バリュークリエーション
バリュークリエーション株式会社
Company highlights
The largest segment by revenue is マーケティングDX事業, at 88.9% of the total.
Key figures
Period Mar 2025 to Feb 2026Parent onlyJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
バリュークリエーション
Revenue and profit by business segment
Period Mar 2025 to Feb 2026Source Annual securities reportsParent only・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| マーケティングDX事業 | ¥2.8 billion | 88.9% | ¥2.9 billion | ¥0.1 billion | 4.6% | ¥0.3 billion |
| 不動産DX事業 | ¥0.3 billion | 11.1% | ¥0.2 billion | ¥-23.43 million | -6.7% | ¥6.30 million |
| Total of the businesses | ¥3.1 billion | 100.0% | ||||
Revenue and profit
バリュークリエーション
Period Mar 2025 to Feb 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.5 billion | Parent only |
| Commission fees | ¥0.2 billion | Parent only | |
| Provision of allowance for doubtful accounts | ¥0.1 billion | Parent only | |
| Fee expenses | ¥71.23 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥0.8 billion | Parent only |
| Operating income | ¥-0.4 billion | Parent only | |
| Ordinary income | ¥-74.91 million | Parent only |
バリュークリエーション
Selling, general and administrative expenses
Period Mar 2025 to Feb 2026Source Annual securities reports
- Salaries and allowances ¥0.5 billion
- Commission fees ¥0.2 billion
- Provision of allowance for doubtful accounts ¥0.1 billion
- Fee expenses ¥0.1 billion
- Other (not itemized) ¥0.4 billion
Performance, financial position and capital allocation
バリュークリエーション
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥2.3B | ¥2.5B | ¥2.7B | ¥3.1B | ¥3.1B |
| Year on year (%) | Could not be retrieved | +10.6% | +5.2% | +15.6% | +1.8% |
| Ordinary income (loss) | -¥0.1B | ¥0.1B | ¥0.2B | ¥0.3B | -¥0.1B |
| Change from prior year | Could not be retrieved | loss to profit◆ | +95.3% | +13.4% | profit to loss◆ |
| Ordinary income (loss) as a share of Net sales | -5.6% | 5.0% | 9.4% | 9.2% | -2.4% |
| Change (percentage points) | Could not be retrieved | +10.7 points◆ | +4.3 points◆ | -0.2 points | -11.6 points◆ |
Fiscal periods marked for changes
- 2023Ordinary income (loss) as a share of revenue +10.7 points, Ordinary income (loss) loss to profit
- 2024Ordinary income (loss) as a share of revenue +4.3 points
- 2026Ordinary income (loss) as a share of revenue -11.6 points, Ordinary income (loss) profit to loss
バリュークリエーション
Earnings and net assets per share over time
Unit yenSource Annual securities reports
バリュークリエーション
Return on equity over time
Unit %Source Annual securities reports
Parent only indicators (19 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥2.3 billion | ¥2.5 billion | ¥2.7 billion | ¥3.1 billion | ¥3.1 billion |
| Ordinary income (loss) | ¥-0.1 billion | ¥0.1 billion | ¥0.2 billion | ¥0.3 billion | ¥-74.91 million |
| Net income (loss) | ¥-0.1 billion | ¥91.43 million | ¥0.2 billion | ¥0.1 billion | ¥-0.3 billion |
| Capital stock | ¥34.00 million | ¥34.00 million | ¥0.2 billion | ¥0.2 billion | ¥52.44 million |
| Total number of issued shares (common stock) | 50,000 shares | 50,000 shares | 1,150,400 shares | 2,300,800 shares | 2,350,680 shares |
| Net assets | ¥-0.2 billion | ¥-0.1 billion | ¥0.3 billion | ¥0.4 billion | ¥39.51 million |
| Total assets | ¥1.3 billion | ¥1.4 billion | ¥1.8 billion | ¥1.8 billion | ¥1.9 billion |
| Net assets per share | -114.95 yen | -69.23 yen | 121.98 yen | 167.87 yen | 17.17 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | 12 yen | 6.5 yen | 2 yen |
| Interim dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 2 yen |
| Basic earnings (loss) per share | -71.12 yen | 45.72 yen | 82.65 yen | 51.89 yen | -113.55 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 73.41 yen | 46.81 yen | Could not be retrieved |
| Equity-to-asset ratio | Could not be retrieved | Could not be retrieved | 15.8% | 21.5% | 2.1% |
| Return on equity | Could not be retrieved | Could not be retrieved | 241.2% | 35.8% | Could not be retrieved |
| Payout ratio | Could not be retrieved | Could not be retrieved | 7.3% | 12.5% | Could not be retrieved |
| Net cash provided by (used in) operating activities | ¥34.50 million | ¥0.2 billion | ¥0.3 billion | ¥0.2 billion | ¥-0.2 billion |
| Net cash provided by (used in) investing activities | ¥1.82 million | ¥-9.63 million | ¥-87.47 million | ¥-0.3 billion | ¥-0.2 billion |
| Net cash provided by (used in) financing activities | ¥93.53 million | ¥78.71 million | ¥0.1 billion | ¥-47.05 million | ¥0.3 billion |
| Cash and cash equivalents | ¥0.6 billion | ¥0.8 billion | ¥1.2 billion | ¥1.1 billion | ¥1.1 billion |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 2/2026 | ¥2 | ¥2 | Could not be retrieved | |
| FY ending 2/2025 | ¥6.5 | Could not be retrieved | 12.5% | Stock split or share consolidation noted |
| FY ending 2/2024 | ¥12 | Could not be retrieved | 7.3% | Stock split or share consolidation noted |
バリュークリエーション
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
バリュークリエーション
Unit %Source Annual securities reports
- Securities firms2.58%
- Other corporations57.62%
- Foreign holders (institutions)1.18%
- Foreign holders (individuals)0.06%
- Individuals and others38.56%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 合同会社ひまわり | 56.5% | 1,300,000 |
| 2 | 新谷 晃人 | 4.98% | 114,800 |
| 3 | 西田憲司 | 1.48% | 34,160 |
| 4 | 大坂谷 優介 | 1.18% | 27,320 |
| 5 | かっこ株式会社 | 0.99% | 22,800 |
| 6 | 楽天証券株式会社共有口 | 0.98% | 22,600 |
| 7 | 豊野 桂太 | 0.79% | 18,240 |
| 8 | 乗冨 健矢 | 0.75% | 17,280 |
| 9 | JPモルガン証券株式会社千代田区丸の内2丁目7-3 | 0.69% | 15,900 |
| 10 | 株式会社アンビション・ベンチャーズ | 0.55% | 12,700 |
Research and development expenses and capital expenditure
Revenue scale in the same industry
バリュークリエーション
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 487 companies
- 491 RAKUMACHIFY Jul 2025 ¥3.2B
- 492 CHIIKISHINBUNSHAFY Aug 2025 ¥3.2B
- 493 バリュークリエーションThis companyFY Feb 2026 ¥3.1B
- 494 HIKARI HEIGHTS-VARUSFY Mar 2026 ¥3.0B
- 495 IACE TRAVELFY Mar 2026 ¥3.0B
- … 176 companies
Workforce information
Women 56 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 95 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | ESネクスト有限責任監査法人 |
| Audit fees (this year, filing company) | ¥49.2 billion |
| 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) (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Dividend per share | 2 yen | Parent only |
| Net cash provided by (used in) operating activities | ¥-0.2 billion | Parent only |
| Net sales | ¥3.1 billion | Parent only |
| Net income (loss) | ¥-0.3 billion | Parent only |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | Parent only |
| Cash and cash equivalents | ¥1.1 billion | Parent only |
| Total number of issued shares (common stock) | 2,350,680 shares | Parent only |
| Net assets | ¥39.51 million | Parent only |
| Ordinary income (loss) | ¥-74.91 million | Parent only |
| Total assets | ¥1.9 billion | Parent only |
| Equity-to-asset ratio | 2.1% | Parent only |
| Net cash provided by (used in) financing activities | ¥0.3 billion | Parent only |
| Capital stock | ¥52.44 million | Parent only |
| Interim dividend per share | 2 yen | Parent only |
| Basic earnings (loss) per share | -113.55 yen | Parent only |
| Net assets per share | 17.17 yen | Parent only |
Employees (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average length of service (years) | 4.4 years | Parent only |
| Average annual salary | ¥6.16 million | Parent only |
| Average age (years) | 33.5 years old | Parent only |
| Number of employees | 66 people | Parent only |
| Number of employees | 66 people | Parent only |
| Number of employees | 66 people | Parent only |
Other disclosed items (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥3.1 billion | Parent only |
| Average number of temporary employees | 17 people | Parent only |
| Average number of temporary employees | 17 people | Parent only |
| Average number of temporary employees | 17 people | Parent only |
| Increase in property plant and equipment and intangible assets | ¥0.2 billion | Parent only |
| Total return on the share price index | 150.5% | Parent only |
Shares (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 1,585,800 shares | Consolidated |
| Total number of shares held treasury shares etc | 50,000 shares | Consolidated |
| Number of shares | 2,350,680 shares | Consolidated |
| Shareholding ratio treasury shares etc | 2.1% | Consolidated |
| Shareholding ratio | 68.9% | Consolidated |
| Number of shares held in own name treasury shares etc | 50,000 shares | Consolidated |
| Number of voting rights | 22,983 units | Consolidated |
| Total shareholder return | 75.4% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥3.72 million | Consolidated |
Audit (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥49.2 billion | Consolidated |
Balance sheet (43 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.60 million | Parent only |
| Other | ¥1.22 million | Parent only |
| Other | ¥43.56 million | Parent only |
| Other capital surplus | ¥0.1 billion | Parent only |
| Membership | ¥32.90 million | Parent only |
| Investments in capital | ¥50.03 million | Parent only |
| Retained earnings | ¥-0.2 billion | Parent only |
| Prepaid expenses | ¥22.11 million | Parent only |
| Advance payments trade | ¥23.25 million | Parent only |
| Non-current liabilities | ¥0.7 billion | Parent only |
| Non-current assets | ¥0.1 billion | Parent only |
| Accounts receivable - trade | ¥0.5 billion | Parent only |
| Contract liabilities | ¥26.58 million | Parent only |
| Investments and other assets | ¥0.1 billion | Parent only |
| Lease deposits | ¥41.22 million | Parent only |
| Accrued expenses | ¥71.97 million | Parent only |
| Accounts payable - other | ¥0.5 billion | Parent only |
| Shareholders' equity | ¥39.51 million | Parent only |
| Current liabilities | ¥1.2 billion | Parent only |
| Current assets | ¥1.8 billion | Parent only |
| Accumulated depreciation | ¥-31.88 million | Parent only |
| Cash and cash equivalents | ¥1.1 billion | Parent only |
| Cash and deposits | ¥0.9 billion | Parent only |
| Short-term loans payable | ¥0.1 billion | Parent only |
| Net assets | ¥39.51 million | Parent only |
| Net assets | ¥39.51 million | Parent only |
| Total assets | ¥1.9 billion | Parent only |
| Total assets | ¥1.9 billion | Parent only |
| Retained earnings brought forward | ¥-0.2 billion | Parent only |
| Treasury stock | ¥-71.16 million | Parent only |
| Liabilities | ¥1.9 billion | Parent only |
| Liabilities and net assets | ¥1.9 billion | Parent only |
| Real estate for sale | ¥60.65 million | Parent only |
| Accounts payable - trade | ¥0.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.1 billion | Parent only |
| Capital surplus | ¥0.2 billion | Parent only |
| Legal capital surplus | ¥0.1 billion | Parent only |
| Capital stock | ¥52.44 million | Parent only |
| Long-term loans payable | ¥0.7 billion | Parent only |
| Long-term prepaid expenses | ¥0.52 million | Parent only |
| Deposit from customer | ¥0.2 billion | Parent only |
| Deposits received | ¥22.35 million | Parent only |
| Current portion of long-term loans payable | ¥0.3 billion | Parent only |
Accounts unique to this company (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥95.77 million | Parent only |
| Revenue | ¥24.71 million | Parent only |
| Revenue | ¥0.3 billion | Parent only |
| Revenue | ¥65.05 million | Parent only |
| Revenue | ¥1.51 million | Parent only |
| Revenue | ¥-95.77 million | Parent only |
| Revenue | ¥65.05 million | Parent only |
| Revenue | ¥-0.3 billion | Parent only |
| Revenue | ¥0.3 billion | Parent only |
| Revenue | ¥-0.7 billion | Parent only |
| Revenue | ¥0.6 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
Statement of income (35 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥3.64 million | Parent only |
| Other | ¥3.23 million | Parent only |
| Gain on investments in capital | ¥5.34 million | Parent only |
| Dividends from surplus | ¥-19.56 million | Parent only |
| Operating income | ¥-0.4 billion | Parent only |
| Operating income | ¥-0.4 billion | Parent only |
| Non-operating income | ¥0.4 billion | Parent only |
| Non-operating expenses | ¥82.77 million | Parent only |
| Net cash provided by (used in) operating activities | ¥-0.2 billion | Parent only |
| Cost of sales | ¥2.3 billion | Parent only |
| Gross profit (loss) | ¥0.8 billion | Parent only |
| Net sales | ¥3.1 billion | Parent only |
| Net sales | ¥3.1 billion | Parent only |
| Net income (loss) | ¥-0.3 billion | Parent only |
| Net income (loss) | ¥-0.3 billion | Parent only |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | Parent only |
| Interest expenses | ¥14.49 million | Parent only |
| Fee expenses | ¥71.23 million | Parent only |
| Commission fees | ¥0.2 billion | Parent only |
| Exercise of subscription rights to shares | ¥4.89 million | Parent only |
| Income taxes - current | ¥0.83 million | Parent only |
| Income taxes | ¥0.83 million | Parent only |
| Impairment loss | ¥0.2 billion | Parent only |
| Impairment loss | ¥0.2 billion | Parent only |
| Extraordinary loss | ¥0.2 billion | Parent only |
| Effect of exchange rate change on cash and cash equivalents | ¥6,000 | Parent only |
| Net increase (decrease) in cash and cash equivalents | ¥-14.29 million | Parent only |
| Income (loss) before income taxes | ¥-0.3 billion | Parent only |
| Income (loss) before income taxes | ¥-0.3 billion | Parent only |
| Ordinary income | ¥-74.91 million | Parent only |
| Salaries and allowances | ¥0.5 billion | Parent only |
| Purchase of treasury stock | ¥-71.08 million | Parent only |
| Net cash provided by (used in) financing activities | ¥0.3 billion | Parent only |
| Selling, general and administrative expenses | ¥1.2 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.1 billion | Parent only |
Statement of changes in equity (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-0.3 billion | Parent only |
Statement of cash flows (24 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥4.53 million | Parent only |
| Other | ¥0.21 million | Parent only |
| Payments for transfer of business2 | ¥-0.2 billion | Parent only |
| Increase decrease in notes and accounts payable trade | ¥57.96 million | Parent only |
| Collection of investments in capital | ¥0.1 billion | Parent only |
| Loss gain on operation of investments in capital | ¥-5.34 million | Parent only |
| Interest received | ¥1.19 million | Parent only |
| Interest expenses paid | ¥-14.19 million | Parent only |
| Interest income | ¥-1.19 million | Parent only |
| Decrease increase in notes and accounts receivable trade | ¥-0.1 billion | Parent only |
| Subtotal | ¥-0.4 billion | Parent only |
| Interest expenses | ¥14.49 million | Parent only |
| Proceeds from exercise of share acquisition rights | ¥4.89 million | Parent only |
| Purchase of property plant and equipment | ¥-3.72 million | Parent only |
| Increase/(decrease) in accounts payable - expenses | ¥-11.71 million | Parent only |
| Income taxes paid | ¥-43.27 million | Parent only |
| Impairment loss | ¥0.2 billion | Parent only |
| Decrease/increase in short-term loans payable | ¥20.00 million | Parent only |
| Regarding purchase of treasury stock | ¥-71.08 million | Parent only |
| Decrease increase in real estate for sale | ¥-60.65 million | Parent only |
| Increase (decrease) in allowance for doubtful accounts | ¥99.49 million | Parent only |
| Dividends | ¥-19.56 million | Parent only |
| Proceeds from long term loans payable | ¥0.9 billion | Parent only |
| Repayment of long term loans payable | ¥-0.4 billion | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-0.2 billion | Parent only | Disclosed |
| Dividend per share | 2 | Parent only | Disclosed |
| Number of employees | 66 | Parent only | Disclosed |
| Net assets | ¥39.51 million | Parent only | Disclosed |
| Net sales | ¥3.1 billion | Parent only | Disclosed |
| Operating income | ¥-0.4 billion | Parent only | Disclosed |
| Ordinary income | ¥-74.91 million | Parent only | Disclosed |
| Total assets | ¥1.9 billion | Parent only | Disclosed |
| Operating margin | -13.6% | Parent only | Calculated |
| Net margin | Not disclosed | Not applicable | Not calculated (a required value is not disclosed) |
| Sales per employee | 47383833 yen | Parent only | Calculated |
| Total asset turnover | 1.64 times | Parent only | Calculated |
| Net assets to total assets | 2.1% | Parent only | Calculated |