Ano Kaisha no Shikumi
Search
Menu

AB&Company

AB&Company Co.,Ltd.

Company highlights

The largest segment by revenue is The business directly operated, at 81.3% of the total.

Key figures

Period Nov 2024 to Oct 2025ConsolidatedIFRS

RevenueDisclosed ¥19.4B
Operating marginCalculated 8.4%
Net assets to total assetsCalculated 33.2%

Company profile

Securities code 9251 / EDINET code E37038 / Services / Fiscal year end end of October

新宿区新宿二丁目16番6号/Capital stock ¥90 million
Address, capital stock, fiscal year end and industry: the FSA’s EDINET code list.

Company details
市瀬 一浩 Representative

Tables scroll sideways

Disclosed data

Source: Annual Securities Report (Nov 2024 to Oct 2025) · filed 2026-01-27

Profitability ★★★★☆position among all companies 8.4%
Growth (revenue, 4-year average) ★★★★★position among all companies 15.4%
Capital efficiency ★★★★☆position among all companies 10.2%

Business activities and revenue composition

AB&Company

Revenue and profit by business segment

Period Nov 2024 to Oct 2025Source Annual securities reportsConsolidated・Disclosed

The busines…The business directly operated Sales 81.3% 81% Franchise B…Franchise Business Sales 9.4% 9% Interior bu…Interior business Sales 9.3% 9%
BusinessNet sales to external customers Operating income
This yearShareLast year This yearMarginLast year
The business directly operated ¥15.7 billion 81.3% ¥14.8 billion ¥-20.00 million -0.1% ¥0.1 billion
Franchise Business ¥1.8 billion 9.4% ¥1.6 billion ¥1.2 billion 65.0% ¥1.1 billion
Interior business ¥1.8 billion 9.3% ¥1.7 billion ¥67.00 million 3.7% ¥0.1 billion
Total of the businesses ¥19.4 billion100.0%

Revenue and profit

Amounts by account
GroupAccountAmountConsolidated / Non-consolidated
Selling, general and administrative expenses Selling general and administrative expenses IFRS ¥7.6 billion Consolidated
Depreciation and amortization ¥2.2 billion Consolidated
Other ¥1.9 billion Consolidated
Personnel expenses ¥1.6 billion Consolidated
Commission fees ¥0.6 billion Consolidated
Promotion expenses ¥0.1 billion Parent only
Payrolls and allowances ¥94.00 million Parent only
Directors' compensations ¥93.00 million Parent only
Outsourcing expenses ¥65.00 million Parent only
Fee expenses ¥41.00 million Parent only
Profit by stage Operating income ¥1.6 billion Consolidated
Net income ¥0.9 billion Consolidated
Ordinary income ¥0.4 billion Parent only

AB&Company

Selling, general and administrative expenses

Period Nov 2024 to Oct 2025Source Annual securities reports

Selling general and administrative expenses IFRS ¥7.6 billion (54.2%)54%Depreciation and amortization ¥2.2 billion (15.8%)16%Other ¥1.9 billion (13.9%)14%Personnel expenses ¥1.6 billion (11.1%)11%Commission fees ¥0.6 billion (4.0%)Promotion expenses ¥0.1 billion (1.0%)¥14.0B
  • Selling general and administrative expenses IFRS ¥7.6 billion
  • Depreciation and amortization ¥2.2 billion
  • Other ¥1.9 billion
  • Personnel expenses ¥1.6 billion
  • Commission fees ¥0.6 billion
  • Promotion expenses ¥0.1 billion

Performance, financial position and capital allocation

Finance
33.2% Net assets to total assets Industry median 55.2% FY ending 10/2025 · consolidated / calculated
3.3% Return on assets (ROA)
¥389.97 Net assets per share
¥1.6 billion Free cash flow
¥27.1 billion Total assets
¥9.7 billion Goodwill (the part of the acquisition price above the net assets acquired)
Capital allocation
176.9% Cash conversion Industry median 106.7% FY ending 10/2025 · consolidated / calculated
0.7% Increase in working capital ★★★☆☆ position among all companies FY ending 10/2025 · consolidated / calculated
17.5% Property, plant and equipment purchases relative to depreciation ★☆☆☆☆ position among all companies FY ending 10/2025 · consolidated / calculated
13.8% Return to shareholders ★★☆☆☆ position among all companies FY ending 10/2025 · consolidated / calculated

Recent performance trends

Year-on-year comparison

Period 2021 to 2025Disclosed

Item20212022202320242025
Revenue (IFRS) ¥10.9B ¥12.6B ¥16.8B ¥18.2B ¥19.4B
Year on year (%) Could not be retrieved +15.4% +33.3%◆ +8.3% +6.6%
Profit (loss) before tax (IFRS) ¥1.4B ¥1.3B ¥1.7B ¥1.6B ¥1.5B
Change from prior year Could not be retrieved -9.2% +30.9% -5.9% -5.8%
Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) 13.0% 10.2% 10.0% 8.7% 7.7%
Change (percentage points) Could not be retrieved -2.8 points◆ -0.2 points -1.3 points -1.0 points

Fiscal periods marked for changes

  • 2022Profit (loss) before tax (IFRS) as a share of revenue -2.8 points
  • 2023Revenue (IFRS) year on year +33.3%

AB&Company

Earnings and net assets per share over time

Unit yenSource Annual securities reports

76 50 25 0 4 years ago 3 years ago 2 years ago Last year This year Earnings per share yen 631 421 210 0 4 years ago 3 years ago 2 years ago Last year This year Net assets per share yen
Consolidated indicators (15 items)
Item4 years ago3 years ago2 years agoLast yearThis year
Revenue (IFRS) ¥10.9 billion ¥12.6 billion ¥16.8 billion ¥18.2 billion ¥19.4 billion
Profit (loss) before tax (IFRS) ¥1.4 billion ¥1.3 billion ¥1.7 billion ¥1.6 billion ¥1.5 billion
Profit (loss) attributable to owners of parent (IFRS) ¥0.9 billion ¥0.8 billion ¥1.1 billion ¥1.1 billion ¥0.9 billion
Comprehensive income attributable to owners of parent (IFRS) ¥0.9 billion ¥0.8 billion ¥1.1 billion ¥1.1 billion ¥0.9 billion
Equity attributable to owners of parent (IFRS) ¥6.9 billion ¥7.9 billion ¥8.7 billion ¥8.5 billion ¥9.0 billion
Total assets (IFRS) ¥19.3 billion ¥23.1 billion ¥24.5 billion ¥24.7 billion ¥27.1 billion
Equity attributable to owners of parent per share (IFRS) 470.9 yen 526.5 yen 577.5 yen 597.82 yen 631 yen
Basic earnings (loss) per share (IFRS) 63.87 yen 56.1 yen 74.44 yen 75.65 yen 62.91 yen
Diluted earnings (loss) per share (IFRS) 62.43 yen 55.04 yen 74.07 yen 75.32 yen 62.63 yen
Ratio of equity attributable to owners of parent (IFRS) 35.9% 34.3% 35.5% 34.2% 33.2%
Return on equity attributable to owners of parent (IFRS) 14.5% 11.2% 13.5% 12.5% 10.2%
Net cash provided by (used in) operating activities (IFRS) ¥2.2 billion ¥2.3 billion ¥2.7 billion ¥3.4 billion ¥2.9 billion
Net cash provided by (used in) investing activities (IFRS) ¥-0.4 billion ¥-0.7 billion ¥-0.6 billion ¥-0.7 billion ¥-1.2 billion
Net cash provided by (used in) financing activities (IFRS) ¥-1.6 billion ¥-1.0 billion ¥-1.7 billion ¥-2.8 billion ¥-1.6 billion
Cash and cash equivalents (IFRS) ¥1.4 billion ¥1.9 billion ¥2.3 billion ¥2.2 billion ¥2.3 billion
Parent only indicators (14 items)
Item4 years ago3 years ago2 years agoLast yearThis year
Operating revenue ¥1.0 billion ¥0.8 billion ¥1.9 billion ¥1.0 billion ¥1.0 billion
Ordinary income (loss) ¥0.6 billion ¥0.2 billion ¥1.3 billion ¥0.3 billion ¥0.4 billion
Net income (loss) ¥0.6 billion ¥0.1 billion ¥1.2 billion ¥0.2 billion ¥0.3 billion
Capital stock ¥90.00 million ¥0.2 billion ¥0.2 billion ¥0.2 billion ¥0.2 billion
Total number of issued shares (common stock) 14,736,320 shares 15,022,414 shares 15,153,714 shares 15,159,714 shares 15,247,114 shares
Net assets ¥5.7 billion ¥6.0 billion ¥6.7 billion ¥5.6 billion ¥5.6 billion
Total assets ¥12.5 billion ¥12.7 billion ¥13.3 billion ¥13.0 billion ¥14.5 billion
Net assets per share 388.14 yen 399.72 yen 446.18 yen 397.95 yen 389.97 yen
Dividend per share Could not be retrieved 28.07 yen 28.07 yen 28.07 yen 60 yen
Basic earnings (loss) per share 40.18 yen 8.51 yen 79.18 yen 15.7 yen 20.22 yen
Diluted earnings per share Could not be retrieved 8.35 yen 78.78 yen 15.63 yen 20.13 yen
Equity-to-asset ratio 45.6% 47.3% 50.5% 43.3% 38.3%
Return on equity 10.9% 2.1% 18.8% 3.6% 5.1%
Payout ratio Could not be retrieved 329.8% 35.5% 178.8% 296.7%

Dividend history

Source: reporting company’s key figures, annual securities reports · 4 years (2022 to 2025)Parent-onlyDisclosed

1 periods Consecutive increases (own definition) through FY ending 10/2025
4 periods Consecutive periods with dividends (site definition) through FY ending 10/2025
+113.8% Dividend growth (year on year)
Fewer than six years Dividend growth (5-year annual rate)
Fiscal yearAnnual dividend per share Of which interimPayout ratio (as reported, parent only) Flag
FY ending 10/2025 ¥60 Could not be retrieved 296.7%
FY ending 10/2024 ¥28.07 Could not be retrieved 178.8%
FY ending 10/2023 ¥28.07 Could not be retrieved 35.5%
FY ending 10/2022 ¥28.07 Could not be retrieved 329.8%

AB&Company

Dividends per share over time

Unit yenSource Annual securities reports

60 40 20 0 4 years ago 3 years ago 2 years ago Last year This year Dividend per share yen

Shareholder composition

As of 2025-10-31Disclosed

Share ownership by holder category

48,996 Shareholders
0.75% Foreign holders (total) Industry median 3.64%
76.59% Individuals and others Industry median 52.53%

AB&Company

Unit %Source Annual securities reports

  • Financial institutions0.04%
  • Securities firms0.74%
  • Other corporations21.87%
  • Foreign holders (institutions)0.54%
  • Foreign holders (individuals)0.21%
  • Individuals and others76.59%

Revenue scale in the same industry

AB&Company

Source Annual securities reports of each company

Services: 671 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed

Workforce information

Source: Annual Securities Report (Nov 2024 to Oct 2025)Parent-onlyDisclosed

13 Employees (parent only) Industry median 130
43.8 Average age Industry median 38.8
3.0 years Average length of service Industry median 6.6 years
¥7.55 million Average annual salary Industry median ¥5.89 million
People and organisation
70.2¥ million Sales per employee Industry median 24.2¥ million FY ending 10/2025 · consolidated / calculated
¥5.91 million Operating income per employee
42 Average temporary staff

Audit and disclosure information

Annual securities report, year ended 2025-10-31Disclosed

ItemValue
Audit firm 太陽有限責任監査法人
Audit fees (this year, total) ¥24.00 million
Non-audit fees (this year, total) Not applicable
Going concern note Cannot be determined
Accounting standard IFRS

See the book series →

Sources and methodology

Retrieved disclosed figures

Accounts and values from the annual securities report, by section

Major management indicators (5 years) (29 items)

ItemValueConsolidated / Non-consolidated
Net cash provided by (used in) operating activities (IFRS) ¥2.9 billion Consolidated
Basic earnings (loss) per share (IFRS) 62.91 yen Consolidated
Revenue (IFRS) ¥19.4 billion Consolidated
Diluted earnings (loss) per share (IFRS) 62.63 yen Consolidated
Profit (loss) attributable to owners of parent (IFRS) ¥0.9 billion Consolidated
Comprehensive income attributable to owners of parent (IFRS) ¥0.9 billion Consolidated
Net cash provided by (used in) investing activities (IFRS) ¥-1.2 billion Consolidated
Cash and cash equivalents (IFRS) ¥2.3 billion Consolidated
Profit (loss) before tax (IFRS) ¥1.5 billion Consolidated
Total assets (IFRS) ¥27.1 billion Consolidated
Equity attributable to owners of parent (IFRS) ¥9.0 billion Consolidated
Return on equity attributable to owners of parent (IFRS) 10.2% Consolidated
Ratio of equity attributable to owners of parent (IFRS) 33.2% Consolidated
Net cash provided by (used in) financing activities (IFRS) ¥-1.6 billion Consolidated
Equity attributable to owners of parent per share (IFRS) 631 yen Consolidated
Dividend per share 60 yen Parent only
Operating revenue ¥1.0 billion Parent only
Net income (loss) ¥0.3 billion Parent only
Diluted earnings per share 20.13 yen Parent only
Total number of issued shares (common stock) 15,247,114 shares Parent only
Net assets ¥5.6 billion Parent only
Ordinary income (loss) ¥0.4 billion Parent only
Total assets ¥14.5 billion Parent only
Return on equity 5.1% Parent only
Equity-to-asset ratio 38.3% Parent only
Capital stock ¥0.2 billion Parent only
Payout ratio 296.7% Parent only
Basic earnings (loss) per share 20.22 yen Parent only
Net assets per share 389.97 yen Parent only

Accounts unique to this company (11 items)

ItemValueConsolidated / Non-consolidated
Revenue ¥1.6 billion Consolidated
Revenue ¥39.00 million Consolidated
Revenue ¥0.3 billion Consolidated
Revenue ¥36.00 million Consolidated
Revenue ¥0.5 billion Consolidated
Revenue ¥-0.4 billion Consolidated
Revenue ¥0.2 billion Consolidated
Revenue ¥23.00 million Consolidated
Revenue ¥40.00 million Consolidated
Revenue ¥3.00 million Consolidated
Revenue ¥1.00 million Parent only

Employees (8 items)

ItemValueConsolidated / Non-consolidated
Number of employees 276 people Consolidated
Number of employees 276 people Consolidated
Average length of service (years) 3 years Parent only
Average annual salary ¥7.55 million Parent only
Average age (years) 43.8 years old Parent only
Number of employees 13 people Parent only
Number of employees 13 people Parent only
Number of employees 13 people Parent only

Other disclosed items (3 items)

ItemValueConsolidated / Non-consolidated
Average number of temporary employees 42 people Consolidated
Average number of temporary employees 42 people Consolidated
Total return on the share price index 238.0% Parent only

Shares (8 items)

ItemValueConsolidated / Non-consolidated
Number of shares held 4,960,000 shares Consolidated
Total number of shares held treasury shares etc 1,001,000 shares Consolidated
Number of shares 15,247,114 shares Consolidated
Shareholding ratio treasury shares etc 6.6% Consolidated
Shareholding ratio 34.8% Consolidated
Number of shares held in own name treasury shares etc 1,001,000 shares Consolidated
Number of voting rights 142,290 units Consolidated
Total shareholder return 133.3% Parent only

Audit (2 items)

ItemValueConsolidated / Non-consolidated
Fees for audit and attestation services - reporting company ¥24.00 million Consolidated
Fees for audit and attestation services - total ¥24.00 million Consolidated

Balance sheet (101 items)

ItemValueConsolidated / Non-consolidated
Other ¥-0.2 billion Consolidated
Other ¥0.3 billion Consolidated
Other ¥0.1 billion Consolidated
Other current liabilities clifrs ¥0.8 billion Consolidated
Other current assets caifrs ¥0.5 billion Consolidated
Other components of equity IFRS ¥14.00 million Consolidated
Other financial assets ¥0.7 billion Consolidated
Other non current assets ncaifrs ¥58.00 million Consolidated
Goodwill ¥9.7 billion Consolidated
Goodwill IFRS ¥9.7 billion Consolidated
Goodwill IFRS ¥9.7 billion Consolidated
Lease obligations ¥1.8 billion Consolidated
Lease obligations ¥3.7 billion Consolidated
Right of use assets IFRS ¥5.4 billion Consolidated
Borrowings ¥2.1 billion Consolidated
Borrowings ¥5.8 billion Consolidated
Retained earnings IFRS ¥4.7 billion Consolidated
Trademarks accumulated amortization and impairment losses IFRS ¥-62.00 million Consolidated
Trademarks acquisition cost IFRS ¥4.3 billion Consolidated
Trademarks IFRS ¥4.3 billion Consolidated
Trade and other payables clifrs ¥1.2 billion Consolidated
Trade and other receivables caifrs ¥1.3 billion Consolidated
Land ¥24.00 million Consolidated
Land IFRS ¥24.00 million Consolidated
Contract liabilities ¥54.00 million Consolidated
Buildings and structures ¥4.0 billion Consolidated
Buildings and structures ¥-2.5 billion Consolidated
Buildings and structures IFRS ¥1.4 billion Consolidated
Construction in progress ¥1.00 million Consolidated
Construction in progress IFRS ¥1.00 million Consolidated
Provisions nclifrs ¥1.0 billion Consolidated
Property, plant and equipment ¥4.5 billion Consolidated
Property, plant and equipment ¥-2.9 billion Consolidated
Property plant and equipment IFRS ¥1.6 billion Consolidated
Property plant and equipment IFRS ¥1.6 billion Consolidated
Income taxes payable ¥0.3 billion Consolidated
Inventories ¥0.3 billion Consolidated
Inventories ¥0.3 billion Consolidated
Total current liabilities IFRS ¥6.3 billion Consolidated
Current assets IFRS ¥4.4 billion Consolidated
Intangible assets accumulated amortization and impairment losses IFRS ¥-0.3 billion Consolidated
Intangible assets acquisition cost IFRS ¥4.7 billion Consolidated
Intangible assets IFRS ¥4.4 billion Consolidated
Intangible assets IFRS ¥4.4 billion Consolidated
Cash and cash equivalents (IFRS) ¥2.3 billion Consolidated
Cash and cash equivalents (IFRS) ¥2.3 billion Consolidated
Net assets ¥9.0 billion Consolidated
Net assets ¥9.0 billion Consolidated
Total assets ¥27.1 billion Consolidated
Deferred tax liabilities IFRS ¥1.3 billion Consolidated
Deferred tax assets IFRS ¥0.8 billion Consolidated
Treasury shares IFRS ¥-1.0 billion Consolidated
Equity attributable to owners of parent (IFRS) ¥9.0 billion Consolidated
Liabilities and equity IFRS ¥27.1 billion Consolidated
Liabilities IFRS ¥18.1 billion Consolidated
Capital surplus IFRS ¥5.0 billion Consolidated
Share capital IFRS ¥0.2 billion Consolidated
Non current labilities IFRS ¥11.8 billion Consolidated
Non current assets IFRS ¥22.7 billion Consolidated
Other ¥32.00 million Parent only
Other ¥8.00 million Parent only
Other ¥8.00 million Parent only
Other ¥9.00 million Parent only
Other capital surplus ¥2.4 billion Parent only
Retained earnings ¥1.2 billion Parent only
Prepaid expenses ¥5.00 million Parent only
Non-current liabilities ¥6.4 billion Parent only
Non-current assets ¥14.2 billion Parent only
Accounts receivable - trade ¥97.00 million Parent only
Tools, furniture and fixtures ¥0 Parent only
Guarantee deposits ¥57.00 million Parent only
Investments and other assets ¥14.2 billion Parent only
Subscription rights to shares ¥7.00 million Parent only
Property, plant and equipment ¥0 Parent only
Income taxes payable ¥59.00 million Parent only
Accrued expenses ¥92.00 million Parent only
Accounts payable - other ¥41.00 million Parent only
Shareholders' equity ¥5.6 billion Parent only
Current liabilities ¥2.5 billion Parent only
Current assets ¥0.3 billion Parent only
Cash and deposits ¥0.2 billion Parent only
Net assets ¥5.6 billion Parent only
Net assets ¥5.6 billion Parent only
Total assets ¥14.5 billion Parent only
Deferred tax assets ¥52.00 million Parent only
Retained earnings brought forward ¥1.2 billion Parent only
Treasury stock ¥-1.0 billion Parent only
Liabilities ¥9.0 billion Parent only
Liabilities and net assets ¥14.5 billion Parent only
Capital surplus ¥5.2 billion Parent only
Legal capital surplus ¥2.7 billion Parent only
Capital stock ¥0.2 billion Parent only
Asset retirement obligations ¥35.00 million Parent only
Provision for bonuses ¥6.00 million Parent only
Long-term loans payable ¥4.8 billion Parent only
Shares of subsidiaries and associates ¥13.2 billion Parent only
Affiliated company short-term loans payable ¥0.7 billion Parent only
Long term loans payable to subsidiaries and affiliates ¥1.6 billion Parent only
Long-term loans receivable from subsidiaries and affiliates ¥0.9 billion Parent only
Deposits received ¥6.00 million Parent only
Current portion of long-term loans payable ¥1.6 billion Parent only

Statement of income (96 items)

ItemValueConsolidated / Non-consolidated
Other ¥46.00 million Consolidated
Other ¥16.00 million Consolidated
Other ¥0.3 billion Consolidated
Other ¥1.9 billion Consolidated
Other ¥1.00 million Consolidated
Other comprehensive income IFRS ¥-2.00 million Consolidated
Other comprehensive income IFRS ¥-2.00 million Consolidated
Other income IFRS ¥0.1 billion Consolidated
Other income IFRS ¥0.1 billion Consolidated
Other expenses IFRS ¥0.1 billion Consolidated
Other expenses IFRS ¥0.1 billion Consolidated
Lease obligations ¥43.00 million Consolidated
Personnel expenses ¥0.2 billion Consolidated
Personnel expenses ¥1.6 billion Consolidated
Financial liabilities measured at amortized cost ¥0.1 billion Consolidated
Raw materials and consumables used IFRS ¥1.1 billion Consolidated
Interest income IFRS ¥4.00 million Consolidated
Operating income ¥1.6 billion Consolidated
Operating income ¥1.6 billion Consolidated
Net cash provided by (used in) operating activities ¥2.9 billion Consolidated
Loss on sale of fixed assets IFRS ¥14.00 million Consolidated
Gain on sale of fixed assets IFRS ¥80.00 million Consolidated
Loss on retirement of fixed assets IFRS ¥39.00 million Consolidated
Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs ¥-2.00 million Consolidated
Basic earnings loss per share IFRS 62.91 yen Consolidated
Cost of sales IFRS ¥10.2 billion Consolidated
Cost of sales IFRS ¥10.2 billion Consolidated
Gross profit IFRS ¥9.2 billion Consolidated
Net sales ¥19.4 billion Consolidated
Net sales ¥19.4 billion Consolidated
Outsourcing expenses ¥8.6 billion Consolidated
Revenue from external customers IFRS ¥19.4 billion Consolidated
Diluted earnings loss per share IFRS 62.63 yen Consolidated
Advertising expenses IFRS ¥1.3 billion Consolidated
Profit loss IFRS ¥0.9 billion Consolidated
Profit loss IFRS ¥0.9 billion Consolidated
Profit loss IFRS ¥0.9 billion Consolidated
Profit loss IFRS ¥0.9 billion Consolidated
Comprehensive income (IFRS) ¥0.9 billion Consolidated
Comprehensive income (IFRS) ¥0.9 billion Consolidated
Comprehensive income (IFRS) ¥0.9 billion Consolidated
Net income ¥0.9 billion Consolidated
Total transactions with owners IFRS ¥-0.4 billion Consolidated
Net cash provided by (used in) investing activities (IFRS) ¥-1.2 billion Consolidated
Commission fees ¥0.6 billion Consolidated
Issuance of new shares ssifrs ¥-0 Consolidated
Exercise of share acquisition rights ssifrs ¥30.00 million Consolidated
Income tax expense IFRS ¥0.6 billion Consolidated
Depreciation ¥0.1 billion Consolidated
Depreciation and amortization ¥2.3 billion Consolidated
Depreciation and amortization ¥2.2 billion Consolidated
Impairment loss ¥31.00 million Consolidated
Impairment loss ¥31.00 million Consolidated
Foreign exchange gain IFRS ¥0 Consolidated
Net increase decrease in cash and cash equivalents IFRS ¥21.00 million Consolidated
Effect of exchange rate changes on cash and cash equivalents IFRS ¥1.00 million Consolidated
Total of items that may be reclassified to profit or loss ociifrs ¥-2.00 million Consolidated
Profit loss before tax IFRS ¥1.5 billion Consolidated
Profit loss before tax IFRS ¥1.5 billion Consolidated
Profit loss before tax IFRS ¥1.5 billion Consolidated
Purchase of treasury stock ¥-0 Consolidated
Comprehensive income attributable to owners of parent IFRS ¥0.9 billion Consolidated
Net cash provided by (used in) financing activities (IFRS) ¥-1.6 billion Consolidated
Selling general and administrative expenses IFRS ¥7.6 billion Consolidated
Selling general and administrative expenses IFRS ¥7.6 billion Consolidated
Dividendsofsurplus ¥-0.4 billion Consolidated
Finance income IFRS ¥44.00 million Consolidated
Finance income IFRS ¥44.00 million Consolidated
Finance income IFRS ¥44.00 million Consolidated
Finance costs IFRS ¥0.2 billion Consolidated
Finance costs IFRS ¥0.2 billion Consolidated
Finance costs IFRS ¥0.2 billion Consolidated
Other ¥0 Parent only
Dividends from surplus ¥-0.4 billion Parent only
Interest income ¥5.00 million Parent only
Operating income ¥0.5 billion Parent only
Operating revenue ¥1.0 billion Parent only
Non-operating income ¥7.00 million Parent only
Non-operating expenses ¥0.1 billion Parent only
Operating expenses ¥0.5 billion Parent only
Outsourcing expenses ¥65.00 million Parent only
Net income (loss) ¥0.3 billion Parent only
Net income (loss) ¥0.3 billion Parent only
Directors' compensations ¥93.00 million Parent only
Interest expenses ¥0.1 billion Parent only
Fee expenses ¥41.00 million Parent only
Commission fees ¥27.00 million Parent only
Exercise of subscription rights to shares ¥31.00 million Parent only
Income taxes - current ¥0.1 billion Parent only
Income taxes ¥82.00 million Parent only
Income taxes - deferred ¥-28.00 million Parent only
Income (loss) before income taxes ¥0.4 billion Parent only
Ordinary income ¥0.4 billion Parent only
Payrolls and allowances-SGA ¥94.00 million Parent only
Purchase of treasury stock ¥-0 Parent only
Promotion expenses ¥0.1 billion Parent only

Statement of cash flows (27 items)

ItemValueConsolidated / Non-consolidated
Other ¥13.00 million Consolidated
Other ¥-29.00 million Consolidated
Other ¥12.00 million Consolidated
Repayments of lease obligations ¥-1.8 billion Consolidated
Interest received ¥4.00 million Consolidated
Interest paid ope cfifrs ¥-0.2 billion Consolidated
Increase (decrease) in trade and other payables ¥-0.1 billion Consolidated
Decrease (increase) in trade and other receivables ¥-6.00 million Consolidated
Loss gain on sale and retirement of fixed assets ope cfifrs ¥-25.00 million Consolidated
Increase (decrease) in contract liabilities ¥-0.1 billion Consolidated
Payments for acquisition of subsidiaries inv cfifrs ¥-0.9 billion Consolidated
Subtotal ¥3.6 billion Consolidated
Proceeds from collection of leasehold deposits and guarantee deposits inv cfifrs ¥20.00 million Consolidated
Payments for leasehold deposits and guarantee deposits inv cfifrs ¥-71.00 million Consolidated
Purchase of property plant and equipment inv cfifrs ¥-0.4 billion Consolidated
Proceeds from sale of property plant and equipment inv cfifrs ¥95.00 million Consolidated
Proceeds from issuance of shares fin cfifrs ¥30.00 million Consolidated
Decrease (increase) in inventories ¥-0.1 billion Consolidated
Income taxes refund (paid) ¥-0.6 billion Consolidated
Depreciation and amortization ¥2.3 billion Consolidated
Impairment losses reversal of impairment losses ope cfifrs ¥31.00 million Consolidated
Purchase of intangible assets inv cfifrs ¥-4.00 million Consolidated
Regarding purchase of treasury stock ¥-0 Consolidated
Dividends ¥-0.4 billion Consolidated
Finance income and expenses, net ¥0.1 billion Consolidated
Proceeds from long term borrowings fin cfifrs ¥2.4 billion Consolidated
Repayments of long term borrowings fin cfifrs ¥-1.9 billion Consolidated

Statement of changes in equity (2 items)

ItemValueConsolidated / Non-consolidated
Total changes during the period ¥-79.00 million Parent only
Net changes in items other than shareholders' equity ¥-0 Parent only
Basic indicators
ItemValueConsolidated / Non-consolidatedSource
Net cash provided by (used in) operating activities ¥2.9 billion ConsolidatedDisclosed
Dividend per share 60 Parent onlyDisclosed
Number of employees 276 ConsolidatedDisclosed
Net assets ¥9.0 billion ConsolidatedDisclosed
Net sales ¥19.4 billion ConsolidatedDisclosed
Operating income ¥1.6 billion ConsolidatedDisclosed
Operating revenue ¥1.0 billion Parent onlyDisclosed
Ordinary income ¥0.4 billion Parent onlyDisclosed
Net income ¥0.9 billion ConsolidatedDisclosed
Total assets ¥27.1 billion ConsolidatedDisclosed
Operating margin 8.4%ConsolidatedCalculated
Net margin 4.6%ConsolidatedCalculated
Sales per employee 70210145 yenConsolidatedCalculated
Total asset turnover 0.72 timesConsolidatedCalculated
Net assets to total assets 33.2%ConsolidatedCalculated
How to read the figures, and caveats

Terms

  • Consolidated: the parent company together with the subsidiaries it consolidates
  • Parent-only: the single company that filed the annual securities report
  • Calculated: a disclosed figure put through the formula shown
  • Not disclosed: no such value in the filing (not treated as zero)
  • Not retrieved: a value this page could not extract, including values in the filing that could not be matched. The same item may appear in another table
  • Segment: a business division the company uses in its disclosures
  • Industry median: the middle value among companies in the same industry that disclose the item
  • ★: position when every company is lined up by value (not a judgement of the company)See the formulas
  • Source: document name, period covered, filing date and where it was obtained
  • Tables scroll sideways

Key figures

  • Operating margin 8.4% Operating income ÷ net sales  = ¥1.6 billion ÷ ¥19.4 billion
    Operating income ÷ net sales. The denominator is Net sales (Consolidated, IFRS).
  • Net margin 4.6% Net income ÷ net sales  = ¥0.9 billion ÷ ¥19.4 billion
    Net income ÷ net sales. The denominator is Net sales (Consolidated, IFRS).
  • Sales per employee 70,210,145 yen Sales or operating revenue ÷ employees  = ¥19.4 billion ÷ 276 people
    Sales or operating revenue ÷ employees. The denominator is Number of employees (Consolidated, Japanese GAAP).
  • Total asset turnover 0.72 times Sales or operating revenue ÷ total assets  = ¥19.4 billion ÷ ¥27.1 billion
    Sales or operating revenue ÷ total assets. The denominator is Total assets (Consolidated, IFRS).
  • Net assets to total assets 33.2% Net assets ÷ total assets  = ¥9.0 billion ÷ ¥27.1 billion
    Net assets ÷ total assets. The denominator is Total assets (Consolidated, IFRS).

Company details

  • Representative President, Representative Director, gBizINFO

Revenue and profit by business segment

  • Source: segment information, Annual Securities Report (Nov 2024 to Oct 2025) · Consolidated · Net sales to external customers · filed 2026-01-27
  • Share: against the total of Net sales to external customers disclosed by business (100%). Adjustments, corporate, eliminations and “other” left out as they are not businesses (so no match with company-wide Net sales to external customers). Margin: calculated against the Net sales to external customers on the same row“報告セグメント計” in the segment information of the annual securities report: ¥19.4 billion. Gap against this table’s total (the part not listed as a business, such as “other”) within 1%The account may differ from “Revenue” at the top of this pageProfit share: not shown (one or more loss-making businesses)

Amounts by account

  • Totals and their component lines together; consolidated and parent-only figures mixed (right-hand column)

Selling, general and administrative expenses

  • Breakdown of selling, general and administrative expenses (costs of selling and running the company). Cost of sales not included
  • Each item: already inside the SG&A total (not added to it)

Finance

  • Net assets to total assets Net assets ÷ total assets
  • Return on assets (ROA) Net income ÷ total assets (consolidated)
  • Net assets per share Parent only
  • Free cash flow Free cash flow: operating cash flow (cash generated by the business) plus investing cash flow (asset purchases, disposals and other investments), consolidated
  • Total assets Consolidated
  • Goodwill (the part of the acquisition price above the net assets acquired) 108% of net assets (consolidated)

Capital allocation

  • ★: position when all companies are sorted by value and cut into fifths (a position, not a rating). The five items with ★: only where both numerator and denominator are available on a consolidated basisSee the formulas
  • Cash conversion Net cash provided by (used in) operating activities ÷ operating income
  • Increase in working capital (increase in trade receivables + increase in inventories) ÷ net sales (or operating revenue)。Trade receivables up ¥6.00 million + inventories up ¥0.1 billion, over net sales ¥19.4 billion
  • Property, plant and equipment purchases relative to depreciation Purchase of property, plant and equipment ÷ depreciation。Purchase of property, plant and equipment ¥0.4 billion, over depreciation ¥2.3 billion
  • Return to shareholders (dividends paid + purchase of treasury stock) ÷ net cash provided by operating activities。Dividends paid ¥0.4 billion + purchase of treasury stock ¥0.00 million, over operating cash flow ¥2.9 billion

Year-on-year comparison

  • Year on year: calculated only where the item, reporting range and accounting standard match and the periods are consecutive
  • Comparison basis not confirmed: periods with a change of accounting standard or reporting range, a moved fiscal year end, or an unconfirmed period
  • ◆: a period where revenue moved 20% or more from the prior year, profit as a share of revenue moved 2.0 percentage points or more, or profit or loss changed sign. Item used named in the table and list. Not a ranking of companies

Earnings and net assets per share over time

  • Earnings per share = net profit ÷ shares; net assets per share = net assets ÷ shares. Disclosed values from the key financial indicators of the annual securities report. No share prices used

Dividend history

  • Payout ratio: dividends as a proportion of net profit. Dividend amounts and payout ratios: the reporting company’s parent-only disclosed values (as written in the annual securities report, not recalculated from consolidated profit). Consecutive increases: years in a row, from the latest backwards, in which the annual dividend per share rose. Consecutive years with a dividend: years in a row with an annual dividend per share above zero. Both this site’s own count (not the criteria of any published index). A year with no disclosure not read as zero; counting stops there. Range limited to the years listed above.

Share ownership by holder category

  • Source: ownership table, annual securities report. Percentages as disclosed, calculated on trading units (some companies do not total exactly 100%). Foreign holders (total): institutions and individuals combined. “Individuals and others”: a register category (not necessarily the share actually held by individuals). Industry median: the middle value among companies in Services that disclose the item (industries with at least 5 companies only).

Revenue scale in the same industry

  • Revenue (disclosed values) of companies in the same industry, using the same grouping as the industry pages. Only the top three and the two companies either side of this one. Bar length relative to the largest company (100). An order of size, not a ranking of quality

Workforce information

  • All four: the reporting company (parent-only), as disclosed in the employee section of the annual securities report. Employees across the consolidated group: 276 (a different scope, kept apart from the four above). Industry median: the middle value among companies in Services that disclose the item (industries with at least 5 companies only).

People and organisation

  • Sales per employee Net sales (or operating revenue) ÷ employees
  • Operating income per employee Operating income ÷ employees
  • Average temporary staff Consolidated, average headcount other than regular employees

Audit and disclosure information

  • Whether there is a going concern note (the accounting assumption that a company will continue operating), and audit information
  • Audit firm, audit fees, going concern note and accounting standard: facts written in the latest annual securities report and the audit report filed with it (not a judgement of the company). Going concern note: “note” when the note text is present, “not applicable” when the report states nothing to report, “cannot be determined” when neither appears. Note text not reproduced. Amended filings not shown (annual securities reports only)

Data sources and calculation methods

Primary source: the annual securities report of AB&Company Co.,Ltd. on EDINET, the FSA’s disclosure system (free to read)
Corporate number: 8010401136855 / Accounting standard: IFRS

  • Amounts: machine transcription of EDINET XBRL (no manual re-keying). Long narrative notes are text and not in the account list. Identifiers: machine transcription of the EDINET code list (retrieved 2026-08-22)
  • ★: position of the value calculated from disclosed figures among the 4,240 companies on this site, on a five-step scale. Not a judgement of the company. No forecasts usedThe formulas and how they are counted
  • No rank: net assets as a share of total assets, cash conversion and revenue per employee (size alone does not show quality). Industry median shown for comparison. Cash conversion of 100%: operating cash flow equal to operating profit
  • Profit-and-loss chart: only where “sales − cost of sales − SG&A = operating income” holds between disclosed values. Cost breakdown: the six largest SG&A items
  • Trend charts: key financial indicators of the annual securities report. Amounts in billions of yen (dividend per share in yen). Long-run chart joins reports filed in different years (newer report for overlapping years). Some items stop part-way after a change of accounting standard. A stock split changes the weight of one share. Consolidated and parent-only in separate tables
  • Revenue scale in the same industry: bars of revenue (disclosed values) of companies in the same industry grouping as the industry pages, largest first. Only the top three and the two companies either side of this one. Each company’s latest fiscal year. An order of size, not a ranking of quality or an investment view
  • Share prices: not published (no data source allows redistribution). No share-price-based indicators (such as the price earnings ratio) and no extension of past growth into the future
  • Average age, average length of service and average annual salary: the reporting company alone (the parent). At a holding company, a small head-office staff. Payout ratio (basic facts): dividend per share ÷ consolidated earnings per share, calculated here (the payout ratio in the annual securities report is the reporting company’s figure, on a different basis). Representative and founding date: gBizINFO (Ministry of Economy, Trade and Industry), some companies only
  • “Retrieved disclosed figures”: every value readable as a number from the annual securities report. Company-wide values only (no segment or other breakdowns)
  • Segment table: machine transcription of the segment information in the annual securities report. Business names as labelled by the company in its XBRL. No table where segment sales differ from the disclosed total by more than 1%. Adjustments, corporate, eliminations and “other” left out of the table and the share denominator, as they are not businesses
  • Breakdowns of amounts, not diagrams of how the business works. Who pays whom, and for what, is not in the disclosed figures; no lines drawn from guesswork