LEOPALACE21CORPORATION
LEOPALACE21CORPORATION
Company highlights
The largest segment by revenue is Leasing business, at 96.9% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
LEOPALACE21CORPORATION
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 | |
| Leasing business | ¥429.6 billion | 96.9% | ¥416.9 billion | ¥44.3 billion | 10.3% | ¥38.1 billion |
| Elderly care business | ¥13.7 billion | 3.1% | ¥13.7 billion | ¥-1.1 billion | -7.8% | ¥-0.8 billion |
| Total of the businesses | ¥443.3 billion | 100.0% | ||||
Revenue and profit
LEOPALACE21CORPORATION
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 bonuses | ¥21.5 billion | Consolidated |
| Salaries and allowances | ¥15.1 billion | Parent only | |
| Other | ¥11.2 billion | Consolidated | |
| Commission fees | ¥7.5 billion | Consolidated | |
| Taxes and dues | ¥4.6 billion | Consolidated | |
| Advertising expenses | ¥2.0 billion | Consolidated | |
| Sales commission | ¥1.9 billion | Consolidated | |
| Rent expenses | ¥1.7 billion | Consolidated | |
| Retirement benefit expenses | ¥1.1 billion | Consolidated | |
| Depreciation | ¥0.8 billion | Consolidated | |
| Directors' compensations | ¥0.8 billion | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.2 billion | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥89.2 billion | Consolidated |
| Operating income | ¥36.0 billion | Consolidated | |
| Ordinary income | ¥34.8 billion | Consolidated | |
| Net income | ¥14.9 billion | Consolidated |
LEOPALACE21CORPORATION
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and bonuses ¥21.5 billion
- Salaries and allowances ¥15.1 billion
- Other ¥11.2 billion
- Commission fees ¥7.5 billion
- Taxes and dues ¥4.6 billion
- Advertising expenses ¥2.0 billion
Performance, financial position and capital allocation
LEOPALACE21CORPORATION
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
LEOPALACE21CORPORATION
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥398.4B | ¥406.4B | ¥422.7B | ¥431.8B | ¥444.8B |
| Year on year (%) | -2.6% | +2.0% | +4.0% | +2.2% | +3.0% |
| Ordinary income (loss) | -¥2.2B | ¥6.5B | ¥19.5B | ¥26.9B | ¥34.8B |
| Change from prior year | 0.06x | loss to profit◆ | +198.4% | +38.3% | +29.4% |
| Ordinary income (loss) as a share of Net sales | -0.5% | 1.6% | 4.6% | 6.2% | 7.8% |
| Change (percentage points) | +7.8 points◆ | +2.1 points◆ | +3.0 points◆ | +1.6 points | +1.6 points |
Fiscal periods marked for changes
Earlier fiscal periods (2)
- 2019Ordinary income (loss) as a share of revenue -2.8 points
- 2020Ordinary income (loss) as a share of revenue -9.8 points, Ordinary income (loss) profit to loss
- 2022Ordinary income (loss) as a share of revenue +7.8 points
- 2023Ordinary income (loss) as a share of revenue +2.1 points, Ordinary income (loss) loss to profit
- 2024Ordinary income (loss) as a share of revenue +3.0 points
LEOPALACE21CORPORATION
Earnings and net assets per share over time
Unit yenSource Annual securities reports
LEOPALACE21CORPORATION
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 | ¥398.4 billion | ¥406.4 billion | ¥422.7 billion | ¥431.8 billion | ¥444.8 billion |
| Ordinary income (loss) | ¥-2.2 billion | ¥6.5 billion | ¥19.5 billion | ¥26.9 billion | ¥34.8 billion |
| Net income (loss) attributable to owners of parent | ¥11.9 billion | ¥19.8 billion | ¥42.1 billion | ¥17.9 billion | ¥14.9 billion |
| Comprehensive income | ¥15.3 billion | ¥24.0 billion | ¥44.1 billion | ¥21.5 billion | ¥15.9 billion |
| Net assets | ¥11.0 billion | ¥32.9 billion | ¥71.7 billion | ¥88.3 billion | ¥46.4 billion |
| Total assets | ¥145.4 billion | ¥166.5 billion | ¥205.0 billion | ¥216.6 billion | ¥176.6 billion |
| Net assets per share | 3.25 yen | 73.29 yen | 201.15 yen | 255.81 yen | 127.98 yen |
| Basic earnings (loss) per share | 36.04 yen | 60.22 yen | 130.91 yen | 56.22 yen | 45.14 yen |
| Diluted earnings per share | 32.23 yen | 48.2 yen | 100.12 yen | 40.64 yen | 41.87 yen |
| Equity-to-asset ratio | 0.7% | 14.5% | 31.2% | 37.5% | 23.0% |
| Return on equity | Could not be retrieved | 157.3% | 95.6% | 24.6% | 24.5% |
| Net cash provided by (used in) operating activities | ¥-4.5 billion | ¥10.5 billion | ¥21.4 billion | ¥25.9 billion | ¥38.5 billion |
| Net cash provided by (used in) investing activities | ¥0.9 billion | ¥0.9 billion | ¥0.9 billion | ¥-0.6 billion | ¥-0.8 billion |
| Net cash provided by (used in) financing activities | ¥-5.9 billion | ¥-2.8 billion | ¥-7.1 billion | ¥-6.4 billion | ¥-68.8 billion |
| Cash and cash equivalents | ¥44.0 billion | ¥52.9 billion | ¥68.1 billion | ¥87.1 billion | ¥55.9 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥382.8 billion | ¥391.3 billion | ¥403.5 billion | ¥412.9 billion | ¥425.1 billion |
| Ordinary income (loss) | ¥-1.1 billion | ¥9.1 billion | ¥21.9 billion | ¥29.1 billion | ¥35.5 billion |
| Net income (loss) | ¥14.3 billion | ¥22.7 billion | ¥44.6 billion | ¥21.3 billion | ¥15.1 billion |
| Capital stock | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion |
| Total number of issued shares (common stock) | 329,389,000 shares | 329,389,000 shares | 329,389,000 shares | 329,389,000 shares | 334,415,000 shares |
| Net assets | ¥3.0 billion | ¥24.5 billion | ¥65.6 billion | ¥83.7 billion | ¥42.8 billion |
| Total assets | ¥132.8 billion | ¥153.6 billion | ¥192.9 billion | ¥205.4 billion | ¥167.7 billion |
| Net assets per share | 7.97 yen | 73.45 yen | 205.58 yen | 262.11 yen | 134.51 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | 5 yen | 10 yen | 10 yen |
| Interim dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 5 yen | 5 yen |
| Basic earnings (loss) per share | 43.33 yen | 68.98 yen | 138.67 yen | 66.93 yen | 45.68 yen |
| Diluted earnings per share | 38.75 yen | 55.22 yen | 106.05 yen | 48.38 yen | 42.38 yen |
| Equity-to-asset ratio | 2.0% | 15.7% | 33.9% | 40.5% | 25.5% |
| Return on equity | Could not be retrieved | 169.4% | 99.6% | 28.6% | 24.0% |
| Payout ratio | Could not be retrieved | Could not be retrieved | 3.6% | 14.9% | 21.9% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥10 | ¥5 | 21.9% | |
| FY ending 3/2025 | ¥10 | ¥5 | 14.9% | |
| FY ending 3/2024 | ¥5 | Could not be retrieved | 3.6% | |
| FY 2023 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2022 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2021 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2020 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2019 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2018 | ¥22 | ¥10 | 37.7% | |
| FY ending 3/2017 | ¥22 | ¥10 | 28.2% | |
| FY ending 3/2016 | ¥10 | ¥0 | 13.5% |
LEOPALACE21CORPORATION
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
LEOPALACE21CORPORATION
Unit %Source Annual securities reports
- Financial institutions12.02%
- Securities firms4.45%
- Other corporations17.83%
- Foreign holders (institutions)30.59%
- Foreign holders (individuals)0.05%
- Individuals and others35.06%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | UH Partners 2投資事業有限責任組合(無限責任組合員 株式会社UH Partners 2)) | 15.47% | 50,581,000 |
| 2 | 千鳥合同会社 | 15.45% | 50,507,000 |
| 3 | 日本マスタートラスト信託銀行株式会社(信託口) | 6.38% | 20,852,000 |
| 4 | 株式会社日本カストディ銀行(信託口) | 4.9% | 16,022,000 |
| 5 | MSIP CLIENT SECURITIES(常任代理人 モルガン・スタンレーMUFG証券株式会社) | 4.38% | 14,315,000 |
| 6 | MLI FOR CLIENT GENERAL OMNI NON COLLATERAL NON TREATY-PB(常任代理人 BOFA証券株式会社) | 2.78% | 9,098,000 |
| 7 | レオパレス21オーナー持株会 | 2.12% | 6,957,000 |
| 8 | GOLDMAN SACHS INTERNATIONAL(常任代理人 ゴールドマン・サックス証券株式会社) | 1.78% | 5,840,000 |
| 9 | UBS AG LONDON A/C IPB SEGREGATED CLIENT ACCOUNT(常任代理人 シティバンク、エヌ・エイ東京支店) | 1.67% | 5,467,000 |
| 10 | レオパレス21取引先持株会 | 1.59% | 5,206,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥1.0 billion |
| FY ending 3/2021 | ¥2.8 billion |
Revenue scale in the same industry
LEOPALACE21CORPORATION
Source Annual securities reports of each company
Real Estate: 147 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 Mitsui FudosanFY Mar 2026 ¥2.7T
- 2 Mitsubishi EstateFY Mar 2026 ¥1.7T
- 3 Iida GroupFY Mar 2026 ¥1.5T
- … 5 companies
- 9 Tokyo TatemonoFY Dec 2025 ¥474.6B
- 10 AEON MallFY Feb 2026 ¥472.7B
- 11 LEOPALACE21CORPORATIONThis companyFY Mar 2026 ¥444.8B
- 12 MORI BUILDINGFY Mar 2026 ¥411.1B
- 13 PARK24FY Oct 2025 ¥406.2B
- … 134 companies
Workforce information
Women 10.2 yrs Average length of service by gender
Women 1,402 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 2,952 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
18.1 hours |
| Annual paid leave taken (all employees) | 81.6% |
| Childcare leave taken, men |
66.7% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 5.9% |
| Share of board members who are women | 10% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 8,915 t-CO2 |
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) | ¥0.3 billion |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥11.00 million |
| Non-audit fees (this year, network firms) | ¥27.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥15.9 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥38.5 billion | Consolidated |
| Net sales | ¥444.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.8 billion | Consolidated |
| Diluted earnings per share | 41.87 yen | Consolidated |
| Cash and cash equivalents | ¥55.9 billion | Consolidated |
| Net assets | ¥46.4 billion | Consolidated |
| Ordinary income (loss) | ¥34.8 billion | Consolidated |
| Total assets | ¥176.6 billion | Consolidated |
| Return on equity | 24.5% | Consolidated |
| Equity-to-asset ratio | 23.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥14.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-68.8 billion | Consolidated |
| Basic earnings (loss) per share | 45.14 yen | Consolidated |
| Net assets per share | 127.98 yen | Consolidated |
| Dividend per share | 10 yen | Parent only |
| Net sales | ¥425.1 billion | Parent only |
| Net income (loss) | ¥15.1 billion | Parent only |
| Diluted earnings per share | 42.38 yen | Parent only |
| Total number of issued shares (common stock) | 334,415,000 shares | Parent only |
| Net assets | ¥42.8 billion | Parent only |
| Ordinary income (loss) | ¥35.5 billion | Parent only |
| Total assets | ¥167.7 billion | Parent only |
| Return on equity | 24.0% | Parent only |
| Equity-to-asset ratio | 25.5% | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Payout ratio | 21.9% | Parent only |
| Interim dividend per share | 5 yen | Parent only |
| Basic earnings (loss) per share | 45.68 yen | Parent only |
| Net assets per share | 134.51 yen | Parent only |
Employees (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 4,150 people | Consolidated |
| Number of employees | 4,150 people | Consolidated |
| Wage gap between men and women (all employees) | 57.5% | Parent only |
| Average length of service (years) | 13 years | Parent only |
| Average length of service months | 2 months | Parent only |
| Average annual salary | ¥6.50 million | Parent only |
| Average age (years) | 41 years old | Parent only |
| Average age months | 2 months | Parent only |
| Number of employees | 2,952 people | Parent only |
| Number of employees | 2,952 people | Parent only |
| Number of employees | 2,952 people | Parent only |
| Wage gap between men and women (regular employees) | 66.8% | Parent only |
| Wage gap between men and women (non-regular employees) | 45.9% | Parent only |
Other disclosed items (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥444.8 billion | Consolidated |
| Average number of temporary employees | 1,707 people | Consolidated |
| Average number of temporary employees | 1,707 people | Consolidated |
| Number of associates accounted for using equity method | 3 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥2.2 billion | Consolidated |
| Depreciation | ¥3.2 billion | Consolidated |
| Number of consolidated subsidiaries | 11 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 66.6% | Parent only |
| Average number of temporary employees | 931 people | Parent only |
| Average number of temporary employees | 931 people | Parent only |
| Average number of temporary employees | 931 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 5.9% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 184,850,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 7,610,200 shares | Consolidated |
| Number of shares | 334,415,678 shares | Consolidated |
| Shareholding ratio treasury shares etc | 2.3% | Consolidated |
| Shareholding ratio | 56.6% | Consolidated |
| Number of shares held in own name treasury shares etc | 7,610,200 shares | Consolidated |
| Number of voting rights | 3,267,807 units | Consolidated |
| Carrying amount on the balance sheet | ¥1.6 billion | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 431.4% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.0 billion | Consolidated |
Audit (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥0.2 billion | Consolidated |
| Fees for audit and attestation services - total | ¥11.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥0.3 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥11.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥35.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥16.00 million | Consolidated |
| Fees for non-audit services - total | ¥27.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥10.00 million | Consolidated |
Accounts unique to this company (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥2.2 billion | Consolidated |
| Revenue | ¥0.7 billion | Consolidated |
| Revenue | ¥5.3 billion | Consolidated |
| Revenue | ¥0.7 billion | Consolidated |
| Revenue | ¥10.1 billion | Consolidated |
| Revenue | ¥-1.4 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥10.1 billion | Consolidated |
| Revenue | ¥-55.00 million | Consolidated |
| Revenue | ¥-10.1 billion | Consolidated |
| Change in average annual salary from the previous year | 4.8% | Parent only |
| Revenue | ¥2.2 billion | Parent only |
| Revenue | ¥5.3 billion | Parent only |
| Revenue | ¥0.7 billion | Parent only |
| Revenue | ¥10.1 billion | Parent only |
| Revenue | ¥7.4 billion | Parent only |
Balance sheet (141 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.3 billion | Consolidated |
| Other | ¥5.3 billion | Consolidated |
| Other | ¥15.7 billion | Consolidated |
| Other | ¥3.0 billion | Consolidated |
| Other | ¥4.8 billion | Consolidated |
| Other | ¥0.9 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥-0.2 billion | Consolidated |
| Other, net | ¥0.2 billion | Consolidated |
| Lease obligations | ¥2.0 billion | Consolidated |
| Lease obligations | ¥0.6 billion | Consolidated |
| Lease assets | ¥4.2 billion | Consolidated |
| Lease assets, net | ¥2.2 billion | Consolidated |
| Retained earnings | ¥26.3 billion | Consolidated |
| Advances received | ¥38.7 billion | Consolidated |
| Prepaid expenses | ¥2.2 billion | Consolidated |
| Raw materials and supplies | ¥0.8 billion | Consolidated |
| Bad debts | ¥0.3 billion | Consolidated |
| Non-current liabilities | ¥62.5 billion | Consolidated |
| Non-current assets | ¥101.9 billion | Consolidated |
| Land | ¥32.3 billion | Consolidated |
| Accounts receivable - trade | ¥7.9 billion | Consolidated |
| Accounts receivable from completed construction contracts | ¥1.6 billion | Consolidated |
| Provision for warranties for completed construction | ¥0.9 billion | Consolidated |
| Accounts payable for construction contracts | ¥0.6 billion | Consolidated |
| Buildings and structures | ¥69.0 billion | Consolidated |
| Buildings and structures, net | ¥18.1 billion | Consolidated |
| Construction in progress | ¥0.3 billion | Consolidated |
| Investments and other assets | ¥43.4 billion | Consolidated |
| Investment securities | ¥4.2 billion | Consolidated |
| Subscription rights to shares | ¥22.00 million | Consolidated |
| Property, plant and equipment | ¥57.5 billion | Consolidated |
| Accounts receivable - other | ¥1.3 billion | Consolidated |
| Advances received on construction contracts in progress | ¥1.1 billion | Consolidated |
| Costs on uncompleted construction contracts | ¥0.7 billion | Consolidated |
| Income taxes payable | ¥0.6 billion | Consolidated |
| Accounts payable - other | ¥9.4 billion | Consolidated |
| Shareholders' equity | ¥32.7 billion | Consolidated |
| Provision for stocks payment-NCL | ¥2.4 billion | Consolidated |
| Machinery, equipment and vehicles | ¥21.8 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥4.4 billion | Consolidated |
| Current liabilities | ¥67.7 billion | Consolidated |
| Current assets | ¥74.7 billion | Consolidated |
| Accumulated depreciation | ¥-15.5 billion | Consolidated |
| Accumulated depreciation | ¥-2.0 billion | Consolidated |
| Accumulated depreciation | ¥-50.9 billion | Consolidated |
| Accumulated depreciation | ¥-17.3 billion | Consolidated |
| Foreign currency translation adjustment | ¥7.3 billion | Consolidated |
| Intangible assets | ¥0.9 billion | Consolidated |
| Cash and cash equivalents | ¥55.9 billion | Consolidated |
| Cash and deposits | ¥57.9 billion | Consolidated |
| Net assets | ¥46.4 billion | Consolidated |
| Net assets | ¥46.4 billion | Consolidated |
| Total assets | ¥176.6 billion | Consolidated |
| Total assets | ¥176.6 billion | Consolidated |
| Deferred tax assets | ¥34.3 billion | Consolidated |
| Treasury stock | ¥-8.7 billion | Consolidated |
| Valuation and translation adjustments | ¥7.9 billion | Consolidated |
| Liabilities | ¥130.2 billion | Consolidated |
| Liabilities and net assets | ¥176.6 billion | Consolidated |
| Real estate for sale | ¥0.5 billion | Consolidated |
| Accounts payable - trade | ¥9.8 billion | Consolidated |
| Allowance for doubtful accounts | ¥-2.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-3.0 billion | Consolidated |
| Capital surplus | ¥15.0 billion | Consolidated |
| Capital stock | ¥0.1 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥0.8 billion | Consolidated |
| Net defined benefit liability | ¥9.4 billion | Consolidated |
| Long-term loans payable | ¥30.0 billion | Consolidated |
| Long term advances received | ¥4.3 billion | Consolidated |
| Long-term prepaid expenses | ¥1.5 billion | Consolidated |
| Long-term loans receivable | ¥0.5 billion | Consolidated |
| Long term lease and guarantee deposited | ¥6.1 billion | Consolidated |
| Non-controlling interests | ¥5.7 billion | Consolidated |
| Other | ¥0.9 billion | Parent only |
| Other | ¥2.5 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.9 billion | Parent only |
| Other | ¥0.3 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥-0.2 billion | Parent only |
| Software | ¥0.2 billion | Parent only |
| Lease obligations | ¥2.0 billion | Parent only |
| Lease obligations | ¥0.7 billion | Parent only |
| Lease assets, net | ¥2.3 billion | Parent only |
| Retained earnings | ¥41.6 billion | Parent only |
| Advances received | ¥37.1 billion | Parent only |
| Prepaid expenses | ¥2.1 billion | Parent only |
| Bad debts | ¥0.3 billion | Parent only |
| Non-current liabilities | ¥61.4 billion | Parent only |
| Non-current assets | ¥100.9 billion | Parent only |
| Land | ¥22.4 billion | Parent only |
| Accounts receivable - trade | ¥6.8 billion | Parent only |
| Accounts receivable from completed construction contracts | ¥1.6 billion | Parent only |
| Provision for warranties for completed construction | ¥0.9 billion | Parent only |
| Accounts payable for construction contracts | ¥0.6 billion | Parent only |
| Tools, furniture and fixtures | ¥0.2 billion | Parent only |
| Buildings, net | ¥3.6 billion | Parent only |
| Construction in progress | ¥34.00 million | Parent only |
| Investments and other assets | ¥71.9 billion | Parent only |
| Investment securities | ¥2.9 billion | Parent only |
| Subscription rights to shares | ¥22.00 million | Parent only |
| Property, plant and equipment | ¥28.5 billion | Parent only |
| Accounts receivable - other | ¥1.0 billion | Parent only |
| Advances received on construction contracts in progress | ¥1.1 billion | Parent only |
| Costs on uncompleted construction contracts | ¥0.7 billion | Parent only |
| Income taxes payable | ¥0.1 billion | Parent only |
| Accounts payable - other | ¥8.1 billion | Parent only |
| Shareholders' equity | ¥43.0 billion | Parent only |
| Provision for stocks payment-NCL | ¥2.4 billion | Parent only |
| Structures, net | ¥34.00 million | Parent only |
| Machinery and equipment, net | ¥0 | Parent only |
| Current liabilities | ¥63.5 billion | Parent only |
| Current assets | ¥66.8 billion | Parent only |
| Intangible assets | ¥0.5 billion | Parent only |
| Cash and deposits | ¥50.5 billion | Parent only |
| Net assets | ¥42.8 billion | Parent only |
| Net assets | ¥42.8 billion | Parent only |
| Total assets | ¥167.7 billion | Parent only |
| Deferred tax assets | ¥32.0 billion | Parent only |
| Retained earnings brought forward | ¥41.6 billion | Parent only |
| Treasury stock | ¥-8.7 billion | Parent only |
| Valuation and translation adjustments | ¥-0.2 billion | Parent only |
| Liabilities | ¥125.0 billion | Parent only |
| Liabilities and net assets | ¥167.7 billion | Parent only |
| Supplies | ¥0.7 billion | Parent only |
| Accounts payable - trade | ¥9.8 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.5 billion | Parent only |
| Capital surplus | ¥10.0 billion | Parent only |
| Legal capital surplus | ¥10.0 billion | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Provision for retirement benefits | ¥9.6 billion | Parent only |
| Long-term loans payable | ¥30.0 billion | Parent only |
| Long term advances received | ¥4.3 billion | Parent only |
| Long-term prepaid expenses | ¥1.4 billion | Parent only |
| Long-term loans receivable | ¥0.5 billion | Parent only |
| Long term lease and guarantee deposited | ¥6.0 billion | Parent only |
| Shares of subsidiaries and associates | ¥25.2 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥1.0 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥7.6 billion | Parent only |
| Deposit from customer | ¥2.2 billion | Parent only |
| Deposits received | ¥2.7 billion | Parent only |
Statement of income (113 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.5 billion | Consolidated |
| Other | ¥73.00 million | Consolidated |
| Other | ¥11.2 billion | Consolidated |
| Cost of other business sales | ¥16.8 billion | Consolidated |
| Sales on other business rev oa | ¥15.2 billion | Consolidated |
| Other comprehensive income | ¥24.00 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-82.00 million | Consolidated |
| Dividends from surplus | ¥-3.3 billion | Consolidated |
| Comprehensive income | ¥15.9 billion | Consolidated |
| Interest income | ¥67.00 million | Consolidated |
| Dividend income | ¥0.1 billion | Consolidated |
| Operating income | ¥36.0 billion | Consolidated |
| Operating income | ¥36.0 billion | Consolidated |
| Non-operating income | ¥1.3 billion | Consolidated |
| Non-operating expenses | ¥2.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥38.5 billion | Consolidated |
| Loss on sale of non-current assets | ¥0 | Consolidated |
| Gain on sales of non-current assets | ¥0.1 billion | Consolidated |
| Loss on retirement of non-current assets | ¥7.00 million | Consolidated |
| Cost of sales | ¥355.6 billion | Consolidated |
| Gross profit (loss) | ¥89.2 billion | Consolidated |
| Net sales | ¥444.8 billion | Consolidated |
| Net sales | ¥444.8 billion | Consolidated |
| Advertising expenses | ¥2.0 billion | Consolidated |
| Net income | ¥14.9 billion | Consolidated |
| Net income | ¥14.9 billion | Consolidated |
| Net income (loss) | ¥15.9 billion | Consolidated |
| Net income (loss) | ¥15.9 billion | Consolidated |
| Directors' compensations | ¥0.8 billion | Consolidated |
| Gain on valuation of investment securities | ¥96.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.8 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥0.3 billion | Consolidated |
| Interest expenses | ¥0.9 billion | Consolidated |
| Commission fees | ¥0.7 billion | Consolidated |
| Commission fees | ¥7.5 billion | Consolidated |
| Issuance of new shares | ¥19.2 billion | Consolidated |
| Gain on reversal of share acquisition rights | ¥0.1 billion | Consolidated |
| Stock issuance cost | ¥83.00 million | Consolidated |
| Income taxes - current | ¥0.8 billion | Consolidated |
| Income taxes | ¥9.0 billion | Consolidated |
| Income taxes - deferred | ¥8.2 billion | Consolidated |
| Depreciation | ¥0.8 billion | Consolidated |
| Impairment loss | ¥93.00 million | Consolidated |
| Impairment loss | ¥93.00 million | Consolidated |
| Foreign exchange gains | ¥0.5 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-0.8 billion | Consolidated |
| Extraordinary income | ¥0.3 billion | Consolidated |
| Extraordinary loss | ¥10.2 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-8.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-31.1 billion | Consolidated |
| Taxes and dues | ¥4.6 billion | Consolidated |
| Income (loss) before income taxes | ¥24.9 billion | Consolidated |
| Income (loss) before income taxes | ¥24.9 billion | Consolidated |
| Ordinary income | ¥34.8 billion | Consolidated |
| Salaries and bonuses | ¥21.5 billion | Consolidated |
| Disposal of treasury stock | ¥2.2 billion | Consolidated |
| Purchase of treasury stock | ¥-73.7 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥15.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-68.8 billion | Consolidated |
| Sales commission | ¥1.9 billion | Consolidated |
| Selling, general and administrative expenses | ¥53.2 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.2 billion | Consolidated |
| Rent expenses | ¥1.7 billion | Consolidated |
| Cost of sales on lease business cos exp oa | ¥338.9 billion | Consolidated |
| Sales on lease business rev oa | ¥429.6 billion | Consolidated |
| Financing expenses | ¥0.3 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥0.9 billion | Consolidated |
| Retirement benefit expenses | ¥1.1 billion | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥-1.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥1.0 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥1.0 billion | Consolidated |
| Other | ¥0.6 billion | Parent only |
| Other | ¥65.00 million | Parent only |
| Cost of other business sales | ¥3.6 billion | Parent only |
| Sales on other business rev oa | ¥3.5 billion | Parent only |
| Dividends from surplus | ¥-3.3 billion | Parent only |
| Interest and dividend income | ¥0.6 billion | Parent only |
| Operating income | ¥35.7 billion | Parent only |
| Non-operating income | ¥1.9 billion | Parent only |
| Non-operating expenses | ¥2.1 billion | Parent only |
| Loss on sale of non-current assets | ¥0 | Parent only |
| Loss on retirement of non-current assets | ¥2.00 million | Parent only |
| Cost of sales | ¥340.5 billion | Parent only |
| Gross profit (loss) | ¥84.6 billion | Parent only |
| Net sales | ¥425.1 billion | Parent only |
| Loss on valuation of shares of subsidiaries | ¥1.8 billion | Parent only |
| Net income (loss) | ¥15.1 billion | Parent only |
| Net income (loss) | ¥15.1 billion | Parent only |
| Gain on valuation of investment securities | ¥96.00 million | Parent only |
| Interest expenses | ¥1.0 billion | Parent only |
| Commission fees | ¥0.7 billion | Parent only |
| Issuance of new shares | ¥19.2 billion | Parent only |
| Gain on reversal of share acquisition rights | ¥0.1 billion | Parent only |
| Stock issuance cost | ¥83.00 million | Parent only |
| Income taxes - current | ¥0.1 billion | Parent only |
| Income taxes | ¥8.6 billion | Parent only |
| Income taxes - deferred | ¥8.5 billion | Parent only |
| Depreciation | ¥0.7 billion | Parent only |
| Impairment loss | ¥85.00 million | Parent only |
| Foreign exchange gains | ¥0.5 billion | Parent only |
| Extraordinary income | ¥0.1 billion | Parent only |
| Extraordinary loss | ¥11.9 billion | Parent only |
| Income (loss) before income taxes | ¥23.7 billion | Parent only |
| Ordinary income | ¥35.5 billion | Parent only |
| Salaries and allowances | ¥15.1 billion | Parent only |
| Disposal of treasury stock | ¥2.2 billion | Parent only |
| Purchase of treasury stock | ¥-73.7 billion | Parent only |
| Selling, general and administrative expenses | ¥48.9 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.3 billion | Parent only |
| Cost of sales on lease business cos exp oa | ¥336.9 billion | Parent only |
| Sales on lease business rev oa | ¥421.6 billion | Parent only |
| Financing expenses | ¥0.3 billion | Parent only |
| Retirement benefit expenses | ¥1.1 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-41.9 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-1.2 billion | Consolidated |
| Total changes during the period | ¥-40.9 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.5 billion | Parent only |
Statement of cash flows (48 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-1.4 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Proceeds from exercise of stock options | ¥0 | Consolidated |
| Repayments of finance lease obligations | ¥-0.3 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.6 billion | Consolidated |
| Interest expenses paid | ¥-0.9 billion | Consolidated |
| Interest and dividends income received | ¥0.3 billion | Consolidated |
| Increase (decrease) in advances received | ¥1.5 billion | Consolidated |
| Interest and dividend income | ¥-0.2 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.5 billion | Consolidated |
| Purchase of treasury stock of subsidiaries in consolidation | ¥-1.1 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.7 billion | Consolidated |
| Payments into time deposits | ¥-0.8 billion | Consolidated |
| Subtotal | ¥39.7 billion | Consolidated |
| Purchase of investment securities | ¥-31.00 million | Consolidated |
| Valuation gains (losses) on investment securities | ¥-96.00 million | Consolidated |
| Equity in earnings losses of affiliates | ¥0.3 billion | Consolidated |
| Interest expenses | ¥0.9 billion | Consolidated |
| Commission fees | ¥0.7 billion | Consolidated |
| Gain on reversal of share acquisition rights | ¥-0.1 billion | Consolidated |
| Purchase of property plant and equipment | ¥-0.8 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.2 billion | Consolidated |
| Loss gain on sales of property plant and equipment | ¥-0.1 billion | Consolidated |
| Loss on retirement of property, plant and equipment | ¥4.00 million | Consolidated |
| Increase (decrease) in advances received on uncompleted constructions contracts | ¥0.8 billion | Consolidated |
| Decrease (increase) in costs on construction contracts in progress | ¥-0.5 billion | Consolidated |
| Decrease in consumption taxes payable | ¥-47.00 million | Consolidated |
| Proceeds from issuance of common stock | ¥19.0 billion | Consolidated |
| Stock issuance cost | ¥83.00 million | Consolidated |
| Increase (decrease) in provision for share awards | ¥1.5 billion | Consolidated |
| Income taxes paid | ¥-0.6 billion | Consolidated |
| Depreciation | ¥3.2 billion | Consolidated |
| Impairment loss | ¥93.00 million | Consolidated |
| Foreign exchange loss (gain) | ¥-0.5 billion | Consolidated |
| Purchase of intangible assets | ¥-0.2 billion | Consolidated |
| Loss on retirement of intangible | ¥2.00 million | Consolidated |
| Decrease in short term loans payable | ¥-30.0 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-72.2 billion | Consolidated |
| Decrease increase in real estate for sale | ¥-0.3 billion | Consolidated |
| Payments of loans receivable | ¥-97.00 million | Consolidated |
| Collection of loans receivable | ¥19.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-20.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥0.4 billion | Consolidated |
| Dividends | ¥-3.2 billion | Consolidated |
| Proceeds from long term loans payable | ¥30.0 billion | Consolidated |
| Decrease (increase) in long-term prepaid expenses | ¥29.00 million | Consolidated |
| Dividends paid to non-controlling interests | ¥-0.7 billion | Consolidated |
| Increase decrease in guarantee deposits received | ¥-0.4 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥38.5 billion | Consolidated | Disclosed |
| Dividend per share | 10 | Parent only | Disclosed |
| Number of employees | 4,150 | Consolidated | Disclosed |
| Net assets | ¥46.4 billion | Consolidated | Disclosed |
| Net sales | ¥444.8 billion | Consolidated | Disclosed |
| Operating income | ¥36.0 billion | Consolidated | Disclosed |
| Ordinary income | ¥34.8 billion | Consolidated | Disclosed |
| Net income | ¥14.9 billion | Consolidated | Disclosed |
| Total assets | ¥176.6 billion | Consolidated | Disclosed |
| Operating margin | 8.1% | Consolidated | Calculated |
| Net margin | 3.4% | Consolidated | Calculated |
| Sales per employee | 107185542 yen | Consolidated | Calculated |
| Total asset turnover | 2.52 times | Consolidated | Calculated |
| Net assets to total assets | 26.3% | Consolidated | Calculated |