Valuence
Valuence Holdings Inc.
Company highlights
A company that buys from the customer and sells most of it to dealers.
Vol.8, Chapter 4 (as of 2026-09-10)
Key figures
Period Sep 2024 to Aug 2025ConsolidatedJapanese GAAP
Business revenue model
Featured in
Vol.8, Chapter 4 (as of 2026-09-10)
“Kaisha no Shikumi: Buying to Resell or Brokering the Sale”, Chapter 4: Valuence: Buy from Individuals, Sell to Dealers
Book’s reference date 2026-09-10 / data last checked 2026-10-20
Key points in this volumeIn the secondhand business, profits depend not just on selling prices, but on whether a company buys goods for resale or earns fees by connecting buyers and sellers.
Most of what it buys comes from individuals, and buying in store is about 90% of the whole. In the year ended August 2025 purchases were ¥66.0 billion and there were 188 buying stores, 49 of them overseas.
Sales in the year ended August 2025 were ¥84.8 billion and operating profit ¥1.453 billion. By channel, trades with dealers were about 80% and retail to individuals about 20%, and the largest channel was its own dealer auction at ¥33.6 billion.
The move that changed Valuence
It shifted its buying criteria from purchase volume to gross margin.
From the third quarter of the year ended August 2024 the company shifted its buying criteria to give priority to the gross margin. In the year ended August 2025, after the switch, the gross margin and operating profit both came back above the year ended August 2024.
Coverage in the book
- About 80% of Sales by Channel Go to Dealers
- Where Valuence's Money Comes From
- The Share of the Company's Own Auction Fell, and Bullion and Retail Rose
- Goods Are Collected at the Buying Counter in the Store
- Purchases Went from ¥24.1 Billion to ¥66.0 Billion, Buying Stores from 63 to 188
Related books, articles and videos
“Kaisha no Shikumi: Buying to Resell or Brokering the Sale”
Chapter 4: Valuence
“Valuence: Buy from Individuals, Sell to Dealers”
“Ano Kaisha no Shikumi” series, Vol.8 — Kindle and paperback
Find it on Amazon →
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
Valuence
Period Sep 2024 to Aug 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Rents | ¥2.7 billion | Consolidated |
| Advertising expenses | ¥2.1 billion | Consolidated | |
| Provision for bonuses | ¥0.5 billion | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.2 billion | Consolidated | |
| Directors' compensations | ¥0.2 billion | Parent only | |
| Depreciation | ¥0.1 billion | Parent only | |
| Profit by stage | Gross profit (loss) | ¥21.3 billion | Consolidated |
| Operating income | ¥1.5 billion | Consolidated | |
| Ordinary income | ¥1.3 billion | Consolidated | |
| Net income | ¥0.7 billion | Consolidated |
Valuence
Selling, general and administrative expenses
Period Sep 2024 to Aug 2025Source Annual securities reports
- Rents ¥2.7 billion
- Advertising expenses ¥2.1 billion
- Provision for bonuses ¥0.5 billion
- Provision of allowance for doubtful accounts ¥0.2 billion
- Directors' compensations ¥0.2 billion
- Depreciation ¥0.1 billion
- Other (not itemized) ¥14.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
Valuence
Long-term revenue, profit and asset trends
Period 2016 to 2025Source Annual securities reportsDisclosed
Valuence
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥52.5B | ¥63.4B | ¥76.1B | ¥81.5B | ¥84.8B |
| Year on year (%) | +38.4%◆ | +20.7%◆ | +20.1%◆ | +7.0% | +4.1% |
| Ordinary income (loss) | ¥1.0B | ¥1.8B | ¥2.0B | -¥0.8B | ¥1.3B |
| Change from prior year | +57.1% | +83.4% | +13.6% | profit to loss◆ | loss to profit◆ |
| Ordinary income (loss) as a share of Net sales | 1.9% | 2.8% | 2.7% | -0.9% | 1.6% |
| Change (percentage points) | +0.2 points | +1.0 points | -0.2 points | -3.6 points◆ | +2.5 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (5)
- 2017Ordinary income (loss) as a share of revenue +3.0 points
- 2018Net sales year on year +39.0%
- 2020Ordinary income (loss) as a share of revenue -4.3 points
- 2021Net sales year on year +38.4%
- 2022Net sales year on year +20.7%
- 2023Net sales year on year +20.1%
- 2024Ordinary income (loss) as a share of revenue -3.6 points, Ordinary income (loss) profit to loss
- 2025Ordinary income (loss) as a share of revenue +2.5 points, Ordinary income (loss) loss to profit
Valuence
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Valuence
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 | ¥52.5 billion | ¥63.4 billion | ¥76.1 billion | ¥81.5 billion | ¥84.8 billion |
| Ordinary income (loss) | ¥1.0 billion | ¥1.8 billion | ¥2.0 billion | ¥-0.8 billion | ¥1.3 billion |
| Net income (loss) attributable to owners of parent | ¥0.7 billion | ¥1.0 billion | ¥1.1 billion | ¥-1.7 billion | ¥0.7 billion |
| Comprehensive income | ¥0.8 billion | ¥1.1 billion | ¥1.0 billion | ¥-1.7 billion | ¥0.7 billion |
| Net assets | ¥7.3 billion | ¥7.9 billion | ¥8.8 billion | ¥6.9 billion | ¥7.7 billion |
| Total assets | ¥18.7 billion | ¥23.2 billion | ¥27.7 billion | ¥26.6 billion | ¥30.9 billion |
| Net assets per share | 539.4 yen | 586.41 yen | 656.3 yen | 501.38 yen | 559.82 yen |
| Basic earnings (loss) per share | 54.87 yen | 74.06 yen | 81.42 yen | -131.53 yen | 52 yen |
| Diluted earnings per share | 54.58 yen | 73.61 yen | 80.94 yen | Could not be retrieved | 51.81 yen |
| Equity-to-asset ratio | 38.0% | 32.4% | 30.7% | 24.5% | 23.8% |
| Return on equity | 10.5% | 13.2% | 13.1% | Could not be retrieved | 9.8% |
| Net cash provided by (used in) operating activities | ¥2.0 billion | ¥-1.7 billion | ¥1.4 billion | ¥0.2 billion | ¥-0.6 billion |
| Net cash provided by (used in) investing activities | ¥-1.3 billion | ¥-1.5 billion | ¥-2.5 billion | ¥-2.1 billion | ¥-3.0 billion |
| Net cash provided by (used in) financing activities | ¥1.2 billion | ¥2.7 billion | ¥1.7 billion | ¥0.5 billion | ¥1.9 billion |
| Cash and cash equivalents | ¥8.3 billion | ¥7.8 billion | ¥8.3 billion | ¥6.9 billion | ¥5.3 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥3.7 billion | ¥3.7 billion | ¥5.0 billion | ¥3.4 billion | ¥3.3 billion |
| Ordinary income (loss) | ¥0.5 billion | ¥1.1 billion | ¥1.9 billion | ¥0.4 billion | ¥0.7 billion |
| Net income (loss) | ¥-0.3 billion | ¥0.9 billion | ¥1.4 billion | ¥-0.2 billion | ¥0.7 billion |
| Capital stock | ¥1.1 billion | ¥1.1 billion | ¥1.2 billion | ¥1.3 billion | ¥1.4 billion |
| Total number of issued shares (common stock) | 13,326,170 shares | 13,335,620 shares | 13,427,550 shares | 13,532,950 shares | 13,744,460 shares |
| Net assets | ¥6.3 billion | ¥6.6 billion | ¥8.0 billion | ¥7.5 billion | ¥8.4 billion |
| Total assets | ¥8.0 billion | ¥7.8 billion | ¥20.5 billion | ¥22.2 billion | ¥26.2 billion |
| Net assets per share | 464.02 yen | 492.13 yen | 594.47 yen | 553.55 yen | 615.06 yen |
| Dividend per share | 25 yen | 25 yen | 30 yen | Could not be retrieved | 10 yen |
| Basic earnings (loss) per share | -22.8 yen | 69.55 yen | 111.67 yen | -18.49 yen | 55.1 yen |
| Diluted earnings per share | Could not be retrieved | 69.13 yen | 111.01 yen | Could not be retrieved | 54.9 yen |
| Equity-to-asset ratio | 76.3% | 81.6% | 37.6% | 32.4% | 30.9% |
| Return on equity | Could not be retrieved | 14.6% | 20.6% | Could not be retrieved | 9.4% |
| Payout ratio | Could not be retrieved | 35.9% | 26.9% | Could not be retrieved | 18.1% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 8/2025 | ¥10 | Could not be retrieved | 18.1% | |
| FY 2024 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 8/2023 | ¥30 | Could not be retrieved | 26.9% | |
| FY ending 8/2022 | ¥25 | Could not be retrieved | 35.9% | |
| FY ending 8/2021 | ¥25 | Could not be retrieved | Could not be retrieved | |
| FY ending 8/2020 | ¥25 | Could not be retrieved | 61.5% | Stock split or share consolidation noted |
| FY ending 8/2019 | ¥70 | Could not be retrieved | 28.9% | |
| FY ending 8/2018 | ¥51.5 | Could not be retrieved | 26.5% | Stock split or share consolidation noted |
| FY ending 8/2017 | ¥88 | Could not be retrieved | 20.2% | |
| FY ending 8/2016 | ¥6.13 | Could not be retrieved | 20.0% |
Valuence
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Valuence
Unit %Source Annual securities reports
- Financial institutions1.79%
- Securities firms2.14%
- Other corporations54.31%
- Foreign holders (institutions)10.40%
- Foreign holders (individuals)0.13%
- Individuals and others31.19%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | SFプロパティマネジメント株式会社 | 56.03% | 7,368,000 |
| 2 | 嵜本 晋輔 | 4.26% | 560,000 |
| 3 | 嵜本 晃次 | 3.4% | 448,000 |
| 4 | SIX SIS LTD.(常任代理人 株式会社三菱UFJ銀行) | 3.3% | 434,000 |
| 5 | TAKUMI CAPITAL MANAGEMENT MASTER FUND LP(常任代理人 香港上海銀行東京支店) | 2.69% | 354,000 |
| 6 | 株式会社日本カストディ銀行(信託口) | 1.83% | 241,000 |
| 7 | 野村證券株式会社 | 0.92% | 121,000 |
| 8 | BNY GCM CLIENT ACCOUNT JPRD AC ISG (FE-AC)(常任代理人 株式会社三菱UFJ銀行) | 0.7% | 92,000 |
| 9 | MSIP CLIENT SECURITIES(常任代理人 モルガン・スタンレーMUFG証券株式会社) | 0.68% | 89,000 |
| 10 | STATE STREET BANK AND TRUST COMPANY 510499(常任代理人 株式会社みずほ銀行) | 0.62% | 81,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 8/2025 | Could not be retrieved | ¥3.2 billion |
| FY ending 8/2024 | ¥0.98 million | Could not be retrieved |
| FY ending 8/2020 | ¥5.00 million | ¥0.4 billion |
Revenue scale in the same industry
Valuence
Source Annual securities reports of each company
Wholesale Trade: 330 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 MitsubishiFY Mar 2026 ¥18.9T
- 2 ITOCHUFY Mar 2026 ¥14.8T
- 3 MITSUI &FY Mar 2026 ¥14.0T
- … 138 companies
- 142 AiFY Jun 2026 ¥85.0B
- 143 Nomura TradingFY Mar 2026 ¥84.9B
- 144 ValuenceThis companyFY Aug 2025 ¥84.8B
- 145 kondotecFY Mar 2026 ¥83.9B
- 146 MERFFY Aug 2025 ¥82.5B
- … 184 companies
Workforce information
Women 482 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 1,003 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥54.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.6 billion | Consolidated |
| Net sales | ¥84.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-3.0 billion | Consolidated |
| Diluted earnings per share | 51.81 yen | Consolidated |
| Cash and cash equivalents | ¥5.3 billion | Consolidated |
| Net assets | ¥7.7 billion | Consolidated |
| Ordinary income (loss) | ¥1.3 billion | Consolidated |
| Total assets | ¥30.9 billion | Consolidated |
| Return on equity | 9.8% | Consolidated |
| Equity-to-asset ratio | 23.8% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥1.9 billion | Consolidated |
| Basic earnings (loss) per share | 52 yen | Consolidated |
| Net assets per share | 559.82 yen | Consolidated |
| Dividend per share | 10 yen | Parent only |
| Operating revenue | ¥3.3 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Diluted earnings per share | 54.9 yen | Parent only |
| Total number of issued shares (common stock) | 13,744,460 shares | Parent only |
| Net assets | ¥8.4 billion | Parent only |
| Ordinary income (loss) | ¥0.7 billion | Parent only |
| Total assets | ¥26.2 billion | Parent only |
| Return on equity | 9.4% | Parent only |
| Equity-to-asset ratio | 30.9% | Parent only |
| Capital stock | ¥1.4 billion | Parent only |
| Payout ratio | 18.1% | Parent only |
| Basic earnings (loss) per share | 55.1 yen | Parent only |
| Net assets per share | 615.06 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,124 people | Consolidated |
| Number of employees | 1,124 people | Consolidated |
| Wage gap between men and women (all employees) | 72.0% | Parent only |
| Average length of service (years) | 5 years | Parent only |
| Average length of service months | 8 months | Parent only |
| Average annual salary | ¥5.74 million | Parent only |
| Average age (years) | 38.8 years old | Parent only |
| Number of employees | 80 people | Parent only |
| Number of employees | 80 people | Parent only |
| Wage gap between men and women (regular employees) | 64.3% | Parent only |
| Wage gap between men and women (non-regular employees) | 71.5% | Parent only |
Other disclosed items (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 153 people | Consolidated |
| Average number of temporary employees | 153 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Write-downs of inventories | ¥25.56 million | Consolidated |
| Number of consolidated subsidiaries | 10 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 18 people | Parent only |
| Average number of temporary employees | 18 people | Parent only |
| Total return on the share price index | 214.2% | Parent only |
| Ratio of female employees in managerial positions | 22.7% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 9,792,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 594,800 shares | Consolidated |
| Number of shares | 13,744,460 shares | Consolidated |
| Shareholding ratio treasury shares etc | 4.3% | Consolidated |
| Shareholding ratio | 74.5% | Consolidated |
| Number of shares held in own name treasury shares etc | 594,800 shares | Consolidated |
| Number of voting rights | 131,368 units | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment largest holding company | ¥0 | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 67.6% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥3.2 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥54.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥54.00 million | Consolidated |
Balance sheet (109 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥30.78 million | Consolidated |
| Other | ¥51.72 million | Consolidated |
| Other | ¥2.3 billion | Consolidated |
| Other | ¥1.8 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other, net | ¥13.31 million | Consolidated |
| Software | ¥1.6 billion | Consolidated |
| Lease obligations | ¥0.1 billion | Consolidated |
| Lease obligations | ¥0.2 billion | Consolidated |
| Lease assets | ¥0.7 billion | Consolidated |
| Lease assets, net | ¥0.3 billion | Consolidated |
| Work in process | ¥0.66 million | Consolidated |
| Retained earnings | ¥4.9 billion | Consolidated |
| Raw materials and supplies | ¥22.33 million | Consolidated |
| Merchandise | ¥10.4 billion | Consolidated |
| Non-current liabilities | ¥10.3 billion | Consolidated |
| Non-current assets | ¥10.9 billion | Consolidated |
| Land | ¥0.2 billion | Consolidated |
| Accounts receivable - trade | ¥1.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥2.5 billion | Consolidated |
| Tools, furniture and fixtures | ¥1.8 billion | Consolidated |
| Guarantee deposits | ¥2.0 billion | Consolidated |
| Buildings and structures | ¥5.7 billion | Consolidated |
| Buildings and structures, net | ¥3.5 billion | Consolidated |
| Construction in progress | ¥20.99 million | Consolidated |
| Investments and other assets | ¥3.2 billion | Consolidated |
| Investment securities | ¥0 | Consolidated |
| Subscription rights to shares | ¥0.3 billion | Consolidated |
| Property, plant and equipment | ¥5.9 billion | Consolidated |
| Consumption taxes receivable | ¥1.9 billion | Consolidated |
| Income taxes payable | ¥0.4 billion | Consolidated |
| Shareholders' equity | ¥7.2 billion | Consolidated |
| Current liabilities | ¥12.9 billion | Consolidated |
| Current assets | ¥20.0 billion | Consolidated |
| Accumulated depreciation | ¥-38.41 million | Consolidated |
| Accumulated depreciation | ¥-0.5 billion | Consolidated |
| Accumulated depreciation | ¥-0.6 billion | Consolidated |
| Accumulated depreciation | ¥-2.2 billion | Consolidated |
| Foreign currency translation adjustment | ¥0.2 billion | Consolidated |
| Intangible assets | ¥1.8 billion | Consolidated |
| Cash and cash equivalents | ¥5.3 billion | Consolidated |
| Cash and deposits | ¥5.3 billion | Consolidated |
| Short-term loans payable | ¥8.3 billion | Consolidated |
| Bonds payable | ¥0.3 billion | Consolidated |
| Net assets | ¥7.7 billion | Consolidated |
| Net assets | ¥7.7 billion | Consolidated |
| Total assets | ¥30.9 billion | Consolidated |
| Deferred tax assets | ¥1.0 billion | Consolidated |
| Treasury stock | ¥-0.7 billion | Consolidated |
| Valuation and translation adjustments | ¥0.2 billion | Consolidated |
| Liabilities | ¥23.3 billion | Consolidated |
| Liabilities and net assets | ¥30.9 billion | Consolidated |
| Accounts payable - trade | ¥0.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.02 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.5 billion | Consolidated |
| Capital surplus | ¥1.6 billion | Consolidated |
| Capital stock | ¥1.4 billion | Consolidated |
| Asset retirement obligations | ¥1.0 billion | Consolidated |
| Asset retirement obligations | ¥91.58 million | Consolidated |
| Provision for bonuses | ¥0.5 billion | Consolidated |
| Long-term loans payable | ¥8.9 billion | Consolidated |
| Shares of subsidiaries and associates | ¥0.2 billion | Consolidated |
| Current portion of bonds payable | ¥0.2 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.5 billion | Consolidated |
| Other | ¥0.39 million | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥6.05 million | Parent only |
| Other | ¥0 | Parent only |
| Other capital surplus | ¥0.1 billion | Parent only |
| Retained earnings | ¥5.8 billion | Parent only |
| Legal retained earnings | ¥2.50 million | Parent only |
| Prepaid expenses | ¥0.2 billion | Parent only |
| Right of trademark | ¥1.98 million | Parent only |
| Non-current liabilities | ¥8.6 billion | Parent only |
| Non-current assets | ¥6.1 billion | Parent only |
| Accounts receivable - trade | ¥0.3 billion | Parent only |
| Tools, furniture and fixtures | ¥59.78 million | Parent only |
| Guarantee deposits | ¥0.3 billion | Parent only |
| Buildings, net | ¥0.6 billion | Parent only |
| Investments and other assets | ¥5.5 billion | Parent only |
| Subscription rights to shares | ¥0.3 billion | Parent only |
| Property, plant and equipment | ¥0.7 billion | Parent only |
| Accounts receivable - other | ¥0.4 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Shareholders' equity | ¥8.1 billion | Parent only |
| Current liabilities | ¥9.2 billion | Parent only |
| Current assets | ¥20.0 billion | Parent only |
| Intangible assets | ¥1.98 million | Parent only |
| Cash and deposits | ¥1.3 billion | Parent only |
| Short-term loans payable | ¥8.3 billion | Parent only |
| Net assets | ¥8.4 billion | Parent only |
| Net assets | ¥8.4 billion | Parent only |
| Total assets | ¥26.2 billion | Parent only |
| Deferred tax assets | ¥0.3 billion | Parent only |
| Retained earnings brought forward | ¥5.8 billion | Parent only |
| Treasury stock | ¥-0.7 billion | Parent only |
| Liabilities | ¥17.8 billion | Parent only |
| Liabilities and net assets | ¥26.2 billion | Parent only |
| Supplies | ¥0.51 million | Parent only |
| Capital surplus | ¥1.6 billion | Parent only |
| Legal capital surplus | ¥1.5 billion | Parent only |
| Capital stock | ¥1.4 billion | Parent only |
| Asset retirement obligations | ¥0.2 billion | Parent only |
| Provision for bonuses | ¥28.81 million | Parent only |
| Long-term loans payable | ¥8.4 billion | Parent only |
| Shares of subsidiaries and associates | ¥4.9 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥17.9 billion | Parent only |
| Current portion of long-term loans payable | ¥0.2 billion | Parent only |
Statement of income (73 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥29.29 million | Consolidated |
| Other | ¥19.01 million | Consolidated |
| Other comprehensive income | ¥-6.42 million | Consolidated |
| Subsidy income | ¥1.20 million | Consolidated |
| Comprehensive income | ¥0.7 billion | Consolidated |
| Interest income | ¥7.62 million | Consolidated |
| Operating income | ¥1.5 billion | Consolidated |
| Non-operating income | ¥69.14 million | Consolidated |
| Non-operating expenses | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.6 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.1 billion | Consolidated |
| Rents | ¥2.7 billion | Consolidated |
| Cost of sales | ¥63.5 billion | Consolidated |
| Gross profit (loss) | ¥21.3 billion | Consolidated |
| Net sales | ¥84.8 billion | Consolidated |
| Advertising expenses | ¥2.1 billion | Consolidated |
| Net income | ¥0.7 billion | Consolidated |
| Net income | ¥0.7 billion | Consolidated |
| Net income (loss) | ¥0.7 billion | Consolidated |
| Net income (loss) | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-3.0 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥22.25 million | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Issuance of new shares | ¥0.2 billion | Consolidated |
| Gain on reversal of share acquisition rights | ¥26.72 million | Consolidated |
| Income taxes - current | ¥0.6 billion | Consolidated |
| Income taxes | ¥0.4 billion | Consolidated |
| Income taxes - deferred | ¥-0.1 billion | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Foreign exchange gains | ¥8.77 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-6.42 million | Consolidated |
| Extraordinary income | ¥26.72 million | Consolidated |
| Extraordinary loss | ¥0.2 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-5.99 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-1.6 billion | Consolidated |
| Income (loss) before income taxes | ¥1.1 billion | Consolidated |
| Income (loss) before income taxes | ¥1.1 billion | Consolidated |
| Ordinary income | ¥1.3 billion | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥1.9 billion | Consolidated |
| Selling, general and administrative expenses | ¥19.9 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.2 billion | Consolidated |
| Provision for bonuses | ¥0.5 billion | Consolidated |
| Other | ¥1.96 million | Parent only |
| Other | ¥11.97 million | Parent only |
| Interest income | ¥0.2 billion | Parent only |
| Operating income | ¥0.8 billion | Parent only |
| Operating revenue | ¥3.3 billion | Parent only |
| Non-operating income | ¥0.2 billion | Parent only |
| Non-operating expenses | ¥0.2 billion | Parent only |
| Operating expenses | ¥2.6 billion | Parent only |
| Loss on retirement of non-current assets | ¥3.12 million | Parent only |
| Rents | ¥0.3 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Interest expenses | ¥0.2 billion | Parent only |
| Commission fees | ¥1.99 million | Parent only |
| Issuance of new shares | ¥0.2 billion | Parent only |
| Gain on reversal of share acquisition rights | ¥26.72 million | Parent only |
| Fiduciary obligation fee | ¥1.20 million | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥34.16 million | Parent only |
| Income taxes - deferred | ¥-0.1 billion | Parent only |
| Depreciation | ¥0.1 billion | Parent only |
| Foreign exchange losses | ¥0.12 million | Parent only |
| Extraordinary income | ¥26.72 million | Parent only |
| Extraordinary loss | ¥3.12 million | Parent only |
| Income (loss) before income taxes | ¥0.8 billion | Parent only |
| Ordinary income | ¥0.7 billion | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Provision for bonuses | ¥31.02 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.8 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-17.39 million | Consolidated |
| Total changes during the period | ¥0.9 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-10.97 million | Parent only |
Statement of cash flows (35 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.4 billion | Consolidated |
| Other | ¥-0.2 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥27.67 million | Consolidated |
| Interest expenses paid | ¥-0.2 billion | Consolidated |
| Interest and dividends income received | ¥6.62 million | Consolidated |
| Proceeds from subsidy income | ¥1.29 million | Consolidated |
| Subsidy income | ¥-1.20 million | Consolidated |
| Interest and dividend income | ¥-7.62 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.1 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.4 billion | Consolidated |
| Subtotal | ¥-0.2 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥43.11 million | Consolidated |
| Payments for guarantee deposits | ¥-0.2 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-22.25 million | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Gain on reversal of share acquisition rights | ¥-26.72 million | Consolidated |
| Purchase of property plant and equipment | ¥-2.2 billion | Consolidated |
| Decrease/increase in consumption taxes receivable/payable | ¥-0.2 billion | Consolidated |
| Proceeds from issuance of common stock | ¥1.17 million | Consolidated |
| Share-based payment expenses | ¥0.2 billion | Consolidated |
| Decrease (increase) in inventories | ¥-3.3 billion | Consolidated |
| Income taxes paid | ¥-0.4 billion | Consolidated |
| Income taxes refund | ¥0.2 billion | Consolidated |
| Depreciation | ¥1.4 billion | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Purchase of intangible assets | ¥-0.7 billion | Consolidated |
| Net increase (decrease) in short-term borrowings | ¥1.5 billion | Consolidated |
| Redemption of bonds | ¥-0.2 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0 | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-72.10 million | Consolidated |
| Payments for asset retirement obligations | ¥-16.49 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.2 billion | Consolidated |
| Dividends | ¥-0.03 million | Consolidated |
| Proceeds from long term loans payable | ¥1.4 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.6 billion | Consolidated |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥51.08 million | Consolidated |
| Revenue | ¥4.8 billion | Consolidated |
| Revenue | ¥0.5 billion | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-0.6 billion | Consolidated | Disclosed |
| Dividend per share | 10 | Parent only | Disclosed |
| Number of employees | 1,124 | Consolidated | Disclosed |
| Net assets | ¥7.7 billion | Consolidated | Disclosed |
| Net sales | ¥84.8 billion | Consolidated | Disclosed |
| Operating income | ¥1.5 billion | Consolidated | Disclosed |
| Operating revenue | ¥3.3 billion | Parent only | Disclosed |
| Ordinary income | ¥1.3 billion | Consolidated | Disclosed |
| Net income | ¥0.7 billion | Consolidated | Disclosed |
| Total assets | ¥30.9 billion | Consolidated | Disclosed |
| Operating margin | 1.7% | Consolidated | Calculated |
| Net margin | 0.8% | Consolidated | Calculated |
| Sales per employee | 75481419 yen | Consolidated | Calculated |
| Total asset turnover | 2.74 times | Consolidated | Calculated |
| Net assets to total assets | 24.8% | Consolidated | Calculated |