KOA SHOJI
KOA SHOJI HOLDINGS CO.,LTD.
Company highlights
The largest segment by revenue is 原薬販売事業, at 63.7% of the total.
Key figures
Period Jul 2025 to Jun 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
KOA SHOJI
Revenue and profit by business segment
Period Jul 2025 to Jun 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| 原薬販売事業 | ¥15.7 billion | 63.7% | ¥14.6 billion | ¥3.3 billion | 60.9% | 21.1% | ¥3.2 billion |
| Pharmaceutical manufacturing and sales business | ¥9.0 billion | 36.3% | ¥8.7 billion | ¥2.1 billion | 39.1% | 23.7% | ¥2.1 billion |
| Total of the businesses | ¥24.7 billion | 100.0% | ¥5.4 billion | 100.0% | |||
Revenue and profit
KOA SHOJI
Period Jul 2025 to Jun 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.7 billion | Consolidated |
| Directors' compensations | ¥0.2 billion | Consolidated | |
| Research and development expenses | ¥0.2 billion | Consolidated | |
| Commission fees | ¥0.1 billion | Parent only | |
| Provision for bonuses | ¥45.52 million | Consolidated | |
| Retirement benefit expenses | ¥27.53 million | Consolidated | |
| Provision for directors' retirement benefits | ¥17.54 million | Consolidated | |
| Depreciation | ¥0.99 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥8.0 billion | Consolidated |
| Ordinary income | ¥5.5 billion | Consolidated | |
| Operating income | ¥5.5 billion | Consolidated | |
| Net income | ¥3.7 billion | Consolidated |
KOA SHOJI
Selling, general and administrative expenses
Period Jul 2025 to Jun 2026Source Annual securities reports
- Salaries and allowances ¥0.7 billion
- Directors' compensations ¥0.2 billion
- Research and development expenses ¥0.2 billion
- Commission fees ¥0.1 billion
- Provision for bonuses ¥0.0 billion
- Retirement benefit expenses ¥0.0 billion
- Other (not itemized) ¥1.3 billion
Performance, financial position and capital allocation
Long-term changes in performance
KOA SHOJI
Long-term revenue, profit and asset trends
Period 2016 to 2026Source Annual securities reportsDisclosed
KOA SHOJI
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥20.4B | ¥22.1B | ¥22.1B | ¥23.3B | ¥24.7B |
| Year on year (%) | +14.2% | +8.3% | +0.4% | +5.1% | +6.1% |
| Ordinary income (loss) | ¥3.8B | ¥4.1B | ¥4.4B | ¥5.4B | ¥5.5B |
| Change from prior year | +10.2% | +9.0% | +6.7% | +23.1% | +2.7% |
| Ordinary income (loss) as a share of Net sales | 18.4% | 18.6% | 19.7% | 23.1% | 22.4% |
| Change (percentage points) | -0.7 points | +0.1 points | +1.2 points | +3.4 points◆ | -0.7 points |
Fiscal periods marked for changes
- 2020Ordinary income (loss) as a share of revenue +6.4 points
- 2021Ordinary income (loss) as a share of revenue +4.3 points
- 2025Ordinary income (loss) as a share of revenue +3.4 points
KOA SHOJI
Earnings and net assets per share over time
Unit yenSource Annual securities reports
KOA SHOJI
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥20.4 billion | ¥22.1 billion | ¥22.1 billion | ¥23.3 billion | ¥24.7 billion |
| Ordinary income (loss) | ¥3.8 billion | ¥4.1 billion | ¥4.4 billion | ¥5.4 billion | ¥5.5 billion |
| Net income (loss) attributable to owners of parent | ¥2.4 billion | ¥2.7 billion | ¥2.9 billion | ¥3.6 billion | ¥3.7 billion |
| Comprehensive income | ¥2.4 billion | ¥2.7 billion | ¥3.0 billion | ¥3.6 billion | ¥3.7 billion |
| Net assets | ¥18.7 billion | ¥20.9 billion | ¥25.1 billion | ¥28.1 billion | ¥31.2 billion |
| Total assets | ¥26.2 billion | ¥28.5 billion | ¥32.0 billion | ¥36.1 billion | ¥39.5 billion |
| Net assets per share | 471.14 yen | 528.12 yen | 594.79 yen | 667.66 yen | 740.3 yen |
| Basic earnings (loss) per share | 59.55 yen | 67.83 yen | 74.14 yen | 86.38 yen | 89 yen |
| Equity-to-asset ratio | 71.1% | 73.5% | 78.3% | 77.9% | 78.9% |
| Return on equity | 13.3% | 13.6% | 12.8% | 13.7% | 12.6% |
| Net cash provided by (used in) operating activities | ¥2.1 billion | ¥2.7 billion | ¥3.8 billion | ¥3.8 billion | ¥7.6 billion |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | ¥-0.3 billion | ¥-1.5 billion | ¥-1.3 billion | ¥-8.2 billion |
| Net cash provided by (used in) financing activities | ¥-0.8 billion | ¥-0.8 billion | ¥0.8 billion | ¥-0.9 billion | ¥0.2 billion |
| Cash and cash equivalents | ¥8.4 billion | ¥10.0 billion | ¥13.2 billion | ¥14.7 billion | ¥14.4 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥0.7 billion | ¥1.1 billion | ¥1.2 billion | ¥1.3 billion | ¥1.4 billion |
| Ordinary income (loss) | ¥89.27 million | ¥0.5 billion | ¥0.6 billion | ¥0.7 billion | ¥0.8 billion |
| Net income (loss) | ¥95.34 million | ¥0.5 billion | ¥0.6 billion | ¥0.7 billion | ¥0.7 billion |
| Capital stock | ¥0.5 billion | ¥0.5 billion | ¥1.3 billion | ¥1.3 billion | ¥1.3 billion |
| Total number of issued shares (common stock) | 39,619,980 shares | 39,619,980 shares | 42,119,980 shares | 42,119,980 shares | 42,119,980 shares |
| Net assets | ¥10.3 billion | ¥10.3 billion | ¥12.1 billion | ¥12.2 billion | ¥12.3 billion |
| Total assets | ¥11.9 billion | ¥11.4 billion | ¥13.2 billion | ¥13.4 billion | ¥14.7 billion |
| Net assets per share | 258.89 yen | 260.32 yen | 287.02 yen | 290.65 yen | 292.11 yen |
| Dividend per share | 11 yen | 12 yen | 13 yen | 16 yen | 18 yen |
| Basic earnings (loss) per share | 2.41 yen | 12.44 yen | 15.55 yen | 16.63 yen | 17.46 yen |
| Equity-to-asset ratio | 85.9% | 90.4% | 91.4% | 91.5% | 83.9% |
| Return on equity | 0.9% | 4.8% | 5.5% | 5.8% | 6.0% |
| Payout ratio | 456.4% | 96.5% | 83.6% | 96.2% | 103.1% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 6/2026 | ¥18 | Could not be retrieved | 103.1% | |
| FY ending 6/2025 | ¥16 | Could not be retrieved | 96.2% | |
| FY ending 6/2024 | ¥13 | Could not be retrieved | 83.6% | |
| FY ending 6/2023 | ¥12 | Could not be retrieved | 96.5% | |
| FY ending 6/2022 | ¥11 | Could not be retrieved | 456.4% | |
| FY ending 6/2021 | ¥10 | Could not be retrieved | 518.1% | Stock split or share consolidation noted |
| FY ending 6/2020 | ¥34 | Could not be retrieved | 210.6% | |
| FY ending 6/2019 | ¥24 | Could not be retrieved | 15.8% | Stock split or share consolidation noted |
| FY ending 6/2018 | ¥70 | Could not be retrieved | 190.4% | Stock split or share consolidation noted |
| FY ending 6/2017 | ¥75 | Could not be retrieved | 39.4% | |
| FY ending 6/2016 | ¥75 | Could not be retrieved | 355.4% |
KOA SHOJI
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
KOA SHOJI
Unit %Source Annual securities reports
- Financial institutions4.25%
- Securities firms0.41%
- Other corporations53.68%
- Foreign holders (institutions)4.71%
- Foreign holders (individuals)0.07%
- Individuals and others36.88%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社土師 | 42.33% | 17,829,000 |
| 2 | 公益財団法人首藤奨学財団 | 10.92% | 4,600,000 |
| 3 | 首藤 利幸 | 5.01% | 2,108,000 |
| 4 | 日本マスタートラスト信託銀行株式会社(信託口) | 3.22% | 1,356,000 |
| 5 | 石綿 聰明 | 2.23% | 937,000 |
| 6 | 堀江 淳子 | 1.98% | 836,000 |
| 7 | 小角 真理 | 1.91% | 804,000 |
| 8 | PERSHING-DIV.OF DLJ SECS.CORP.(常任代理人 シティバンク、エヌ・エイ東京支店) | 1.74% | 732,000 |
| 9 | 川口 謙 | 1.72% | 723,000 |
| 10 | 大塚 里津子 | 1.16% | 487,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 6/2026 | ¥0.2 billion | ¥3.8 billion |
| FY ending 6/2025 | ¥0.2 billion | ¥3.1 billion |
| FY ending 6/2020 | ¥0.1 billion | ¥0.1 billion |
Research and development expenses and capital expenditure by segment (FY ending 6/2026)
| Segment | Capital expenditure |
|---|---|
| 原薬販売事業 | ¥0.1 billion |
| Pharmaceutical manufacturing and sales business | ¥3.7 billion |
Revenue scale in the same industry
KOA SHOJI
Source Annual securities reports of each company
Pharmaceuticals: 68 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 Takeda PharmaceuticalFY Mar 2026 ¥4.5T
- 2 OtsukaFY Dec 2025 ¥2.5T
- 3 Astellas PharmaFY Mar 2026 ¥2.1T
- … 27 companies
- 31 Nxera PharmaFY Dec 2025 ¥29.6B
- 32 GNI GroupFY Dec 2025 ¥26.8B
- 33 KOA SHOJIThis companyFY Jun 2026 ¥24.7B
- 34 KOKANDOFY Mar 2026 ¥18.7B
- 35 PeptiDreamFY Dec 2025 ¥18.5B
- … 33 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 東陽監査法人 |
| Audit fees (this year, total) | ¥42.00 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) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥3.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥7.6 billion | Consolidated |
| Net sales | ¥24.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-8.2 billion | Consolidated |
| Cash and cash equivalents | ¥14.4 billion | Consolidated |
| Net assets | ¥31.2 billion | Consolidated |
| Ordinary income (loss) | ¥5.5 billion | Consolidated |
| Total assets | ¥39.5 billion | Consolidated |
| Return on equity | 12.6% | Consolidated |
| Equity-to-asset ratio | 78.9% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥3.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.2 billion | Consolidated |
| Basic earnings (loss) per share | 89 yen | Consolidated |
| Net assets per share | 740.3 yen | Consolidated |
| Dividend per share | 18 yen | Parent only |
| Operating revenue | ¥1.4 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Total number of issued shares (common stock) | 42,119,980 shares | Parent only |
| Net assets | ¥12.3 billion | Parent only |
| Ordinary income (loss) | ¥0.8 billion | Parent only |
| Total assets | ¥14.7 billion | Parent only |
| Return on equity | 6.0% | Parent only |
| Equity-to-asset ratio | 83.9% | Parent only |
| Capital stock | ¥1.3 billion | Parent only |
| Payout ratio | 103.1% | Parent only |
| Basic earnings (loss) per share | 17.46 yen | Parent only |
| Net assets per share | 292.11 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 318 people | Consolidated |
| Number of employees | 318 people | Consolidated |
| Average length of service (years) | 5.6 years | Parent only |
| Average annual salary | ¥7.04 million | Parent only |
| Average age (years) | 46.9 years old | Parent only |
| Number of employees | 22 people | Parent only |
| Number of employees | 22 people | Parent only |
| Number of employees | 22 people | Parent only |
Other disclosed items (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Gross scope 3 greenhouse gas emissions | 83,440 t-CO2e | Consolidated |
| Net sales to external customers | ¥24.7 billion | Consolidated |
| Average number of temporary employees | 84 people | Consolidated |
| Average number of temporary employees | 84 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥3.8 billion | Consolidated |
| Write-downs of inventories | ¥-38.07 million | Consolidated |
| Depreciation | ¥0.6 billion | Consolidated |
| Number of consolidated subsidiaries | 3 companies | Consolidated |
| Average number of temporary employees | 4 people | Parent only |
| Average number of temporary employees | 4 people | Parent only |
| Average number of temporary employees | 4 people | Parent only |
| Total return on the share price index | 232.1% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 30,414,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,400 shares | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment largest holding company | 2 issues | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment largest holding company | ¥3.96 million | Consolidated |
| Number of shares | 42,119,980 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 72.2% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,400 shares | Consolidated |
| Number of voting rights | 420,882 units | Consolidated |
| Carrying amount on the balance sheet | ¥92.43 million | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 121.2% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥0.2 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥3.8 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥42.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥42.00 million | Consolidated |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥-26.23 million | Consolidated |
| Change in average annual salary from the previous year | -1.8% | Parent only |
| Revenue | ¥0.1 billion | Parent only |
Balance sheet (105 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥81.73 million | Consolidated |
| Other | ¥13.95 million | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥7.62 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥8.92 million | Consolidated |
| Work in process | ¥0.5 billion | Consolidated |
| Retained earnings | ¥28.8 billion | Consolidated |
| Raw materials and supplies | ¥0.6 billion | Consolidated |
| Notes receivable - trade | ¥3.32 million | Consolidated |
| Merchandise and finished goods | ¥1.8 billion | Consolidated |
| Non-current liabilities | ¥1.4 billion | Consolidated |
| Non-current assets | ¥14.2 billion | Consolidated |
| Land | ¥1.8 billion | Consolidated |
| Accounts receivable - trade | ¥3.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥1.6 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.3 billion | Consolidated |
| Buildings and structures | ¥5.8 billion | Consolidated |
| Buildings and structures, net | ¥2.8 billion | Consolidated |
| Construction in progress | ¥6.6 billion | Consolidated |
| Provision for directors' retirement benefits | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥1.8 billion | Consolidated |
| Investment securities | ¥1.6 billion | Consolidated |
| Notes and accounts payable - trade | ¥1.3 billion | Consolidated |
| Securities | ¥0.4 billion | Consolidated |
| Property, plant and equipment | ¥12.4 billion | Consolidated |
| Income taxes payable | ¥0.9 billion | Consolidated |
| Accounts payable - other | ¥0.3 billion | Consolidated |
| Shareholders' equity | ¥31.2 billion | Consolidated |
| Machinery, equipment and vehicles | ¥4.1 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.8 billion | Consolidated |
| Current liabilities | ¥7.0 billion | Consolidated |
| Current assets | ¥25.3 billion | Consolidated |
| Accumulated depreciation | ¥-1.3 billion | Consolidated |
| Accumulated depreciation | ¥-3.0 billion | Consolidated |
| Accumulated depreciation | ¥-3.2 billion | Consolidated |
| Intangible assets | ¥7.62 million | Consolidated |
| Cash and cash equivalents | ¥14.4 billion | Consolidated |
| Cash and deposits | ¥17.2 billion | Consolidated |
| Short-term loans payable | ¥2.1 billion | Consolidated |
| Net assets | ¥31.2 billion | Consolidated |
| Net assets | ¥31.2 billion | Consolidated |
| Total assets | ¥39.5 billion | Consolidated |
| Total assets | ¥39.5 billion | Consolidated |
| Deferred gains or losses on hedges | ¥2.57 million | Consolidated |
| Deferred tax liabilities | ¥6.23 million | Consolidated |
| Deferred tax assets | ¥0.2 billion | Consolidated |
| Treasury stock | ¥-0.48 million | Consolidated |
| Accounts payable facilities | ¥1.4 billion | Consolidated |
| Valuation and translation adjustments | ¥11.49 million | Consolidated |
| Liabilities | ¥8.4 billion | Consolidated |
| Liabilities and net assets | ¥39.5 billion | Consolidated |
| Capital surplus | ¥1.0 billion | Consolidated |
| Capital stock | ¥1.3 billion | Consolidated |
| Provision for bonuses | ¥59.13 million | Consolidated |
| Net defined benefit liability | ¥0.2 billion | Consolidated |
| Net defined benefit asset | ¥9.74 million | Consolidated |
| Long-term loans payable | ¥1.0 billion | Consolidated |
| Electronically recorded obligations - operating | ¥0.2 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥1.3 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.3 billion | Consolidated |
| Other | ¥0.03 million | Parent only |
| Other | ¥13.14 million | Parent only |
| Other | ¥1.40 million | Parent only |
| Other capital surplus | ¥3.0 billion | Parent only |
| Retained earnings | ¥1.3 billion | Parent only |
| Advances received | ¥0.15 million | Parent only |
| Prepaid expenses | ¥12.19 million | Parent only |
| Non-current liabilities | ¥1.4 billion | Parent only |
| Non-current assets | ¥12.2 billion | Parent only |
| Land | ¥1.26 million | Parent only |
| Tools, furniture and fixtures | ¥1.53 million | Parent only |
| Buildings, net | ¥1.94 million | Parent only |
| Provision for directors' retirement benefits | ¥0.1 billion | Parent only |
| Investments and other assets | ¥12.2 billion | Parent only |
| Property, plant and equipment | ¥4.73 million | Parent only |
| Accounts receivable - other | ¥63.33 million | Parent only |
| Income taxes payable | ¥6.87 million | Parent only |
| Accrued expenses | ¥51.18 million | Parent only |
| Accounts payable - other | ¥25.05 million | Parent only |
| Shareholders' equity | ¥12.3 billion | Parent only |
| Current liabilities | ¥1.0 billion | Parent only |
| Current assets | ¥2.4 billion | Parent only |
| Intangible assets | ¥1.40 million | Parent only |
| Cash and deposits | ¥2.3 billion | Parent only |
| Short-term loans payable | ¥0.8 billion | Parent only |
| Net assets | ¥12.3 billion | Parent only |
| Net assets | ¥12.3 billion | Parent only |
| Total assets | ¥14.7 billion | Parent only |
| Deferred tax assets | ¥11.05 million | Parent only |
| Retained earnings brought forward | ¥1.3 billion | Parent only |
| Treasury stock | ¥-0.48 million | Parent only |
| Liabilities | ¥2.4 billion | Parent only |
| Liabilities and net assets | ¥14.7 billion | Parent only |
| Capital surplus | ¥9.7 billion | Parent only |
| Legal capital surplus | ¥6.7 billion | Parent only |
| Capital stock | ¥1.3 billion | Parent only |
| Provision for bonuses | ¥9.77 million | Parent only |
| Vehicles, net | ¥0 | Parent only |
| Provision for retirement benefits | ¥17.80 million | Parent only |
| Shares of subsidiaries and associates | ¥9.0 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥22.80 million | Parent only |
| Long term loans payable to subsidiaries and affiliates | ¥1.2 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥3.2 billion | Parent only |
| Deposits received | ¥8.78 million | Parent only |
Statement of income (77 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥18.73 million | Consolidated |
| Other | ¥9.46 million | Consolidated |
| Other comprehensive income | ¥-15.14 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-21.88 million | Consolidated |
| Dividends from surplus | ¥-0.7 billion | Consolidated |
| Subsidy income | ¥31.32 million | Consolidated |
| Comprehensive income | ¥3.7 billion | Consolidated |
| Interest and dividend income | ¥12.33 million | Consolidated |
| Commission fee | ¥10.77 million | Consolidated |
| Guaranty money income | ¥1.18 million | Consolidated |
| Operating income | ¥5.5 billion | Consolidated |
| Operating income | ¥5.5 billion | Consolidated |
| Non-operating income | ¥0.1 billion | Consolidated |
| Non-operating expenses | ¥54.93 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥7.6 billion | Consolidated |
| Gain on sales of non-current assets | ¥3.55 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.13 million | Consolidated |
| Cost of sales | ¥16.7 billion | Consolidated |
| Gross profit (loss) | ¥8.0 billion | Consolidated |
| Net sales | ¥24.7 billion | Consolidated |
| Net sales | ¥24.7 billion | Consolidated |
| Net income | ¥3.7 billion | Consolidated |
| Net income | ¥3.7 billion | Consolidated |
| Net income (loss) | ¥3.7 billion | Consolidated |
| Net income (loss) | ¥3.7 billion | Consolidated |
| Directors' compensations | ¥0.2 billion | Consolidated |
| Provision for directors' retirement benefits | ¥17.54 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-8.2 billion | Consolidated |
| Interest expenses | ¥22.96 million | Consolidated |
| Interest on securities | ¥26.20 million | Consolidated |
| Income taxes - current | ¥1.7 billion | Consolidated |
| Income taxes | ¥1.8 billion | Consolidated |
| Income taxes - deferred | ¥33.88 million | Consolidated |
| Foreign exchange losses | ¥22.38 million | Consolidated |
| Extraordinary income | ¥3.55 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥22.38 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.4 billion | Consolidated |
| Research and development expenses | ¥0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥5.5 billion | Consolidated |
| Income (loss) before income taxes | ¥5.5 billion | Consolidated |
| Ordinary income | ¥5.5 billion | Consolidated |
| Salaries and allowances | ¥0.7 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥6.74 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥3.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.2 billion | Consolidated |
| Selling, general and administrative expenses | ¥2.5 billion | Consolidated |
| Provision for bonuses | ¥45.52 million | Consolidated |
| Retirement benefit expenses | ¥27.53 million | Consolidated |
| Other | ¥0.84 million | Parent only |
| Other | ¥1.11 million | Parent only |
| Dividends from surplus | ¥-0.7 billion | Parent only |
| Interest income | ¥34.86 million | Parent only |
| Rent income | ¥0.60 million | Parent only |
| Operating income | ¥0.7 billion | Parent only |
| Operating revenue | ¥1.4 billion | Parent only |
| Non-operating income | ¥36.78 million | Parent only |
| Non-operating expenses | ¥21.97 million | Parent only |
| Gross profit (loss) | ¥1.4 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 |
| Provision for directors' retirement benefits | ¥11.62 million | Parent only |
| Interest expenses | ¥20.86 million | Parent only |
| Commission fees | ¥0.1 billion | Parent only |
| Income taxes - current | ¥15.93 million | Parent only |
| Income taxes | ¥28.46 million | Parent only |
| Income taxes - deferred | ¥12.53 million | Parent only |
| Depreciation | ¥0.99 million | Parent only |
| Dividend income of life insurance | ¥0.48 million | Parent only |
| Income (loss) before income taxes | ¥0.8 billion | Parent only |
| Consulting fee income | ¥0.5 billion | Parent only |
| Ordinary income | ¥0.8 billion | Parent only |
| Salaries and allowances | ¥0.1 billion | Parent only |
| Selling, general and administrative expenses | ¥0.6 billion | Parent only |
| Provision for bonuses | ¥9.77 million | Parent only |
| Retirement benefit expenses | ¥4.78 million | Parent only |
| Dividends from subsidiaries and associates | ¥0.8 billion | Parent only |
Statement of changes in equity (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥3.1 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-15.14 million | Consolidated |
| Total changes during the period | ¥61.44 million | Parent only |
Statement of cash flows (36 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥84.24 million | Consolidated |
| Other | ¥-0.05 million | Consolidated |
| Other | ¥-8.08 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.6 billion | Consolidated |
| Interest expenses paid | ¥-19.86 million | Consolidated |
| Interest and dividends income received | ¥14.34 million | Consolidated |
| Proceeds from subsidy income | ¥31.32 million | Consolidated |
| Subsidy income | ¥-31.32 million | Consolidated |
| Interest and dividend income | ¥-12.33 million | Consolidated |
| Guaranty money income | ¥-1.18 million | Consolidated |
| Purchase of non-current assets | ¥-3.7 billion | Consolidated |
| Proceeds from sales of non-current assets | ¥20.98 million | Consolidated |
| Loss gain on sales and retirement of noncurrent assets | ¥-4.56 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥3.5 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥3.0 billion | Consolidated |
| Payments into time deposits | ¥-5.7 billion | Consolidated |
| Subtotal | ¥9.5 billion | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥7.98 million | Consolidated |
| Purchase of investment securities | ¥-1.9 billion | Consolidated |
| Interest expenses | ¥22.96 million | Consolidated |
| Interest income on securities | ¥-26.20 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-65.96 million | Consolidated |
| Decrease (increase) in inventories | ¥0.4 billion | Consolidated |
| Income taxes paid | ¥-1.9 billion | Consolidated |
| Income taxes refund | ¥5.24 million | Consolidated |
| Depreciation | ¥0.6 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-22.38 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥1.2 billion | Consolidated |
| Proceeds from compensation | ¥0.98 million | Consolidated |
| Proceeds from subsidy income | ¥5.00 million | Consolidated |
| Subsidy income | ¥-5.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥11.16 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥24.11 million | Consolidated |
| Inorease (decrease) in asset for retirement benefits | ¥7.75 million | Consolidated |
| Dividends | ¥-0.7 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.3 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥7.6 billion | Consolidated | Disclosed |
| Dividend per share | 18 | Parent only | Disclosed |
| Number of employees | 318 | Consolidated | Disclosed |
| Net assets | ¥31.2 billion | Consolidated | Disclosed |
| Net sales | ¥24.7 billion | Consolidated | Disclosed |
| Operating income | ¥5.5 billion | Consolidated | Disclosed |
| Operating revenue | ¥1.4 billion | Parent only | Disclosed |
| Ordinary income | ¥5.5 billion | Consolidated | Disclosed |
| Net income | ¥3.7 billion | Consolidated | Disclosed |
| Total assets | ¥39.5 billion | Consolidated | Disclosed |
| Operating margin | 22.2% | Consolidated | Calculated |
| Net margin | 15.2% | Consolidated | Calculated |
| Sales per employee | 77606475 yen | Consolidated | Calculated |
| Total asset turnover | 0.62 times | Consolidated | Calculated |
| Net assets to total assets | 78.9% | Consolidated | Calculated |