PILOT
PILOT CORPORATION
Company highlights
The largest segment by revenue is America, at 30.1% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
PILOT
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| America | ¥38.1 billion | 30.1% | ¥38.9 billion | ¥2.5 billion | 15.2% | 6.6% | ¥1.9 billion |
| Japan | ¥37.5 billion | 29.6% | ¥39.5 billion | ¥11.8 billion | 71.5% | 31.5% | ¥13.6 billion |
| Europe | ¥27.4 billion | 21.7% | ¥26.9 billion | ¥1.3 billion | 7.8% | 4.7% | ¥1.8 billion |
| Asia | ¥23.4 billion | 18.5% | ¥20.8 billion | ¥0.9 billion | 5.5% | 3.9% | ¥0.4 billion |
| Total of the businesses | ¥126.4 billion | 100.0% | ¥16.5 billion | 100.0% | |||
Revenue and profit
PILOT
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥12.3 billion | Consolidated |
| Advertising and promotion expenses | ¥8.7 billion | Consolidated | |
| Freightage and packing expenses | ¥4.6 billion | Consolidated | |
| Advertising expenses | ¥2.7 billion | Parent only | |
| Research and development expenses | ¥2.5 billion | Consolidated | |
| Bonuses | ¥1.9 billion | Consolidated | |
| Depreciation | ¥1.6 billion | Consolidated | |
| Provision for bonuses | ¥0.6 billion | Consolidated | |
| Retirement benefit expenses | ¥0.6 billion | Consolidated | |
| Amortization of goodwill | ¥0.1 billion | Consolidated | |
| Provision for directors' bonuses | ¥70.00 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥60.00 million | Consolidated | |
| Provision for management board incentive plan trust | ¥40.00 million | Consolidated | |
| Provision for directors' retirement benefits | ¥33.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥64.4 billion | Consolidated |
| Ordinary income | ¥17.9 billion | Consolidated | |
| Operating income | ¥16.6 billion | Consolidated | |
| Net income | ¥12.1 billion | Consolidated |
PILOT
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Salaries and allowances ¥12.3 billion
- Advertising and promotion expenses ¥8.7 billion
- Freightage and packing expenses ¥4.6 billion
- Advertising expenses ¥2.7 billion
- Research and development expenses ¥2.5 billion
- Bonuses ¥1.9 billion
- Other (not itemized) ¥15.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
PILOT
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
PILOT
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥103.1B | ¥112.8B | ¥118.6B | ¥126.2B | ¥126.4B |
| Year on year (%) | +18.3% | +9.5% | +5.1% | +6.4% | +0.2% |
| Ordinary income (loss) | ¥20.4B | ¥22.6B | ¥20.8B | ¥20.1B | ¥17.9B |
| Change from prior year | +41.8% | +11.2% | -7.9% | -3.5% | -11.2% |
| Ordinary income (loss) as a share of Net sales | 19.8% | 20.1% | 17.6% | 15.9% | 14.1% |
| Change (percentage points) | +3.3 points◆ | +0.3 points | -2.5 points◆ | -1.6 points | -1.8 points |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2013Ordinary income (loss) as a share of revenue +2.9 points
- 2014Ordinary income (loss) as a share of revenue +4.9 points
- 2015Ordinary income (loss) as a share of revenue +3.1 points
- 2020Ordinary income (loss) as a share of revenue -2.0 points
- 2021Ordinary income (loss) as a share of revenue +3.3 points
- 2023Ordinary income (loss) as a share of revenue -2.5 points
PILOT
Earnings and net assets per share over time
Unit yenSource Annual securities reports
PILOT
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 | ¥103.1 billion | ¥112.8 billion | ¥118.6 billion | ¥126.2 billion | ¥126.4 billion |
| Ordinary income (loss) | ¥20.4 billion | ¥22.6 billion | ¥20.8 billion | ¥20.1 billion | ¥17.9 billion |
| Net income (loss) attributable to owners of parent | ¥14.3 billion | ¥15.8 billion | ¥13.7 billion | ¥15.2 billion | ¥12.1 billion |
| Comprehensive income | ¥16.8 billion | ¥18.4 billion | ¥18.0 billion | ¥17.6 billion | ¥15.9 billion |
| Net assets | ¥102.3 billion | ¥118.0 billion | ¥132.3 billion | ¥141.6 billion | ¥146.1 billion |
| Total assets | ¥143.2 billion | ¥156.5 billion | ¥166.5 billion | ¥176.7 billion | ¥179.9 billion |
| Net assets per share | 2,562.01 yen | 2,954.51 yen | 3,305.72 yen | 3,628.73 yen | 3,909.89 yen |
| Basic earnings (loss) per share | 361.81 yen | 399.86 yen | 346.31 yen | 388.53 yen | 317.02 yen |
| Equity-to-asset ratio | 70.6% | 74.5% | 78.3% | 79.1% | 80.8% |
| Return on equity | 15.2% | 14.5% | 11.1% | 11.2% | 8.5% |
| Net cash provided by (used in) operating activities | ¥19.8 billion | ¥13.8 billion | ¥10.2 billion | ¥22.7 billion | ¥17.0 billion |
| Net cash provided by (used in) investing activities | ¥-3.6 billion | ¥-5.3 billion | ¥-10.7 billion | ¥-11.1 billion | ¥-11.1 billion |
| Net cash provided by (used in) financing activities | ¥-8.0 billion | ¥-8.4 billion | ¥-7.4 billion | ¥-11.0 billion | ¥-8.0 billion |
| Cash and cash equivalents | ¥45.8 billion | ¥45.4 billion | ¥38.3 billion | ¥39.1 billion | ¥38.6 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥74.8 billion | ¥86.1 billion | ¥79.3 billion | ¥81.9 billion | ¥80.6 billion |
| Ordinary income (loss) | ¥18.6 billion | ¥23.6 billion | ¥16.9 billion | ¥16.5 billion | ¥12.5 billion |
| Net income (loss) | ¥14.2 billion | ¥17.4 billion | ¥11.8 billion | ¥12.4 billion | ¥9.4 billion |
| Capital stock | ¥2.3 billion | ¥2.3 billion | ¥2.3 billion | ¥2.3 billion | ¥2.3 billion |
| Total number of issued shares (common stock) | 41,814,400 shares | 41,814,400 shares | 41,814,400 shares | 40,905,200 shares | 40,905,200 shares |
| Net assets | ¥74.4 billion | ¥89.2 billion | ¥97.3 billion | ¥101.7 billion | ¥100.7 billion |
| Total assets | ¥105.3 billion | ¥115.3 billion | ¥117.2 billion | ¥124.1 billion | ¥121.9 billion |
| Net assets per share | 1,887.01 yen | 2,262 yen | 2,466.31 yen | 2,639.64 yen | 2,707.21 yen |
| Dividend per share | 60 yen | 90 yen | 100 yen | 117 yen | 120 yen |
| Interim dividend per share | 30 yen | 40 yen | 50 yen | 53 yen | 60 yen |
| Basic earnings (loss) per share | 359.87 yen | 441.68 yen | 297.85 yen | 316.23 yen | 248.03 yen |
| Equity-to-asset ratio | 70.7% | 77.4% | 83.0% | 82.0% | 82.6% |
| Return on equity | 20.8% | 21.3% | 12.6% | 12.4% | 9.3% |
| Payout ratio | 16.7% | 20.4% | 33.6% | 37.0% | 48.4% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥120 | ¥60 | 48.4% | |
| FY ending 12/2024 | ¥117 | ¥53 | 37.0% | |
| FY ending 12/2023 | ¥100 | ¥50 | 33.6% | |
| FY ending 12/2022 | ¥90 | ¥40 | 20.4% | |
| FY ending 12/2021 | ¥60 | ¥30 | 16.7% | |
| FY ending 12/2020 | ¥55 | ¥27.5 | 26.4% | |
| FY ending 12/2019 | ¥45 | ¥22.5 | 14.9% | |
| FY ending 12/2018 | ¥40 | ¥20 | 12.4% | |
| FY ending 12/2017 | ¥32 | ¥13.5 | 11.5% | |
| FY ending 12/2016 | ¥22 | ¥11 | 8.9% | |
| FY ending 12/2015 | ¥31 | ¥20 | 9.5% | Stock split or share consolidation noted |
| FY ending 12/2014 | ¥30 | ¥15 | 9.0% | |
| FY ending 12/2013 | ¥1,515 | ¥1,500 | 14.1% | Stock split or share consolidation noted |
| FY ending 12/2012 | ¥2,000 | ¥1,000 | 18.2% |
PILOT
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
PILOT
Unit %Source Annual securities reports
- Financial institutions40.52%
- Securities firms0.81%
- Other corporations10.81%
- Foreign holders (institutions)18.46%
- Foreign holders (individuals)0.02%
- Individuals and others29.38%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 日本マスタートラスト信託銀行株式会社(信託口) | 10.73% | 3,999,000 |
| 2 | 株式会社日本カストディ銀行(信託口) | 6.69% | 2,495,600 |
| 3 | 株式会社三菱UFJ銀行千代田区丸の内1丁目4番5号 | 4.61% | 1,718,600 |
| 4 | みずほ信託銀行株式会社 退職給付信託 みずほ銀行口 再信託受託者 株式会社日本カストディ銀行中央区晴海1丁目8番12号 | 4.29% | 1,602,000 |
| 5 | 朝日生命保険相互会社(常任代理人 株式会社日本カストディ銀行) | 3.04% | 1,134,000 |
| 6 | 三菱UFJ信託銀行株式会社(常任代理人 日本マスタートラスト信託銀行株式会社) | 2.95% | 1,100,400 |
| 7 | 松竹株式会社中央区築地4丁目1-1 | 2.6% | 972,000 |
| 8 | KOREA SECURITIES DEPOSITORY-SHINHAN SECURITIES(常任代理人 シティバンク、エヌ・エイ東京支店) | 2.53% | 944,912 |
| 9 | パイロットグループ従業員持株会中央区京橋2丁目6番21号 | 2.25% | 841,500 |
| 10 | 第一生命保険株式会社(常任代理人 株式会社日本カストディ銀行) | 1.93% | 720,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥2.5 billion | ¥7.9 billion |
| FY ending 12/2020 | ¥1.5 billion | ¥3.6 billion |
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Capital expenditure |
|---|---|
| America | ¥0.6 billion |
| Japan | ¥6.2 billion |
| Europe | ¥0.6 billion |
| Asia | ¥0.4 billion |
Revenue scale in the same industry
PILOT
Source Annual securities reports of each company
Other Products: 120 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 NintendoFY Mar 2026 ¥2.3T
- 2 TOPPANFY Mar 2026 ¥1.8T
- 3 Dai Nippon PrintingFY Mar 2026 ¥1.5T
- … 16 companies
- 20 CleanupFY Mar 2026 ¥134.5B
- 21 GLOBERIDEFY Mar 2026 ¥127.0B
- 22 PILOTThis companyFY Dec 2025 ¥126.4B
- 23 Kuroda GroupFY Mar 2026 ¥122.8B
- 24 PIGEONFY Dec 2025 ¥109.2B
- … 96 companies
Workforce information
Women 15.7 yrs Average length of service by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 1,044 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
3 hours |
| Annual paid leave taken |
70.8% |
| Childcare leave taken, men |
85% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 11.1% |
| Share of board members who are women | 4.5% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 13,080 t-CO2 |
| Sites covered by the report | 3 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | アーク有限責任監査法人 |
| Audit fees (this year, total) | ¥57.00 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 | ¥15.9 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥17.0 billion | Consolidated |
| Net sales | ¥126.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-11.1 billion | Consolidated |
| Cash and cash equivalents | ¥38.6 billion | Consolidated |
| Net assets | ¥146.1 billion | Consolidated |
| Ordinary income (loss) | ¥17.9 billion | Consolidated |
| Total assets | ¥179.9 billion | Consolidated |
| Return on equity | 8.5% | Consolidated |
| Equity-to-asset ratio | 80.8% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥12.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-8.0 billion | Consolidated |
| Basic earnings (loss) per share | 317.02 yen | Consolidated |
| Net assets per share | 3,909.89 yen | Consolidated |
| Dividend per share | 120 yen | Parent only |
| Net sales | ¥80.6 billion | Parent only |
| Net income (loss) | ¥9.4 billion | Parent only |
| Total number of issued shares (common stock) | 40,905,200 shares | Parent only |
| Net assets | ¥100.7 billion | Parent only |
| Ordinary income (loss) | ¥12.5 billion | Parent only |
| Total assets | ¥121.9 billion | Parent only |
| Return on equity | 9.3% | Parent only |
| Equity-to-asset ratio | 82.6% | Parent only |
| Capital stock | ¥2.3 billion | Parent only |
| Payout ratio | 48.4% | Parent only |
| Interim dividend per share | 60 yen | Parent only |
| Basic earnings (loss) per share | 248.03 yen | Parent only |
| Net assets per share | 2,707.21 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 3,175 people | Consolidated |
| Number of employees | 3,175 people | Consolidated |
| Wage gap between men and women (all employees) | 72.7% | Parent only |
| Average length of service (years) | 18.66 years | Parent only |
| Average annual salary | ¥7.53 million | Parent only |
| Average age (years) | 43.5 years old | Parent only |
| Number of employees | 1,092 people | Parent only |
| Number of employees | 1,092 people | Parent only |
| Wage gap between men and women (regular employees) | 72.7% | Parent only |
| Wage gap between men and women (non-regular employees) | 66.5% | Parent only |
Other disclosed items (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥126.4 billion | Consolidated |
| Average number of temporary employees | 968 people | Consolidated |
| Average number of temporary employees | 968 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥8.1 billion | Consolidated |
| Write-downs of inventories | ¥0.2 billion | Consolidated |
| Depreciation | ¥6.4 billion | Consolidated |
| Number of consolidated subsidiaries | 22 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 92.3% | Parent only |
| Average number of temporary employees | 233 people | Parent only |
| Average number of temporary employees | 233 people | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 11.1% | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 15,528,012 shares | Consolidated |
| Total number of shares held treasury shares etc | 3,640,600 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 1 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 | 2 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥0.3 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 | ¥0.6 billion | Consolidated |
| Number of shares | 40,905,200 shares | Consolidated |
| Shareholding ratio treasury shares etc | 8.9% | Consolidated |
| Shareholding ratio | 41.7% | Consolidated |
| Number of shares held in own name treasury shares etc | 3,640,600 shares | Consolidated |
| Number of voting rights | 372,388 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.3 billion | Consolidated |
| Carrying amount on the balance sheet | ¥2.5 billion | Consolidated |
| Number of issues | 15 issues | Consolidated |
| Number of issues | 11 issues | Consolidated |
| Total shareholder return | 185.1% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥2.5 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥7.9 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥57.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥57.00 million | Consolidated |
Balance sheet (131 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.0 billion | Consolidated |
| Other | ¥0.9 billion | Consolidated |
| Other | ¥23.3 billion | Consolidated |
| Other | ¥9.7 billion | Consolidated |
| Other | ¥5.7 billion | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥1.8 billion | Consolidated |
| Other, net | ¥3.5 billion | Consolidated |
| Goodwill | ¥1.3 billion | Consolidated |
| Goodwill | ¥1.3 billion | Consolidated |
| Work in process | ¥9.1 billion | Consolidated |
| Leasehold right | ¥5.4 billion | Consolidated |
| Retained earnings | ¥143.5 billion | Consolidated |
| Raw materials and supplies | ¥4.9 billion | Consolidated |
| Notes receivable - trade | ¥0.7 billion | Consolidated |
| Notes and accounts receivable trade | ¥26.4 billion | Consolidated |
| Merchandise and finished goods | ¥24.3 billion | Consolidated |
| Non-current liabilities | ¥6.5 billion | Consolidated |
| Non-current assets | ¥69.7 billion | Consolidated |
| Land | ¥7.5 billion | Consolidated |
| Accounts receivable - trade | ¥23.2 billion | Consolidated |
| Contract liabilities | ¥0.3 billion | Consolidated |
| Buildings and structures | ¥38.4 billion | Consolidated |
| Buildings and structures, net | ¥20.1 billion | Consolidated |
| Construction in progress | ¥3.1 billion | Consolidated |
| Provision for management board incentive plan trust-NCL | ¥45.00 million | Consolidated |
| Provision for directors' bonuses | ¥77.00 million | Consolidated |
| Provision for directors' retirement benefits | ¥0.1 billion | Consolidated |
| Investments and other assets | ¥15.8 billion | Consolidated |
| Investment securities | ¥8.1 billion | Consolidated |
| Notes and accounts payable - trade | ¥10.7 billion | Consolidated |
| Property, plant and equipment | ¥46.2 billion | Consolidated |
| Income taxes payable | ¥1.6 billion | Consolidated |
| Accrued expenses | ¥3.1 billion | Consolidated |
| Shareholders' equity | ¥137.4 billion | Consolidated |
| Machinery, equipment and vehicles | ¥48.6 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥12.0 billion | Consolidated |
| Current liabilities | ¥27.3 billion | Consolidated |
| Current assets | ¥110.2 billion | Consolidated |
| Accumulated depreciation | ¥-19.9 billion | Consolidated |
| Accumulated depreciation | ¥-18.4 billion | Consolidated |
| Accumulated depreciation | ¥-36.6 billion | Consolidated |
| Foreign currency translation adjustment | ¥4.6 billion | Consolidated |
| Intangible assets | ¥7.6 billion | Consolidated |
| Cash and cash equivalents | ¥38.6 billion | Consolidated |
| Cash and deposits | ¥40.0 billion | Consolidated |
| Provision for environmental measures | ¥21.00 million | Consolidated |
| Provision for environmental measures | ¥0.4 billion | Consolidated |
| Short-term loans payable | ¥0.6 billion | Consolidated |
| Net assets | ¥146.1 billion | Consolidated |
| Net assets | ¥146.1 billion | Consolidated |
| Total assets | ¥179.9 billion | Consolidated |
| Total assets | ¥179.9 billion | Consolidated |
| Deferred tax liabilities | ¥0.4 billion | Consolidated |
| Deferred tax assets | ¥1.1 billion | Consolidated |
| Treasury stock | ¥-16.6 billion | Consolidated |
| Valuation and translation adjustments | ¥8.0 billion | Consolidated |
| Liabilities | ¥33.8 billion | Consolidated |
| Liabilities and net assets | ¥179.9 billion | Consolidated |
| Allowance for doubtful accounts | ¥-10.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.1 billion | Consolidated |
| Capital surplus | ¥8.2 billion | Consolidated |
| Capital stock | ¥2.3 billion | Consolidated |
| Provision for bonuses | ¥0.9 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥1.6 billion | Consolidated |
| Net defined benefit liability | ¥0.9 billion | Consolidated |
| Net defined benefit asset | ¥5.8 billion | Consolidated |
| Long-term loans payable | ¥4.0 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥2.5 billion | Consolidated |
| Non-controlling interests | ¥0.6 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.2 billion | Consolidated |
| Other | ¥28.00 million | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥2.7 billion | Parent only |
| Other | ¥6.1 billion | Parent only |
| Other | ¥0.4 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥1.1 billion | Parent only |
| Other, net | ¥0.8 billion | Parent only |
| Work in process | ¥5.7 billion | Parent only |
| Leasehold right | ¥5.4 billion | Parent only |
| General reserve | ¥4.5 billion | Parent only |
| Retained earnings | ¥103.9 billion | Parent only |
| Legal retained earnings | ¥0.3 billion | Parent only |
| Prepaid pension cost | ¥1.9 billion | Parent only |
| Raw materials and supplies | ¥2.0 billion | Parent only |
| Notes receivable - trade | ¥0.7 billion | Parent only |
| Merchandise and finished goods | ¥5.5 billion | Parent only |
| Non-current liabilities | ¥4.6 billion | Parent only |
| Non-current assets | ¥59.9 billion | Parent only |
| Land | ¥2.3 billion | Parent only |
| Accounts receivable - trade | ¥20.8 billion | Parent only |
| Buildings and structures, net | ¥11.6 billion | Parent only |
| Construction in progress | ¥2.9 billion | Parent only |
| Provision for management board incentive plan trust-NCL | ¥45.00 million | Parent only |
| Provision for directors' bonuses | ¥30.00 million | Parent only |
| Investments and other assets | ¥29.8 billion | Parent only |
| Investment securities | ¥2.9 billion | Parent only |
| Notes payable trade | ¥0.1 billion | Parent only |
| Property, plant and equipment | ¥24.3 billion | Parent only |
| Income taxes payable | ¥1.0 billion | Parent only |
| Accrued expenses | ¥0.8 billion | Parent only |
| Shareholders' equity | ¥99.6 billion | Parent only |
| Machinery and equipment, net | ¥6.7 billion | Parent only |
| Current liabilities | ¥16.6 billion | Parent only |
| Current assets | ¥62.1 billion | Parent only |
| Intangible assets | ¥5.7 billion | Parent only |
| Cash and deposits | ¥18.8 billion | Parent only |
| Net assets | ¥100.7 billion | Parent only |
| Net assets | ¥100.7 billion | Parent only |
| Total assets | ¥121.9 billion | Parent only |
| Deferred tax liabilities | ¥0.5 billion | Parent only |
| Retained earnings brought forward | ¥98.8 billion | Parent only |
| Treasury stock | ¥-16.6 billion | Parent only |
| Valuation and translation adjustments | ¥1.1 billion | Parent only |
| Liabilities | ¥21.2 billion | Parent only |
| Liabilities and net assets | ¥121.9 billion | Parent only |
| Accounts payable - trade | ¥9.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.00 million | Parent only |
| Allowance for doubtful accounts | ¥-2.00 million | Parent only |
| Capital surplus | ¥10.0 billion | Parent only |
| Legal capital surplus | ¥10.0 billion | Parent only |
| Capital stock | ¥2.3 billion | Parent only |
| Provision for bonuses | ¥0.3 billion | Parent only |
| Provision for retirement benefits | ¥0 | Parent only |
| Reserve for dividends3 | ¥0.2 billion | Parent only |
| Long-term loans payable | ¥4.0 billion | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥0.4 billion | Parent only |
| Shares of subsidiaries and associates | ¥24.4 billion | Parent only |
| Electronically recorded obligations - operating | ¥2.5 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥2.4 billion | Parent only |
| Current portion of long-term loans payable | ¥43.00 million | Parent only |
Statement of income (112 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.4 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other comprehensive income | ¥3.8 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.3 billion | Consolidated |
| Amortization of goodwill | ¥0.1 billion | Consolidated |
| Dividends from surplus | ¥-4.8 billion | Consolidated |
| Comprehensive income | ¥15.9 billion | Consolidated |
| Interest income | ¥0.8 billion | Consolidated |
| Dividend income | ¥0.4 billion | Consolidated |
| Operating income | ¥16.6 billion | Consolidated |
| Operating income | ¥16.6 billion | Consolidated |
| Non-operating income | ¥1.6 billion | Consolidated |
| Non-operating expenses | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥17.0 billion | Consolidated |
| Loss on sale of non-current assets | ¥2.00 million | Consolidated |
| Gain on sales of non-current assets | ¥47.00 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.2 billion | Consolidated |
| Cost of sales | ¥61.9 billion | Consolidated |
| Gross profit (loss) | ¥64.4 billion | Consolidated |
| Net sales | ¥126.4 billion | Consolidated |
| Net sales | ¥126.4 billion | Consolidated |
| Advertising and promotion expenses | ¥8.7 billion | Consolidated |
| Net income | ¥12.1 billion | Consolidated |
| Net income | ¥12.1 billion | Consolidated |
| Net income (loss) | ¥12.1 billion | Consolidated |
| Net income (loss) | ¥12.1 billion | Consolidated |
| Provision for management board incentive plan trust-SGA | ¥40.00 million | Consolidated |
| Provision for directors' bonuses | ¥70.00 million | Consolidated |
| Provision for directors' retirement benefits | ¥33.00 million | Consolidated |
| Gain on sales of investment securities | ¥1.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-11.1 billion | Consolidated |
| Interest expenses | ¥83.00 million | Consolidated |
| Increases in cash and cash equivalents from newly consolidated subsidiaries | ¥0.8 billion | Consolidated |
| Income taxes - current | ¥5.0 billion | Consolidated |
| Income taxes | ¥6.4 billion | Consolidated |
| Income taxes - deferred | ¥1.4 billion | Consolidated |
| Depreciation | ¥1.6 billion | Consolidated |
| Impairment loss | ¥36.00 million | Consolidated |
| Impairment loss | ¥36.00 million | Consolidated |
| Foreign exchange losses | ¥0.1 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥2.5 billion | Consolidated |
| Extraordinary income | ¥1.3 billion | Consolidated |
| Extraordinary loss | ¥0.6 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.8 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-1.3 billion | Consolidated |
| Environmental expenses | ¥0.4 billion | Consolidated |
| Research and development expenses | ¥2.5 billion | Consolidated |
| Income (loss) before income taxes | ¥18.5 billion | Consolidated |
| Income (loss) before income taxes | ¥18.5 billion | Consolidated |
| Ordinary income | ¥17.9 billion | Consolidated |
| Salaries and allowances | ¥12.3 billion | Consolidated |
| Disposal of treasury stock | ¥0.3 billion | Consolidated |
| Purchase of treasury stock | ¥-6.2 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥15.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-8.0 billion | Consolidated |
| Selling, general and administrative expenses | ¥47.8 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥60.00 million | Consolidated |
| Bonuses | ¥1.9 billion | Consolidated |
| Provision for bonuses | ¥0.6 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥1.0 billion | Consolidated |
| Gain on abolishment retirement benefit plan | ¥0.2 billion | Consolidated |
| Retirement benefit expenses | ¥0.6 billion | Consolidated |
| Change of scope of consolidation | ¥0.1 billion | Consolidated |
| Change of scope of consolidationforeign currency translation adjustment | ¥-13.00 million | Consolidated |
| Freightage and packing expenses | ¥4.6 billion | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥0.3 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥44.00 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥77.00 million | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.1 billion | Parent only |
| Dividends from surplus | ¥-4.8 billion | Parent only |
| Royalty income | ¥0.3 billion | Parent only |
| Interest income | ¥0.2 billion | Parent only |
| Dividend income | ¥2.1 billion | Parent only |
| Operating income | ¥9.8 billion | Parent only |
| Non-operating income | ¥3.0 billion | Parent only |
| Non-operating expenses | ¥0.3 billion | Parent only |
| Loss on sale of non-current assets | ¥0 | Parent only |
| Gain on sales of non-current assets | ¥0 | Parent only |
| Fixed asset rent | ¥0.2 billion | Parent only |
| Loss on retirement of non-current assets | ¥0.2 billion | Parent only |
| Cost of sales | ¥51.4 billion | Parent only |
| Gross profit (loss) | ¥29.1 billion | Parent only |
| Net sales | ¥80.6 billion | Parent only |
| Advertising expenses | ¥2.7 billion | Parent only |
| Net income (loss) | ¥9.4 billion | Parent only |
| Net income (loss) | ¥9.4 billion | Parent only |
| Provision for management board incentive plan trust-SGA | ¥40.00 million | Parent only |
| Provision for directors' bonuses | ¥29.00 million | Parent only |
| Gain on sales of investment securities | ¥0.3 billion | Parent only |
| Interest expenses | ¥3.00 million | Parent only |
| Income taxes - current | ¥3.1 billion | Parent only |
| Income taxes | ¥3.4 billion | Parent only |
| Income taxes - deferred | ¥0.3 billion | Parent only |
| Depreciation | ¥0.3 billion | Parent only |
| Foreign exchange gains | ¥4.00 million | Parent only |
| Extraordinary income | ¥0.4 billion | Parent only |
| Extraordinary loss | ¥0.2 billion | Parent only |
| Research and development expenses | ¥1.8 billion | Parent only |
| Income (loss) before income taxes | ¥12.8 billion | Parent only |
| Ordinary income | ¥12.5 billion | Parent only |
| Salaries and allowances | ¥4.1 billion | Parent only |
| Disposal of treasury stock | ¥0.3 billion | Parent only |
| Purchase of treasury stock | ¥-6.2 billion | Parent only |
| Commission for purchase of treasury shares | ¥17.00 million | Parent only |
| Selling, general and administrative expenses | ¥19.3 billion | Parent only |
| Depreciation of assets for rent | ¥0.2 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥1.00 million | Parent only |
| Bonuses | ¥1.3 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Gain on abolishment retirement benefit plan | ¥0.2 billion | Parent only |
| Freightage and packing expenses | ¥2.6 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥4.5 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥2.7 billion | Consolidated |
| Total changes during the period | ¥-1.0 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.2 billion | Parent only |
Statement of cash flows (40 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-85.00 million | Consolidated |
| Other | ¥-0.2 billion | Consolidated |
| Amortization of goodwill | ¥0.1 billion | Consolidated |
| Repayments of lease obligations | ¥-0.4 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-1.4 billion | Consolidated |
| Interest expenses paid | ¥-81.00 million | Consolidated |
| Interest and dividends income received | ¥1.2 billion | Consolidated |
| Interest and dividend income | ¥-1.2 billion | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-45.00 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.2 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.3 billion | Consolidated |
| Purchase of treasury stock of subsidiaries in consolidation | ¥-13.00 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥1.4 billion | Consolidated |
| Payments into time deposits | ¥-1.9 billion | Consolidated |
| Subtotal | ¥22.6 billion | Consolidated |
| Net change in reserve for management board benefit trust-OpeCF | ¥-26.00 million | Consolidated |
| Increase decrease in provision for directors bonuses | ¥10.00 million | Consolidated |
| Purchase of investment securities | ¥-0.6 billion | Consolidated |
| Proceeds from sales of investment securities | ¥1.6 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-1.1 billion | Consolidated |
| Interest expenses | ¥83.00 million | Consolidated |
| Purchase of property plant and equipment | ¥-11.3 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥85.00 million | Consolidated |
| Decrease (increase) in inventories | ¥0.6 billion | Consolidated |
| Income taxes paid | ¥-6.7 billion | Consolidated |
| Depreciation | ¥6.4 billion | Consolidated |
| Impairment loss | ¥36.00 million | Consolidated |
| Purchase of intangible assets | ¥-0.3 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥0.2 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-6.0 billion | Consolidated |
| Proceeds from sales of treasury stock | ¥30.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-26.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥13.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥56.00 million | Consolidated |
| Retirement benefit expenses | ¥-0.2 billion | Consolidated |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥-0.5 billion | Consolidated |
| Dividends | ¥-4.8 billion | Consolidated |
| Proceeds from long term loans payable | ¥4.0 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.3 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-0.3 billion | Consolidated |
Accounts unique to this company (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥-0.2 billion | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥-1.00 million | Consolidated |
| Revenue | ¥75.00 million | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥17.0 billion | Consolidated | Disclosed |
| Dividend per share | 120 | Parent only | Disclosed |
| Number of employees | 3,175 | Consolidated | Disclosed |
| Net assets | ¥146.1 billion | Consolidated | Disclosed |
| Net sales | ¥126.4 billion | Consolidated | Disclosed |
| Operating income | ¥16.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥17.9 billion | Consolidated | Disclosed |
| Net income | ¥12.1 billion | Consolidated | Disclosed |
| Total assets | ¥179.9 billion | Consolidated | Disclosed |
| Operating margin | 13.2% | Consolidated | Calculated |
| Net margin | 9.5% | Consolidated | Calculated |
| Sales per employee | 39808189 yen | Consolidated | Calculated |
| Total asset turnover | 0.7 times | Consolidated | Calculated |
| Net assets to total assets | 81.2% | Consolidated | Calculated |