U-NEXTHOLDINGS
株式会社U-NEXT HOLDINGS
Company highlights
The largest segment by revenue is Communication and energy service, at 40.2% of the total.
Key figures
Period Sep 2024 to Aug 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
U-NEXTHOLDINGS
Revenue and profit by business segment
Period Sep 2024 to Aug 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Communication and energy service | ¥156.8 billion | 40.2% | ¥113.3 billion | ¥13.2 billion | 32.4% | 8.4% | ¥11.6 billion |
| Content distribution service | ¥128.0 billion | 32.8% | ¥109.7 billion | ¥9.6 billion | 23.7% | 7.5% | ¥8.6 billion |
| Store and facility solution service | ¥95.3 billion | 24.4% | ¥95.9 billion | ¥16.4 billion | 40.2% | 17.2% | ¥16.8 billion |
| Financial, realty and global service | ¥10.2 billion | 2.6% | ¥7.8 billion | ¥1.5 billion | 3.6% | 14.5% | ¥1.4 billion |
| Total of the businesses | ¥390.4 billion | 100.0% | ¥40.7 billion | 100.0% | |||
Revenue and profit
U-NEXTHOLDINGS
Period Sep 2024 to Aug 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Payrolls and allowances | ¥29.7 billion | Consolidated |
| Amortization of goodwill | ¥3.3 billion | Consolidated | |
| Salaries and allowances | ¥2.2 billion | Parent only | |
| Depreciation | ¥0.5 billion | Parent only | |
| Provision of allowance for doubtful accounts | ¥0.4 billion | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥128.8 billion | Consolidated |
| Operating income | ¥31.6 billion | Consolidated | |
| Ordinary income | ¥30.9 billion | Consolidated | |
| Net income | ¥18.4 billion | Consolidated |
U-NEXTHOLDINGS
Selling, general and administrative expenses
Period Sep 2024 to Aug 2025Source Annual securities reports
- Payrolls and allowances ¥29.7 billion
- Amortization of goodwill ¥3.3 billion
- Salaries and allowances ¥2.2 billion
- Depreciation ¥0.5 billion
- Provision of allowance for doubtful accounts ¥0.4 billion
- Other (not itemized) ¥61.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
U-NEXTHOLDINGS
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
U-NEXTHOLDINGS
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥208.4B | ¥237.9B | ¥276.3B | ¥326.8B | ¥390.4B |
| Year on year (%) | +7.8% | +14.2% | +16.1% | +18.2% | +19.5% |
| Ordinary income (loss) | ¥14.8B | ¥16.2B | ¥20.4B | ¥28.3B | ¥30.9B |
| Change from prior year | +46.3% | +10.0% | +25.5% | +38.9% | +9.1% |
| Ordinary income (loss) as a share of Net sales | 7.1% | 6.8% | 7.4% | 8.7% | 7.9% |
| Change (percentage points) | +1.9 points | -0.3 points | +0.6 points | +1.3 points | -0.8 points |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2013Ordinary income (loss) as a share of revenue +10.9 points, Ordinary income (loss) loss to profit
- 2014Net sales year on year +29.9%
- 2015Net sales year on year +46.1%, Ordinary income (loss) as a share of revenue -2.2 points
- 2016Net sales year on year +35.0%, Ordinary income (loss) as a share of revenue -3.8 points, Ordinary income (loss) profit to loss
- 2017Net sales year on year +149.3%, Ordinary income (loss) as a share of revenue +3.8 points, Ordinary income (loss) loss to profit
- 2019Net sales year on year +62.9%
U-NEXTHOLDINGS
Earnings and net assets per share over time
Unit yenSource Annual securities reports
U-NEXTHOLDINGS
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 | ¥208.4 billion | ¥237.9 billion | ¥276.3 billion | ¥326.8 billion | ¥390.4 billion |
| Ordinary income (loss) | ¥14.8 billion | ¥16.2 billion | ¥20.4 billion | ¥28.3 billion | ¥30.9 billion |
| Net income (loss) attributable to owners of parent | ¥8.0 billion | ¥8.7 billion | ¥11.0 billion | ¥15.4 billion | ¥18.4 billion |
| Comprehensive income | ¥8.1 billion | ¥8.7 billion | ¥12.1 billion | ¥16.0 billion | ¥19.4 billion |
| Net assets | ¥33.3 billion | ¥40.3 billion | ¥77.7 billion | ¥92.0 billion | ¥108.7 billion |
| Total assets | ¥141.3 billion | ¥153.0 billion | ¥200.5 billion | ¥229.0 billion | ¥259.8 billion |
| Net assets per share | 184.92 yen | 223.44 yen | 379.67 yen | 453.88 yen | 540.94 yen |
| Basic earnings (loss) per share | 44.63 yen | 48.2 yen | 61.05 yen | 85.15 yen | 101.99 yen |
| Diluted earnings per share | 44.6 yen | 48.16 yen | 61.02 yen | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 23.6% | 26.3% | 34.1% | 35.8% | 37.6% |
| Return on equity | 27.2% | 23.6% | 20.2% | 20.4% | 20.5% |
| Net cash provided by (used in) operating activities | ¥15.7 billion | ¥17.7 billion | ¥10.7 billion | ¥15.9 billion | ¥20.7 billion |
| Net cash provided by (used in) investing activities | ¥-4.2 billion | ¥-7.4 billion | ¥-9.4 billion | ¥-10.6 billion | ¥-20.2 billion |
| Net cash provided by (used in) financing activities | ¥-6.7 billion | ¥-5.4 billion | ¥23.1 billion | ¥-4.8 billion | ¥3.5 billion |
| Cash and cash equivalents | ¥21.6 billion | ¥26.4 billion | ¥52.1 billion | ¥52.7 billion | ¥56.9 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥8.2 billion | ¥11.4 billion | ¥13.6 billion | ¥16.2 billion | ¥14.0 billion |
| Ordinary income (loss) | ¥2.7 billion | ¥5.4 billion | ¥6.9 billion | ¥8.1 billion | ¥5.9 billion |
| Net income (loss) | ¥18.6 billion | ¥4.9 billion | ¥6.4 billion | ¥7.8 billion | ¥4.6 billion |
| Capital stock | ¥96.00 million | ¥96.00 million | ¥97.00 million | ¥99.00 million | ¥99.00 million |
| Total number of issued shares (common stock) | 60,083,111 shares | 60,089,111 shares | 60,096,611 shares | 60,125,111 shares | 180,375,333 shares |
| Net assets | ¥32.1 billion | ¥36.2 billion | ¥41.4 billion | ¥47.5 billion | ¥49.9 billion |
| Total assets | ¥101.3 billion | ¥106.0 billion | ¥113.0 billion | ¥118.3 billion | ¥122.8 billion |
| Net assets per share | 178.18 yen | 201.06 yen | 229.51 yen | 263.29 yen | 276.6 yen |
| Dividend per share | 13.5 yen | 15 yen | 21.5 yen | 33 yen | 15.5 yen |
| Interim dividend per share | Could not be retrieved | Could not be retrieved | 10 yen | 16 yen | 7 yen |
| Basic earnings (loss) per share | 103.3 yen | 27.25 yen | 35.63 yen | 43.36 yen | 25.73 yen |
| Diluted earnings per share | 103.23 yen | 27.23 yen | 35.61 yen | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 31.7% | 34.2% | 36.6% | 40.2% | 40.6% |
| Return on equity | 80.7% | 14.4% | 16.5% | 17.6% | 9.5% |
| Payout ratio | 4.4% | 18.3% | 20.1% | 25.4% | 60.2% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 8/2025 | ¥15.5 | ¥7 | 60.2% | Stock split or share consolidation noted |
| FY ending 8/2024 | ¥33 | ¥16 | 25.4% | |
| FY ending 8/2023 | ¥21.5 | ¥10 | 20.1% | |
| FY ending 8/2022 | ¥15 | Could not be retrieved | 18.3% | |
| FY ending 8/2021 | ¥13.5 | Could not be retrieved | 4.4% | |
| FY ending 8/2020 | ¥8 | Could not be retrieved | 17.5% | |
| FY ending 8/2019 | ¥5 | Could not be retrieved | Could not be retrieved | |
| FY 2018 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2017 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2016 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2015 | ¥6 | Could not be retrieved | 26.3% | Stock split or share consolidation noted |
| FY ending 12/2014 | ¥12 | Could not be retrieved | 8.4% |
U-NEXTHOLDINGS
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
U-NEXTHOLDINGS
Unit %Source Annual securities reports
- Financial institutions6.52%
- Securities firms0.99%
- Other corporations60.50%
- Foreign holders (institutions)5.91%
- Foreign holders (individuals)0.05%
- Individuals and others26.03%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | ㈱UNO-HOLDINGS | 50.09% | 90,353,400 |
| 2 | 宇野 康秀 | 6.95% | 12,534,435 |
| 3 | 日本マスタートラスト信託銀行㈱ (信託口) | 3.66% | 6,607,600 |
| 4 | 光通信㈱ | 3.21% | 5,795,598 |
| 5 | ㈱日本カストディ銀行(信託口) | 2.4% | 4,329,300 |
| 6 | ㈱エスアイエル | 2.19% | 3,958,100 |
| 7 | ㈱TBSホールディングス | 1.58% | 2,858,400 |
| 8 | ㈱テレビ東京ホールディングス | 1.38% | 2,496,336 |
| 9 | 上田八木短資㈱ | 1.19% | 2,148,200 |
| 10 | 高橋 慧 | 0.76% | 1,370,100 |
Research and development expenses and capital expenditure
Research and development expenses and capital expenditure by segment (FY ending 8/2025)
| Segment | Capital expenditure |
|---|---|
| Communication and energy service | ¥0.1 billion |
| Content distribution service | ¥2.4 billion |
| Store and facility solution service | ¥9.9 billion |
| Financial, realty and global service | ¥3.1 billion |
Revenue scale in the same industry
U-NEXTHOLDINGS
Source Annual securities reports of each company
Information and Communication: 642 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 NTTFY Mar 2026 ¥14.4T
- 2 SoftBank GroupFY Mar 2026 ¥7.8T
- 3 ソフトバンクFY Mar 2026 ¥7.0T
- … 12 companies
- 16 BIPROGYFY Mar 2026 ¥433.7B
- 17 TBSFY Mar 2026 ¥424.9B
- 18 U-NEXTHOLDINGSThis companyFY Aug 2025 ¥390.4B
- 19 NS SolutionsFY Mar 2026 ¥381.3B
- 20 Internet Initiative JapanFY Mar 2026 ¥345.4B
- … 622 companies
Workforce information
Women 127 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 791 |
| Share of managers who are women | 35.4% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 三優監査法人 |
| Audit fees (this year, total) | ¥0.1 billion |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Information and Communication
“Kaisha no Shikumi: Selling the Same Hit Again and Again”
Reads the filings of game and film companies for how many years and in how many ways they resell the same title.
Information and Communication companies in this book: CAPCOM, TOHO, GungHo Online Entertainment
“Ano Kaisha no Shikumi” series, Vol.9 — Kindle and paperback
Find it on Amazon →
Same industry: Information and Communication
“Kaisha no Shikumi: Free”
Reads the filings of internet and broadcasting companies for who pays for services that users get free.
Information and Communication companies in this book: LY, Mercari, Nippon Television
“Ano Kaisha no Shikumi” series, Vol.6 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥19.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥20.7 billion | Consolidated |
| Net sales | ¥390.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-20.2 billion | Consolidated |
| Cash and cash equivalents | ¥56.9 billion | Consolidated |
| Net assets | ¥108.7 billion | Consolidated |
| Ordinary income (loss) | ¥30.9 billion | Consolidated |
| Total assets | ¥259.8 billion | Consolidated |
| Return on equity | 20.5% | Consolidated |
| Equity-to-asset ratio | 37.6% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥18.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥3.5 billion | Consolidated |
| Basic earnings (loss) per share | 101.99 yen | Consolidated |
| Net assets per share | 540.94 yen | Consolidated |
| Dividend per share | 15.5 yen | Parent only |
| Operating revenue | ¥14.0 billion | Parent only |
| Net income (loss) | ¥4.6 billion | Parent only |
| Total number of issued shares (common stock) | 180,375,333 shares | Parent only |
| Net assets | ¥49.9 billion | Parent only |
| Ordinary income (loss) | ¥5.9 billion | Parent only |
| Total assets | ¥122.8 billion | Parent only |
| Return on equity | 9.5% | Parent only |
| Equity-to-asset ratio | 40.6% | Parent only |
| Capital stock | ¥99.00 million | Parent only |
| Payout ratio | 60.2% | Parent only |
| Interim dividend per share | 7 yen | Parent only |
| Basic earnings (loss) per share | 25.73 yen | Parent only |
| Net assets per share | 276.6 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 5,737 people | Consolidated |
| Number of employees | 5,737 people | Consolidated |
| Wage gap between men and women (all employees) | 46.9% | Parent only |
| Average length of service (years) | 9.12 years | Parent only |
| Average annual salary | ¥6.50 million | Parent only |
| Average age (years) | 37.8 years old | Parent only |
| Number of employees | 274 people | Parent only |
| Number of employees | 274 people | Parent only |
| Number of employees | 274 people | Parent only |
| Wage gap between men and women (regular employees) | 59.7% | Parent only |
| Wage gap between men and women (non-regular employees) | 16.5% | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥40.0 billion | Consolidated |
| Net sales to external customers | ¥390.4 billion | Consolidated |
| Average number of temporary employees | 1,504 people | Consolidated |
| Average number of temporary employees | 1,504 people | Consolidated |
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 2 companies | Consolidated |
| Write-downs of inventories | ¥0.3 billion | Consolidated |
| Depreciation | ¥8.6 billion | Consolidated |
| Number of consolidated subsidiaries | 29 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 35.4% | Parent only |
| Average number of temporary employees | 17 people | Parent only |
| Average number of temporary employees | 17 people | Parent only |
| Average number of temporary employees | 17 people | Parent only |
| Total return on the share price index | 214.3% | Parent only |
| Ratio of female employees in managerial positions | 11.8% | Parent only |
Shares (18 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 132,451,469 shares | Consolidated |
| Total number of shares held treasury shares etc | 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 reporting company | 1 issues | Consolidated |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 4 issues | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥13.00 million | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥31.00 million | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.2 billion | Consolidated |
| Number of shares | 180,375,333 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 73.4% | Consolidated |
| Number of shares held in own name treasury shares etc | 400 shares | Consolidated |
| Number of voting rights | 1,803,000 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Number of issues | 10 issues | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 520.0% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥16.0 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - total | ¥0.1 billion | Consolidated |
Balance sheet (107 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥3.4 billion | Consolidated |
| Other | ¥3.9 billion | Consolidated |
| Other | ¥7.8 billion | Consolidated |
| Other | ¥19.9 billion | Consolidated |
| Other | ¥12.6 billion | Consolidated |
| Other | ¥13.2 billion | Consolidated |
| Other provision | ¥0.1 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥87.00 million | Consolidated |
| Goodwill | ¥40.0 billion | Consolidated |
| Work in process | ¥0.5 billion | Consolidated |
| Provision for loss on guarantees | ¥0.7 billion | Consolidated |
| Retained earnings | ¥67.5 billion | Consolidated |
| Raw materials and supplies | ¥4.5 billion | Consolidated |
| Notes receivable - trade | ¥32.00 million | Consolidated |
| Notes and accounts receivable trade | ¥48.9 billion | Consolidated |
| Merchandise and finished goods | ¥7.2 billion | Consolidated |
| Non-current liabilities | ¥71.3 billion | Consolidated |
| Non-current assets | ¥87.4 billion | Consolidated |
| Land | ¥4.9 billion | Consolidated |
| Accounts receivable - trade | ¥48.9 billion | Consolidated |
| Contract liabilities | ¥11.1 billion | Consolidated |
| Buildings and structures | ¥36.4 billion | Consolidated |
| Buildings and structures, net | ¥11.7 billion | Consolidated |
| Investments and other assets | ¥9.9 billion | Consolidated |
| Investment securities | ¥1.5 billion | Consolidated |
| Notes and accounts payable - trade | ¥36.6 billion | Consolidated |
| Property, plant and equipment | ¥24.4 billion | Consolidated |
| Income taxes payable | ¥6.7 billion | Consolidated |
| Shareholders' equity | ¥97.4 billion | Consolidated |
| Inventories | ¥12.2 billion | Consolidated |
| Inventories | ¥12.2 billion | Consolidated |
| Current liabilities | ¥79.8 billion | Consolidated |
| Current assets | ¥172.4 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-24.6 billion | Consolidated |
| Intangible assets | ¥53.2 billion | Consolidated |
| Cash and cash equivalents | ¥56.9 billion | Consolidated |
| Cash and deposits | ¥56.9 billion | Consolidated |
| Bonds payable | ¥10.0 billion | Consolidated |
| Net assets | ¥108.7 billion | Consolidated |
| Net assets | ¥108.7 billion | Consolidated |
| Total assets | ¥259.8 billion | Consolidated |
| Total assets | ¥259.8 billion | Consolidated |
| Deferred tax assets | ¥5.5 billion | Consolidated |
| Treasury stock | ¥-0 | Consolidated |
| Valuation and translation adjustments | ¥0.1 billion | Consolidated |
| Liabilities | ¥151.1 billion | Consolidated |
| Liabilities and net assets | ¥259.8 billion | Consolidated |
| Allowance for doubtful accounts | ¥-5.7 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.4 billion | Consolidated |
| Capital surplus | ¥29.8 billion | Consolidated |
| Capital stock | ¥99.00 million | Consolidated |
| Remeasurements of defined benefit plans | ¥63.00 million | Consolidated |
| Net defined benefit liability | ¥2.2 billion | Consolidated |
| Long-term loans payable | ¥55.7 billion | Consolidated |
| Long-term loans receivable | ¥4.7 billion | Consolidated |
| Electronically recorded obligations - operating | ¥1.5 billion | Consolidated |
| Non-controlling interests | ¥11.1 billion | Consolidated |
| Current portion of long-term loans payable | ¥3.2 billion | Consolidated |
| Other | ¥1.00 million | Parent only |
| Other | ¥1.4 billion | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥2.3 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥89.00 million | Parent only |
| Other capital surplus | ¥11.1 billion | Parent only |
| Software | ¥75.00 million | Parent only |
| Retained earnings | ¥38.5 billion | Parent only |
| Prepaid expenses | ¥0.5 billion | Parent only |
| Non-current liabilities | ¥62.2 billion | Parent only |
| Non-current assets | ¥110.2 billion | Parent only |
| Accounts receivable - trade | ¥1.8 billion | Parent only |
| Tools, furniture and fixtures | ¥0.4 billion | Parent only |
| Buildings, net | ¥1.0 billion | Parent only |
| Investments and other assets | ¥108.7 billion | Parent only |
| Investment securities | ¥0.4 billion | Parent only |
| Property, plant and equipment | ¥1.4 billion | Parent only |
| Income taxes payable | ¥1.0 billion | Parent only |
| Accrued expenses | ¥0.3 billion | Parent only |
| Accounts payable - other | ¥2.1 billion | Parent only |
| Shareholders' equity | ¥49.8 billion | Parent only |
| Structures, net | ¥1.00 million | Parent only |
| Current liabilities | ¥10.7 billion | Parent only |
| Current assets | ¥12.6 billion | Parent only |
| Intangible assets | ¥75.00 million | Parent only |
| Cash and deposits | ¥8.0 billion | Parent only |
| Short-term loans payable | ¥3.9 billion | Parent only |
| Bonds payable | ¥10.0 billion | Parent only |
| Net assets | ¥49.9 billion | Parent only |
| Net assets | ¥49.9 billion | Parent only |
| Total assets | ¥122.8 billion | Parent only |
| Deferred tax assets | ¥0.5 billion | Parent only |
| Retained earnings brought forward | ¥38.5 billion | Parent only |
| Treasury stock | ¥-0 | Parent only |
| Valuation and translation adjustments | ¥89.00 million | Parent only |
| Liabilities | ¥72.9 billion | Parent only |
| Liabilities and net assets | ¥122.8 billion | Parent only |
| Allowance for doubtful accounts | ¥-4.9 billion | Parent only |
| Allowance for doubtful accounts | ¥-6.00 million | Parent only |
| Capital surplus | ¥11.2 billion | Parent only |
| Legal capital surplus | ¥99.00 million | Parent only |
| Capital stock | ¥99.00 million | Parent only |
| Provision for retirement benefits | ¥0.2 billion | Parent only |
| Long-term loans payable | ¥52.0 billion | Parent only |
| Long-term loans receivable | ¥14.3 billion | Parent only |
| Shares of subsidiaries and associates | ¥97.0 billion | Parent only |
| Deposits received | ¥0.1 billion | Parent only |
| Long term borrowings scheduled for collection within the year | ¥13.00 million | Parent only |
| Current portion of long-term loans payable | ¥3.0 billion | Parent only |
Accounts unique to this company (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥42.2 billion | Consolidated |
| Revenue | ¥-0.4 billion | Consolidated |
| Revenue | ¥-93.00 million | Consolidated |
| Revenue | ¥-1.1 billion | Consolidated |
| Revenue | ¥-6.8 billion | Consolidated |
| Revenue | ¥26.7 billion | Consolidated |
| Revenue | ¥12.6 billion | Consolidated |
| Revenue | ¥0.3 billion | Parent only |
| Revenue | ¥1.1 billion | Parent only |
| Revenue | ¥0.7 billion | Parent only |
Statement of income (78 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0 | Consolidated |
| Other comprehensive income | ¥12.00 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥46.00 million | Consolidated |
| Amortization of goodwill | ¥3.3 billion | Consolidated |
| Dividends from surplus | ¥-2.3 billion | Consolidated |
| Comprehensive income | ¥19.4 billion | Consolidated |
| Interest income | ¥85.00 million | Consolidated |
| Operating income | ¥31.6 billion | Consolidated |
| Operating income | ¥31.6 billion | Consolidated |
| Non-operating income | ¥0.8 billion | Consolidated |
| Non-operating expenses | ¥1.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥20.7 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.1 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.8 billion | Consolidated |
| Cost of sales | ¥261.6 billion | Consolidated |
| Gross profit (loss) | ¥128.8 billion | Consolidated |
| Net sales | ¥390.4 billion | Consolidated |
| Net sales | ¥390.4 billion | Consolidated |
| Net income | ¥18.4 billion | Consolidated |
| Net income | ¥18.4 billion | Consolidated |
| Net income (loss) | ¥19.4 billion | Consolidated |
| Net income (loss) | ¥19.4 billion | Consolidated |
| Gain on sales of investment securities | ¥78.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-20.2 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥55.00 million | Consolidated |
| Interest expenses | ¥0.8 billion | Consolidated |
| Increases in cash and cash equivalents from newly consolidated subsidiaries | ¥0.1 billion | Consolidated |
| Income taxes - current | ¥10.6 billion | Consolidated |
| Income taxes | ¥10.7 billion | Consolidated |
| Income taxes - deferred | ¥0.1 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Foreign exchange losses | ¥0.4 billion | Consolidated |
| Extraordinary income | ¥0.2 billion | Consolidated |
| Extraordinary loss | ¥1.0 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥4.0 billion | Consolidated |
| Income (loss) before income taxes | ¥30.1 billion | Consolidated |
| Income (loss) before income taxes | ¥30.1 billion | Consolidated |
| Ordinary income | ¥30.9 billion | Consolidated |
| Payrolls and allowances-SGA | ¥29.7 billion | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Comprehensive income attributable to owners of parent | ¥18.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥3.5 billion | Consolidated |
| Selling, general and administrative expenses | ¥97.3 billion | Consolidated |
| Reversal of allowance for doubtful accounts | ¥0.5 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.4 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥-33.00 million | Consolidated |
| Retirement benefit expenses | ¥0.6 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥1.0 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥1.0 billion | Consolidated |
| Other | ¥52.00 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥2.00 million | Parent only |
| Dividends from surplus | ¥-2.3 billion | Parent only |
| Interest income | ¥0.1 billion | Parent only |
| Operating income | ¥6.7 billion | Parent only |
| Operating revenue | ¥14.0 billion | Parent only |
| Non-operating income | ¥0.2 billion | Parent only |
| Non-operating expenses | ¥1.0 billion | Parent only |
| Operating expenses | ¥7.3 billion | Parent only |
| Net income (loss) | ¥4.6 billion | Parent only |
| Net income (loss) | ¥4.6 billion | Parent only |
| Gain on sales of investment securities | ¥78.00 million | Parent only |
| Interest expenses | ¥0.8 billion | Parent only |
| Income taxes - current | ¥1.1 billion | Parent only |
| Income taxes | ¥1.0 billion | Parent only |
| Income taxes - deferred | ¥-62.00 million | Parent only |
| Depreciation | ¥0.5 billion | Parent only |
| Extraordinary income | ¥78.00 million | Parent only |
| Extraordinary loss | ¥0.3 billion | Parent only |
| Income (loss) before income taxes | ¥5.7 billion | Parent only |
| Ordinary income | ¥5.9 billion | Parent only |
| Salaries and allowances | ¥2.2 billion | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Provision of allowance for doubtful accounts | ¥0.1 billion | Parent only |
| Retirement benefit expenses | ¥44.00 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥16.7 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥1.0 billion | Consolidated |
| Total changes during the period | ¥2.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥46.00 million | Parent only |
Statement of cash flows (32 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.7 billion | Consolidated |
| Other | ¥-0.5 billion | Consolidated |
| Other | ¥-0.1 billion | Consolidated |
| Amortization of goodwill | ¥3.3 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥5.4 billion | Consolidated |
| Increase decrease in provision for loss on guarantees | ¥0.3 billion | Consolidated |
| Interest expenses paid | ¥-0.8 billion | Consolidated |
| Interest and dividends income received | ¥95.00 million | Consolidated |
| Interest and dividend income | ¥-95.00 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.1 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.9 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-7.2 billion | Consolidated |
| Subtotal | ¥31.6 billion | Consolidated |
| Proceeds from sales of investment securities | ¥0.2 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-78.00 million | Consolidated |
| Interest expenses | ¥0.8 billion | Consolidated |
| Purchase of property plant and equipment | ¥-9.5 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.3 billion | Consolidated |
| Payments for retirement of property, plant and equipment | ¥-0.7 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-2.0 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.9 billion | Consolidated |
| Income taxes paid | ¥-10.2 billion | Consolidated |
| Depreciation | ¥8.6 billion | Consolidated |
| Impairment loss | ¥0.2 billion | Consolidated |
| Purchase of intangible assets | ¥-6.8 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0 | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.4 billion | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-10.00 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-3.2 billion | Consolidated |
| Dividends | ¥-2.3 billion | Consolidated |
| Proceeds from long term loans payable | ¥9.1 billion | Consolidated |
| Repayment of long term loans payable | ¥-3.1 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥20.7 billion | Consolidated | Disclosed |
| Dividend per share | 16 | Parent only | Disclosed |
| Number of employees | 5,737 | Consolidated | Disclosed |
| Net assets | ¥108.7 billion | Consolidated | Disclosed |
| Net sales | ¥390.4 billion | Consolidated | Disclosed |
| Operating income | ¥31.6 billion | Consolidated | Disclosed |
| Operating revenue | ¥14.0 billion | Parent only | Disclosed |
| Ordinary income | ¥30.9 billion | Consolidated | Disclosed |
| Net income | ¥18.4 billion | Consolidated | Disclosed |
| Total assets | ¥259.8 billion | Consolidated | Disclosed |
| Operating margin | 8.1% | Consolidated | Calculated |
| Net margin | 4.7% | Consolidated | Calculated |
| Sales per employee | 68050898 yen | Consolidated | Calculated |
| Total asset turnover | 1.5 times | Consolidated | Calculated |
| Net assets to total assets | 41.8% | Consolidated | Calculated |