Shin-Etsu Polymer
Shin-Etsu Polymer Co.,Ltd.
Company highlights
The largest segment by revenue is Precision molding products, at 55.9% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Shin-Etsu Polymer
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Precision molding products | ¥59.8 billion | 55.9% | ¥56.0 billion | ¥10.2 billion | 75.3% | 17.1% | ¥10.2 billion |
| Electronic devices | ¥25.7 billion | 24.0% | ¥24.8 billion | ¥1.7 billion | 12.6% | 6.7% | ¥1.2 billion |
| Housing and living materials | ¥21.5 billion | 20.1% | ¥22.1 billion | ¥1.6 billion | 12.0% | 7.6% | ¥1.4 billion |
| Total of the businesses | ¥107.0 billion | 100.0% | ¥13.6 billion | 100.0% | |||
Revenue and profit
Shin-Etsu Polymer
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥4.7 billion | Consolidated |
| Research and development expenses | ¥3.6 billion | Consolidated | |
| Packing and transportation expenses | ¥3.6 billion | Consolidated | |
| Provision for bonuses | ¥0.8 billion | Consolidated | |
| Depreciation | ¥0.3 billion | Parent only | |
| Retirement benefit expenses | ¥0.2 billion | Consolidated | |
| Amortization of goodwill | ¥79.00 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥66.00 million | Consolidated | |
| Provision for directors' bonuses | ¥59.00 million | Consolidated | |
| Provision for retirement benefits | ¥55.00 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥34.6 billion | Consolidated |
| Operating income | ¥14.0 billion | Consolidated | |
| Ordinary income | ¥14.0 billion | Consolidated | |
| Net income | ¥9.9 billion | Consolidated |
Shin-Etsu Polymer
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥4.7 billion
- Research and development expenses ¥3.6 billion
- Packing and transportation expenses ¥3.6 billion
- Provision for bonuses ¥0.8 billion
- Depreciation ¥0.3 billion
- Retirement benefit expenses ¥0.2 billion
- Other (not itemized) ¥7.4 billion
Performance, financial position and capital allocation
Long-term changes in performance
Shin-Etsu Polymer
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
Shin-Etsu Polymer
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥92.6B | ¥108.3B | ¥104.4B | ¥110.6B | ¥115.1B |
| Year on year (%) | +20.5%◆ | +16.9% | -3.6% | +5.9% | +4.1% |
| Ordinary income (loss) | ¥10.1B | ¥13.0B | ¥11.5B | ¥13.2B | ¥14.0B |
| Change from prior year | +44.3% | +28.2% | -11.2% | +14.6% | +6.0% |
| Ordinary income (loss) as a share of Net sales | 10.9% | 12.0% | 11.0% | 12.0% | 12.2% |
| Change (percentage points) | +1.8 points | +1.1 points | -0.9 points | +0.9 points | +0.2 points |
Fiscal periods marked for changes
- 2016Ordinary income (loss) as a share of revenue +2.0 points
- 2022Net sales year on year +20.5%
Shin-Etsu Polymer
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Shin-Etsu Polymer
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 | ¥92.6 billion | ¥108.3 billion | ¥104.4 billion | ¥110.6 billion | ¥115.1 billion |
| Ordinary income (loss) | ¥10.1 billion | ¥13.0 billion | ¥11.5 billion | ¥13.2 billion | ¥14.0 billion |
| Net income (loss) attributable to owners of parent | ¥6.3 billion | ¥8.5 billion | ¥8.7 billion | ¥9.4 billion | ¥9.9 billion |
| Comprehensive income | ¥9.8 billion | ¥12.9 billion | ¥11.5 billion | ¥14.7 billion | ¥11.4 billion |
| Net assets | ¥94.3 billion | ¥105.1 billion | ¥113.0 billion | ¥123.2 billion | ¥129.6 billion |
| Total assets | ¥122.6 billion | ¥135.4 billion | ¥140.8 billion | ¥153.0 billion | ¥153.0 billion |
| Net assets per share | 1,166.23 yen | 1,294.09 yen | 1,394.32 yen | 1,525.86 yen | 1,606.37 yen |
| Basic earnings (loss) per share | 78.15 yen | 105.68 yen | 107.31 yen | 116.99 yen | 123.15 yen |
| Diluted earnings per share | 77.89 yen | 105.11 yen | 106.62 yen | 116.37 yen | 122.28 yen |
| Equity-to-asset ratio | 76.7% | 77.4% | 80.0% | 80.2% | 84.4% |
| Return on equity | 7.0% | 8.6% | 8.0% | 8.0% | 7.9% |
| Net cash provided by (used in) operating activities | ¥9.8 billion | ¥9.1 billion | ¥12.0 billion | ¥16.0 billion | ¥14.4 billion |
| Net cash provided by (used in) investing activities | ¥-9.7 billion | ¥-11.2 billion | ¥-12.3 billion | ¥-11.0 billion | ¥-4.7 billion |
| Net cash provided by (used in) financing activities | ¥-2.4 billion | ¥-2.5 billion | ¥-4.1 billion | ¥-4.9 billion | ¥-5.5 billion |
| Cash and cash equivalents | ¥45.8 billion | ¥43.8 billion | ¥40.7 billion | ¥42.7 billion | ¥47.0 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥63.3 billion | ¥72.9 billion | ¥70.0 billion | ¥77.3 billion | ¥84.6 billion |
| Ordinary income (loss) | ¥8.6 billion | ¥10.5 billion | ¥11.4 billion | ¥13.7 billion | ¥14.0 billion |
| Net income (loss) | ¥6.5 billion | ¥6.7 billion | ¥9.9 billion | ¥11.2 billion | ¥12.3 billion |
| Capital stock | ¥11.6 billion | ¥11.6 billion | ¥11.6 billion | ¥11.6 billion | ¥11.6 billion |
| Total number of issued shares (common stock) | 82,623,000 shares | 82,623,000 shares | 82,623,000 shares | 82,623,000 shares | 82,623,000 shares |
| Net assets | ¥57.5 billion | ¥62.1 billion | ¥68.3 billion | ¥74.9 billion | ¥82.4 billion |
| Total assets | ¥83.0 billion | ¥87.8 billion | ¥92.7 billion | ¥99.0 billion | ¥102.2 billion |
| Net assets per share | 708.87 yen | 762.04 yen | 841.32 yen | 926.05 yen | 1,019.58 yen |
| Dividend per share | 26 yen | 38 yen | 46 yen | 52 yen | 62 yen |
| Interim dividend per share | 12 yen | 18 yen | 22 yen | 25 yen | 30 yen |
| Basic earnings (loss) per share | 80.3 yen | 83.14 yen | 122.97 yen | 139.36 yen | 152.43 yen |
| Diluted earnings per share | 80.04 yen | 82.69 yen | 122.19 yen | 138.61 yen | 151.36 yen |
| Equity-to-asset ratio | 68.8% | 70.2% | 73.2% | 75.2% | 80.2% |
| Return on equity | 11.8% | 11.3% | 15.3% | 15.8% | 15.7% |
| Payout ratio | 32.4% | 45.7% | 37.4% | 37.3% | 40.7% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥62 | ¥30 | 40.7% | |
| FY ending 3/2025 | ¥52 | ¥25 | 37.3% | |
| FY ending 3/2024 | ¥46 | ¥22 | 37.4% | |
| FY ending 3/2023 | ¥38 | ¥18 | 45.7% | |
| FY ending 3/2022 | ¥26 | ¥12 | 32.4% | |
| FY ending 3/2021 | ¥20 | ¥9 | 41.7% | |
| FY ending 3/2020 | ¥18 | ¥8 | 45.7% | |
| FY ending 3/2019 | ¥16 | ¥8 | 30.5% | |
| FY ending 3/2018 | ¥12 | ¥6 | 19.7% | |
| FY ending 3/2017 | ¥12 | ¥6 | 45.8% | |
| FY ending 3/2016 | ¥9 | ¥4.5 | 54.0% | |
| FY ending 3/2015 | ¥9 | ¥4.5 | 61.7% | |
| FY ending 3/2014 | ¥9 | ¥4.5 | 849.1% | |
| FY ending 3/2013 | ¥9 | ¥4.5 | 47.3% |
Shin-Etsu Polymer
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Shin-Etsu Polymer
Unit %Source Annual securities reports
- Financial institutions12.87%
- Securities firms2.07%
- Other corporations52.94%
- Foreign holders (institutions)16.64%
- Foreign holders (individuals)0.03%
- Individuals and others15.45%
- Government and municipalities0.00%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 信越化学工業株式会社 | 53.48% | 42,986,000 |
| 2 | 日本マスタートラスト信託銀行株式会社(信託口) | 7.35% | 5,910,000 |
| 3 | 株式会社日本カストディ銀行(信託口) | 2.6% | 2,092,000 |
| 4 | CEPLUX- THE INDEPENDENT UCITS PLATFORM 2(常任代理人 シティバンク、エヌ・エイ東京支店カストディ業務部) | 2.42% | 1,945,000 |
| 5 | 光通信KK投資事業有限責任組合 | 1.22% | 986,000 |
| 6 | 日本生命保険相互会社 (常任代理人 日本マスタートラスト信託銀行株式会社) | 0.95% | 768,000 |
| 7 | STATE STREET BANK AND TRUST COMPANY 505103(常任代理人 株式会社みずほ銀行決済営業部) | 0.86% | 693,000 |
| 8 | THE BANK OF NEW YORK MELLON 140044 (常任代理人 株式会社みずほ銀行決済営業部) | 0.84% | 678,000 |
| 9 | BNYM AS AGT/CLTS NON TREATY JASDEC (常任代理人 株式会社三菱UFJ銀行) | 0.75% | 605,000 |
| 10 | JP MORGAN CHASE BANK 385781 (常任代理人 株式会社みずほ銀行決済営業部) | 0.6% | 487,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥3.6 billion | ¥3.4 billion |
| FY ending 3/2025 | ¥3.7 billion | Could not be retrieved |
| FY ending 3/2021 | ¥3.6 billion | ¥3.1 billion |
| FY ending 3/2020 | ¥3.9 billion | Could not be retrieved |
| FY ending 3/2017 | ¥3.6 billion | Could not be retrieved |
| FY ending 3/2016 | ¥3.6 billion | Could not be retrieved |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| Precision molding products | ¥1.7 billion | ¥2.0 billion |
| Electronic devices | ¥1.2 billion | ¥0.8 billion |
| Housing and living materials | ¥0.8 billion | ¥0.6 billion |
Revenue scale in the same industry
Shin-Etsu Polymer
Source Annual securities reports of each company
Chemicals: 212 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 Mitsubishi Chemical GloupFY Mar 2026 ¥3.7T
- 2 Asahi KaseiFY Mar 2026 ¥3.1T
- 3 Shin-Etsu ChemicalFY Mar 2026 ¥2.6T
- … 59 companies
- 63 SANYO CHEMICAL INDUSTRIESFY Mar 2026 ¥127.9B
- 64 Dainichiseika Color & Chemicals MfgFY Mar 2026 ¥124.3B
- 65 Shin-Etsu PolymerThis companyFY Mar 2026 ¥115.1B
- 66 KH NeochemFY Dec 2025 ¥115.1B
- 67 Sekisui KaseiFY Mar 2026 ¥113.9B
- … 145 companies
Workforce information
Women 19.6 yrs Average length of service by gender
Women 218 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 1,034 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
15.3 hours |
| Annual paid leave taken (all employees) | 74.2% |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 6.2% |
| Share of board members who are women | 22.2% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 23,825 t-CO2 |
| Sites covered by the report | 3 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | EY新日本有限責任監査法人 |
| Audit fees (this year, total) | ¥67.00 million |
| Non-audit fees (this year, total) | ¥5.00 million |
| Audit fees (this year, network firms) | ¥29.00 million |
| Non-audit fees (this year, network firms) | ¥7.00 million |
| Going concern note | Stated as not applicable |
| 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 | ¥11.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥14.4 billion | Consolidated |
| Net sales | ¥115.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-4.7 billion | Consolidated |
| Diluted earnings per share | 122.28 yen | Consolidated |
| Cash and cash equivalents | ¥47.0 billion | Consolidated |
| Net assets | ¥129.6 billion | Consolidated |
| Ordinary income (loss) | ¥14.0 billion | Consolidated |
| Total assets | ¥153.0 billion | Consolidated |
| Return on equity | 7.9% | Consolidated |
| Equity-to-asset ratio | 84.4% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥9.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-5.5 billion | Consolidated |
| Basic earnings (loss) per share | 123.15 yen | Consolidated |
| Net assets per share | 1,606.37 yen | Consolidated |
| Dividend per share | 62 yen | Parent only |
| Net sales | ¥84.6 billion | Parent only |
| Net income (loss) | ¥12.3 billion | Parent only |
| Diluted earnings per share | 151.36 yen | Parent only |
| Total number of issued shares (common stock) | 82,623,000 shares | Parent only |
| Net assets | ¥82.4 billion | Parent only |
| Ordinary income (loss) | ¥14.0 billion | Parent only |
| Total assets | ¥102.2 billion | Parent only |
| Return on equity | 15.7% | Parent only |
| Equity-to-asset ratio | 80.2% | Parent only |
| Capital stock | ¥11.6 billion | Parent only |
| Payout ratio | 40.7% | Parent only |
| Interim dividend per share | 30 yen | Parent only |
| Basic earnings (loss) per share | 152.43 yen | Parent only |
| Net assets per share | 1,019.58 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 4,123 people | Consolidated |
| Number of employees | 4,123 people | Consolidated |
| Wage gap between men and women (all employees) | 74.5% | Parent only |
| Average length of service (years) | 19.4 years | Parent only |
| Average annual salary | ¥6.84 million | Parent only |
| Average age (years) | 44.1 years old | Parent only |
| Number of employees | 1,034 people | Parent only |
| Number of employees | 1,034 people | Parent only |
| Number of employees | 1,034 people | Parent only |
| Wage gap between men and women (regular employees) | 76.0% | Parent only |
| Wage gap between men and women (non-regular employees) | 60.6% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 57,153,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 2,251,600 shares | Consolidated |
| Number of shares | 82,623,376 shares | Consolidated |
| Shareholding ratio treasury shares etc | 2.7% | Consolidated |
| Shareholding ratio | 71.1% | Consolidated |
| Number of shares held in own name treasury shares etc | 2,251,600 shares | Consolidated |
| Number of voting rights | 803,043 units | Consolidated |
| Carrying amount on the balance sheet | ¥57.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥1.1 billion | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Number of issues | 11 issues | Consolidated |
| Total shareholder return | 216.1% | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥115.1 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥3.4 billion | Consolidated |
| Write-downs of inventories | ¥0.4 billion | Consolidated |
| Depreciation | ¥6.3 billion | Consolidated |
| Number of consolidated subsidiaries | 16 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 6.2% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥3.6 billion | Consolidated |
| Research and development expenses | ¥3.6 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥3.4 billion | Consolidated |
Audit (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥67.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥29.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥67.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥29.00 million | Consolidated |
| Fees for non-audit services - total | ¥7.00 million | Consolidated |
| Fees for non-audit services - total | ¥5.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥7.00 million | Consolidated |
| Non audit fees consolidated subsidiaries | ¥5.00 million | Consolidated |
Accounts unique to this company (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥58.00 million | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥-58.00 million | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥51.00 million | Consolidated |
| Change in average annual salary from the previous year | 2.4% | Parent only |
| Revenue | ¥58.00 million | Parent only |
Balance sheet (119 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.1 billion | Consolidated |
| Other | ¥0.9 billion | Consolidated |
| Other | ¥1.5 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥44.00 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.5 billion | Consolidated |
| Other, net | ¥2.5 billion | Consolidated |
| Software | ¥0.7 billion | Consolidated |
| Work in process | ¥2.1 billion | Consolidated |
| Retained earnings | ¥95.8 billion | Consolidated |
| Raw materials and supplies | ¥6.4 billion | Consolidated |
| Notes receivable - trade | ¥0.1 billion | Consolidated |
| Notes receivable - trade | ¥24.3 billion | Consolidated |
| Merchandise and finished goods | ¥13.0 billion | Consolidated |
| Non-current liabilities | ¥3.5 billion | Consolidated |
| Non-current assets | ¥51.0 billion | Consolidated |
| Land | ¥6.8 billion | Consolidated |
| Accounts receivable - trade | ¥24.2 billion | Consolidated |
| Contract liabilities | ¥0.1 billion | Consolidated |
| Contract assets | ¥39.00 million | Consolidated |
| Buildings and structures, net | ¥26.9 billion | Consolidated |
| Construction in progress | ¥2.8 billion | Consolidated |
| Provision for directors' bonuses | ¥59.00 million | Consolidated |
| Investments and other assets | ¥2.8 billion | Consolidated |
| Investment securities | ¥1.1 billion | Consolidated |
| Notes and accounts payable - trade | ¥10.6 billion | Consolidated |
| Subscription rights to shares | ¥0.4 billion | Consolidated |
| Property, plant and equipment | ¥47.5 billion | Consolidated |
| Accounts receivable - other | ¥2.1 billion | Consolidated |
| Income taxes payable | ¥1.7 billion | Consolidated |
| Accrued expenses | ¥3.0 billion | Consolidated |
| Accounts payable - other | ¥0.5 billion | Consolidated |
| Shareholders' equity | ¥115.1 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥8.3 billion | Consolidated |
| Current liabilities | ¥20.0 billion | Consolidated |
| Current assets | ¥102.0 billion | Consolidated |
| Accumulated depreciation | ¥-90.2 billion | Consolidated |
| Foreign currency translation adjustment | ¥13.5 billion | Consolidated |
| Intangible assets | ¥0.8 billion | Consolidated |
| Cash and cash equivalents | ¥47.0 billion | Consolidated |
| Cash and deposits | ¥50.1 billion | Consolidated |
| Net assets | ¥129.6 billion | Consolidated |
| Net assets | ¥129.6 billion | Consolidated |
| Total assets | ¥153.0 billion | Consolidated |
| Deferred tax assets | ¥0.8 billion | Consolidated |
| Treasury stock | ¥-3.0 billion | Consolidated |
| Valuation and translation adjustments | ¥14.0 billion | Consolidated |
| Liabilities | ¥23.4 billion | Consolidated |
| Liabilities and net assets | ¥153.0 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.2 billion | Consolidated |
| Capital surplus | ¥10.7 billion | Consolidated |
| Capital stock | ¥11.6 billion | Consolidated |
| Provision for bonuses | ¥1.6 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥-30.00 million | Consolidated |
| Net defined benefit liability | ¥1.3 billion | Consolidated |
| Electronically recorded obligations - operating | ¥1.0 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥3.6 billion | Consolidated |
| Other | ¥0.3 billion | Parent only |
| Other | ¥0.5 billion | Parent only |
| Other | ¥0.5 billion | Parent only |
| Other | ¥15.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.5 billion | Parent only |
| Software | ¥0.7 billion | Parent only |
| Work in process | ¥0.8 billion | Parent only |
| General reserve | ¥15.2 billion | Parent only |
| Retained earnings | ¥62.3 billion | Parent only |
| Legal retained earnings | ¥1.0 billion | Parent only |
| Raw materials and supplies | ¥3.3 billion | Parent only |
| Notes receivable - trade | ¥0.1 billion | Parent only |
| Merchandise and finished goods | ¥7.9 billion | Parent only |
| Non-current liabilities | ¥2.3 billion | Parent only |
| Non-current assets | ¥45.6 billion | Parent only |
| Land | ¥5.7 billion | Parent only |
| Accounts receivable - trade | ¥17.0 billion | Parent only |
| Tools, furniture and fixtures | ¥1.0 billion | Parent only |
| Buildings, net | ¥20.1 billion | Parent only |
| Construction in progress | ¥1.9 billion | Parent only |
| Provision for directors' bonuses | ¥59.00 million | Parent only |
| Investments and other assets | ¥10.2 billion | Parent only |
| Investment securities | ¥1.1 billion | Parent only |
| Notes payable trade | ¥10.00 million | Parent only |
| Subscription rights to shares | ¥0.4 billion | Parent only |
| Property, plant and equipment | ¥34.7 billion | Parent only |
| Accounts receivable - other | ¥1.5 billion | Parent only |
| Income taxes payable | ¥1.2 billion | Parent only |
| Accrued expenses | ¥1.6 billion | Parent only |
| Accounts payable - other | ¥0.5 billion | Parent only |
| Shareholders' equity | ¥81.4 billion | Parent only |
| Structures, net | ¥0.6 billion | Parent only |
| Machinery and equipment, net | ¥5.3 billion | Parent only |
| Current liabilities | ¥17.5 billion | Parent only |
| Current assets | ¥56.6 billion | Parent only |
| Intangible assets | ¥0.7 billion | Parent only |
| Cash and deposits | ¥22.4 billion | Parent only |
| Net assets | ¥82.4 billion | Parent only |
| Net assets | ¥82.4 billion | Parent only |
| Total assets | ¥102.2 billion | Parent only |
| Deferred tax assets | ¥1.4 billion | Parent only |
| Retained earnings brought forward | ¥46.1 billion | Parent only |
| Treasury stock | ¥-3.0 billion | Parent only |
| Valuation and translation adjustments | ¥0.5 billion | Parent only |
| Liabilities | ¥19.8 billion | Parent only |
| Liabilities and net assets | ¥102.2 billion | Parent only |
| Accounts payable - trade | ¥8.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-51.00 million | Parent only |
| Capital surplus | ¥10.5 billion | Parent only |
| Legal capital surplus | ¥10.5 billion | Parent only |
| Capital stock | ¥11.6 billion | Parent only |
| Asset retirement obligations | ¥1.4 billion | Parent only |
| Provision for bonuses | ¥1.4 billion | Parent only |
| Vehicles, net | ¥0.2 billion | Parent only |
| Provision for retirement benefits | ¥0.9 billion | Parent only |
| Long-term prepaid expenses | ¥66.00 million | Parent only |
| Long term accounts payable other | ¥27.00 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥1.7 billion | Parent only |
| Shares of subsidiaries and associates | ¥5.6 billion | Parent only |
| Electronically recorded obligations - operating | ¥1.0 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥3.1 billion | Parent only |
| Deposits received | ¥3.0 billion | Parent only |
Statement of income (90 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Other | ¥27.00 million | Consolidated |
| Other comprehensive income | ¥1.5 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.2 billion | Consolidated |
| Amortization of goodwill | ¥79.00 million | Consolidated |
| Dividends from surplus | ¥-4.6 billion | Consolidated |
| Comprehensive income | ¥11.4 billion | Consolidated |
| Interest income | ¥0.3 billion | Consolidated |
| Dividend income | ¥0.1 billion | Consolidated |
| Operating income | ¥14.0 billion | Consolidated |
| Operating income | ¥14.0 billion | Consolidated |
| Non-operating income | ¥0.6 billion | Consolidated |
| Non-operating expenses | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥14.4 billion | Consolidated |
| Cost of sales | ¥80.5 billion | Consolidated |
| Gross profit (loss) | ¥34.6 billion | Consolidated |
| Net sales | ¥115.1 billion | Consolidated |
| Net sales | ¥115.1 billion | Consolidated |
| Net income | ¥9.9 billion | Consolidated |
| Net income | ¥9.9 billion | Consolidated |
| Net income (loss) | ¥9.9 billion | Consolidated |
| Net income (loss) | ¥9.9 billion | Consolidated |
| Provision for directors' bonuses | ¥59.00 million | Consolidated |
| Gain on sales of investment securities | ¥67.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-4.7 billion | Consolidated |
| Interest expenses | ¥40.00 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥10.00 million | Consolidated |
| Income taxes - current | ¥3.7 billion | Consolidated |
| Income taxes | ¥3.7 billion | Consolidated |
| Income taxes - deferred | ¥55.00 million | Consolidated |
| Impairment loss | ¥51.00 million | Consolidated |
| Foreign exchange losses | ¥0.6 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥1.3 billion | Consolidated |
| Extraordinary income | ¥69.00 million | Consolidated |
| Extraordinary loss | ¥0.4 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥27.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥4.3 billion | Consolidated |
| Research and development expenses | ¥3.6 billion | Consolidated |
| Income (loss) before income taxes | ¥13.6 billion | Consolidated |
| Income (loss) before income taxes | ¥13.6 billion | Consolidated |
| Ordinary income | ¥14.0 billion | Consolidated |
| Salaries and allowances | ¥4.7 billion | Consolidated |
| Disposal of treasury stock | ¥0.5 billion | Consolidated |
| Purchase of treasury stock | ¥-0.9 billion | Consolidated |
| Packing and transportation expenses | ¥3.6 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥11.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-5.5 billion | Consolidated |
| Selling, general and administrative expenses | ¥20.5 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥66.00 million | Consolidated |
| Provision for bonuses | ¥0.8 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥-20.00 million | Consolidated |
| Retirement benefit expenses | ¥0.2 billion | Consolidated |
| Other | ¥50.00 million | Parent only |
| Other | ¥2.00 million | Parent only |
| Dividends from surplus | ¥-4.6 billion | Parent only |
| Interest income | ¥61.00 million | Parent only |
| Dividend income | ¥4.6 billion | Parent only |
| Operating income | ¥9.1 billion | Parent only |
| Non-operating income | ¥4.9 billion | Parent only |
| Non-operating expenses | ¥33.00 million | Parent only |
| Loss on sale of non-current assets | ¥8.00 million | Parent only |
| Loss on retirement of non-current assets | ¥7.00 million | Parent only |
| Cost of sales | ¥61.8 billion | Parent only |
| Gross profit (loss) | ¥22.8 billion | Parent only |
| Net sales | ¥84.6 billion | Parent only |
| Net income (loss) | ¥12.3 billion | Parent only |
| Net income (loss) | ¥12.3 billion | Parent only |
| Provision for directors' bonuses | ¥59.00 million | Parent only |
| Gain on extinguishment of tie-in shares | ¥0.8 billion | Parent only |
| Interest expenses | ¥14.00 million | Parent only |
| Gain on reversal of share acquisition rights | ¥10.00 million | Parent only |
| Income taxes - current | ¥2.5 billion | Parent only |
| Income taxes | ¥2.6 billion | Parent only |
| Income taxes - deferred | ¥49.00 million | Parent only |
| Depreciation | ¥0.3 billion | Parent only |
| Impairment loss | ¥17.00 million | Parent only |
| Foreign exchange gains | ¥0.2 billion | Parent only |
| Extraordinary income | ¥0.9 billion | Parent only |
| Extraordinary loss | ¥17.00 million | Parent only |
| Research and development expenses | ¥3.6 billion | Parent only |
| Income (loss) before income taxes | ¥14.8 billion | Parent only |
| Ordinary income | ¥14.0 billion | Parent only |
| Salaries and allowances | ¥2.2 billion | Parent only |
| Disposal of treasury stock | ¥0.5 billion | Parent only |
| Purchase of treasury stock | ¥-0.9 billion | Parent only |
| Packing and transportation expenses | ¥2.9 billion | Parent only |
| Selling, general and administrative expenses | ¥13.7 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥9.00 million | Parent only |
| Provision for bonuses | ¥0.5 billion | Parent only |
| Provision for retirement benefits | ¥55.00 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥6.4 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥1.5 billion | Consolidated |
| Total changes during the period | ¥7.5 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.2 billion | Parent only |
Statement of cash flows (26 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥-0.5 billion | Consolidated |
| Amortization of goodwill | ¥79.00 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-4.6 billion | Consolidated |
| Interest expenses paid | ¥-39.00 million | Consolidated |
| Interest and dividends income received | ¥0.4 billion | Consolidated |
| Interest and dividend income | ¥-0.4 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.4 billion | Consolidated |
| Net decrease (increase) in time deposits | ¥-0.8 billion | Consolidated |
| Subtotal | ¥18.2 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-67.00 million | Consolidated |
| Interest expenses | ¥40.00 million | Consolidated |
| Purchase of property plant and equipment | ¥-4.1 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥39.00 million | Consolidated |
| Decrease/increase in consumption taxes receivable/payable | ¥1.1 billion | Consolidated |
| Decrease (increase) in inventories | ¥0.8 billion | Consolidated |
| Income taxes refund (paid) | ¥-4.1 billion | Consolidated |
| Depreciation | ¥6.3 billion | Consolidated |
| Impairment loss | ¥51.00 million | Consolidated |
| Foreign exchange loss (gain) | ¥0.4 billion | Consolidated |
| Purchase of intangible assets | ¥-0.2 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.9 billion | Consolidated |
| Proceeds from sales of treasury stock | ¥0.5 billion | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-37.00 million | Consolidated |
| Dividends | ¥-4.6 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥14.4 billion | Consolidated | Disclosed |
| Dividend per share | 62 | Parent only | Disclosed |
| Number of employees | 4,123 | Consolidated | Disclosed |
| Net assets | ¥129.6 billion | Consolidated | Disclosed |
| Net sales | ¥115.1 billion | Consolidated | Disclosed |
| Operating income | ¥14.0 billion | Consolidated | Disclosed |
| Ordinary income | ¥14.0 billion | Consolidated | Disclosed |
| Net income | ¥9.9 billion | Consolidated | Disclosed |
| Total assets | ¥153.0 billion | Consolidated | Disclosed |
| Operating margin | 12.2% | Consolidated | Calculated |
| Net margin | 8.6% | Consolidated | Calculated |
| Sales per employee | 27920446 yen | Consolidated | Calculated |
| Total asset turnover | 0.75 times | Consolidated | Calculated |
| Net assets to total assets | 84.7% | Consolidated | Calculated |