AIRPORT FACILITIES
AIRPORT FACILITIES Co.,LTD.
Company highlights
The largest segment by revenue is Airport Real Estate Business, at 47.9% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
AIRPORT FACILITIES
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Airport Real Estate Business | ¥17.3 billion | 47.9% | ¥16.9 billion | ¥4.0 billion | 49.5% | 23.2% | ¥3.4 billion |
| Non-Airport Real Estate Business | ¥11.3 billion | 31.4% | ¥6.4 billion | ¥2.9 billion | 36.2% | 25.9% | ¥1.5 billion |
| Airport Infrastructure Business | ¥7.5 billion | 20.7% | ¥7.1 billion | ¥1.2 billion | 14.3% | 15.5% | ¥0.9 billion |
| Total of the businesses | ¥36.1 billion | 100.0% | ¥8.1 billion | 100.0% | |||
Revenue and profit
AIRPORT FACILITIES
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Other | ¥0.9 billion | Consolidated |
| Salaries and bonuses | ¥0.8 billion | Consolidated | |
| Miscellaneous expenses | ¥0.6 billion | Parent only | |
| Directors' compensations | ¥0.2 billion | Consolidated | |
| Taxes and dues | ¥0.2 billion | Consolidated | |
| Provision for bonuses | ¥0.1 billion | Consolidated | |
| Depreciation | ¥0.1 billion | Consolidated | |
| Legal welfare expenses | ¥0.1 billion | Parent only | |
| Transportation and communication expenses | ¥81.00 million | Consolidated | |
| Provision for directors' bonuses | ¥69.00 million | Consolidated | |
| Entertainment expenses | ¥60.00 million | Parent only | |
| Share-based payment expenses | ¥52.00 million | Parent only | |
| Traveling and transportation expenses | ¥46.00 million | Parent only | |
| Welfare expenses | ¥36.00 million | Parent only | |
| Supplies expenses | ¥32.00 million | Parent only | |
| Communication expenses | ¥23.00 million | Parent only | |
| Rent expenses | ¥9.00 million | Parent only | |
| Advertising expenses | ¥6.00 million | Parent only | |
| Provision for directors' retirement benefits | ¥4.00 million | Consolidated | |
| Retirement benefit expenses | ¥-2.00 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥9.2 billion | Consolidated |
| Ordinary income | ¥7.1 billion | Consolidated | |
| Operating income | ¥6.7 billion | Consolidated | |
| Net income | ¥3.5 billion | Consolidated |
AIRPORT FACILITIES
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Other ¥0.9 billion
- Salaries and bonuses ¥0.8 billion
- Miscellaneous expenses ¥0.6 billion
- Directors' compensations ¥0.2 billion
- Taxes and dues ¥0.2 billion
- Provision for bonuses ¥0.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
AIRPORT FACILITIES
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
AIRPORT FACILITIES
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥23.8B | ¥25.5B | ¥25.9B | ¥31.1B | ¥36.8B |
| Year on year (%) | -1.6% | +7.3% | +1.7% | +19.9% | +18.2% |
| Ordinary income (loss) | ¥3.0B | ¥2.1B | ¥3.2B | ¥4.6B | ¥7.1B |
| Change from prior year | -18.1% | -28.4% | +49.7% | +45.8% | +53.9% |
| Ordinary income (loss) as a share of Net sales | 12.5% | 8.3% | 12.2% | 14.9% | 19.4% |
| Change (percentage points) | -2.5 points◆ | -4.1 points◆ | +3.9 points◆ | +2.6 points◆ | +4.5 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2019Ordinary income (loss) as a share of revenue -2.6 points
- 2022Ordinary income (loss) as a share of revenue -2.5 points
- 2023Ordinary income (loss) as a share of revenue -4.1 points
- 2024Ordinary income (loss) as a share of revenue +3.9 points
- 2025Ordinary income (loss) as a share of revenue +2.6 points
- 2026Ordinary income (loss) as a share of revenue +4.5 points
AIRPORT FACILITIES
Earnings and net assets per share over time
Unit yenSource Annual securities reports
AIRPORT FACILITIES
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 | ¥23.8 billion | ¥25.5 billion | ¥25.9 billion | ¥31.1 billion | ¥36.8 billion |
| Ordinary income (loss) | ¥3.0 billion | ¥2.1 billion | ¥3.2 billion | ¥4.6 billion | ¥7.1 billion |
| Net income (loss) attributable to owners of parent | ¥0.8 billion | ¥1.6 billion | ¥2.0 billion | ¥2.6 billion | ¥3.5 billion |
| Comprehensive income | ¥1.1 billion | ¥2.8 billion | ¥3.0 billion | ¥2.7 billion | ¥4.3 billion |
| Net assets | ¥55.3 billion | ¥57.4 billion | ¥60.8 billion | ¥62.6 billion | ¥64.4 billion |
| Total assets | ¥102.5 billion | ¥100.4 billion | ¥110.5 billion | ¥108.6 billion | ¥112.0 billion |
| Net assets per share | 1,055.28 yen | 1,095.16 yen | 1,157.84 yen | 1,191.09 yen | 1,247.19 yen |
| Basic earnings (loss) per share | 16.45 yen | 31.28 yen | 40.27 yen | 51.27 yen | 69.61 yen |
| Diluted earnings per share | 16.39 yen | 31.21 yen | 40.23 yen | 51.24 yen | 69.57 yen |
| Equity-to-asset ratio | 51.4% | 54.5% | 52.6% | 55.1% | 54.9% |
| Return on equity | 1.6% | 2.9% | 3.6% | 4.4% | 5.7% |
| Net cash provided by (used in) operating activities | ¥8.5 billion | ¥2.0 billion | ¥0.8 billion | ¥5.2 billion | ¥9.9 billion |
| Net cash provided by (used in) investing activities | ¥-0.4 billion | ¥1.2 billion | ¥-3.8 billion | ¥-3.4 billion | ¥-1.9 billion |
| Net cash provided by (used in) financing activities | ¥-5.1 billion | ¥-4.5 billion | ¥5.1 billion | ¥-5.7 billion | ¥-2.0 billion |
| Cash and cash equivalents | ¥9.6 billion | ¥8.6 billion | ¥10.8 billion | ¥7.2 billion | ¥13.2 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥20.9 billion | ¥22.1 billion | ¥22.5 billion | ¥27.5 billion | ¥32.9 billion |
| Ordinary income (loss) | ¥2.6 billion | ¥1.9 billion | ¥2.5 billion | ¥4.2 billion | ¥6.4 billion |
| Net income (loss) | ¥0.6 billion | ¥1.4 billion | ¥1.7 billion | ¥2.3 billion | ¥3.1 billion |
| Capital stock | ¥6.8 billion | ¥6.8 billion | ¥6.8 billion | ¥6.8 billion | ¥6.8 billion |
| Total number of issued shares (common stock) | 52,979,350 shares | 52,979,350 shares | 52,979,350 shares | 52,979,350 shares | 52,006,350 shares |
| Net assets | ¥49.5 billion | ¥50.6 billion | ¥51.9 billion | ¥52.7 billion | ¥54.0 billion |
| Total assets | ¥91.5 billion | ¥88.6 billion | ¥97.9 billion | ¥95.5 billion | ¥98.4 billion |
| Net assets per share | 989.19 yen | 1,009.6 yen | 1,034.2 yen | 1,048.16 yen | 1,092.53 yen |
| Dividend per share | 14 yen | 14 yen | 17 yen | 21 yen | 42 yen |
| Interim dividend per share | 7 yen | 7 yen | 7 yen | 9 yen | 18 yen |
| Basic earnings (loss) per share | 12.75 yen | 28.35 yen | 33.14 yen | 45.83 yen | 62.45 yen |
| Diluted earnings per share | 12.71 yen | 28.29 yen | 33.11 yen | 45.8 yen | 62.41 yen |
| Equity-to-asset ratio | 54.0% | 57.0% | 53.0% | 55.1% | 54.8% |
| Return on equity | 1.3% | 2.8% | 3.2% | 4.4% | 5.9% |
| Payout ratio | 109.7% | 49.3% | 51.2% | 45.8% | 67.2% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥42 | ¥18 | 67.2% | |
| FY ending 3/2025 | ¥21 | ¥9 | 45.8% | |
| FY ending 3/2024 | ¥17 | ¥7 | 51.2% | |
| FY ending 3/2023 | ¥14 | ¥7 | 49.3% | |
| FY ending 3/2022 | ¥14 | ¥7 | 109.7% | |
| FY ending 3/2021 | ¥14 | ¥7 | Could not be retrieved | |
| FY ending 3/2020 | ¥14 | ¥7 | 38.7% | |
| FY ending 3/2019 | ¥14 | ¥7 | 40.4% | |
| FY ending 3/2018 | ¥14 | ¥7 | 36.4% | |
| FY ending 3/2017 | ¥13 | ¥6 | 41.2% | |
| FY ending 3/2016 | ¥12 | ¥6 | 36.9% | |
| FY ending 3/2015 | ¥12 | ¥6 | 43.5% | |
| FY ending 3/2014 | ¥12 | ¥6 | 63.9% | |
| FY ending 3/2013 | ¥12 | ¥6 | 38.2% |
AIRPORT FACILITIES
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
AIRPORT FACILITIES
Unit %Source Annual securities reports
- Financial institutions20.86%
- Securities firms1.23%
- Other corporations43.16%
- Foreign holders (institutions)14.87%
- Foreign holders (individuals)0.04%
- Individuals and others19.84%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 日本航空株式会社 | 21.3% | 10,521,000 |
| 2 | ANAホールディングス株式会社 | 21.3% | 10,521,000 |
| 3 | 株式会社日本政策投資銀行 | 14.01% | 6,920,000 |
| 4 | 日本マスタートラスト信託銀行株式会社(信託口) | 5.95% | 2,941,000 |
| 5 | NORTHERN TRUST CO. (AVFC)RE IEDP AIF CLIENTS NON TREATY ACCOUNT(常任代理人 香港上海銀行東京支店) | 3.24% | 1,600,000 |
| 6 | BNYM AS AGT/CLTS NON TREATY JASDEC(常任代理人 株式会社三菱UFJ銀行) | 2.76% | 1,364,000 |
| 7 | BNYM AS AGT/CLTS TREATY JASDEC(常任代理人 株式会社三菱UFJ銀行) | 1.8% | 889,000 |
| 8 | 株式会社日本カストディ銀行(信託口) | 1.41% | 699,000 |
| 9 | J.P.MORGAN SE - LUXEMBOURG BRANCH 381639(常任代理人 株式会社みずほ銀行決済営業部) | 1.15% | 568,000 |
| 10 | STATE STREET BANK AND TRUST COMPANY 505001(常任代理人 株式会社みずほ銀行決済営業部) | 0.69% | 345,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥2.1 billion |
| FY ending 3/2021 | ¥2.6 billion |
Revenue scale in the same industry
AIRPORT FACILITIES
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
- … 68 companies
- 72 Agratio urban designFY Mar 2026 ¥37.0B
- 73 NIPPON PARKING DEVELOPMENTFY Jul 2025 ¥36.8B
- 74 AIRPORT FACILITIESThis companyFY Mar 2026 ¥36.8B
- 75 REVOLUTIONFY Oct 2025 ¥34.6B
- 76 フェイスネットワークFY Mar 2026 ¥32.9B
- … 71 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 123 |
| Share of managers who are women | 7.1% |
| Share of board members who are women | 0% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 18,615 t-CO2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 東陽監査法人 |
| Audit fees (this year, total) | ¥39.00 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) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥4.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥9.9 billion | Consolidated |
| Net sales | ¥36.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.9 billion | Consolidated |
| Diluted earnings per share | 69.57 yen | Consolidated |
| Cash and cash equivalents | ¥13.2 billion | Consolidated |
| Net assets | ¥64.4 billion | Consolidated |
| Ordinary income (loss) | ¥7.1 billion | Consolidated |
| Total assets | ¥112.0 billion | Consolidated |
| Return on equity | 5.7% | Consolidated |
| Equity-to-asset ratio | 54.9% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥3.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-2.0 billion | Consolidated |
| Basic earnings (loss) per share | 69.61 yen | Consolidated |
| Net assets per share | 1,247.19 yen | Consolidated |
| Dividend per share | 42 yen | Parent only |
| Net sales | ¥32.9 billion | Parent only |
| Net income (loss) | ¥3.1 billion | Parent only |
| Diluted earnings per share | 62.41 yen | Parent only |
| Total number of issued shares (common stock) | 52,006,350 shares | Parent only |
| Net assets | ¥54.0 billion | Parent only |
| Ordinary income (loss) | ¥6.4 billion | Parent only |
| Total assets | ¥98.4 billion | Parent only |
| Return on equity | 5.9% | Parent only |
| Equity-to-asset ratio | 54.8% | Parent only |
| Capital stock | ¥6.8 billion | Parent only |
| Payout ratio | 67.2% | Parent only |
| Interim dividend per share | 18 yen | Parent only |
| Basic earnings (loss) per share | 62.45 yen | Parent only |
| Net assets per share | 1,092.53 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 131 people | Consolidated |
| Number of employees | 131 people | Consolidated |
| Average length of service (years) | 15 years | Parent only |
| Average length of service months | 6 months | Parent only |
| Average annual salary | ¥9.12 million | Parent only |
| Average age (years) | 43 years old | Parent only |
| Average age months | 8 months | Parent only |
| Number of employees | 114 people | Parent only |
| Number of employees | 114 people | Parent only |
| Number of employees | 114 people | Parent only |
Other disclosed items (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥36.8 billion | Consolidated |
| Average number of temporary employees | 2 people | Consolidated |
| Average number of temporary employees | 2 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥4.0 billion | Consolidated |
| Depreciation | ¥4.5 billion | Consolidated |
| Number of consolidated subsidiaries | 6 companies | Consolidated |
| Average number of temporary employees | 2 people | Parent only |
| Average number of temporary employees | 2 people | Parent only |
| Average number of temporary employees | 2 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 36,371,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 2,625,800 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 | ¥0.4 billion | Consolidated |
| Number of shares | 52,006,350 shares | Consolidated |
| Shareholding ratio treasury shares etc | 5.0% | Consolidated |
| Shareholding ratio | 73.7% | Consolidated |
| Number of shares held in own name treasury shares etc | 2,625,800 shares | Consolidated |
| Number of voting rights | 493,239 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.4 billion | Consolidated |
| Carrying amount on the balance sheet | ¥2.7 billion | Consolidated |
| Number of issues | 13 issues | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 181.9% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥2.1 billion | Consolidated |
Audit (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥35.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥39.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥4.00 million | Consolidated |
Accounts unique to this company (18 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥47.00 million | Consolidated |
| Revenue | ¥-0.3 billion | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥-0.4 billion | Consolidated |
| Change in average annual salary from the previous year | 8.8% | Parent only |
| Revenue | ¥17.6 billion | Parent only |
| Revenue | ¥11.2 billion | Parent only |
| Revenue | ¥4.0 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥13.3 billion | Parent only |
| Revenue | ¥8.2 billion | Parent only |
| Revenue | ¥3.3 billion | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥0.3 billion | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥47.00 million | Parent only |
Balance sheet (139 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.6 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥33.00 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥2.4 billion | Consolidated |
| Software | ¥0.2 billion | Consolidated |
| Software in progress | ¥1.00 million | Consolidated |
| Lease receivables and investment assets | ¥10.7 billion | Consolidated |
| Retained earnings | ¥45.6 billion | Consolidated |
| Unearned revenue | ¥1.1 billion | Consolidated |
| Raw materials and supplies | ¥12.00 million | Consolidated |
| Merchandise | ¥3.00 million | Consolidated |
| Operating loans | ¥2.7 billion | Consolidated |
| Non-current liabilities | ¥36.4 billion | Consolidated |
| Non-current assets | ¥68.1 billion | Consolidated |
| Land | ¥10.7 billion | Consolidated |
| Accounts receivable - trade | ¥1.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.7 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.1 billion | Consolidated |
| Buildings and structures | ¥172.1 billion | Consolidated |
| Buildings and structures, net | ¥37.6 billion | Consolidated |
| Construction in progress | ¥1.0 billion | Consolidated |
| Provision for directors' bonuses | ¥69.00 million | Consolidated |
| Provision for directors' retirement benefits | ¥12.00 million | Consolidated |
| Investments and other assets | ¥13.3 billion | Consolidated |
| Investment securities | ¥11.2 billion | Consolidated |
| Subscription rights to shares | ¥13.00 million | Consolidated |
| Property, plant and equipment | ¥54.5 billion | Consolidated |
| Income taxes payable | ¥1.2 billion | Consolidated |
| Accrued expenses | ¥98.00 million | Consolidated |
| Accounts payable - other | ¥1.5 billion | Consolidated |
| Shareholders' equity | ¥57.0 billion | Consolidated |
| Machinery, equipment and vehicles | ¥21.2 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥5.1 billion | Consolidated |
| Current liabilities | ¥11.3 billion | Consolidated |
| Current assets | ¥44.0 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-0.6 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-134.6 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-16.2 billion | Consolidated |
| Foreign currency translation adjustment | ¥2.2 billion | Consolidated |
| Intangible assets | ¥0.2 billion | Consolidated |
| Cash and cash equivalents | ¥13.2 billion | Consolidated |
| Cash and deposits | ¥13.2 billion | Consolidated |
| Bonds payable | ¥6.0 billion | Consolidated |
| Net assets | ¥64.4 billion | Consolidated |
| Net assets | ¥64.4 billion | Consolidated |
| Total assets | ¥112.0 billion | Consolidated |
| Total assets | ¥112.0 billion | Consolidated |
| Deferred tax liabilities | ¥77.00 million | Consolidated |
| Deferred tax assets | ¥1.3 billion | Consolidated |
| Treasury stock | ¥-1.8 billion | Consolidated |
| Valuation and translation adjustments | ¥4.6 billion | Consolidated |
| Liabilities | ¥47.7 billion | Consolidated |
| Liabilities | ¥47.7 billion | Consolidated |
| Liabilities and net assets | ¥112.0 billion | Consolidated |
| Real estate for sale | ¥15.7 billion | Consolidated |
| Accounts payable - trade | ¥2.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-9.00 million | Consolidated |
| Capital surplus | ¥6.3 billion | Consolidated |
| Capital stock | ¥6.8 billion | Consolidated |
| Asset retirement obligations | ¥5.7 billion | Consolidated |
| Asset retirement obligations | ¥0.5 billion | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Net defined benefit asset | ¥0.3 billion | Consolidated |
| Long-term loans payable | ¥17.5 billion | Consolidated |
| Long term accounts payable other | ¥58.00 million | Consolidated |
| Long term guarantee deposited | ¥7.0 billion | Consolidated |
| Non-controlling interests | ¥2.8 billion | Consolidated |
| Current portion of long-term loans payable | ¥4.1 billion | Consolidated |
| Other | ¥0.8 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥33.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥2.4 billion | Parent only |
| Software | ¥77.00 million | Parent only |
| Software in progress | ¥1.00 million | Parent only |
| Lease receivables | ¥4.0 billion | Parent only |
| Investments in leases | ¥1.9 billion | Parent only |
| General reserve | ¥26.4 billion | Parent only |
| Retained earnings | ¥39.5 billion | Parent only |
| Legal retained earnings | ¥0.5 billion | Parent only |
| Unearned revenue | ¥1.1 billion | Parent only |
| Raw materials and supplies | ¥11.00 million | Parent only |
| Non-current liabilities | ¥34.9 billion | Parent only |
| Non-current assets | ¥67.4 billion | Parent only |
| Land | ¥10.7 billion | Parent only |
| Accounts receivable - trade | ¥1.1 billion | Parent only |
| Tools, furniture and fixtures | ¥0.6 billion | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Buildings | ¥156.8 billion | Parent only |
| Buildings, net | ¥34.3 billion | Parent only |
| Construction in progress | ¥1.0 billion | Parent only |
| Provision for directors' bonuses | ¥30.00 million | Parent only |
| Investments and other assets | ¥19.6 billion | Parent only |
| Investment securities | ¥8.9 billion | Parent only |
| Subscription rights to shares | ¥13.00 million | Parent only |
| Property, plant and equipment | ¥47.7 billion | Parent only |
| Income taxes payable | ¥1.1 billion | Parent only |
| Accrued expenses | ¥77.00 million | Parent only |
| Accounts payable - other | ¥1.1 billion | Parent only |
| Shareholders' equity | ¥51.6 billion | Parent only |
| Machinery and equipment | ¥9.0 billion | Parent only |
| Machinery and equipment, net | ¥1.4 billion | Parent only |
| Current liabilities | ¥9.6 billion | Parent only |
| Current assets | ¥31.0 billion | Parent only |
| Accumulated depreciation | ¥-45.00 million | Parent only |
| Accumulated depreciation and impairment loss | ¥-0.5 billion | Parent only |
| Accumulated depreciation and impairment loss | ¥-122.5 billion | Parent only |
| Accumulated depreciation and impairment loss | ¥-7.6 billion | Parent only |
| Intangible assets | ¥0.1 billion | Parent only |
| Cash and deposits | ¥8.0 billion | Parent only |
| Short-term loans payable | ¥1.1 billion | Parent only |
| Bonds payable | ¥6.0 billion | Parent only |
| Net assets | ¥54.0 billion | Parent only |
| Net assets | ¥54.0 billion | Parent only |
| Total assets | ¥98.4 billion | Parent only |
| Deferred tax assets | ¥1.3 billion | Parent only |
| Retained earnings brought forward | ¥12.0 billion | Parent only |
| Treasury stock | ¥-1.8 billion | Parent only |
| Valuation and translation adjustments | ¥2.4 billion | Parent only |
| Liabilities | ¥44.4 billion | Parent only |
| Liabilities and net assets | ¥98.4 billion | Parent only |
| Real estate for sale | ¥15.7 billion | Parent only |
| Accounts payable - trade | ¥1.7 billion | Parent only |
| Allowance for doubtful accounts | ¥-9.00 million | Parent only |
| Capital surplus | ¥7.0 billion | Parent only |
| Legal capital surplus | ¥7.0 billion | Parent only |
| Capital stock | ¥6.8 billion | Parent only |
| Asset retirement obligations | ¥5.7 billion | Parent only |
| Asset retirement obligations | ¥0.5 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Vehicle and delivery equipment | ¥59.00 million | Parent only |
| Vehicles, net | ¥14.00 million | Parent only |
| Reserve for dividend equalization | ¥0.7 billion | Parent only |
| Long-term loans payable | ¥16.1 billion | Parent only |
| Long term accounts payable other | ¥58.00 million | Parent only |
| Long term guarantee deposited | ¥7.0 billion | Parent only |
| Shares of subsidiaries and associates | ¥8.7 billion | Parent only |
| Deposits received | ¥0.2 billion | Parent only |
| Current portion of long-term loans payable | ¥2.5 billion | Parent only |
Statement of income (104 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥15.00 million | Consolidated |
| Other | ¥0 | Consolidated |
| Other | ¥2.00 million | Consolidated |
| Other | ¥6.00 million | Consolidated |
| Other | ¥0.9 billion | Consolidated |
| Other comprehensive income | ¥0.7 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.6 billion | Consolidated |
| Dividends from surplus | ¥-1.5 billion | Consolidated |
| Comprehensive income | ¥4.3 billion | Consolidated |
| Interest income | ¥22.00 million | Consolidated |
| Commission fee | ¥85.00 million | Consolidated |
| Dividend income | ¥0.2 billion | Consolidated |
| Operating income | ¥6.7 billion | Consolidated |
| Operating income | ¥6.7 billion | Consolidated |
| Non-operating income | ¥0.9 billion | Consolidated |
| Non-operating expenses | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥9.9 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.3 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.5 billion | Consolidated |
| Cost of sales | ¥27.6 billion | Consolidated |
| Gross profit (loss) | ¥9.2 billion | Consolidated |
| Net sales | ¥36.8 billion | Consolidated |
| Net sales | ¥36.8 billion | Consolidated |
| Net income | ¥3.5 billion | Consolidated |
| Net income | ¥3.5 billion | Consolidated |
| Net income (loss) | ¥3.6 billion | Consolidated |
| Net income (loss) | ¥3.6 billion | Consolidated |
| Directors' compensations | ¥0.2 billion | Consolidated |
| Provision for directors' bonuses | ¥69.00 million | Consolidated |
| Provision for directors' retirement benefits | ¥4.00 million | Consolidated |
| Gain on sales of investment securities | ¥37.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.9 billion | Consolidated |
| Interest expenses | ¥0.3 billion | Consolidated |
| Transportation and communication expenses | ¥81.00 million | Consolidated |
| Income taxes - current | ¥2.0 billion | Consolidated |
| Income taxes | ¥1.8 billion | Consolidated |
| Income taxes - deferred | ¥-0.3 billion | Consolidated |
| Depreciation | ¥0.1 billion | Consolidated |
| Impairment loss | ¥1.6 billion | Consolidated |
| Impairment loss | ¥1.6 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥91.00 million | Consolidated |
| Extraordinary income | ¥0.4 billion | Consolidated |
| Extraordinary loss | ¥2.1 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥37.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥6.1 billion | Consolidated |
| Taxes and dues | ¥0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥5.4 billion | Consolidated |
| Income (loss) before income taxes | ¥5.4 billion | Consolidated |
| Ordinary income | ¥7.1 billion | Consolidated |
| Salaries and bonuses | ¥0.8 billion | Consolidated |
| Purchase of treasury stock | ¥-1.0 billion | Consolidated |
| Subsidy income | ¥0.3 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥4.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-2.0 billion | Consolidated |
| Selling, general and administrative expenses | ¥2.5 billion | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.1 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.1 billion | Consolidated |
| Other | ¥2.00 million | Parent only |
| Other | ¥6.00 million | Parent only |
| Entertainment expenses | ¥60.00 million | Parent only |
| Dividends from surplus | ¥-1.5 billion | Parent only |
| Interest and dividend income | ¥0.2 billion | Parent only |
| Commission fee | ¥0.2 billion | Parent only |
| Operating income | ¥5.9 billion | Parent only |
| Non-operating income | ¥0.9 billion | Parent only |
| Non-operating expenses | ¥0.4 billion | Parent only |
| Gain on sales of non-current assets | ¥0.3 billion | Parent only |
| Loss on retirement of non-current assets | ¥0.5 billion | Parent only |
| Cost of sales | ¥25.0 billion | Parent only |
| Gross profit (loss) | ¥8.0 billion | Parent only |
| Net sales | ¥32.9 billion | Parent only |
| Advertising expenses | ¥6.00 million | Parent only |
| Net income (loss) | ¥3.1 billion | Parent only |
| Net income (loss) | ¥3.1 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Provision for directors' bonuses | ¥30.00 million | Parent only |
| Gain on sales of investment securities | ¥37.00 million | Parent only |
| Interest expenses | ¥0.2 billion | Parent only |
| Traveling and transportation expenses | ¥46.00 million | Parent only |
| Share-based payment expenses | ¥52.00 million | Parent only |
| Income taxes - current | ¥1.8 billion | Parent only |
| Income taxes | ¥1.5 billion | Parent only |
| Income taxes - deferred | ¥-0.3 billion | Parent only |
| Legal welfare expenses | ¥0.1 billion | Parent only |
| Supplies expenses | ¥32.00 million | Parent only |
| Depreciation | ¥0.1 billion | Parent only |
| Impairment loss | ¥1.6 billion | Parent only |
| Extraordinary income | ¥0.4 billion | Parent only |
| Extraordinary loss | ¥2.1 billion | Parent only |
| Welfare expenses | ¥36.00 million | Parent only |
| Taxes and dues | ¥0.2 billion | Parent only |
| Income (loss) before income taxes | ¥4.6 billion | Parent only |
| Ordinary income | ¥6.4 billion | Parent only |
| Salaries and bonuses | ¥0.6 billion | Parent only |
| Purchase of treasury stock | ¥-1.0 billion | Parent only |
| Subsidy income | ¥0.2 billion | Parent only |
| Selling, general and administrative expenses | ¥2.1 billion | Parent only |
| Rent expenses | ¥9.00 million | Parent only |
| Provision for bonuses | ¥0.1 billion | Parent only |
| Retirement benefit expenses | ¥-2.00 million | Parent only |
| Communication expenses | ¥23.00 million | Parent only |
| Miscellaneous income | ¥24.00 million | Parent only |
| Miscellaneous expenses | ¥0.6 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.8 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.8 billion | Consolidated |
| Total changes during the period | ¥1.2 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.6 billion | Parent only |
Statement of cash flows (46 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.3 billion | Consolidated |
| Other | ¥2.00 million | Consolidated |
| Increase (decrease) in other liabilities | ¥-1.0 billion | Consolidated |
| Decrease (increase) in other assets | ¥0.2 billion | Consolidated |
| Net decrease increase in lease receivables and investment assets | ¥0.3 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.3 billion | Consolidated |
| Interest expenses paid | ¥-0.3 billion | Consolidated |
| Interest and dividends income received | ¥0.2 billion | Consolidated |
| Increase (decrease) in deferred revenue | ¥22.00 million | Consolidated |
| Interest and dividend income | ¥-0.2 billion | Consolidated |
| Decrease increase in operating loans receivable | ¥0.7 billion | Consolidated |
| Purchase of non-current assets | ¥-3.0 billion | Consolidated |
| Proceeds from sales of non-current assets | ¥0.6 billion | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.3 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.5 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-9.00 million | Consolidated |
| Subtotal | ¥12.0 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥4.00 million | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥4.00 million | Consolidated |
| Proceeds from dividend of investment partnership | ¥0.2 billion | Consolidated |
| Purchase of investment securities | ¥-0.2 billion | Consolidated |
| Proceeds from sales of investment securities | ¥0.4 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-37.00 million | Consolidated |
| Interest expenses | ¥0.3 billion | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥11.00 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-26.00 million | Consolidated |
| Decrease in consumption taxes payable | ¥0.4 billion | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥7.00 million | Consolidated |
| Share-based payment expenses | ¥52.00 million | Consolidated |
| Decrease (increase) in inventories | ¥0.3 billion | Consolidated |
| Income taxes paid | ¥-2.2 billion | Consolidated |
| Income taxes refund | ¥15.00 million | Consolidated |
| Depreciation | ¥4.5 billion | Consolidated |
| Impairment loss | ¥1.6 billion | Consolidated |
| Increase in short term loans payable | ¥14.5 billion | Consolidated |
| Decrease in short term loans payable | ¥-14.5 billion | Consolidated |
| Redemption of bonds | ¥-0.1 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-1.0 billion | Consolidated |
| Proceeds from subsidy income | ¥0.3 billion | Consolidated |
| Subsidy income | ¥-0.3 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0 | Consolidated |
| Increase (decrease) in provision for bonuses | ¥15.00 million | Consolidated |
| Inorease (decrease) in asset for retirement benefits | ¥-52.00 million | Consolidated |
| Dividends | ¥-1.5 billion | Consolidated |
| Proceeds from long term loans payable | ¥5.9 billion | Consolidated |
| Repayment of long term loans payable | ¥-5.3 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥9.9 billion | Consolidated | Disclosed |
| Dividend per share | 42 | Parent only | Disclosed |
| Number of employees | 131 | Consolidated | Disclosed |
| Net assets | ¥64.4 billion | Consolidated | Disclosed |
| Net sales | ¥36.8 billion | Consolidated | Disclosed |
| Operating income | ¥6.7 billion | Consolidated | Disclosed |
| Ordinary income | ¥7.1 billion | Consolidated | Disclosed |
| Net income | ¥3.5 billion | Consolidated | Disclosed |
| Total assets | ¥112.0 billion | Consolidated | Disclosed |
| Operating margin | 18.3% | Consolidated | Calculated |
| Net margin | 9.5% | Consolidated | Calculated |
| Sales per employee | 280854962 yen | Consolidated | Calculated |
| Total asset turnover | 0.33 times | Consolidated | Calculated |
| Net assets to total assets | 57.5% | Consolidated | Calculated |