KOSAIDO
KOSAIDO Holdings Co., Ltd.
Company highlights
The largest segment by revenue is Information, at 41.3% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
KOSAIDO
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Information | ¥15.0 billion | 41.3% | ¥14.8 billion | ¥0.7 billion | 4.4% | ¥0.4 billion |
| Profit-Generating Funeral Services Segment | ¥10.5 billion | 29.0% | ¥10.4 billion | ¥3.6 billion | 34.6% | ¥4.3 billion |
| Public Funeral Services Segment | ¥5.4 billion | 15.0% | ¥6.0 billion | ¥1.2 billion | 21.9% | ¥1.2 billion |
| Human resources | ¥5.0 billion | 13.9% | ¥5.3 billion | ¥-71.00 million | -1.4% | ¥-0.2 billion |
| Asset Consulting Segment | ¥0.3 billion | 0.8% | ¥1.8 billion | ¥-56.00 million | -19.4% | ¥1.4 billion |
| Total of the businesses | ¥36.2 billion | 100.0% | ||||
Revenue and profit
KOSAIDO
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries | ¥2.1 billion | Consolidated |
| Commission fees | ¥0.7 billion | Consolidated | |
| Other | ¥0.6 billion | Parent only | |
| Salaries and bonuses | ¥0.4 billion | Parent only | |
| Packing and transportation expenses | ¥0.3 billion | Consolidated | |
| Bonuses | ¥0.2 billion | Consolidated | |
| Directors' compensations | ¥0.2 billion | Consolidated | |
| Rents | ¥0.2 billion | Parent only | |
| Advertising expenses | ¥0.1 billion | Parent only | |
| Amortization of goodwill | ¥0.1 billion | Consolidated | |
| Depreciation | ¥0.1 billion | Parent only | |
| Provision for bonuses | ¥97.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥13.8 billion | Consolidated |
| Operating income | ¥6.7 billion | Consolidated | |
| Ordinary income | ¥6.6 billion | Consolidated | |
| Net income | ¥4.7 billion | Consolidated |
KOSAIDO
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries ¥2.1 billion
- Commission fees ¥0.7 billion
- Other ¥0.6 billion
- Salaries and bonuses ¥0.4 billion
- Packing and transportation expenses ¥0.3 billion
- Bonuses ¥0.2 billion
- Other (not itemized) ¥2.7 billion
Performance, financial position and capital allocation
Long-term changes in performance
KOSAIDO
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
KOSAIDO
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥35.4B | ¥36.7B | ¥35.5B | ¥38.3B | ¥36.2B |
| Year on year (%) | +12.3% | +3.7% | -3.3% | +8.0% | -5.4% |
| Ordinary income (loss) | ¥3.6B | ¥4.2B | ¥5.3B | ¥8.0B | ¥6.6B |
| Change from prior year | +98.0% | +15.9% | +26.9% | +51.2% | -18.2% |
| Ordinary income (loss) as a share of Net sales | 10.2% | 11.4% | 15.0% | 21.0% | 18.1% |
| Change (percentage points) | +4.4 points◆ | +1.2 points | +3.6 points◆ | +6.0 points◆ | -2.8 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (2)
- 2015Ordinary income (loss) as a share of revenue -2.8 points
- 2022Ordinary income (loss) as a share of revenue +4.4 points
- 2024Ordinary income (loss) as a share of revenue +3.6 points
- 2025Ordinary income (loss) as a share of revenue +6.0 points
- 2026Ordinary income (loss) as a share of revenue -2.8 points
KOSAIDO
Earnings and net assets per share over time
Unit yenSource Annual securities reports
KOSAIDO
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 | ¥35.4 billion | ¥36.7 billion | ¥35.5 billion | ¥38.3 billion | ¥36.2 billion |
| Ordinary income (loss) | ¥3.6 billion | ¥4.2 billion | ¥5.3 billion | ¥8.0 billion | ¥6.6 billion |
| Net income (loss) attributable to owners of parent | ¥3.6 billion | ¥4.0 billion | ¥4.3 billion | ¥4.5 billion | ¥4.7 billion |
| Comprehensive income | ¥3.4 billion | ¥4.0 billion | ¥4.1 billion | ¥4.6 billion | ¥4.8 billion |
| Net assets | ¥37.5 billion | ¥41.4 billion | ¥47.0 billion | ¥47.9 billion | ¥49.5 billion |
| Total assets | ¥73.7 billion | ¥71.1 billion | ¥77.4 billion | ¥77.3 billion | ¥72.0 billion |
| Net assets per share | 262.32 yen | 289.14 yen | 319.13 yen | 332.67 yen | 333.61 yen |
| Basic earnings (loss) per share | 29.82 yen | 28.34 yen | 31.66 yen | 31.18 yen | 34.26 yen |
| Diluted earnings per share | 29.81 yen | 27.05 yen | 29.22 yen | 28.92 yen | 32.06 yen |
| Equity-to-asset ratio | 50.7% | 58.0% | 59.3% | 60.8% | 68.5% |
| Return on equity | 10.6% | 10.3% | 10.0% | 9.6% | 9.8% |
| Net cash provided by (used in) operating activities | ¥3.7 billion | ¥6.3 billion | ¥10.0 billion | ¥-8.5 billion | ¥20.9 billion |
| Net cash provided by (used in) investing activities | ¥-0.7 billion | ¥-3.9 billion | ¥-9.0 billion | ¥4.1 billion | ¥0.7 billion |
| Net cash provided by (used in) financing activities | ¥5.5 billion | ¥-5.4 billion | ¥-0.7 billion | ¥-2.9 billion | ¥-10.8 billion |
| Cash and cash equivalents | ¥21.6 billion | ¥18.6 billion | ¥18.9 billion | ¥11.7 billion | ¥22.4 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥9.4 billion | ¥5.1 billion | ¥4.8 billion | ¥6.5 billion | ¥6.1 billion |
| Ordinary income (loss) | ¥2.0 billion | ¥3.5 billion | ¥2.2 billion | ¥4.6 billion | ¥4.0 billion |
| Net income (loss) | ¥3.6 billion | ¥4.6 billion | ¥2.9 billion | ¥3.7 billion | ¥3.8 billion |
| Capital stock | ¥2.5 billion | ¥0.1 billion | ¥0.4 billion | ¥0.4 billion | ¥3.3 billion |
| Total number of issued shares (common stock) | 28,537,769 shares | 28,537,769 shares | 143,984,345 shares | 144,267,645 shares | 164,340,045 shares |
| Net assets | ¥7.9 billion | ¥12.3 billion | ¥16.4 billion | ¥16.7 billion | ¥17.3 billion |
| Total assets | ¥37.1 billion | ¥36.6 billion | ¥47.7 billion | ¥51.3 billion | ¥44.8 billion |
| Net assets per share | 55.11 yen | 86.3 yen | 108.07 yen | 112.85 yen | 116.97 yen |
| Dividend per share | Could not be retrieved | 21.25 yen | 36.07 yen | 12.74 yen | 13.34 yen |
| Interim dividend per share | Could not be retrieved | 7.75 yen | 29.47 yen | 6.37 yen | 6.67 yen |
| Basic earnings (loss) per share | 29.2 yen | 32.29 yen | 21.37 yen | 25.74 yen | 27.65 yen |
| Diluted earnings per share | 29.19 yen | 30.83 yen | 19.73 yen | 23.87 yen | 25.87 yen |
| Equity-to-asset ratio | 21.2% | 33.6% | 32.6% | 31.1% | 38.6% |
| Return on equity | 71.7% | 45.7% | 21.0% | 23.4% | 23.0% |
| Payout ratio | Could not be retrieved | 13.2% | 58.4% | 49.5% | 48.2% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥13.34 | ¥6.67 | 48.2% | |
| FY ending 3/2025 | ¥12.74 | ¥6.37 | 49.5% | |
| FY ending 3/2024 | ¥36.07 | ¥29.47 | 58.4% | Stock split or share consolidation noted |
| FY ending 3/2023 | ¥21.25 | ¥7.75 | 13.2% | |
| FY 2022 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2021 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2020 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2019 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2018 | ¥3 | Could not be retrieved | 2.6% | |
| FY 2017 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2016 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2015 | ¥7 | Could not be retrieved | 61.7% | |
| FY ending 3/2014 | ¥5 | Could not be retrieved | 30.5% |
KOSAIDO
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
KOSAIDO
Unit %Source Annual securities reports
- Financial institutions7.12%
- Securities firms2.81%
- Other corporations54.83%
- Foreign holders (institutions)7.96%
- Foreign holders (individuals)0.12%
- Individuals and others27.15%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | R&Lホールディングス株式会社 | 21.78% | 32,207,000 |
| 2 | グローバルワーカー派遣株式会社 | 13.3% | 19,672,000 |
| 3 | 株式会社麻生 | 9.13% | 13,499,000 |
| 4 | SBIホールディングス株式会社 | 7.38% | 10,909,000 |
| 5 | 日本マスタートラスト信託銀行株式会社(信託口) | 3.56% | 5,266,000 |
| 6 | ポールスター株式会社 | 2.71% | 4,000,000 |
| 7 | GOLDMAN SACHS INTERNATIONAL(常任代理人ゴールドマン・サックス証券株式会社) | 2.25% | 3,333,000 |
| 8 | 株式会社日本カストディ銀行(三井住友信託銀行再信託分・株式会社学研ホールディングス退職給付信託口) | 1.98% | 2,920,000 |
| 9 | 光通信KK投資事業有限責任組合 | 1.68% | 2,478,000 |
| 10 | 増渕 栄一 | 1.57% | 2,322,000 |
Research and development expenses and capital expenditure
Revenue scale in the same industry
KOSAIDO
Source Annual securities reports of each company
Other Products: 120 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 NintendoFY Mar 2026 ¥2.3T
- 2 TOPPANFY Mar 2026 ¥1.8T
- 3 Dai Nippon PrintingFY Mar 2026 ¥1.5T
- … 43 companies
- 47 KING JIMFY Jun 2026 ¥39.1B
- 48 神戸新聞社FY Nov 2025 ¥36.5B
- 49 KOSAIDOThis companyFY Mar 2026 ¥36.2B
- 50 TSUTSUMI JEWELRYFY Mar 2026 ¥35.2B
- 51 西日本新聞社FY Mar 2026 ¥35.0B
- … 69 companies
Workforce information
Women 30 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 73 |
| Childcare leave taken, men |
100% |
| Share of managers who are women | 15.4% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人アヴァンティア |
| Audit fees (this year, total) | ¥65.00 million |
| Non-audit fees (this year, total) | ¥0.00 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) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥4.8 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥20.9 billion | Consolidated |
| Net sales | ¥36.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.7 billion | Consolidated |
| Diluted earnings per share | 32.06 yen | Consolidated |
| Cash and cash equivalents | ¥22.4 billion | Consolidated |
| Net assets | ¥49.5 billion | Consolidated |
| Ordinary income (loss) | ¥6.6 billion | Consolidated |
| Total assets | ¥72.0 billion | Consolidated |
| Return on equity | 9.8% | Consolidated |
| Equity-to-asset ratio | 68.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥4.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-10.8 billion | Consolidated |
| Basic earnings (loss) per share | 34.26 yen | Consolidated |
| Net assets per share | 333.61 yen | Consolidated |
| Dividend per share | 13.34 yen | Parent only |
| Net sales | ¥6.1 billion | Parent only |
| Net income (loss) | ¥3.8 billion | Parent only |
| Diluted earnings per share | 25.87 yen | Parent only |
| Total number of issued shares (common stock) | 164,340,045 shares | Parent only |
| Net assets | ¥17.3 billion | Parent only |
| Ordinary income (loss) | ¥4.0 billion | Parent only |
| Total assets | ¥44.8 billion | Parent only |
| Return on equity | 23.0% | Parent only |
| Equity-to-asset ratio | 38.6% | Parent only |
| Capital stock | ¥3.3 billion | Parent only |
| Payout ratio | 48.2% | Parent only |
| Interim dividend per share | 6.67 yen | Parent only |
| Basic earnings (loss) per share | 27.65 yen | Parent only |
| Net assets per share | 116.97 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,002 people | Consolidated |
| Number of employees | 1,002 people | Consolidated |
| Wage gap between men and women (all employees) | 72.7% | Parent only |
| Average length of service (years) | 11.8 years | Parent only |
| Average annual salary | ¥6.55 million | Parent only |
| Average age (years) | 45.3 years old | Parent only |
| Number of employees | 73 people | Parent only |
| Number of employees | 73 people | Parent only |
| Wage gap between men and women (regular employees) | 73.3% | Parent only |
| Wage gap between men and women (non-regular employees) | 47.8% | Parent only |
Other disclosed items (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥36.2 billion | Consolidated |
| Average number of temporary employees | 176 people | Consolidated |
| Average number of temporary employees | 176 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥3.5 billion | Consolidated |
| Depreciation | ¥1.7 billion | Consolidated |
| Number of consolidated subsidiaries | 18 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 15.4% | Parent only |
Shares (18 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 96,610,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 16,470,200 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 | 3 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 | ¥7.00 million | Consolidated |
| Number of shares | 164,340,045 shares | Consolidated |
| Shareholding ratio treasury shares etc | 10.0% | Consolidated |
| Shareholding ratio | 65.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 16,470,200 shares | Consolidated |
| Number of voting rights | 1,478,347 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.3 billion | Consolidated |
| Carrying amount on the balance sheet | ¥0.9 billion | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥8.00 million | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.4 billion | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 6 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 7 issues | Consolidated |
| Total shareholder return | 257.9% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥3.4 billion | Consolidated |
Audit (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥65.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥65.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥0 | Consolidated |
| Fees for non-audit services - total | ¥0 | Consolidated |
Accounts unique to this company (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥23.00 million | Consolidated |
| Revenue | ¥23.00 million | Consolidated |
| Revenue | ¥-53.00 million | Consolidated |
| Revenue | ¥0.5 billion | Consolidated |
| Change in average annual salary from the previous year | -6.1% | Parent only |
| Revenue | ¥11.4 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥6.1 billion | Parent only |
Balance sheet (141 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥1.2 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥0.6 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.4 billion | Consolidated |
| Lease obligations | ¥44.00 million | Consolidated |
| Lease assets | ¥0.3 billion | Consolidated |
| Lease assets, net | ¥71.00 million | Consolidated |
| Work in process | ¥0.2 billion | Consolidated |
| Deferred tax liabilities for land revaluation | ¥0.1 billion | Consolidated |
| Retained earnings | ¥39.0 billion | Consolidated |
| Raw materials and supplies | ¥0.2 billion | Consolidated |
| Notes receivable - trade | ¥19.00 million | Consolidated |
| Notes and accounts receivable trade | ¥4.9 billion | Consolidated |
| Merchandise and finished goods | ¥0.1 billion | Consolidated |
| Operating loans | ¥1.4 billion | Consolidated |
| Non-current liabilities | ¥12.3 billion | Consolidated |
| Non-current assets | ¥41.8 billion | Consolidated |
| Land | ¥17.6 billion | Consolidated |
| Revaluation reserve for land | ¥-0.5 billion | Consolidated |
| Accounts receivable - trade | ¥4.4 billion | Consolidated |
| Contract liabilities | ¥0.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥4.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥2.6 billion | Consolidated |
| Buildings and structures | ¥40.9 billion | Consolidated |
| Buildings and structures, net | ¥13.3 billion | Consolidated |
| Investments and other assets | ¥3.6 billion | Consolidated |
| Investment securities | ¥2.1 billion | Consolidated |
| Notes and accounts payable - trade | ¥1.6 billion | Consolidated |
| Subscription rights to shares | ¥50.00 million | Consolidated |
| Property, plant and equipment | ¥37.2 billion | Consolidated |
| Accounts receivable - other | ¥0.3 billion | Consolidated |
| Income taxes payable | ¥1.1 billion | Consolidated |
| Accounts payable - other | ¥1.1 billion | Consolidated |
| Shareholders' equity | ¥49.3 billion | Consolidated |
| Machinery, equipment and vehicles | ¥14.1 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥3.4 billion | Consolidated |
| Current liabilities | ¥10.1 billion | Consolidated |
| Current assets | ¥30.1 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Accumulated depreciation | ¥-1.6 billion | Consolidated |
| Accumulated depreciation | ¥-27.6 billion | Consolidated |
| Accumulated depreciation | ¥-10.6 billion | Consolidated |
| Foreign currency translation adjustment | ¥0.1 billion | Consolidated |
| Intangible assets | ¥1.0 billion | Consolidated |
| Cash and cash equivalents | ¥22.4 billion | Consolidated |
| Cash and deposits | ¥22.4 billion | Consolidated |
| Short-term loans payable | ¥1.4 billion | Consolidated |
| Net assets | ¥49.5 billion | Consolidated |
| Net assets | ¥49.5 billion | Consolidated |
| Total assets | ¥72.0 billion | Consolidated |
| Total assets | ¥72.0 billion | Consolidated |
| Deferred tax liabilities | ¥1.1 billion | Consolidated |
| Deferred tax assets | ¥32.00 million | Consolidated |
| Treasury stock | ¥-7.9 billion | Consolidated |
| Valuation and translation adjustments | ¥64.00 million | Consolidated |
| Liabilities | ¥22.4 billion | Consolidated |
| Liabilities and net assets | ¥72.0 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-79.00 million | Consolidated |
| Capital surplus | ¥14.8 billion | Consolidated |
| Capital stock | ¥3.3 billion | Consolidated |
| Provision for bonuses | ¥0.3 billion | Consolidated |
| Net defined benefit liability | ¥13.00 million | Consolidated |
| Net defined benefit asset | ¥0.4 billion | Consolidated |
| Long-term loans payable | ¥10.5 billion | Consolidated |
| Long-term loans receivable | ¥11.00 million | Consolidated |
| Non-controlling interests | ¥0.1 billion | Consolidated |
| Current portion of long-term loans payable | ¥4.0 billion | Consolidated |
| Other | ¥7.00 million | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥1.0 billion | Parent only |
| Other | ¥48.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.4 billion | Parent only |
| Other capital surplus | ¥3.7 billion | Parent only |
| Software | ¥23.00 million | Parent only |
| Lease obligations | ¥29.00 million | Parent only |
| Lease obligations | ¥32.00 million | Parent only |
| Lease assets | ¥0.3 billion | Parent only |
| Lease assets, net | ¥57.00 million | Parent only |
| Leasehold right | ¥10.00 million | Parent only |
| Deferred tax liabilities for land revaluation | ¥0.1 billion | Parent only |
| Retained earnings | ¥13.7 billion | Parent only |
| Legal retained earnings | ¥7.00 million | Parent only |
| Unearned revenue | ¥7.00 million | Parent only |
| Prepaid expenses | ¥65.00 million | Parent only |
| Advance payments trade | ¥1.00 million | Parent only |
| Non-current liabilities | ¥10.2 billion | Parent only |
| Non-current assets | ¥28.1 billion | Parent only |
| Land | ¥5.1 billion | Parent only |
| Revaluation reserve for land | ¥-0.5 billion | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Tools, furniture and fixtures | ¥42.00 million | Parent only |
| Buildings | ¥7.8 billion | Parent only |
| Buildings, net | ¥1.3 billion | Parent only |
| Investments and other assets | ¥21.4 billion | Parent only |
| Investment securities | ¥1.9 billion | Parent only |
| Subscription rights to shares | ¥50.00 million | Parent only |
| Property, plant and equipment | ¥6.6 billion | Parent only |
| Income taxes payable | ¥84.00 million | Parent only |
| Accrued consumption taxes | ¥54.00 million | Parent only |
| Accrued expenses | ¥22.00 million | Parent only |
| Accounts payable - other | ¥0.3 billion | Parent only |
| Shareholders' equity | ¥17.4 billion | Parent only |
| Structures | ¥0.3 billion | Parent only |
| Structures, net | ¥41.00 million | Parent only |
| Current liabilities | ¥17.2 billion | Parent only |
| Current assets | ¥16.7 billion | Parent only |
| Accumulated depreciation | ¥-0.2 billion | Parent only |
| Accumulated depreciation | ¥-85.00 million | Parent only |
| Accumulated depreciation | ¥-6.4 billion | Parent only |
| Accumulated depreciation | ¥-0.3 billion | Parent only |
| Intangible assets | ¥82.00 million | Parent only |
| Cash and deposits | ¥12.5 billion | Parent only |
| Short-term loans payable | ¥1.4 billion | Parent only |
| Net assets | ¥17.3 billion | Parent only |
| Net assets | ¥17.3 billion | Parent only |
| Total assets | ¥44.8 billion | Parent only |
| Deferred tax assets | ¥70.00 million | Parent only |
| Retained earnings brought forward | ¥13.7 billion | Parent only |
| Treasury stock | ¥-7.9 billion | Parent only |
| Valuation and translation adjustments | ¥-0.1 billion | Parent only |
| Liabilities | ¥27.4 billion | Parent only |
| Liabilities and net assets | ¥44.8 billion | Parent only |
| Allowance for doubtful accounts | ¥-17.00 million | Parent only |
| Allowance for doubtful accounts | ¥-0.2 billion | Parent only |
| Capital surplus | ¥8.3 billion | Parent only |
| Legal capital surplus | ¥4.6 billion | Parent only |
| Capital stock | ¥3.3 billion | Parent only |
| Asset retirement obligations | ¥0.1 billion | Parent only |
| Provision for bonuses | ¥18.00 million | Parent only |
| Long-term loans payable | ¥9.9 billion | Parent only |
| Long-term prepaid expenses | ¥11.00 million | Parent only |
| Long term accounts payable other | ¥11.00 million | Parent only |
| Long-term loans receivable | ¥8.00 million | Parent only |
| Shares of subsidiaries and associates | ¥18.5 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥3.3 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.7 billion | Parent only |
| Deposits received | ¥6.00 million | Parent only |
| Current portion of long-term loans payable | ¥3.9 billion | Parent only |
Statement of income (99 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥65.00 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥34.00 million | Consolidated |
| Other | ¥21.00 million | Consolidated |
| Other comprehensive income | ¥48.00 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-21.00 million | Consolidated |
| Amortization of goodwill | ¥0.1 billion | Consolidated |
| Loss on business restructuring | ¥54.00 million | Consolidated |
| Dividends from surplus | ¥-1.8 billion | Consolidated |
| Comprehensive income | ¥4.8 billion | Consolidated |
| Insurance | ¥95.00 million | Consolidated |
| Interest income | ¥13.00 million | Consolidated |
| Rent income | ¥0.1 billion | Consolidated |
| Dividend income | ¥31.00 million | Consolidated |
| Operating income | ¥6.7 billion | Consolidated |
| Operating income | ¥6.7 billion | Consolidated |
| Non-operating income | ¥0.4 billion | Consolidated |
| Non-operating expenses | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥20.9 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.4 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.1 billion | Consolidated |
| Cost of sales | ¥22.4 billion | Consolidated |
| Gross profit (loss) | ¥13.8 billion | Consolidated |
| Net sales | ¥36.2 billion | Consolidated |
| Net sales | ¥36.2 billion | Consolidated |
| Net income | ¥4.7 billion | Consolidated |
| Net income | ¥4.7 billion | Consolidated |
| Net income (loss) | ¥4.8 billion | Consolidated |
| Net income (loss) | ¥4.8 billion | Consolidated |
| Directors' compensations | ¥0.2 billion | Consolidated |
| Loss on valuation of investment securities | ¥59.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥0.7 billion | Consolidated |
| Interest expenses | ¥0.3 billion | Consolidated |
| Commission fees | ¥76.00 million | Consolidated |
| Commission fees | ¥0.7 billion | Consolidated |
| Issuance of new shares | ¥3.00 million | Consolidated |
| Issuance of new shares | ¥5.7 billion | Consolidated |
| Income taxes - current | ¥1.6 billion | Consolidated |
| Income taxes | ¥2.1 billion | Consolidated |
| Income taxes - deferred | ¥0.5 billion | Consolidated |
| Impairment loss | ¥5.00 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥70.00 million | Consolidated |
| Extraordinary income | ¥0.5 billion | Consolidated |
| Extraordinary loss | ¥0.2 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥10.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥10.7 billion | Consolidated |
| Income (loss) before income taxes | ¥6.9 billion | Consolidated |
| Income (loss) before income taxes | ¥6.9 billion | Consolidated |
| Ordinary income | ¥6.6 billion | Consolidated |
| Salaries | ¥2.1 billion | Consolidated |
| Purchase of treasury stock | ¥-6.3 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥4.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-10.8 billion | Consolidated |
| Selling, general and administrative expenses | ¥7.1 billion | Consolidated |
| Bonuses | ¥0.2 billion | Consolidated |
| Provision for bonuses | ¥97.00 million | Consolidated |
| Packing and transportation expenses | ¥0.3 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥31.00 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥31.00 million | Consolidated |
| Other | ¥45.00 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0.6 billion | Parent only |
| Loss on business restructuring | ¥54.00 million | Parent only |
| Dividends from surplus | ¥-1.8 billion | Parent only |
| Interest income | ¥84.00 million | Parent only |
| Rent income | ¥0.1 billion | Parent only |
| Dividend income | ¥28.00 million | Parent only |
| Dividend income | ¥3.1 billion | Parent only |
| Operating income | ¥4.5 billion | Parent only |
| Non-operating income | ¥0.3 billion | Parent only |
| Non-operating expenses | ¥0.7 billion | Parent only |
| Gain on sales of non-current assets | ¥1.00 million | Parent only |
| Loss on retirement of non-current assets | ¥65.00 million | Parent only |
| Rents | ¥0.2 billion | Parent only |
| Gross profit (loss) | ¥6.1 billion | Parent only |
| Net sales | ¥6.1 billion | Parent only |
| Advertising expenses | ¥0.1 billion | Parent only |
| Net income (loss) | ¥3.8 billion | Parent only |
| Net income (loss) | ¥3.8 billion | Parent only |
| Interest expenses | ¥0.3 billion | Parent only |
| Commission fees | ¥75.00 million | Parent only |
| Commission fees | ¥0.1 billion | Parent only |
| Issuance of new shares | ¥3.00 million | Parent only |
| Issuance of new shares | ¥5.7 billion | Parent only |
| Gain on reversal of share acquisition rights | ¥5.00 million | Parent only |
| Fiduciary obligation fee | ¥36.00 million | Parent only |
| Income taxes - current | ¥-0.2 billion | Parent only |
| Income taxes | ¥0.1 billion | Parent only |
| Income taxes - deferred | ¥0.3 billion | Parent only |
| Depreciation | ¥0.1 billion | Parent only |
| Extraordinary income | ¥7.00 million | Parent only |
| Extraordinary loss | ¥0.1 billion | Parent only |
| Income (loss) before income taxes | ¥3.9 billion | Parent only |
| Consulting fee income | ¥2.5 billion | Parent only |
| Ordinary income | ¥4.0 billion | Parent only |
| Salaries and bonuses | ¥0.4 billion | Parent only |
| Purchase of treasury stock | ¥-6.3 billion | Parent only |
| Selling, general and administrative expenses | ¥1.6 billion | Parent only |
| Rental income | ¥0.5 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.6 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-0.7 billion | Consolidated |
| Total changes during the period | ¥0.6 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.7 billion | Parent only |
Statement of cash flows (37 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.0 billion | Consolidated |
| Other | ¥75.00 million | Consolidated |
| Other | ¥-74.00 million | Consolidated |
| Other | ¥-82.00 million | Consolidated |
| Amortization of goodwill | ¥0.1 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.1 billion | Consolidated |
| Interest expenses paid | ¥-0.3 billion | Consolidated |
| Interest and dividends income received | ¥0.2 billion | Consolidated |
| Interest and dividend income | ¥-45.00 million | Consolidated |
| Decrease increase in operating loans receivable | ¥13.7 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.4 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥-0.1 billion | Consolidated |
| Net decrease (increase) in time deposits | ¥22.00 million | Consolidated |
| Subtotal | ¥22.7 billion | Consolidated |
| Increase (decrease) in provisions | ¥-0.1 billion | Consolidated |
| Purchase of investment securities | ¥-0.4 billion | Consolidated |
| Interest expenses | ¥0.3 billion | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥4.9 billion | Consolidated |
| Proceeds from redemption of securities | ¥4.0 billion | Consolidated |
| Purchase of property plant and equipment and intangible assets | ¥-3.3 billion | Consolidated |
| Proceeds from sales of property plant and equipment and intangible assets | ¥2.2 billion | Consolidated |
| Loss gain on sales of property plant and equipment | ¥-0.4 billion | Consolidated |
| Decrease (increase) in inventories | ¥46.00 million | Consolidated |
| Income taxes refund (paid) | ¥-1.8 billion | Consolidated |
| Depreciation | ¥1.7 billion | Consolidated |
| Impairment loss | ¥5.00 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-5.2 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-6.3 billion | Consolidated |
| Collection of loans receivable | ¥8.00 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-1.9 billion | Consolidated |
| Dividends | ¥-1.8 billion | Consolidated |
| Proceeds from long term loans payable | ¥2.1 billion | Consolidated |
| Repayment of long term loans payable | ¥-4.4 billion | Consolidated |
| Purchase of long-term prepaid expenses | ¥-4.00 million | Consolidated |
| Amortization of long term prepaid expenses | ¥0.2 billion | Consolidated |
| Proceeds from sales of shares of subsidiaries and affiliates | ¥0.2 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-64.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥20.9 billion | Consolidated | Disclosed |
| Dividend per share | 13 | Parent only | Disclosed |
| Number of employees | 1,002 | Consolidated | Disclosed |
| Net assets | ¥49.5 billion | Consolidated | Disclosed |
| Net sales | ¥36.2 billion | Consolidated | Disclosed |
| Operating income | ¥6.7 billion | Consolidated | Disclosed |
| Ordinary income | ¥6.6 billion | Consolidated | Disclosed |
| Net income | ¥4.7 billion | Consolidated | Disclosed |
| Total assets | ¥72.0 billion | Consolidated | Disclosed |
| Operating margin | 18.6% | Consolidated | Calculated |
| Net margin | 13.1% | Consolidated | Calculated |
| Sales per employee | 36155689 yen | Consolidated | Calculated |
| Total asset turnover | 0.5 times | Consolidated | Calculated |
| Net assets to total assets | 68.8% | Consolidated | Calculated |