SAN-AI OBBLI
SAN-AI OBBLI CO.,LTD
Company highlights
The largest segment by revenue is Oil, at 85.4% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
SAN-AI OBBLI
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Ordinary income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Oil | ¥516.4 billion | 85.4% | ¥560.3 billion | ¥5.7 billion | 38.3% | 1.1% | ¥7.4 billion |
| Gas | ¥58.5 billion | 9.7% | ¥61.3 billion | ¥2.3 billion | 15.5% | 3.9% | ¥2.1 billion |
| Aviation | ¥16.7 billion | 2.8% | ¥14.4 billion | ¥5.7 billion | 38.6% | 34.1% | ¥3.7 billion |
| Chemical | ¥12.8 billion | 2.1% | ¥12.7 billion | ¥1.1 billion | 7.6% | 8.8% | ¥1.1 billion |
| Total of the businesses | ¥604.4 billion | 100.0% | ¥14.8 billion | 100.0% | |||
Revenue and profit
SAN-AI OBBLI
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Personnel expenses | ¥13.1 billion | Consolidated |
| Miscellaneous expenses | ¥6.5 billion | Consolidated | |
| Depreciation | ¥5.2 billion | Consolidated | |
| Rent expenses | ¥4.7 billion | Consolidated | |
| Directors compensations salaries and allowances | ¥3.5 billion | Parent only | |
| Other | ¥2.9 billion | Parent only | |
| Provision for bonuses | ¥1.9 billion | Consolidated | |
| Commission fees | ¥1.8 billion | Parent only | |
| Freightage and packing expenses | ¥1.0 billion | Parent only | |
| Welfare expenses | ¥0.9 billion | Parent only | |
| Amortization of goodwill | ¥0.5 billion | Consolidated | |
| Retirement benefit expenses | ¥0.2 billion | Consolidated | |
| Sales commission | ¥0.1 billion | Parent only | |
| Provision for directors' bonuses | ¥85.00 million | Consolidated | |
| Provision for directors' retirement benefits | ¥41.00 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥7.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥59.5 billion | Consolidated |
| Ordinary income | ¥13.4 billion | Consolidated | |
| Operating income | ¥12.4 billion | Consolidated | |
| Net income | ¥9.2 billion | Consolidated |
SAN-AI OBBLI
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Personnel expenses ¥13.1 billion
- Miscellaneous expenses ¥6.5 billion
- Depreciation ¥5.2 billion
- Rent expenses ¥4.7 billion
- Directors compensations salaries and allowances ¥3.5 billion
- Other ¥2.9 billion
- Other (not itemized) ¥11.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
SAN-AI OBBLI
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
SAN-AI OBBLI
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥598.7B | ¥647.8B | ¥659.6B | ¥654.4B | ¥611.6B |
| Year on year (%) | +26.3%◆ | +8.2% | +1.8% | -0.8% | -6.5% |
| Ordinary income (loss) | ¥13.1B | ¥16.0B | ¥17.7B | ¥12.9B | ¥13.4B |
| Change from prior year | +31.2% | +22.2% | +10.6% | -27.5% | +4.5% |
| Ordinary income (loss) as a share of Net sales | 2.2% | 2.5% | 2.7% | 2.0% | 2.2% |
| Change (percentage points) | +0.1 points | +0.3 points | +0.2 points | -0.7 points | +0.2 points |
Fiscal periods marked for changes
- 2021Net sales year on year -29.0%
- 2022Net sales year on year +26.3%
SAN-AI OBBLI
Earnings and net assets per share over time
Unit yenSource Annual securities reports
SAN-AI OBBLI
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥598.7 billion | ¥647.8 billion | ¥659.6 billion | ¥654.4 billion | ¥611.6 billion |
| Ordinary income (loss) | ¥13.1 billion | ¥16.0 billion | ¥17.7 billion | ¥12.9 billion | ¥13.4 billion |
| Net income (loss) attributable to owners of parent | ¥8.3 billion | ¥10.9 billion | ¥11.2 billion | ¥8.7 billion | ¥9.2 billion |
| Comprehensive income | ¥8.0 billion | ¥10.6 billion | ¥15.3 billion | ¥6.7 billion | ¥10.2 billion |
| Net assets | ¥112.4 billion | ¥117.4 billion | ¥123.8 billion | ¥120.0 billion | ¥122.7 billion |
| Total assets | ¥197.9 billion | ¥201.2 billion | ¥218.6 billion | ¥207.1 billion | ¥212.0 billion |
| Net assets per share | 1,559.26 yen | 1,668.6 yen | 1,830.74 yen | 1,821.8 yen | 1,873.49 yen |
| Basic earnings (loss) per share | 120.66 yen | 160.2 yen | 171.15 yen | 136.93 yen | 147.69 yen |
| Equity-to-asset ratio | 54.2% | 55.5% | 53.9% | 54.8% | 54.7% |
| Return on equity | 8.0% | 10.0% | 9.8% | 7.5% | 8.0% |
| Net cash provided by (used in) operating activities | ¥10.5 billion | ¥18.9 billion | ¥27.2 billion | ¥0.9 billion | ¥23.1 billion |
| Net cash provided by (used in) investing activities | ¥-3.3 billion | ¥-3.3 billion | ¥-8.7 billion | ¥-2.5 billion | ¥-5.2 billion |
| Net cash provided by (used in) financing activities | ¥-5.7 billion | ¥-6.9 billion | ¥-11.9 billion | ¥-11.5 billion | ¥-8.8 billion |
| Cash and cash equivalents | ¥38.0 billion | ¥46.7 billion | ¥53.4 billion | ¥40.3 billion | ¥49.4 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥287.3 billion | ¥316.7 billion | ¥316.1 billion | ¥296.4 billion | ¥262.5 billion |
| Ordinary income (loss) | ¥6.9 billion | ¥9.3 billion | ¥12.6 billion | ¥7.8 billion | ¥10.0 billion |
| Net income (loss) | ¥5.8 billion | ¥7.9 billion | ¥9.3 billion | ¥6.8 billion | ¥8.6 billion |
| Capital stock | ¥10.1 billion | ¥10.1 billion | ¥10.1 billion | ¥10.1 billion | ¥10.1 billion |
| Total number of issued shares (common stock) | 71,000,000 shares | 68,000,000 shares | 66,000,000 shares | 66,000,000 shares | 63,000,000 shares |
| Net assets | ¥84.3 billion | ¥87.3 billion | ¥90.6 billion | ¥84.5 billion | ¥85.5 billion |
| Total assets | ¥134.0 billion | ¥140.4 billion | ¥153.7 billion | ¥136.3 billion | ¥138.2 billion |
| Net assets per share | 1,226.33 yen | 1,303.27 yen | 1,409.51 yen | 1,356.49 yen | 1,382.22 yen |
| Dividend per share | 40 yen | 55 yen | 80 yen | 100 yen | 100 yen |
| Interim dividend per share | 14 yen | 19 yen | 30 yen | 50 yen | 50 yen |
| Basic earnings (loss) per share | 84.61 yen | 115.46 yen | 142.64 yen | 106.94 yen | 138.49 yen |
| Equity-to-asset ratio | 62.9% | 62.1% | 59.0% | 62.0% | 61.9% |
| Return on equity | 7.0% | 9.2% | 10.5% | 7.7% | 10.1% |
| Payout ratio | 47.3% | 47.6% | 56.1% | 93.5% | 72.2% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥100 | ¥50 | 72.2% | |
| FY ending 3/2025 | ¥100 | ¥50 | 93.5% | |
| FY ending 3/2024 | ¥80 | ¥30 | 56.1% | |
| FY ending 3/2023 | ¥55 | ¥19 | 47.6% | |
| FY ending 3/2022 | ¥40 | ¥14 | 47.3% | |
| FY ending 3/2021 | ¥28 | ¥14 | 36.9% | |
| FY ending 3/2020 | ¥28 | ¥14 | 36.3% | |
| FY ending 3/2019 | ¥27 | ¥13 | 31.9% | |
| FY ending 3/2018 | ¥27 | ¥12 | 29.6% | |
| FY ending 3/2017 | ¥21 | ¥9 | 24.6% | |
| FY ending 3/2016 | ¥19 | ¥8.5 | 26.8% | |
| FY ending 3/2015 | ¥18.5 | ¥7 | 30.1% | |
| FY ending 3/2014 | ¥14 | ¥6.5 | 29.3% | |
| FY ending 3/2013 | ¥13.5 | ¥6.5 | 48.9% |
SAN-AI OBBLI
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
SAN-AI OBBLI
Unit %Source Annual securities reports
- Financial institutions35.39%
- Securities firms0.82%
- Other corporations20.02%
- Foreign holders (institutions)25.56%
- Foreign holders (individuals)0.01%
- Individuals and others18.21%
- Government and municipalities0.00%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 公益財団法人市村清新技術財団 | 13.38% | 8,282,000 |
| 2 | 日本マスタートラスト信託銀行株式会社(信託口) | 12.7% | 7,860,000 |
| 3 | 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・株式会社リコー退職給付信託口) | 9.37% | 5,800,000 |
| 4 | NORTHERN TRUST CO.(AVFC) REFIDELITY FUNDS(常任代理人 香港上海銀行東京支店) | 6.71% | 4,152,000 |
| 5 | 株式会社日本カストディ銀行(信託口) | 4.09% | 2,532,000 |
| 6 | 光通信KK投資事業有限責任組合無限責任組合員光通信株式会社 | 3.26% | 2,018,000 |
| 7 | 株式会社リコー | 1.8% | 1,113,000 |
| 8 | 三愛オブリ持株会 | 1.74% | 1,077,000 |
| 9 | ENEOSホールディングス株式会社 | 1.56% | 967,000 |
| 10 | みずほ信託銀行株式会社 退職給付信託 佐賀銀行口 再信託受託者 株式会社日本カストディ銀行 | 1.55% | 960,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥9.4 billion |
| FY ending 3/2021 | ¥4.3 billion |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| Oil | ¥2.4 billion |
| Gas | ¥1.2 billion |
| Aviation | ¥3.6 billion |
| Chemical | ¥0.7 billion |
Revenue scale in the same industry
SAN-AI OBBLI
Source Annual securities reports of each company
Wholesale Trade: 330 companies · revenue · largest first・FY Mar 2026・Consolidated・Disclosed
- 1 Mitsubishi ¥18.9T
- 2 ITOCHU ¥14.8T
- 3 MITSUI & ¥14.0T
- … 28 companies
- 32 TOMEN DEVICES ¥633.7B
- 33 Restar ¥630.9B
- 34 SAN-AI OBBLIThis company ¥611.6B
- 35 VITAL KSK ¥610.5B
- 36 Shinsho ¥608.1B
- … 294 companies
Workforce information
Women 13.7 yrs Average length of service by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 500 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
6.7 hours |
| Annual paid leave taken (all employees) | 73% |
| Childcare leave taken, men |
85.7% |
| Childcare leave taken, women |
0% |
| Share of managers who are women | 8.2% |
| Share of board members who are women | 18.8% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任あずさ監査法人 |
| Audit fees (this year, total) | ¥76.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥10.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥23.1 billion | Consolidated |
| Net sales | ¥611.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-5.2 billion | Consolidated |
| Cash and cash equivalents | ¥49.4 billion | Consolidated |
| Net assets | ¥122.7 billion | Consolidated |
| Ordinary income (loss) | ¥13.4 billion | Consolidated |
| Total assets | ¥212.0 billion | Consolidated |
| Return on equity | 8.0% | Consolidated |
| Equity-to-asset ratio | 54.7% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥9.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-8.8 billion | Consolidated |
| Basic earnings (loss) per share | 147.69 yen | Consolidated |
| Net assets per share | 1,873.49 yen | Consolidated |
| Dividend per share | 100 yen | Parent only |
| Net sales | ¥262.5 billion | Parent only |
| Net income (loss) | ¥8.6 billion | Parent only |
| Total number of issued shares (common stock) | 63,000,000 shares | Parent only |
| Net assets | ¥85.5 billion | Parent only |
| Ordinary income (loss) | ¥10.0 billion | Parent only |
| Total assets | ¥138.2 billion | Parent only |
| Return on equity | 10.1% | Parent only |
| Equity-to-asset ratio | 61.9% | Parent only |
| Capital stock | ¥10.1 billion | Parent only |
| Payout ratio | 72.2% | Parent only |
| Interim dividend per share | 50 yen | Parent only |
| Basic earnings (loss) per share | 138.49 yen | Parent only |
| Net assets per share | 1,382.22 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,914 people | Consolidated |
| Number of employees | 1,914 people | Consolidated |
| Wage gap between men and women (all employees) | 75.1% | Parent only |
| Average length of service (years) | 15 years | Parent only |
| Average annual salary | ¥8.23 million | Parent only |
| Average age (years) | 39.9 years old | Parent only |
| Number of employees | 388 people | Parent only |
| Number of employees | 388 people | Parent only |
| Number of employees | 388 people | Parent only |
| Wage gap between men and women (regular employees) | 77.3% | Parent only |
| Wage gap between men and women (non-regular employees) | 56.2% | Parent only |
Other disclosed items (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥611.6 billion | Consolidated |
| Average number of temporary employees | 1,322 people | Consolidated |
| Average number of temporary employees | 1,322 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥10.8 billion | Consolidated |
| Depreciation | ¥5.4 billion | Consolidated |
| Number of consolidated subsidiaries | 22 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 86.7% | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Rate of male employees taking childcare leave (regular employees) | 86.7% | Parent only |
| Ratio of female employees in managerial positions | 10.3% | Parent only |
Shares (21 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities not listed investment equity securities held for pure investment reporting company | ¥10.00 million | Consolidated |
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.1 billion | Consolidated |
| Number of shares held | 34,763,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,121,500 shares | 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 | 1 issues | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥2.9 billion | Consolidated |
| Number of shares | 63,000,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.8% | Consolidated |
| Shareholding ratio | 56.2% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,121,500 shares | Consolidated |
| Total of valuation gain (loss) | ¥4.1 billion | Consolidated |
| Number of voting rights | 617,973 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.6 billion | Consolidated |
| Carrying amount on the balance sheet | ¥5.8 billion | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥0.2 billion | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥5.0 billion | Consolidated |
| Number of issues | 13 issues | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Number of issues | 6 issues | Consolidated |
| Total shareholder return | 212.1% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥9.4 billion | Consolidated |
Audit (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥58.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥76.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥18.00 million | Consolidated |
Accounts unique to this company (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥-3.1 billion | Consolidated |
| Revenue | ¥-0.5 billion | Consolidated |
| Revenue | ¥6.1 billion | Consolidated |
| Change in average annual salary from the previous year | -17.8% | Parent only |
| Revenue | ¥33.00 million | Parent only |
| Revenue | ¥11.4 billion | Parent only |
| Revenue | ¥1.4 billion | Parent only |
| Revenue | ¥12.7 billion | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥-3.1 billion | Parent only |
Balance sheet (171 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥6.8 billion | Consolidated |
| Other | ¥1.1 billion | Consolidated |
| Other | ¥4.8 billion | Consolidated |
| Other | ¥19.7 billion | Consolidated |
| Other | ¥1.2 billion | Consolidated |
| Other | ¥2.9 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥4.4 billion | Consolidated |
| Other, net | ¥1.0 billion | Consolidated |
| Goodwill | ¥2.2 billion | Consolidated |
| Goodwill | ¥2.2 billion | Consolidated |
| Software in progress | ¥2.1 billion | Consolidated |
| Lease obligations | ¥1.4 billion | Consolidated |
| Lease obligations | ¥0.5 billion | Consolidated |
| Lease assets | ¥3.6 billion | Consolidated |
| Lease assets, net | ¥1.8 billion | Consolidated |
| Work in process | ¥26.00 million | Consolidated |
| Deferred tax liabilities for land revaluation | ¥0.7 billion | Consolidated |
| Retained earnings | ¥101.6 billion | Consolidated |
| Raw materials and supplies | ¥0.2 billion | Consolidated |
| Notes receivable - trade | ¥0.8 billion | Consolidated |
| Notes receivable - trade | ¥40.4 billion | Consolidated |
| Merchandise and finished goods | ¥9.6 billion | Consolidated |
| Non-current liabilities | ¥16.2 billion | Consolidated |
| Non-current assets | ¥111.1 billion | Consolidated |
| Land | ¥18.9 billion | Consolidated |
| Revaluation reserve for land | ¥-0.8 billion | Consolidated |
| Accounts receivable - trade | ¥38.4 billion | Consolidated |
| Contract assets | ¥1.3 billion | Consolidated |
| Provision for warranties for completed construction | ¥0 | Consolidated |
| Guarantee deposits | ¥25.2 billion | Consolidated |
| Buildings and structures | ¥77.9 billion | Consolidated |
| Buildings and structures, net | ¥22.4 billion | Consolidated |
| Construction in progress | ¥5.6 billion | Consolidated |
| Provision for directors' bonuses | ¥84.00 million | Consolidated |
| Provision for directors' retirement benefits | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥45.8 billion | Consolidated |
| Investment securities | ¥14.5 billion | Consolidated |
| Notes and accounts payable - trade | ¥46.5 billion | Consolidated |
| Securities | ¥1.0 billion | Consolidated |
| Property, plant and equipment | ¥57.9 billion | Consolidated |
| Income taxes payable | ¥3.0 billion | Consolidated |
| Shareholders' equity | ¥112.1 billion | Consolidated |
| Machinery, equipment and vehicles | ¥40.1 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥8.3 billion | Consolidated |
| Current liabilities | ¥73.1 billion | Consolidated |
| Current assets | ¥101.0 billion | Consolidated |
| Accumulated depreciation | ¥-3.9 billion | Consolidated |
| Accumulated depreciation | ¥-1.8 billion | Consolidated |
| Accumulated depreciation | ¥-55.5 billion | Consolidated |
| Accumulated depreciation | ¥-31.8 billion | Consolidated |
| Intangible assets | ¥7.3 billion | Consolidated |
| Provision for special repairs | ¥0.3 billion | Consolidated |
| Cash and cash equivalents | ¥49.4 billion | Consolidated |
| Cash and deposits | ¥48.7 billion | Consolidated |
| Short-term loans payable | ¥0.7 billion | Consolidated |
| Net assets | ¥122.7 billion | Consolidated |
| Net assets | ¥122.7 billion | Consolidated |
| Total assets | ¥212.0 billion | Consolidated |
| Total assets | ¥212.0 billion | Consolidated |
| Deferred tax liabilities | ¥4.0 billion | Consolidated |
| Deferred tax assets | ¥0.7 billion | Consolidated |
| Treasury stock | ¥-2.2 billion | Consolidated |
| Valuation and translation adjustments | ¥3.9 billion | Consolidated |
| Liabilities | ¥89.3 billion | Consolidated |
| Liabilities and net assets | ¥212.0 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.7 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.2 billion | Consolidated |
| Capital surplus | ¥2.5 billion | Consolidated |
| Capital stock | ¥10.1 billion | Consolidated |
| Asset retirement obligations | ¥1.0 billion | Consolidated |
| Asset retirement obligations | ¥40.00 million | Consolidated |
| Provision for bonuses | ¥1.9 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥0.2 billion | Consolidated |
| Net defined benefit liability | ¥0.2 billion | Consolidated |
| Net defined benefit asset | ¥4.9 billion | Consolidated |
| Long-term loans payable | ¥1.6 billion | Consolidated |
| Long-term loans receivable | ¥66.00 million | Consolidated |
| Non-controlling interests | ¥6.8 billion | Consolidated |
| Customer relationship | ¥0.2 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.6 billion | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥0.4 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥4.1 billion | Parent only |
| Software | ¥2.0 billion | Parent only |
| Lease obligations | ¥0.6 billion | Parent only |
| Lease obligations | ¥0.2 billion | Parent only |
| Lease assets | ¥1.5 billion | Parent only |
| Lease assets, net | ¥0.7 billion | Parent only |
| Suspense receipt | ¥0.2 billion | Parent only |
| Leasehold right | ¥6.00 million | Parent only |
| Reserve for reduction entry of depreciable assets | ¥0.3 billion | Parent only |
| Deferred tax liabilities for land revaluation | ¥0.8 billion | Parent only |
| Investments in capital | ¥2.00 million | Parent only |
| General reserve | ¥21.0 billion | Parent only |
| Retained earnings | ¥71.3 billion | Parent only |
| Unearned revenue | ¥0 | Parent only |
| Prepaid pension cost | ¥2.1 billion | Parent only |
| Prepaid expenses | ¥0.3 billion | Parent only |
| Advance payments trade | ¥26.00 million | Parent only |
| Raw materials and supplies | ¥21.00 million | Parent only |
| Notes receivable - trade | ¥0.5 billion | Parent only |
| Merchandise and finished goods | ¥2.0 billion | Parent only |
| Right of trademark | ¥2.00 million | Parent only |
| Non-current liabilities | ¥6.7 billion | Parent only |
| Non-current assets | ¥66.1 billion | Parent only |
| Land | ¥7.7 billion | Parent only |
| Revaluation reserve for land | ¥-0.3 billion | Parent only |
| Notes regarding reserve for reduction entry of land | ¥97.00 million | Parent only |
| Accounts receivable - trade | ¥13.5 billion | Parent only |
| Contract liabilities | ¥2.1 billion | Parent only |
| Tools, furniture and fixtures | ¥1.2 billion | Parent only |
| Tools, furniture and fixtures | ¥0.3 billion | Parent only |
| Guarantee deposits | ¥0.5 billion | Parent only |
| Buildings | ¥10.1 billion | Parent only |
| Buildings, net | ¥5.3 billion | Parent only |
| Construction in progress | ¥3.9 billion | Parent only |
| Provision for directors' bonuses | ¥35.00 million | Parent only |
| Long term loans receivable from employees | ¥5.00 million | Parent only |
| Investments and other assets | ¥31.3 billion | Parent only |
| Investment securities | ¥11.6 billion | Parent only |
| Securities | ¥1.0 billion | Parent only |
| Property, plant and equipment | ¥32.6 billion | Parent only |
| Income taxes payable | ¥1.8 billion | Parent only |
| Accrued expenses | ¥0.7 billion | Parent only |
| Accounts payable - other | ¥0.3 billion | Parent only |
| Shareholders' equity | ¥81.8 billion | Parent only |
| Structures | ¥36.3 billion | Parent only |
| Structures, net | ¥9.3 billion | Parent only |
| Machinery and equipment | ¥22.4 billion | Parent only |
| Machinery and equipment, net | ¥5.4 billion | Parent only |
| Current liabilities | ¥46.0 billion | Parent only |
| Current assets | ¥72.1 billion | Parent only |
| Accumulated depreciation | ¥-0.7 billion | Parent only |
| Accumulated depreciation | ¥-0.8 billion | Parent only |
| Accumulated depreciation | ¥-4.8 billion | Parent only |
| Accumulated depreciation | ¥-27.0 billion | Parent only |
| Accumulated depreciation | ¥-17.1 billion | Parent only |
| Accumulated depreciation | ¥-0.6 billion | Parent only |
| Intangible assets | ¥2.2 billion | Parent only |
| Cash and deposits | ¥44.1 billion | Parent only |
| Short-term loans payable | ¥26.2 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥10.4 billion | Parent only |
| Net assets | ¥85.5 billion | Parent only |
| Net assets | ¥85.5 billion | Parent only |
| Total assets | ¥138.2 billion | Parent only |
| Deferred tax liabilities | ¥1.9 billion | Parent only |
| Retained earnings brought forward | ¥49.9 billion | Parent only |
| Treasury stock | ¥-2.2 billion | Parent only |
| Accounts payable facilities | ¥2.5 billion | Parent only |
| Valuation and translation adjustments | ¥3.7 billion | Parent only |
| Liabilities | ¥52.7 billion | Parent only |
| Liabilities and net assets | ¥138.2 billion | Parent only |
| Accounts payable - trade | ¥10.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-52.00 million | Parent only |
| Allowance for doubtful accounts | ¥-86.00 million | Parent only |
| Capital surplus | ¥2.5 billion | Parent only |
| Legal capital surplus | ¥2.5 billion | Parent only |
| Capital stock | ¥10.1 billion | Parent only |
| Asset retirement obligations | ¥0.1 billion | Parent only |
| Asset retirement obligations | ¥40.00 million | Parent only |
| Provision for bonuses | ¥0.5 billion | Parent only |
| Vehicle and delivery equipment | ¥0.6 billion | Parent only |
| Vehicles, net | ¥62.00 million | Parent only |
| Long-term prepaid expenses | ¥2.00 million | Parent only |
| Shares of subsidiaries and associates | ¥15.3 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥1.6 billion | Parent only |
| Guarantee deposited-NCL | ¥3.2 billion | Parent only |
| Deposits received | ¥0.6 billion | Parent only |
| Current portion of long-term loans payable | ¥0.4 billion | Parent only |
Statement of income (116 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥72.00 million | Consolidated |
| Other comprehensive income | ¥0.6 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥23.00 million | Consolidated |
| Amortization of goodwill | ¥0.5 billion | Consolidated |
| Amortization of goodwill | ¥0.5 billion | Consolidated |
| Amortization of goodwill | ¥0.5 billion | Consolidated |
| Personnel expenses | ¥13.1 billion | Consolidated |
| Purchase discounts | ¥0.3 billion | Consolidated |
| Dividends from surplus | ¥-3.1 billion | Consolidated |
| Comprehensive income | ¥10.2 billion | Consolidated |
| Interest income | ¥0.3 billion | Consolidated |
| Interest income | ¥0.3 billion | Consolidated |
| Dividend income | ¥0.5 billion | Consolidated |
| Cost of merchandize sold | ¥548.1 billion | Consolidated |
| Merchandize sales | ¥607.0 billion | Consolidated |
| Operating income | ¥12.4 billion | Consolidated |
| Non-operating income | ¥1.6 billion | Consolidated |
| Non-operating expenses | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥23.1 billion | Consolidated |
| Gain on sales of non-current assets | ¥15.00 million | Consolidated |
| Loss on sales and retirement of noncurrent assets | ¥0.2 billion | Consolidated |
| Cost of sales | ¥552.1 billion | Consolidated |
| Gross profit (loss) | ¥59.5 billion | Consolidated |
| Net sales | ¥611.6 billion | Consolidated |
| Net sales | ¥611.6 billion | Consolidated |
| Cost of sales of completed construction contracts cns | ¥4.0 billion | Consolidated |
| Net sales of completed construction contracts | ¥4.5 billion | Consolidated |
| Net income | ¥9.2 billion | Consolidated |
| Net income | ¥9.2 billion | Consolidated |
| Net income (loss) | ¥9.6 billion | Consolidated |
| Net income (loss) | ¥9.6 billion | Consolidated |
| Provision for directors' bonuses | ¥85.00 million | Consolidated |
| Provision for directors' retirement benefits | ¥41.00 million | Consolidated |
| Gain on sales of investment securities | ¥1.7 billion | Consolidated |
| Loss on valuation of investment securities | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-5.2 billion | Consolidated |
| Interest expenses | ¥0.1 billion | Consolidated |
| Interest expenses | ¥0.1 billion | Consolidated |
| Commission fees | ¥47.00 million | Consolidated |
| Income taxes - current | ¥4.7 billion | Consolidated |
| Income taxes | ¥4.5 billion | Consolidated |
| Income taxes - deferred | ¥-0.2 billion | Consolidated |
| Depreciation | ¥5.2 billion | Consolidated |
| Impairment loss | ¥0.5 billion | Consolidated |
| Impairment loss | ¥0.5 billion | Consolidated |
| Extraordinary income | ¥1.7 billion | Consolidated |
| Extraordinary loss | ¥1.0 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥9.1 billion | Consolidated |
| Income (loss) before income taxes | ¥14.1 billion | Consolidated |
| Income (loss) before income taxes | ¥14.1 billion | Consolidated |
| Ordinary income | ¥13.4 billion | Consolidated |
| Ordinary income | ¥13.4 billion | Consolidated |
| Disposal of treasury stock | ¥12.00 million | Consolidated |
| Purchase of treasury stock | ¥-1.1 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥9.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-8.8 billion | Consolidated |
| Selling, general and administrative expenses | ¥47.1 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥7.00 million | Consolidated |
| Rent expenses | ¥4.7 billion | Consolidated |
| Provision for bonuses | ¥1.9 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥0.6 billion | Consolidated |
| Retirement benefit expenses | ¥0.2 billion | Consolidated |
| Purchase of shares of consolidated subsidiaries | ¥-5.00 million | Consolidated |
| Miscellaneous expenses | ¥6.5 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.5 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.4 billion | Consolidated |
| Other | ¥2.9 billion | Parent only |
| Purchase discounts | ¥0.3 billion | Parent only |
| Dividends from surplus | ¥-3.1 billion | Parent only |
| Interest income | ¥0.2 billion | Parent only |
| Dividend income | ¥3.1 billion | Parent only |
| Total | ¥242.1 billion | Parent only |
| Cost of merchandize sold | ¥240.1 billion | Parent only |
| Gross profit merchandise gp | ¥9.7 billion | Parent only |
| Merchandize sales | ¥249.8 billion | Parent only |
| Ending goods | ¥2.0 billion | Parent only |
| Beginning goods | ¥1.7 billion | Parent only |
| Operating income | ¥6.2 billion | Parent only |
| Non-operating income | ¥4.2 billion | Parent only |
| Non-operating expenses | ¥0.4 billion | Parent only |
| Gain on sales of non-current assets | ¥2.00 million | Parent only |
| Loss on sales and retirement of noncurrent assets | ¥0.1 billion | Parent only |
| Gross profit (loss) | ¥22.5 billion | Parent only |
| Cost of purchased goods | ¥240.4 billion | Parent only |
| Net income (loss) | ¥8.6 billion | Parent only |
| Net income (loss) | ¥8.6 billion | Parent only |
| Directors compensations salaries and allowances | ¥3.5 billion | Parent only |
| Provision for directors' bonuses | ¥36.00 million | Parent only |
| Gain on sales of investment securities | ¥1.7 billion | Parent only |
| Loss on valuation of investment securities | ¥0.3 billion | Parent only |
| Interest expenses | ¥0.2 billion | Parent only |
| Commission fees | ¥47.00 million | Parent only |
| Commission fees | ¥1.8 billion | Parent only |
| Interest on securities | ¥13.00 million | Parent only |
| Income taxes - current | ¥2.8 billion | Parent only |
| Income taxes | ¥2.6 billion | Parent only |
| Income taxes - deferred | ¥-0.1 billion | Parent only |
| Depreciation | ¥2.8 billion | Parent only |
| Impairment loss | ¥37.00 million | Parent only |
| Extraordinary income | ¥1.7 billion | Parent only |
| Extraordinary loss | ¥0.5 billion | Parent only |
| Welfare expenses | ¥0.9 billion | Parent only |
| Income (loss) before income taxes | ¥11.3 billion | Parent only |
| Ordinary income | ¥10.0 billion | Parent only |
| Disposal of treasury stock | ¥12.00 million | Parent only |
| Purchase of treasury stock | ¥-1.1 billion | Parent only |
| Sales commission | ¥0.1 billion | Parent only |
| Selling, general and administrative expenses | ¥16.2 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥0 | Parent only |
| Rent expenses | ¥2.4 billion | Parent only |
| Provision for bonuses | ¥0.5 billion | Parent only |
| Retirement benefit expenses | ¥0.1 billion | Parent only |
| Freightage and packing expenses | ¥1.0 billion | Parent only |
| Miscellaneous income | ¥0.6 billion | Parent only |
| Other | ¥33.00 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥2.7 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.8 billion | Consolidated |
| Total changes during the period | ¥1.0 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.3 billion | Parent only |
Statement of cash flows (41 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥57.00 million | Consolidated |
| Other | ¥-0.4 billion | Consolidated |
| Other | ¥-0.5 billion | Consolidated |
| Increase (decrease) in other current liabilities | ¥2.8 billion | Consolidated |
| Decrease (increase) in other current assets | ¥0.3 billion | Consolidated |
| Amortization of goodwill | ¥0.5 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-5.3 billion | Consolidated |
| Interest expenses paid | ¥-0.3 billion | Consolidated |
| Interest and dividends income received | ¥1.1 billion | Consolidated |
| Interest and dividend income | ¥-1.1 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥4.6 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥6.4 billion | Consolidated |
| Payments into time deposits | ¥-6.4 billion | Consolidated |
| Subtotal | ¥27.0 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥3.00 million | Consolidated |
| Purchase of investment securities | ¥-50.00 million | Consolidated |
| Proceeds from sales and redemption of investment securities | ¥2.9 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-1.7 billion | Consolidated |
| Valuation gains (losses) on investment securities | ¥0.3 billion | Consolidated |
| Interest expenses | ¥0.3 billion | Consolidated |
| Purchase of property plant and equipment | ¥-6.5 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.2 billion | Consolidated |
| Losses (gains) on disposal or sales of property, plant and equipment | ¥0.2 billion | Consolidated |
| Increase decrease in accrued liabilities | ¥-87.00 million | Consolidated |
| Decrease (increase) in inventories | ¥0.5 billion | Consolidated |
| Income taxes paid | ¥-4.7 billion | Consolidated |
| Depreciation | ¥5.4 billion | Consolidated |
| Impairment loss | ¥0.5 billion | Consolidated |
| Purchase of intangible assets | ¥-1.4 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥-85.00 million | Consolidated |
| Redemption of bonds | ¥-30.00 million | Consolidated |
| Regarding purchase of treasury stock | ¥-1.1 billion | Consolidated |
| Payments of loans receivable | ¥-6.00 million | Consolidated |
| Collection of loans receivable | ¥12.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-27.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.1 billion | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-19.00 million | Consolidated |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥-5.00 million | Consolidated |
| Dividends | ¥-6.2 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.6 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-0.2 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥23.1 billion | Consolidated | Disclosed |
| Dividend per share | 100 | Parent only | Disclosed |
| Number of employees | 1,914 | Consolidated | Disclosed |
| Net assets | ¥122.7 billion | Consolidated | Disclosed |
| Net sales | ¥611.6 billion | Consolidated | Disclosed |
| Operating income | ¥12.4 billion | Consolidated | Disclosed |
| Ordinary income | ¥13.4 billion | Consolidated | Disclosed |
| Net income | ¥9.2 billion | Consolidated | Disclosed |
| Total assets | ¥212.0 billion | Consolidated | Disclosed |
| Operating margin | 2.0% | Consolidated | Calculated |
| Net margin | 1.5% | Consolidated | Calculated |
| Sales per employee | 319524556 yen | Consolidated | Calculated |
| Total asset turnover | 2.88 times | Consolidated | Calculated |
| Net assets to total assets | 57.9% | Consolidated | Calculated |