | ¥2.0 billion | Consolidated |
| Operating income | ¥2.0 billion | Consolidated |
| Non-operating income | ¥0.1 billion | Consolidated |
| Non-operating expenses | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.6 billion | Consolidated |
| Gain on sales of non-current assets | ¥50.00 million | Consolidated |
| Cost of sales | ¥105.8 billion | Consolidated |
| Gross profit (loss) | ¥34.0 billion | Consolidated |
| Net sales | ¥139.8 billion | Consolidated |
| Net sales | ¥139.8 billion | Consolidated |
| Net income | ¥1.2 billion | Consolidated |
| Net income | ¥1.2 billion | Consolidated |
| Net income (loss) | ¥1.2 billion | Consolidated |
| Net income (loss) | ¥1.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-3.2 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥2.00 million | Consolidated |
| Interest expenses | ¥0.1 billion | Consolidated |
| Commission fees | ¥3.0 billion | Consolidated |
| Issuance of new shares | ¥29.00 million | Consolidated |
| Income taxes - current | ¥0.9 billion | Consolidated |
| Income taxes | ¥0.1 billion | Consolidated |
| Income taxes - deferred | ¥-0.8 billion | Consolidated |
| Impairment loss | ¥0.7 billion | Consolidated |
| Impairment loss | ¥0.7 billion | Consolidated |
| Extraordinary income | ¥50.00 million | Consolidated |
| Extraordinary loss | ¥0.7 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥50.00 million | Consolidated |
| Income (loss) before income taxes | ¥1.3 billion | Consolidated |
| Income (loss) before income taxes | ¥1.3 billion | Consolidated |
| Ordinary income | ¥1.9 billion | Consolidated |
| Salaries, allowances and bonuses | ¥14.0 billion | Consolidated |
| Disposal of treasury stock | ¥0.2 billion | Consolidated |
| Purchase of treasury stock | ¥-29.00 million | Consolidated |
| Subsidy income | ¥13.00 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.6 billion | Consolidated |
| Selling, general and administrative expenses | ¥32.0 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-15.00 million | Consolidated |
| Rent expenses | ¥3.1 billion | Consolidated |
| Provision for bonuses | ¥0.7 billion | Consolidated |
| Retirement benefit expenses | ¥0.1 billion | Consolidated |
| Penalty income | ¥37.00 million | Consolidated |
| Other | ¥2.00 million | Parent only |
| Other | ¥0 | Parent only |
| Dividends from surplus | ¥-0.6 billion | Parent only |
| Guarantee commission received | ¥4.00 million | Parent only |
| Interest income | ¥2.00 million | Parent only |
| Commission fee | ¥1.00 million | Parent only |
| Dividend income | ¥6.00 million | Parent only |
| Operating income | ¥0.5 billion | Parent only |
| Operating revenue | ¥5.0 billion | Parent only |
| Non-operating income | ¥18.00 million | Parent only |
| Non-operating expenses | ¥0.1 billion | Parent only |
| Operating expenses | ¥4.6 billion | Parent only |
| Loss on sale of non-current assets | ¥0 | Parent only |
| Gain on sales of non-current assets | ¥49.00 million | Parent only |
| Loss on valuation of shares of subsidiaries | ¥0.2 billion | Parent only |
| Net income (loss) | ¥0.1 billion | Parent only |
| Net income (loss) | ¥0.1 billion | Parent only |
| Interest expenses | ¥0.1 billion | Parent only |
| Commission fees | ¥1.3 billion | Parent only |
| Issuance of new shares | ¥29.00 million | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥72.00 million | Parent only |
| Income taxes - deferred | ¥-81.00 million | Parent only |
| Depreciation | ¥0.3 billion | Parent only |
| Extraordinary income | ¥49.00 million | Parent only |
| Extraordinary loss | ¥0.2 billion | Parent only |
| Income (loss) before income taxes | ¥0.2 billion | Parent only |
| Ordinary income | ¥0.4 billion | Parent only |
| Salaries, allowances and bonuses | ¥1.2 billion | Parent only |
| Disposal of treasury stock | ¥0.2 billion | Parent only |
| Purchase of treasury stock | ¥-29.00 million | Parent only |
| Rent expenses | ¥89.00 million | Parent only |
| Provision for bonuses | ¥93.00 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.8 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥13.00 million | Consolidated |
| Total changes during the period | ¥-0.3 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥8.00 million | Parent only |
Statement of cash flows (36 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.1 billion | Consolidated |
| Other | ¥23.00 million | Consolidated |
| Other | ¥-19.00 million | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.8 billion | Consolidated |
| Interest expenses paid | ¥-0.1 billion | Consolidated |
| Interest and dividends income received | ¥7.00 million | Consolidated |
| Purchase of non-current assets | ¥-2.3 billion | Consolidated |
| Proceeds from sales of non-current assets | ¥0.2 billion | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-50.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.3 billion | Consolidated |
| Subtotal | ¥3.1 billion | Consolidated |
| Purchase of investment securities | ¥-0.1 billion | Consolidated |
| Interest expenses | ¥0.1 billion | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥0.1 billion | Consolidated |
| Payments for lease and guarantee deposits | ¥-0.1 billion | Consolidated |
| Proceeds from issuance of subscription rights to shares | ¥8.00 million | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥28.00 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥0.2 billion | Consolidated |
| Decrease in consumption taxes payable | ¥79.00 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥0.2 billion | Consolidated |
| Share-based payment expenses | ¥21.00 million | Consolidated |
| Decrease (increase) in inventories | ¥0.6 billion | Consolidated |
| Income taxes paid | ¥-0.4 billion | Consolidated |
| Depreciation | ¥0.9 billion | Consolidated |
| Impairment loss | ¥0.7 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥-1.7 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-29.00 million | Consolidated |
| Proceeds from sales of treasury stock | ¥0.1 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-15.00 million | Consolidated |
| Payments for asset retirement obligations | ¥-66.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.2 billion | Consolidated |
| Dividends | ¥-0.6 billion | Consolidated |
| Proceeds from long term loans payable | ¥4.4 billion | Consolidated |
| Repayment of long term loans payable | ¥-1.6 billion | Consolidated |
| Purchase of shares of subsidiaries and associates | ¥-0.9 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥2.6 billion | Consolidated | Disclosed |
| Dividend per share | 20 | Parent only | Disclosed |
| Number of employees | 2,028 | Consolidated | Disclosed |
| Net assets | ¥5.0 billion | Consolidated | Disclosed |
| Net sales | ¥139.8 billion | Consolidated | Disclosed |
| Operating income | ¥2.0 billion | Consolidated | Disclosed |
| Operating revenue | ¥5.0 billion | Parent only | Disclosed |
| Ordinary income | ¥1.9 billion | Consolidated | Disclosed |
| Net income | ¥1.2 billion | Consolidated | Disclosed |
| Total assets | ¥38.4 billion | Consolidated | Disclosed |
| Operating margin | 1.4% | Consolidated | Calculated |
| Net margin | 0.8% | Consolidated | Calculated |
| Sales per employee | 68953156 yen | Consolidated | Calculated |
| Total asset turnover | 3.64 times | Consolidated | Calculated |
| Net assets to total assets | 13.0% | Consolidated | Calculated |