FORVAL
FORVAL CORPORATION
Company highlights
The largest segment by revenue is フォーバルビジネスグループ, at 55.2% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
FORVAL
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| フォーバルビジネスグループ | ¥39.5 billion | 55.2% | ¥39.6 billion | ¥2.6 billion | 6.5% | ¥2.6 billion |
| フォーバルテレコムビジネスグループ | ¥23.5 billion | 32.8% | ¥23.4 billion | ¥1.3 billion | 5.3% | ¥1.2 billion |
| 総合環境コンサルティングビジネスグループ | ¥5.1 billion | 7.2% | ¥6.3 billion | ¥-27.64 million | -0.5% | ¥73.84 million |
| 人的資本経営 | ¥3.5 billion | 4.9% | ¥3.2 billion | ¥0.3 billion | 9.6% | ¥0.3 billion |
| Total of the businesses | ¥71.5 billion | 100.0% | ||||
Revenue and profit
FORVAL
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 | ¥10.2 billion | Consolidated |
| Other | ¥9.5 billion | Consolidated | |
| Business consignment expenses | ¥1.4 billion | Parent only | |
| Commission fees | ¥1.1 billion | Consolidated | |
| Provision for bonuses | ¥1.0 billion | Consolidated | |
| Amortization of goodwill | ¥0.5 billion | Consolidated | |
| Retirement benefit expenses | ¥0.4 billion | Consolidated | |
| Provision for directors' bonuses | ¥0.3 billion | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.1 billion | Consolidated | |
| Depreciation | ¥77.50 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥26.4 billion | Consolidated |
| Ordinary income | ¥4.0 billion | Consolidated | |
| Operating income | ¥3.7 billion | Consolidated | |
| Net income | ¥1.5 billion | Consolidated |
FORVAL
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥10.2 billion
- Other ¥9.5 billion
- Business consignment expenses ¥1.4 billion
- Commission fees ¥1.1 billion
- Provision for bonuses ¥1.0 billion
- Amortization of goodwill ¥0.5 billion
Performance, financial position and capital allocation
Long-term changes in performance
FORVAL
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
FORVAL
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥51.5B | ¥59.5B | ¥63.5B | ¥72.6B | ¥71.5B |
| Year on year (%) | +3.5% | +15.5% | +6.7% | +14.3% | -1.5% |
| Ordinary income (loss) | ¥2.9B | ¥2.7B | ¥3.5B | ¥4.0B | ¥4.0B |
| Change from prior year | +15.0% | -4.8% | +27.3% | +14.9% | +1.8% |
| Ordinary income (loss) as a share of Net sales | 5.5% | 4.6% | 5.4% | 5.5% | 5.7% |
| Change (percentage points) | +0.6 points | -1.0 points | +0.9 points | +0.0 points | +0.2 points |
FORVAL
Earnings and net assets per share over time
Unit yenSource Annual securities reports
FORVAL
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 | ¥51.5 billion | ¥59.5 billion | ¥63.5 billion | ¥72.6 billion | ¥71.5 billion |
| Ordinary income (loss) | ¥2.9 billion | ¥2.7 billion | ¥3.5 billion | ¥4.0 billion | ¥4.0 billion |
| Net income (loss) attributable to owners of parent | ¥1.8 billion | ¥1.7 billion | ¥2.0 billion | ¥2.2 billion | ¥1.5 billion |
| Comprehensive income | ¥2.0 billion | ¥1.9 billion | ¥2.1 billion | ¥2.1 billion | ¥2.5 billion |
| Net assets | ¥14.4 billion | ¥15.6 billion | ¥17.8 billion | ¥19.7 billion | ¥21.4 billion |
| Total assets | ¥32.5 billion | ¥35.9 billion | ¥40.7 billion | ¥42.1 billion | ¥41.8 billion |
| Net assets per share | 523.58 yen | 569.13 yen | 629.29 yen | 673.6 yen | 724.31 yen |
| Basic earnings (loss) per share | 71.71 yen | 65.41 yen | 78.2 yen | 83.06 yen | 56.64 yen |
| Diluted earnings per share | 71.71 yen | 65.41 yen | 78.2 yen | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 41.3% | 40.8% | 40.5% | 41.6% | 45.2% |
| Return on equity | 14.2% | 12.0% | 12.9% | 12.7% | 8.1% |
| Net cash provided by (used in) operating activities | ¥2.6 billion | ¥3.3 billion | ¥3.2 billion | ¥4.1 billion | ¥3.1 billion |
| Net cash provided by (used in) investing activities | ¥-0.9 billion | ¥-0.9 billion | ¥-1.1 billion | ¥-1.4 billion | ¥-0.8 billion |
| Net cash provided by (used in) financing activities | ¥-2.7 billion | ¥-1.4 billion | ¥-1.5 billion | ¥-3.3 billion | ¥-1.5 billion |
| Cash and cash equivalents | ¥10.1 billion | ¥11.1 billion | ¥11.7 billion | ¥11.2 billion | ¥12.1 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥16.2 billion | ¥18.1 billion | ¥19.0 billion | ¥19.8 billion | ¥20.1 billion |
| Ordinary income (loss) | ¥1.7 billion | ¥1.8 billion | ¥1.7 billion | ¥2.6 billion | ¥2.1 billion |
| Net income (loss) | ¥1.4 billion | ¥1.4 billion | ¥1.0 billion | ¥2.1 billion | ¥0.9 billion |
| Capital stock | ¥4.2 billion | ¥4.2 billion | ¥4.2 billion | ¥4.2 billion | ¥4.2 billion |
| Total number of issued shares (common stock) | 27,732,622 shares | 27,732,622 shares | 27,732,622 shares | 27,732,622 shares | 27,732,622 shares |
| Net assets | ¥15.1 billion | ¥15.9 billion | ¥16.6 billion | ¥17.5 billion | ¥18.0 billion |
| Total assets | ¥21.9 billion | ¥23.4 billion | ¥24.2 billion | ¥25.4 billion | ¥24.5 billion |
| Net assets per share | 588.33 yen | 616.9 yen | 632.07 yen | 670.87 yen | 689.15 yen |
| Dividend per share | 26 yen | 27 yen | 28 yen | 30 yen | 31 yen |
| Basic earnings (loss) per share | 53.26 yen | 53.59 yen | 40.09 yen | 81.92 yen | 35.58 yen |
| Equity-to-asset ratio | 68.7% | 67.7% | 68.4% | 68.8% | 73.4% |
| Return on equity | 9.2% | 8.9% | 6.4% | 12.6% | 5.2% |
| Payout ratio | 48.8% | 50.4% | 69.8% | 36.6% | 87.1% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥31 | Could not be retrieved | 87.1% | |
| FY ending 3/2025 | ¥30 | Could not be retrieved | 36.6% | |
| FY ending 3/2024 | ¥28 | Could not be retrieved | 69.8% | |
| FY ending 3/2023 | ¥27 | Could not be retrieved | 50.4% | |
| FY ending 3/2022 | ¥26 | Could not be retrieved | 48.8% | |
| FY ending 3/2021 | ¥26 | Could not be retrieved | 50.3% | |
| FY ending 3/2020 | ¥26 | Could not be retrieved | 32.3% | |
| FY ending 3/2019 | ¥25 | Could not be retrieved | 40.4% | |
| FY ending 3/2018 | ¥21 | Could not be retrieved | 40.9% | |
| FY ending 3/2017 | ¥19 | Could not be retrieved | 40.1% | |
| FY ending 3/2016 | ¥15.5 | Could not be retrieved | 39.4% | Stock split or share consolidation noted |
| FY ending 3/2015 | ¥27.5 | Could not be retrieved | 39.2% | |
| FY ending 3/2014 | ¥22.5 | Could not be retrieved | 34.3% | |
| FY ending 3/2013 | ¥17.5 | Could not be retrieved | 35.9% |
FORVAL
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
FORVAL
Unit %Source Annual securities reports
- Financial institutions3.56%
- Securities firms0.72%
- Other corporations29.82%
- Foreign holders (institutions)0.11%
- Foreign holders (individuals)0.01%
- Individuals and others65.79%
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥53.00 million | ¥0.9 billion |
| FY ending 3/2025 | ¥60.73 million | Could not be retrieved |
| FY ending 3/2021 | Could not be retrieved | ¥0.5 billion |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| フォーバルビジネスグループ | ¥0.4 billion |
| フォーバルテレコムビジネスグループ | ¥0.4 billion |
| 総合環境コンサルティングビジネスグループ | ¥20.00 million |
| 人的資本経営 | ¥88.00 million |
Revenue scale in the same industry
FORVAL
Source Annual securities reports of each company
Wholesale Trade: 330 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 MitsubishiFY Mar 2026 ¥18.9T
- 2 ITOCHUFY Mar 2026 ¥14.8T
- 3 MITSUI &FY Mar 2026 ¥14.0T
- … 150 companies
- 154 Yashima DenkiFY Mar 2026 ¥74.6B
- 155 KUZEFY Mar 2026 ¥73.5B
- 156 FORVALThis companyFY Mar 2026 ¥71.5B
- 157 YONDOSHIFY Feb 2026 ¥70.0B
- 158 FUJI KOSANFY Mar 2025 ¥68.3B
- … 172 companies
Workforce information
Women 4.9 yrs Average length of service by gender
Women 405 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 1,190 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
11 hours |
| Annual paid leave taken (all employees) | 59.3% |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 13.4% |
| Share of board members who are women | 0% |
Subsidy award information
| Date approved | Subsidy | Ministry | Amount |
|---|---|---|---|
| 2024-06-10 | 令和6年度情報通信利用促進支援事業費補助金 | 総務省 | ¥13.00 million |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥87.27 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) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥2.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥3.1 billion | Consolidated |
| Net sales | ¥71.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.8 billion | Consolidated |
| Cash and cash equivalents | ¥12.1 billion | Consolidated |
| Net assets | ¥21.4 billion | Consolidated |
| Ordinary income (loss) | ¥4.0 billion | Consolidated |
| Total assets | ¥41.8 billion | Consolidated |
| Return on equity | 8.1% | Consolidated |
| Equity-to-asset ratio | 45.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.5 billion | Consolidated |
| Basic earnings (loss) per share | 56.64 yen | Consolidated |
| Net assets per share | 724.31 yen | Consolidated |
| Dividend per share | 31 yen | Parent only |
| Net sales | ¥20.1 billion | Parent only |
| Net income (loss) | ¥0.9 billion | Parent only |
| Total number of issued shares (common stock) | 27,732,622 shares | Parent only |
| Net assets | ¥18.0 billion | Parent only |
| Ordinary income (loss) | ¥2.1 billion | Parent only |
| Total assets | ¥24.5 billion | Parent only |
| Return on equity | 5.2% | Parent only |
| Equity-to-asset ratio | 73.4% | Parent only |
| Capital stock | ¥4.2 billion | Parent only |
| Payout ratio | 87.1% | Parent only |
| Basic earnings (loss) per share | 35.58 yen | Parent only |
| Net assets per share | 689.15 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 2,530 people | Consolidated |
| Number of employees | 2,530 people | Consolidated |
| Wage gap between men and women (all employees) | 66.5% | Parent only |
| Average length of service (years) | 11.4 years | Parent only |
| Average annual salary | ¥6.18 million | Parent only |
| Average age (years) | 38.3 years old | Parent only |
| Number of employees | 793 people | Parent only |
| Number of employees | 793 people | Parent only |
| Wage gap between men and women (regular employees) | 66.7% | Parent only |
| Wage gap between men and women (non-regular employees) | 57.8% | Parent only |
Other disclosed items (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 190 people | Consolidated |
| Average number of temporary employees | 190 people | Consolidated |
| Number of associates accounted for using equity method | 4 companies | Consolidated |
| Number of unconsolidated subsidiaries accounted for using equity method | 5 companies | Consolidated |
| Number of consolidated subsidiaries | 27 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 59 people | Parent only |
| Average number of temporary employees | 59 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 12.9% | Parent only |
Shares (15 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities not listed investment equity securities held for pure investment reporting company | ¥0.30 million | Consolidated |
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥8.94 million | Consolidated |
| Number of shares held | 20,644,800 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,619,100 shares | Consolidated |
| Number of shares | 27,732,622 shares | Consolidated |
| Shareholding ratio treasury shares etc | 5.8% | Consolidated |
| Shareholding ratio | 79.0% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,619,100 shares | Consolidated |
| Total of valuation gain (loss) | ¥0.3 billion | Consolidated |
| Number of voting rights | 261,082 units | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥36.99 million | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.6 billion | Consolidated |
| Number of issues | 26 issues | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Total shareholder return | 142.6% | 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 | ¥53.05 million | Consolidated |
| Research and development expenses | ¥53.00 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.9 billion | Consolidated |
Audit (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥37.67 million | Consolidated |
| Fees for audit and attestation services - total | ¥87.27 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥49.60 million | Consolidated |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥54.85 million | Consolidated |
| Revenue | ¥1.1 billion | Consolidated |
| Change in average annual salary from the previous year | 7.1% | Parent only |
Balance sheet (132 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Other | ¥1.7 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥1.7 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥99.06 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.4 billion | Consolidated |
| Other, net | ¥82.71 million | Consolidated |
| Goodwill | ¥2.6 billion | Consolidated |
| Goodwill | ¥2.6 billion | Consolidated |
| Software | ¥1.3 billion | Consolidated |
| Software in progress | ¥88.69 million | Consolidated |
| Investments in leases | ¥0.9 billion | Consolidated |
| Lease obligations | ¥0.2 billion | Consolidated |
| Lease obligations | ¥0.4 billion | Consolidated |
| Lease assets | ¥0.5 billion | Consolidated |
| Lease assets, net | ¥0.3 billion | Consolidated |
| Work in process | ¥66.69 million | Consolidated |
| Retained earnings | ¥11.9 billion | Consolidated |
| Prepaid expenses | ¥1.3 billion | Consolidated |
| Raw materials and supplies | ¥0.6 billion | Consolidated |
| Notes receivable - trade | ¥84.16 million | Consolidated |
| Merchandise and finished goods | ¥1.0 billion | Consolidated |
| Non-current liabilities | ¥3.4 billion | Consolidated |
| Non-current assets | ¥12.9 billion | Consolidated |
| Land | ¥1.0 billion | Consolidated |
| Accounts receivable - trade | ¥10.5 billion | Consolidated |
| Contract liabilities | ¥0.5 billion | Consolidated |
| Contract assets | ¥64.98 million | Consolidated |
| Tools, furniture and fixtures | ¥1.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.3 billion | Consolidated |
| Buildings | ¥1.8 billion | Consolidated |
| Buildings, net | ¥1.0 billion | Consolidated |
| Provision for directors' bonuses | ¥0.3 billion | Consolidated |
| Provision for directors' retirement benefits | ¥15.45 million | Consolidated |
| Investments and other assets | ¥6.3 billion | Consolidated |
| Investment securities | ¥2.4 billion | Consolidated |
| Liabilities from application of equity method | ¥48.15 million | Consolidated |
| Notes and accounts payable - trade | ¥7.2 billion | Consolidated |
| Property, plant and equipment | ¥2.6 billion | Consolidated |
| Accounts receivable - other | ¥1.7 billion | Consolidated |
| Income taxes payable | ¥0.8 billion | Consolidated |
| Accrued expenses | ¥1.3 billion | Consolidated |
| Accounts payable - other | ¥2.7 billion | Consolidated |
| Shareholders' equity | ¥18.3 billion | Consolidated |
| Current liabilities | ¥17.0 billion | Consolidated |
| Current assets | ¥28.9 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-1.1 billion | Consolidated |
| Accumulated depreciation | ¥-0.8 billion | Consolidated |
| Foreign currency translation adjustment | ¥84.35 million | Consolidated |
| Intangible assets | ¥4.0 billion | Consolidated |
| Cash and cash equivalents | ¥12.1 billion | Consolidated |
| Cash and deposits | ¥12.4 billion | Consolidated |
| Short-term loans payable | ¥1.2 billion | Consolidated |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥0.3 billion | Consolidated |
| Net assets | ¥21.4 billion | Consolidated |
| Net assets | ¥21.4 billion | Consolidated |
| Total assets | ¥41.8 billion | Consolidated |
| Deferred tax liabilities | ¥17.31 million | Consolidated |
| Deferred tax assets | ¥1.4 billion | Consolidated |
| Treasury stock | ¥-1.1 billion | Consolidated |
| Valuation and translation adjustments | ¥0.6 billion | Consolidated |
| Liabilities | ¥20.4 billion | Consolidated |
| Liabilities and net assets | ¥41.8 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.5 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.2 billion | Consolidated |
| Capital surplus | ¥3.3 billion | Consolidated |
| Capital stock | ¥4.2 billion | Consolidated |
| Provision for bonuses | ¥1.0 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥0.2 billion | Consolidated |
| Net defined benefit liability | ¥2.4 billion | Consolidated |
| Long-term loans payable | ¥0.6 billion | Consolidated |
| Long-term prepaid expenses | ¥0.9 billion | Consolidated |
| Non-controlling interests | ¥2.5 billion | Consolidated |
| Other | ¥10.04 million | Parent only |
| Other | ¥0.6 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.4 billion | Parent only |
| Other | ¥1.02 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.3 billion | Parent only |
| Other capital surplus | ¥3.2 billion | Parent only |
| Software | ¥0.3 billion | Parent only |
| Retained earnings | ¥11.5 billion | Parent only |
| Legal retained earnings | ¥0.8 billion | Parent only |
| Advances received | ¥52.13 million | Parent only |
| Prepaid expenses | ¥0.3 billion | Parent only |
| Merchandise | ¥62.97 million | Parent only |
| Non-current liabilities | ¥2.2 billion | Parent only |
| Non-current assets | ¥16.8 billion | Parent only |
| Land | ¥0.3 billion | Parent only |
| Accounts receivable - trade | ¥2.9 billion | Parent only |
| Contract liabilities | ¥0.4 billion | Parent only |
| Tools, furniture and fixtures | ¥59.28 million | Parent only |
| Buildings, net | ¥0.6 billion | Parent only |
| Provision for directors' bonuses | ¥0.1 billion | Parent only |
| Investments and other assets | ¥15.5 billion | Parent only |
| Investment securities | ¥0.9 billion | Parent only |
| Property, plant and equipment | ¥0.9 billion | Parent only |
| Accounts receivable - other | ¥0.7 billion | Parent only |
| Income taxes payable | ¥85.88 million | Parent only |
| Accrued expenses | ¥0.7 billion | Parent only |
| Accounts payable - other | ¥0.7 billion | Parent only |
| Shareholders' equity | ¥17.7 billion | Parent only |
| Current liabilities | ¥4.3 billion | Parent only |
| Current assets | ¥7.8 billion | Parent only |
| Intangible assets | ¥0.4 billion | Parent only |
| Patent right | ¥30.00 million | Parent only |
| Cash and deposits | ¥2.9 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥0.5 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥71.29 million | Parent only |
| Net assets | ¥18.0 billion | Parent only |
| Net assets | ¥18.0 billion | Parent only |
| Total assets | ¥24.5 billion | Parent only |
| Deferred tax assets | ¥0.9 billion | Parent only |
| Retained earnings brought forward | ¥10.7 billion | Parent only |
| Treasury stock | ¥-1.1 billion | Parent only |
| Valuation and translation adjustments | ¥0.3 billion | Parent only |
| Liabilities | ¥6.5 billion | Parent only |
| Liabilities and net assets | ¥24.5 billion | Parent only |
| Supplies | ¥2.39 million | Parent only |
| Accounts payable - trade | ¥1.6 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-80.38 million | Parent only |
| Capital surplus | ¥3.2 billion | Parent only |
| Legal capital surplus | ¥17.20 million | Parent only |
| Capital stock | ¥4.2 billion | Parent only |
| Provision for bonuses | ¥0.5 billion | Parent only |
| Provision for retirement benefits | ¥2.2 billion | Parent only |
| Long-term loans receivable | ¥80.10 million | Parent only |
| Shares of subsidiaries and associates | ¥13.1 billion | Parent only |
Statement of income (99 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Other | ¥23.99 million | Consolidated |
| Other | ¥2.65 million | Consolidated |
| Other | ¥9.5 billion | Consolidated |
| Other comprehensive income | ¥0.6 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.3 billion | Consolidated |
| Amortization of goodwill | ¥0.5 billion | Consolidated |
| Dividends from surplus | ¥-0.8 billion | Consolidated |
| Comprehensive income | ¥2.5 billion | Consolidated |
| Interest income | ¥20.92 million | Consolidated |
| Dividend income | ¥19.56 million | Consolidated |
| Increase by merger | ¥7.42 million | Consolidated |
| Increase in cash and cash equivalents resulting from merger | ¥0.2 billion | Consolidated |
| Operating income | ¥3.7 billion | Consolidated |
| Non-operating income | ¥0.4 billion | Consolidated |
| Non-operating expenses | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥3.1 billion | Consolidated |
| Gain on sales of non-current assets | ¥3.05 million | Consolidated |
| Loss on sales and retirement of noncurrent assets | ¥5.05 million | Consolidated |
| Cost of sales | ¥45.2 billion | Consolidated |
| Gross profit (loss) | ¥26.4 billion | Consolidated |
| Net sales | ¥71.5 billion | Consolidated |
| Net income | ¥1.5 billion | Consolidated |
| Net income | ¥1.5 billion | Consolidated |
| Net income (loss) | ¥1.9 billion | Consolidated |
| Net income (loss) | ¥1.9 billion | Consolidated |
| Provision for directors' bonuses | ¥0.3 billion | Consolidated |
| Gain on investments in partnership | ¥50.66 million | Consolidated |
| Gain on sales of investment securities | ¥59.78 million | Consolidated |
| Loss on valuation of investment securities | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.8 billion | Consolidated |
| Gain on extinguishment of tie-in shares | ¥37.70 million | Consolidated |
| Share of profit of investments accounted for using equity method | ¥0.2 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥51.65 million | Consolidated |
| Interest expenses | ¥33.70 million | Consolidated |
| Commission fees | ¥1.1 billion | Consolidated |
| Income taxes - current | ¥1.4 billion | Consolidated |
| Income taxes | ¥1.4 billion | Consolidated |
| Income taxes - deferred | ¥76.83 million | Consolidated |
| Impairment loss | ¥21.70 million | Consolidated |
| Impairment loss | ¥21.70 million | Consolidated |
| Extraordinary income | ¥0.1 billion | Consolidated |
| Extraordinary loss | ¥0.8 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥1.82 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.8 billion | Consolidated |
| Income (loss) before income taxes | ¥3.4 billion | Consolidated |
| Income (loss) before income taxes | ¥3.4 billion | Consolidated |
| Ordinary income | ¥4.0 billion | Consolidated |
| Salaries and allowances | ¥10.2 billion | Consolidated |
| Disposal of treasury stock | ¥93.45 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥2.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.5 billion | Consolidated |
| Selling, general and administrative expenses | ¥22.6 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥54.91 million | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.1 billion | Consolidated |
| Provision for bonuses | ¥1.0 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥0.2 billion | Consolidated |
| Retirement benefit expenses | ¥0.4 billion | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥14.30 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.5 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.5 billion | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥4.13 million | Parent only |
| Dividends from surplus | ¥-0.8 billion | Parent only |
| Interest income | ¥11.67 million | Parent only |
| Dividend income | ¥1.2 billion | Parent only |
| Operating income | ¥0.8 billion | Parent only |
| Non-operating income | ¥1.3 billion | Parent only |
| Non-operating expenses | ¥59.08 million | Parent only |
| Gain on sales of non-current assets | ¥0.01 million | Parent only |
| Loss on sales and retirement of noncurrent assets | ¥1.04 million | Parent only |
| Cost of sales | ¥8.8 billion | Parent only |
| Gross profit (loss) | ¥11.3 billion | Parent only |
| Net sales | ¥20.1 billion | Parent only |
| Net income (loss) | ¥0.9 billion | Parent only |
| Net income (loss) | ¥0.9 billion | Parent only |
| Provision for directors' bonuses | ¥0.1 billion | Parent only |
| Loss on sales of investment securities | ¥0.96 million | Parent only |
| Loss on valuation of investment securities | ¥0.7 billion | Parent only |
| Gain on extinguishment of tie-in shares | ¥36.43 million | Parent only |
| Interest expenses | ¥0.10 million | Parent only |
| Business consignment expenses | ¥1.4 billion | Parent only |
| Income taxes - current | ¥0.3 billion | Parent only |
| Income taxes | ¥0.4 billion | Parent only |
| Income taxes - deferred | ¥39.15 million | Parent only |
| Depreciation | ¥77.50 million | Parent only |
| Impairment loss | ¥4.75 million | Parent only |
| Extraordinary income | ¥36.44 million | Parent only |
| Extraordinary loss | ¥0.8 billion | Parent only |
| Income (loss) before income taxes | ¥1.3 billion | Parent only |
| Ordinary income | ¥2.1 billion | Parent only |
| Salaries and allowances | ¥4.6 billion | Parent only |
| Disposal of treasury stock | ¥93.45 million | Parent only |
| Selling, general and administrative expenses | ¥10.5 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥54.85 million | Parent only |
| Provision of allowance for doubtful accounts | ¥11.78 million | Parent only |
| Provision for bonuses | ¥0.5 billion | Parent only |
| Retirement benefit expenses | ¥0.2 billion | Parent only |
| Loss on sale of shares of subsidiaries and associates | ¥91.35 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.7 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.9 billion | Consolidated |
| Total changes during the period | ¥0.5 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.3 billion | Parent only |
Statement of cash flows (40 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.2 billion | Consolidated |
| Other | ¥81.09 million | Consolidated |
| Other | ¥-0.2 billion | Consolidated |
| Amortization of goodwill | ¥0.5 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.7 billion | Consolidated |
| Payments for contributions in insurance fund | ¥-54.15 million | Consolidated |
| Proceeds from cancellation of insurance funds | ¥0.4 billion | Consolidated |
| Interest expenses paid | ¥-33.66 million | Consolidated |
| Interest and dividends income received | ¥42.17 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-1.0 billion | Consolidated |
| Interest and dividend income | ¥-40.49 million | Consolidated |
| Loss gain on sales and retirement of noncurrent assets | ¥1.97 million | Consolidated |
| Subtotal | ¥4.8 billion | Consolidated |
| Payments for guarantee deposits | ¥-53.73 million | Consolidated |
| Increase decrease in provision for directors bonuses | ¥-31.01 million | Consolidated |
| Purchase of investment securities | ¥-8.12 million | Consolidated |
| Proceeds from sales of investment securities | ¥0.2 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-57.93 million | Consolidated |
| Valuation gains (losses) on investment securities | ¥0.7 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-0.2 billion | Consolidated |
| Interest expenses | ¥33.70 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.3 billion | Consolidated |
| (Increase) decrease in accounts receivables other | ¥0.2 billion | Consolidated |
| Decrease in consumption taxes payable | ¥-0.1 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-0.3 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.2 billion | Consolidated |
| Income taxes paid | ¥-1.7 billion | Consolidated |
| Depreciation | ¥1.6 billion | Consolidated |
| Impairment loss | ¥21.70 million | Consolidated |
| Purchase of intangible assets | ¥-0.6 billion | Consolidated |
| Payments of loans receivable | ¥-1.11 million | Consolidated |
| Collection of loans receivable | ¥20.08 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥78.28 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-89.88 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-52.58 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.4 billion | Consolidated |
| Dividends | ¥-0.8 billion | Consolidated |
| Proceeds from long term loans payable | ¥0.2 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.6 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-0.1 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥3.1 billion | Consolidated | Disclosed |
| Dividend per share | 31 | Parent only | Disclosed |
| Number of employees | 2,530 | Consolidated | Disclosed |
| Net assets | ¥21.4 billion | Consolidated | Disclosed |
| Net sales | ¥71.5 billion | Consolidated | Disclosed |
| Operating income | ¥3.7 billion | Consolidated | Disclosed |
| Ordinary income | ¥4.0 billion | Consolidated | Disclosed |
| Net income | ¥1.5 billion | Consolidated | Disclosed |
| Total assets | ¥41.8 billion | Consolidated | Disclosed |
| Operating margin | 5.2% | Consolidated | Calculated |
| Net margin | 2.1% | Consolidated | Calculated |
| Sales per employee | 28270731 yen | Consolidated | Calculated |
| Total asset turnover | 1.71 times | Consolidated | Calculated |
| Net assets to total assets | 51.1% | Consolidated | Calculated |