Nissha
Nissha Co., Ltd.
Company highlights
The largest segment by revenue is Industrial materials, at 42.0% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Nissha
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Industrial materials | ¥76.4 billion | 42.0% | ¥74.2 billion | ¥3.7 billion | 47.3% | 4.9% | ¥4.9 billion |
| Devices | ¥58.5 billion | 32.1% | ¥67.6 billion | ¥2.1 billion | 26.9% | 3.6% | ¥1.8 billion |
| Medical Technologies | ¥47.1 billion | 25.9% | ¥45.6 billion | ¥2.0 billion | 25.7% | 4.3% | ¥2.4 billion |
| Total of the businesses | ¥182.0 billion | 100.0% | ¥7.9 billion | 100.0% | |||
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Selling general and administrative expenses IFRS | ¥38.4 billion | Consolidated |
| Personnel expenses | ¥18.1 billion | Consolidated | |
| Other | ¥9.7 billion | Consolidated | |
| Research and development expenses | ¥3.5 billion | Parent only | |
| Depreciation and amortization | ¥3.3 billion | Consolidated | |
| Sales commission | ¥2.3 billion | Parent only | |
| Packing and transportation costs | ¥1.3 billion | Parent only | |
| Depreciation | ¥0.8 billion | Parent only | |
| Provision for bonuses | ¥0.4 billion | Parent only | |
| Provision for directors' bonuses | ¥0.1 billion | Parent only | |
| Retirement benefit expenses | ¥77.00 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥-0 | Parent only | |
| Profit by stage | Gross profit (loss) | ¥10.5 billion | Parent only |
| Operating income | ¥4.0 billion | Consolidated | |
| Ordinary income | ¥-2.5 billion | Parent only | |
| Net income | ¥1.0 billion | Consolidated |
Nissha
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Selling general and administrative expenses IFRS ¥38.4 billion
- Personnel expenses ¥18.1 billion
- Other ¥9.7 billion
- Research and development expenses ¥3.5 billion
- Depreciation and amortization ¥3.3 billion
- Sales commission ¥2.3 billion
Performance, financial position and capital allocation
Long-term changes in performance
Recent performance trends
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Profit (loss) before tax (IFRS) | ¥19.5B | ¥12.4B | -¥2.8B | ¥6.2B | ¥3.6B |
| Change from prior year | +176.5% | -36.5% | profit to loss◆ | loss to profit◆ | -42.7% |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2014Net sales year on year +24.0%, Ordinary income (loss) as a share of revenue +9.9 points, Ordinary income (loss) loss to profit
- 2015Ordinary income (loss) as a share of revenue +5.9 points
- 2018Net sales year on year +30.0%
- 2019Ordinary income (loss) as a share of revenue -6.3 points, Ordinary income (loss) profit to loss
- 2023Profit (loss) before tax (IFRS) profit to loss
- 2024Profit (loss) before tax (IFRS) loss to profit
Nissha
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Profit (loss) before tax (IFRS) | ¥19.5 billion | ¥12.4 billion | ¥-2.8 billion | ¥6.2 billion | ¥3.6 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥15.9 billion | ¥10.1 billion | ¥-3.0 billion | ¥3.9 billion | ¥1.0 billion |
| Comprehensive income attributable to owners of parent (IFRS) | ¥18.1 billion | ¥15.9 billion | ¥3.7 billion | ¥11.6 billion | ¥4.5 billion |
| Equity attributable to owners of parent (IFRS) | ¥98.3 billion | ¥111.6 billion | ¥110.9 billion | ¥114.3 billion | ¥115.3 billion |
| Total assets (IFRS) | ¥209.3 billion | ¥230.2 billion | ¥217.9 billion | ¥251.8 billion | ¥250.1 billion |
| Equity attributable to owners of parent per share (IFRS) | 1,972.89 yen | 2,257.47 yen | 2,281.64 yen | 2,394.01 yen | 2,433.56 yen |
| Basic earnings (loss) per share (IFRS) | 318.35 yen | 203.65 yen | -61.13 yen | 79.93 yen | 21.13 yen |
| Diluted earnings (loss) per share (IFRS) | 317.16 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Ratio of equity attributable to owners of parent (IFRS) | 47.0% | 48.5% | 50.9% | 45.4% | 46.1% |
| Return on equity attributable to owners of parent (IFRS) | 17.6% | 9.7% | -2.7% | 3.4% | 0.9% |
| Net cash provided by (used in) operating activities (IFRS) | ¥18.8 billion | ¥12.0 billion | ¥1.5 billion | ¥12.3 billion | ¥9.2 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥-6.9 billion | ¥-4.4 billion | ¥-8.0 billion | ¥-11.4 billion | ¥-13.8 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥2.6 billion | ¥1.1 billion | ¥-12.6 billion | ¥9.1 billion | ¥-8.4 billion |
| Cash and cash equivalents (IFRS) | ¥42.3 billion | ¥54.3 billion | ¥37.9 billion | ¥51.0 billion | ¥39.2 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥113.0 billion | ¥93.5 billion | ¥68.9 billion | ¥84.9 billion | ¥73.4 billion |
| Ordinary income (loss) | ¥6.9 billion | ¥9.9 billion | ¥1.8 billion | ¥1.0 billion | ¥-2.5 billion |
| Net income (loss) | ¥6.2 billion | ¥10.8 billion | ¥-4.5 billion | ¥6.5 billion | ¥-3.0 billion |
| Capital stock | ¥12.1 billion | ¥12.1 billion | ¥12.1 billion | ¥12.1 billion | ¥12.1 billion |
| Total number of issued shares (common stock) | 50,855,000 shares | 50,855,000 shares | 50,855,000 shares | 50,855,000 shares | 48,016,000 shares |
| Net assets | ¥85.3 billion | ¥90.7 billion | ¥84.1 billion | ¥81.1 billion | ¥76.5 billion |
| Total assets | ¥150.3 billion | ¥159.2 billion | ¥142.9 billion | ¥161.4 billion | ¥156.6 billion |
| Net assets per share | 1,711.67 yen | 1,836.15 yen | 1,729.67 yen | 1,699.49 yen | 1,614.17 yen |
| Dividend per share | 40 yen | 50 yen | 50 yen | 50 yen | 50 yen |
| Interim dividend per share | 15 yen | 15 yen | 25 yen | 25 yen | 25 yen |
| Basic earnings (loss) per share | 124.85 yen | 217.18 yen | -91.35 yen | 135.04 yen | -63.35 yen |
| Diluted earnings per share | 124.38 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 56.7% | 57.0% | 58.8% | 50.3% | 48.9% |
| Return on equity | 7.5% | 12.3% | -5.1% | 7.9% | -3.8% |
| Payout ratio | 32.0% | 23.0% | Could not be retrieved | 37.0% | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥50 | ¥25 | Could not be retrieved | |
| FY ending 12/2024 | ¥50 | ¥25 | 37.0% | |
| FY ending 12/2023 | ¥50 | ¥25 | Could not be retrieved | |
| FY ending 12/2022 | ¥50 | ¥15 | 23.0% | |
| FY ending 12/2021 | ¥40 | ¥15 | 32.0% | |
| FY ending 12/2020 | ¥30 | ¥15 | 27.0% | |
| FY ending 12/2019 | ¥35 | ¥15 | Could not be retrieved | |
| FY ending 12/2018 | ¥30 | ¥15 | 24.1% | |
| FY ending 12/2017 | ¥30 | ¥15 | 26.4% | Fiscal year was not 12 months, Fiscal year was not 12 months |
| FY ending 3/2016 | ¥30 | ¥15 | Could not be retrieved | |
| FY ending 3/2015 | ¥20 | ¥5 | 9.9% | |
| FY ending 3/2014 | ¥5 | Could not be retrieved | 6.1% |
Nissha
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Nissha
Unit %Source Annual securities reports
- Financial institutions38.86%
- Securities firms3.95%
- Other corporations18.49%
- Foreign holders (institutions)19.86%
- Foreign holders (individuals)0.03%
- Individuals and others18.81%
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) | 5.96% | 2,865,000 |
| 2 | 鈴木興産株式会社 | 5.33% | 2,563,000 |
| 3 | 明治安田生命保険相互会社(常任代理人 株式会社日本カストディ銀行) | 4.38% | 2,107,000 |
| 4 | 株式会社みずほ銀行 | 4.32% | 2,076,000 |
| 5 | 日本マスタートラスト信託銀行株式会社(信託口) | 4.25% | 2,042,000 |
| 6 | 株式会社日本カストディ銀行(信託口) | 4.08% | 1,960,000 |
| 7 | 株式会社日本カストディ銀行(信託口) | 4.02% | 1,931,000 |
| 8 | 株式会社京都銀行(常任代理人 株式会社日本カストディ銀行) | 3.0% | 1,442,000 |
| 9 | JPモルガン証券株式会社 | 2.37% | 1,140,000 |
| 10 | ニッシャ共栄会 | 2.36% | 1,137,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥4.1 billion | ¥11.7 billion |
| FY ending 12/2020 | ¥2.9 billion | ¥7.9 billion |
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Capital expenditure |
|---|---|
| Industrial materials | ¥5.4 billion |
| Devices | ¥1.7 billion |
| Medical Technologies | ¥2.3 billion |
Revenue scale in the same industry
Nissha
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
- … 11 companies
- 15 TAKARA STANDARDFY Mar 2026 ¥252.8B
- 16 FUJI SEAL INTERNATIONALFY Mar 2026 ¥217.8B
- 17 NisshaThis companyFY Dec 2025 ¥194.9B
- 18 YONEXFY Mar 2026 ¥163.6B
- 19 ITOKIFY Dec 2025 ¥153.7B
- … 101 companies
Workforce information
Women 11.4 yrs Average length of service by gender
Women 257 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 780 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
9.2 hours |
| Annual paid leave taken (all employees) | 72.2% |
| Childcare leave taken, men |
87.5% |
| Childcare leave taken, women |
125% |
| Share of managers who are women | 9.9% |
| Share of board members who are women | 10% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 3,919 t-CO2 |
| Sites covered by the report | 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) | ¥0.1 billion |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥0.2 billion |
| Non-audit fees (this year, network firms) | ¥54.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Accounts unique to this company (22 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥194.9 billion | Consolidated |
| Revenue | ¥-1.6 billion | Consolidated |
| Revenue | ¥0.9 billion | Consolidated |
| Revenue | ¥-51.00 million | Consolidated |
| Revenue | ¥-0.5 billion | Consolidated |
| Revenue | ¥-2.9 billion | Consolidated |
| Revenue | ¥-0.2 billion | Consolidated |
| Revenue | ¥11.7 billion | Consolidated |
| Revenue | ¥3.2 billion | Consolidated |
| Revenue | ¥44.00 million | Consolidated |
| Revenue | ¥90.00 million | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥0.7 billion | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥34.00 million | Parent only |
| Revenue | ¥0.4 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥28.00 million | Parent only |
| Revenue | ¥2.1 billion | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥3.00 million | Parent only |
Major management indicators (5 years) (26 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥9.2 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 21.13 yen | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥1.0 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥4.5 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-13.8 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥39.2 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥3.6 billion | Consolidated |
| Total assets (IFRS) | ¥250.1 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥115.3 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 0.9% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 46.1% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-8.4 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 2,433.56 yen | Consolidated |
| Dividend per share | 50 yen | Parent only |
| Net sales | ¥73.4 billion | Parent only |
| Net income (loss) | ¥-3.0 billion | Parent only |
| Total number of issued shares (common stock) | 48,016,000 shares | Parent only |
| Net assets | ¥76.5 billion | Parent only |
| Ordinary income (loss) | ¥-2.5 billion | Parent only |
| Total assets | ¥156.6 billion | Parent only |
| Return on equity | -3.8% | Parent only |
| Equity-to-asset ratio | 48.9% | Parent only |
| Capital stock | ¥12.1 billion | Parent only |
| Interim dividend per share | 25 yen | Parent only |
| Basic earnings (loss) per share | -63.35 yen | Parent only |
| Net assets per share | 1,614.17 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 5,305 people | Consolidated |
| Number of employees | 5,305 people | Consolidated |
| Wage gap between men and women (all employees) | 78.4% | Parent only |
| Average length of service (years) | 15.7 years | Parent only |
| Average annual salary | ¥7.42 million | Parent only |
| Average age (years) | 42.6 years old | Parent only |
| Number of employees | 724 people | Parent only |
| Number of employees | 724 people | Parent only |
| Number of employees | 724 people | Parent only |
| Wage gap between men and women (regular employees) | 79.3% | Parent only |
| Wage gap between men and women (non-regular employees) | 66.2% | Parent only |
Shares (20 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 19,266,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,200 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 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 decreased 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 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 sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥0 | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥51.00 million | Consolidated |
| Number of shares | 48,016,100 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 40.1% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,200 shares | Consolidated |
| Number of voting rights | 479,672 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.6 billion | Consolidated |
| Carrying amount on the balance sheet | ¥7.8 billion | Consolidated |
| Number of issues | 21 issues | Consolidated |
| Number of issues | 16 issues | Consolidated |
| Total shareholder return | 99.5% | Parent only |
Other disclosed items (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Rate of male employees taking childcare leave (all employees) | 87.5% | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 10.1% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥4.1 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥11.7 billion | Consolidated |
Audit (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - total | ¥0.2 billion | Consolidated |
| Fees for audit and attestation services - total | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥0.2 billion | Consolidated |
| Fees for non-audit services - reporting company | ¥25.00 million | Consolidated |
| Fees for non-audit services - total | ¥54.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥29.00 million | Consolidated |
Balance sheet (159 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.5 billion | Consolidated |
| Other | ¥2.8 billion | Consolidated |
| Other | ¥2.3 billion | Consolidated |
| Other current liabilities clifrs | ¥5.4 billion | Consolidated |
| Other current assets caifrs | ¥5.2 billion | Consolidated |
| Other components of equity IFRS | ¥24.2 billion | Consolidated |
| Other financial liabilities | ¥1.1 billion | Consolidated |
| Other financial liabilities | ¥4.3 billion | Consolidated |
| Other financial assets | ¥0.5 billion | Consolidated |
| Other financial assets | ¥11.1 billion | Consolidated |
| Other non current liabilities nclifrs | ¥0.5 billion | Consolidated |
| Other non current assets ncaifrs | ¥0.4 billion | Consolidated |
| Goodwill | ¥46.1 billion | Consolidated |
| Goodwill | ¥-12.8 billion | Consolidated |
| Goodwill and intangible assets accumulated amortization and impairment losses IFRS | ¥-33.8 billion | Consolidated |
| Goodwill and intangible assets acquisition cost IFRS | ¥90.3 billion | Consolidated |
| Goodwill and intangible assets IFRS | ¥56.4 billion | Consolidated |
| Goodwill IFRS | ¥33.3 billion | Consolidated |
| Goodwill IFRS | ¥33.3 billion | Consolidated |
| Software | ¥-8.0 billion | Consolidated |
| Software | ¥9.7 billion | Consolidated |
| Software IFRS | ¥1.7 billion | Consolidated |
| Lease obligations | ¥2.2 billion | Consolidated |
| Lease obligations | ¥9.1 billion | Consolidated |
| Work in process | ¥6.5 billion | Consolidated |
| Right of use assets IFRS | ¥10.2 billion | Consolidated |
| Retained earnings IFRS | ¥71.5 billion | Consolidated |
| Raw materials and supplies | ¥14.1 billion | Consolidated |
| Merchandise and finished goods | ¥11.3 billion | Consolidated |
| Trademarks acquisition cost IFRS | ¥5.7 billion | Consolidated |
| Trademarks IFRS | ¥5.7 billion | Consolidated |
| Trade and other payables clifrs | ¥32.7 billion | Consolidated |
| Trade and other receivables caifrs | ¥39.4 billion | Consolidated |
| Land | ¥8.4 billion | Consolidated |
| Land | ¥-2.1 billion | Consolidated |
| Land IFRS | ¥6.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥14.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥-12.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥2.2 billion | Consolidated |
| Buildings and structures | ¥71.4 billion | Consolidated |
| Buildings and structures | ¥-47.9 billion | Consolidated |
| Buildings and structures IFRS | ¥23.5 billion | Consolidated |
| Construction in progress | ¥2.4 billion | Consolidated |
| Construction in progress | ¥-3.00 million | Consolidated |
| Construction in progress IFRS | ¥2.4 billion | Consolidated |
| Provisions clifrs | ¥0.2 billion | Consolidated |
| Provisions nclifrs | ¥0.2 billion | Consolidated |
| Technical assets | ¥-3.2 billion | Consolidated |
| Technical assets | ¥6.7 billion | Consolidated |
| Technology based intangible assets IFRS | ¥3.5 billion | Consolidated |
| Investments accounted for using equity method IFRS | ¥5.5 billion | Consolidated |
| Investments accounted for using equity method IFRS | ¥5.5 billion | Consolidated |
| Property, plant and equipment | ¥167.6 billion | Consolidated |
| Property, plant and equipment | ¥-118.4 billion | Consolidated |
| Property plant and equipment IFRS | ¥49.3 billion | Consolidated |
| Property plant and equipment IFRS | ¥49.3 billion | Consolidated |
| Income taxes payable | ¥0.6 billion | Consolidated |
| Inventories | ¥31.9 billion | Consolidated |
| Inventories | ¥31.9 billion | Consolidated |
| Machinery, equipment and vehicles | ¥71.2 billion | Consolidated |
| Machinery, equipment and vehicles | ¥-56.3 billion | Consolidated |
| Machinery and vehicles IFRS | ¥14.9 billion | Consolidated |
| Total current liabilities IFRS | ¥81.0 billion | Consolidated |
| Current assets IFRS | ¥116.2 billion | Consolidated |
| Intangible assets IFRS | ¥23.1 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥39.2 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥39.2 billion | Consolidated |
| Bonds and borrowings clifrs | ¥38.8 billion | Consolidated |
| Bonds and borrowings nclifrs | ¥23.7 billion | Consolidated |
| Net assets | ¥117.9 billion | Consolidated |
| Net assets | ¥117.9 billion | Consolidated |
| Total assets | ¥250.1 billion | Consolidated |
| Total assets | ¥250.1 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥8.2 billion | Consolidated |
| Deferred tax assets IFRS | ¥0.9 billion | Consolidated |
| Treasury shares IFRS | ¥-1.2 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥115.3 billion | Consolidated |
| Liabilities and equity IFRS | ¥250.1 billion | Consolidated |
| Liabilities IFRS | ¥132.2 billion | Consolidated |
| Capital surplus IFRS | ¥8.6 billion | Consolidated |
| Share capital IFRS | ¥12.1 billion | Consolidated |
| Net defined benefit liability | ¥5.2 billion | Consolidated |
| Net defined benefit asset | ¥80.00 million | Consolidated |
| Non controlling interests IFRS | ¥2.6 billion | Consolidated |
| Non current labilities IFRS | ¥51.2 billion | Consolidated |
| Non current assets IFRS | ¥133.9 billion | Consolidated |
| Customer relationship | ¥-9.2 billion | Consolidated |
| Customer relationship | ¥19.2 billion | Consolidated |
| Customer related assets IFRS | ¥10.0 billion | Consolidated |
| Other | ¥1.5 billion | Parent only |
| Other | ¥1.0 billion | Parent only |
| Other | ¥8.1 billion | Parent only |
| Other | ¥0.9 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥4.8 billion | Parent only |
| Software | ¥0.5 billion | Parent only |
| Lease assets, net | ¥1.0 billion | Parent only |
| Work in process | ¥1.0 billion | Parent only |
| General reserve | ¥28.8 billion | Parent only |
| Retained earnings | ¥47.0 billion | Parent only |
| Legal retained earnings | ¥1.2 billion | Parent only |
| Prepaid pension cost | ¥63.00 million | Parent only |
| Raw materials and supplies | ¥1.1 billion | Parent only |
| Notes receivable - trade | ¥0.2 billion | Parent only |
| Merchandise and finished goods | ¥3.7 billion | Parent only |
| Non-current liabilities | ¥21.2 billion | Parent only |
| Non-current assets | ¥107.6 billion | Parent only |
| Land | ¥5.8 billion | Parent only |
| Accounts receivable - trade | ¥16.0 billion | Parent only |
| Tools, furniture and fixtures | ¥1.0 billion | Parent only |
| Buildings, net | ¥9.6 billion | Parent only |
| Construction in progress | ¥0.5 billion | Parent only |
| Provision for management board incentive plan trust-NCL | ¥0.2 billion | Parent only |
| Provision for directors' bonuses | ¥0.2 billion | Parent only |
| Investments and other assets | ¥88.6 billion | Parent only |
| Investment securities | ¥8.5 billion | Parent only |
| Property, plant and equipment | ¥18.2 billion | Parent only |
| Accounts receivable - other | ¥1.3 billion | Parent only |
| Consumption taxes receivable | ¥1.2 billion | Parent only |
| Income taxes refund receivable | ¥0.8 billion | Parent only |
| Income taxes payable | ¥75.00 million | Parent only |
| Accrued expenses | ¥1.9 billion | Parent only |
| Shareholders' equity | ¥71.7 billion | Parent only |
| Provision for stocks payment-NCL | ¥81.00 million | Parent only |
| Structures, net | ¥0.2 billion | Parent only |
| Machinery and equipment, net | ¥0.2 billion | Parent only |
| Current liabilities | ¥58.9 billion | Parent only |
| Current assets | ¥49.0 billion | Parent only |
| Intangible assets | ¥0.7 billion | Parent only |
| Cash and deposits | ¥17.3 billion | Parent only |
| Short-term loans payable | ¥10.0 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥5.7 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥0.2 billion | Parent only |
| Bonds payable | ¥9.0 billion | Parent only |
| Net assets | ¥76.5 billion | Parent only |
| Net assets | ¥76.5 billion | Parent only |
| Total assets | ¥156.6 billion | Parent only |
| Deferred tax liabilities | ¥2.3 billion | Parent only |
| Retained earnings brought forward | ¥17.0 billion | Parent only |
| Treasury stock | ¥-1.0 billion | Parent only |
| Valuation and translation adjustments | ¥4.8 billion | Parent only |
| Liabilities | ¥80.1 billion | Parent only |
| Liabilities and net assets | ¥156.6 billion | Parent only |
| Accounts payable - trade | ¥16.0 billion | Parent only |
| Allowance for doubtful accounts | ¥-2.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.00 million | Parent only |
| Capital surplus | ¥13.6 billion | Parent only |
| Legal capital surplus | ¥13.6 billion | Parent only |
| Capital stock | ¥12.1 billion | Parent only |
| Provision for bonuses | ¥0.9 billion | Parent only |
| Vehicles, net | ¥0 | Parent only |
| Provision for retirement benefits | ¥2.7 billion | Parent only |
| Long-term loans payable | ¥5.4 billion | Parent only |
| Long-term loans receivable | ¥12.8 billion | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥5.9 billion | Parent only |
| Shares of subsidiaries and associates | ¥62.5 billion | Parent only |
| Electronically recorded obligations - operating | ¥1.8 billion | Parent only |
| Current portion of bonds payable | ¥10.0 billion | Parent only |
| Current portion of long-term loans payable | ¥10.0 billion | Parent only |
Statement of income (115 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥9.7 billion | Consolidated |
| Other | ¥0 | Consolidated |
| Net change in fair value of equity instruments designated as measured at fair value through other comprehensive income net of tax items that will not be reclassified to profit or loss ociifrs | ¥1.3 billion | Consolidated |
| Financial assets measured at fair value through other comprehensive income | ¥0.2 billion | Consolidated |
| Other comprehensive income IFRS | ¥3.4 billion | Consolidated |
| Other comprehensive income IFRS | ¥3.4 billion | Consolidated |
| Other income IFRS | ¥0.6 billion | Consolidated |
| Other income IFRS | ¥0.6 billion | Consolidated |
| Other expenses IFRS | ¥1.5 billion | Consolidated |
| Other expenses IFRS | ¥1.5 billion | Consolidated |
| Restructuring expenses IFRS | ¥86.00 million | Consolidated |
| Personnel expenses | ¥18.1 billion | Consolidated |
| Change by business combination | ¥1.0 billion | Consolidated |
| Financial liabilities measured at amortized cost | ¥1.7 billion | Consolidated |
| Financial assets measured at amortized cost | ¥0.4 billion | Consolidated |
| Operating income | ¥4.0 billion | Consolidated |
| Operating income | ¥4.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥9.2 billion | Consolidated |
| Gain on sale of fixed assets IFRS | ¥0.1 billion | Consolidated |
| Loss on sale and retirement of fixed assets IFRS | ¥0.1 billion | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥1.6 billion | Consolidated |
| Basic earnings loss per share IFRS | 21.13 yen | Consolidated |
| Cost of sales IFRS | ¥151.2 billion | Consolidated |
| Gross profit IFRS | ¥43.7 billion | Consolidated |
| Net sales | ¥194.9 billion | Consolidated |
| Net sales | ¥194.9 billion | Consolidated |
| Sales to external customers IFRS | ¥194.9 billion | Consolidated |
| Research and development expenditure recognized as expense during period IFRS | ¥4.1 billion | Consolidated |
| Profit loss IFRS | ¥1.4 billion | Consolidated |
| Profit loss IFRS | ¥1.4 billion | Consolidated |
| Profit loss IFRS | ¥1.4 billion | Consolidated |
| Profit loss IFRS | ¥1.4 billion | Consolidated |
| Comprehensive income (IFRS) | ¥4.8 billion | Consolidated |
| Comprehensive income (IFRS) | ¥4.8 billion | Consolidated |
| Comprehensive income (IFRS) | ¥4.8 billion | Consolidated |
| Net income | ¥1.0 billion | Consolidated |
| Total transactions with owners IFRS | ¥-2.7 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-13.8 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that may be reclassified to profit or loss ociifrs | ¥0.2 billion | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥-0.4 billion | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥-0.4 billion | Consolidated |
| Change in fair value of contingent considerations income IFRS | ¥0.2 billion | Consolidated |
| Share-based payment transactions | ¥57.00 million | Consolidated |
| Income tax expense IFRS | ¥2.2 billion | Consolidated |
| Depreciation and amortization | ¥10.4 billion | Consolidated |
| Depreciation and amortization | ¥3.3 billion | Consolidated |
| Impairment loss | ¥0.7 billion | Consolidated |
| Foreign exchange gain IFRS | ¥93.00 million | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥-11.8 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥1.3 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax items that will not be reclassified to profit or loss ociifrs | ¥0.3 billion | Consolidated |
| Total of items that will not be reclassified to profit or loss ociifrs | ¥1.6 billion | Consolidated |
| Total of items that may be reclassified to profit or loss ociifrs | ¥1.8 billion | Consolidated |
| Financial assets measured at fair value through profit or loss | ¥0.8 billion | Consolidated |
| Profit loss before tax IFRS | ¥3.6 billion | Consolidated |
| Profit loss before tax IFRS | ¥3.6 billion | Consolidated |
| Profit loss before tax IFRS | ¥3.6 billion | Consolidated |
| Disposal of treasury stock | ¥83.00 million | Consolidated |
| Purchase of treasury stock | ¥-0.7 billion | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥4.5 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-8.4 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥38.4 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥38.4 billion | Consolidated |
| Dividendsofsurplus | ¥-2.5 billion | Consolidated |
| Finance income IFRS | ¥1.4 billion | Consolidated |
| Finance income IFRS | ¥1.4 billion | Consolidated |
| Finance income IFRS | ¥1.4 billion | Consolidated |
| Finance costs IFRS | ¥1.9 billion | Consolidated |
| Finance costs IFRS | ¥1.9 billion | Consolidated |
| Finance costs IFRS | ¥1.9 billion | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥-0.4 billion | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥0.4 billion | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥63.00 million | Parent only |
| Dividends from surplus | ¥-2.4 billion | Parent only |
| Interest and dividend income | ¥2.9 billion | Parent only |
| Operating income | ¥-5.5 billion | Parent only |
| Non-operating income | ¥4.2 billion | Parent only |
| Non-operating expenses | ¥1.3 billion | Parent only |
| Gain on sales of non-current assets | ¥3.00 million | Parent only |
| Fixed asset rent | ¥1.2 billion | Parent only |
| Rent expenses on non-current assets | ¥0.3 billion | Parent only |
| Loss on sales and retirement of noncurrent assets | ¥23.00 million | Parent only |
| State subsidy | ¥9.00 million | Parent only |
| Cost of sales | ¥62.9 billion | Parent only |
| Gross profit (loss) | ¥10.5 billion | Parent only |
| Net sales | ¥73.4 billion | Parent only |
| Net income (loss) | ¥-3.0 billion | Parent only |
| Net income (loss) | ¥-3.0 billion | Parent only |
| Provision for directors' bonuses | ¥0.1 billion | Parent only |
| Gain on sales of investment securities | ¥19.00 million | Parent only |
| Loss on valuation of investment securities | ¥0.1 billion | Parent only |
| Interest expenses | ¥0.3 billion | Parent only |
| Income taxes - current | ¥-0.3 billion | Parent only |
| Income taxes | ¥-0.5 billion | Parent only |
| Income taxes - deferred | ¥-0.2 billion | Parent only |
| Depreciation | ¥0.8 billion | Parent only |
| Impairment loss | ¥1.0 billion | Parent only |
| Foreign exchange losses | ¥35.00 million | Parent only |
| Extraordinary income | ¥0.2 billion | Parent only |
| Extraordinary loss | ¥1.2 billion | Parent only |
| Research and development expenses | ¥3.5 billion | Parent only |
| Interest on bonds | ¥0.2 billion | Parent only |
| Income (loss) before income taxes | ¥-3.5 billion | Parent only |
| Ordinary income | ¥-2.5 billion | Parent only |
| Disposal of treasury stock | ¥0.5 billion | Parent only |
| Purchase of treasury stock | ¥-1.0 billion | Parent only |
| Packing and transportation costs | ¥1.3 billion | Parent only |
| Sales commission | ¥2.3 billion | Parent only |
| Selling, general and administrative expenses | ¥15.9 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥-0 | Parent only |
| Provision for bonuses | ¥0.4 billion | Parent only |
| Retirement benefit expenses | ¥77.00 million | Parent only |
Statement of cash flows (34 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.5 billion | Consolidated |
| Other | ¥-0 | Consolidated |
| Other | ¥-3.5 billion | Consolidated |
| Repayments of lease obligations | ¥-2.2 billion | Consolidated |
| Interest received | ¥0.4 billion | Consolidated |
| Interest paid ope cfifrs | ¥-1.7 billion | Consolidated |
| Increase (decrease) in trade and other payables | ¥-2.1 billion | Consolidated |
| Decrease (increase) in trade and other receivables | ¥1.0 billion | Consolidated |
| Loss gain on sale and retirement of fixed assets ope cfifrs | ¥-5.00 million | Consolidated |
| Payments for acquisition of subsidiaries inv cfifrs | ¥-5.7 billion | Consolidated |
| Subtotal | ¥14.9 billion | Consolidated |
| Increase (decrease) in provisions | ¥0.2 billion | Consolidated |
| Purchase of investment securities inv cfifrs | ¥-0.3 billion | Consolidated |
| Proceeds from sale of investment securities inv cfifrs | ¥51.00 million | Consolidated |
| Share of loss profit of investments accounted for using equity method ope cfifrs | ¥0.4 billion | Consolidated |
| Purchase of property plant and equipment inv cfifrs | ¥-6.3 billion | Consolidated |
| Proceeds from sale of property plant and equipment inv cfifrs | ¥0.9 billion | Consolidated |
| Decrease (increase) in inventories | ¥5.1 billion | Consolidated |
| Income taxes paid ope cfifrs | ¥-4.6 billion | Consolidated |
| Income taxes refund ope cfifrs | ¥77.00 million | Consolidated |
| Depreciation and amortization | ¥10.4 billion | Consolidated |
| Impairment losses reversal of impairment losses ope cfifrs | ¥0.7 billion | Consolidated |
| Purchase of intangible assets inv cfifrs | ¥-1.5 billion | Consolidated |
| Proceeds from short term borrowings fin cfifrs | ¥2.9 billion | Consolidated |
| Repayments of short term borrowings fin cfifrs | ¥-1.3 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.7 billion | Consolidated |
| Proceeds from sale of treasury shares fin cfifrs | ¥87.00 million | Consolidated |
| Dividends paid to owners of parent fin cfifrs | ¥-2.4 billion | Consolidated |
| Increase (decrease) in net defined benefit asset and liability | ¥-1.2 billion | Consolidated |
| Dividends received | ¥0.2 billion | Consolidated |
| Financial revenue | ¥-1.4 billion | Consolidated |
| Financial expenses | ¥1.9 billion | Consolidated |
| Proceeds from long term borrowings fin cfifrs | ¥1.0 billion | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-2.7 billion | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-4.6 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥1.3 billion | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥9.2 billion | Consolidated | Disclosed |
| Dividend per share | 50 | Parent only | Disclosed |
| Number of employees | 5,305 | Consolidated | Disclosed |
| Net assets | ¥117.9 billion | Consolidated | Disclosed |
| Net sales | ¥194.9 billion | Consolidated | Disclosed |
| Operating income | ¥4.0 billion | Consolidated | Disclosed |
| Ordinary income | ¥-2.5 billion | Parent only | Disclosed |
| Net income | ¥1.0 billion | Consolidated | Disclosed |
| Total assets | ¥250.1 billion | Consolidated | Disclosed |
| Operating margin | 2.1% | Consolidated | Calculated |
| Net margin | 0.5% | Consolidated | Calculated |
| Sales per employee | 36738549 yen | Consolidated | Calculated |
| Total asset turnover | 0.78 times | Consolidated | Calculated |
| Net assets to total assets | 47.1% | Consolidated | Calculated |