OSAKA GAS
OSAKA GAS CO.,LTD.
Company highlights
The largest segment by revenue is Domestic energy, at 80.8% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
OSAKA GAS
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating profit | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Domestic energy | ¥1,639.5 billion | 80.8% | ¥1,733.8 billion | ¥71.9 billion | 36.4% | 4.4% | ¥77.6 billion |
| Life and business solutions | ¥263.8 billion | 13.0% | ¥226.7 billion | ¥37.4 billion | 18.9% | 14.2% | ¥28.8 billion |
| International energy | ¥127.0 billion | 6.3% | ¥108.6 billion | ¥88.4 billion | 44.7% | 69.6% | ¥71.9 billion |
| Total of the businesses | ¥2,030.3 billion | 100.0% | ¥197.8 billion | 100.0% | |||
Revenue and profit
OSAKA GAS
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries | ¥60.5 billion | Consolidated |
| Retirement benefit expenses | ¥-7.2 billion | Consolidated | |
| Depreciation | ¥3.1 billion | Parent only | |
| Amortization of goodwill | ¥1.0 billion | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.5 billion | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥437.5 billion | Consolidated |
| Ordinary income | ¥204.5 billion | Consolidated | |
| Operating income | ¥174.8 billion | Consolidated | |
| Net income | ¥152.8 billion | Consolidated |
OSAKA GAS
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries ¥60.5 billion
- Depreciation ¥3.1 billion
- Amortization of goodwill ¥1.0 billion
- Provision of allowance for doubtful accounts ¥0.5 billion
- Other (not itemized) ¥197.7 billion
Performance, financial position and capital allocation
Long-term changes in performance
OSAKA GAS
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
OSAKA GAS
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥1,591.1B | ¥2,275.1B | ¥2,083.1B | ¥2,069.0B | ¥2,030.3B |
| Year on year (%) | +16.6% | +43.0%◆ | -8.4% | -0.7% | -1.9% |
| Ordinary income (loss) | ¥113.5B | ¥75.6B | ¥226.6B | ¥189.6B | ¥204.5B |
| Change from prior year | -11.1% | -33.4% | +199.5% | -16.3% | +7.8% |
| Ordinary income (loss) as a share of Net sales | 7.1% | 3.3% | 10.9% | 9.2% | 10.1% |
| Change (percentage points) | -2.2 points◆ | -3.8 points◆ | +7.6 points◆ | -1.7 points | +0.9 points |
Fiscal periods marked for changes
Earlier fiscal periods (4)
- 2016Ordinary income (loss) as a share of revenue +3.1 points
- 2017Ordinary income (loss) as a share of revenue -2.1 points
- 2018Ordinary income (loss) as a share of revenue -2.2 points
- 2021Ordinary income (loss) as a share of revenue +3.1 points
- 2022Ordinary income (loss) as a share of revenue -2.2 points
- 2023Net sales year on year +43.0%, Ordinary income (loss) as a share of revenue -3.8 points
- 2024Ordinary income (loss) as a share of revenue +7.6 points
OSAKA GAS
Earnings and net assets per share over time
Unit yenSource Annual securities reports
OSAKA GAS
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 | ¥1,591.1 billion | ¥2,275.1 billion | ¥2,083.1 billion | ¥2,069.0 billion | ¥2,030.3 billion |
| Ordinary income (loss) | ¥113.5 billion | ¥75.6 billion | ¥226.6 billion | ¥189.6 billion | ¥204.5 billion |
| Net income (loss) attributable to owners of parent | ¥130.4 billion | ¥57.1 billion | ¥132.7 billion | ¥134.4 billion | ¥152.8 billion |
| Comprehensive income | ¥210.9 billion | ¥146.4 billion | ¥234.1 billion | ¥191.1 billion | ¥221.3 billion |
| Net assets | ¥1,296.1 billion | ¥1,417.2 billion | ¥1,605.0 billion | ¥1,739.3 billion | ¥1,854.0 billion |
| Total assets | ¥2,588.1 billion | ¥2,819.6 billion | ¥2,980.1 billion | ¥3,200.5 billion | ¥3,321.4 billion |
| Net assets per share | 3,059.4 yen | 3,347.34 yen | 3,857.51 yen | 4,254.13 yen | 4,705 yen |
| Basic earnings (loss) per share | 313.69 yen | 137.39 yen | 320.6 yen | 333.31 yen | 391.15 yen |
| Equity-to-asset ratio | 49.1% | 49.3% | 52.9% | 52.8% | 54.4% |
| Return on equity | 11.0% | 4.3% | 8.9% | 8.2% | 8.7% |
| Net cash provided by (used in) operating activities | ¥145.3 billion | ¥33.6 billion | ¥312.6 billion | ¥283.7 billion | ¥340.7 billion |
| Net cash provided by (used in) investing activities | ¥-152.2 billion | ¥-203.9 billion | ¥-215.9 billion | ¥-255.6 billion | ¥-241.9 billion |
| Net cash provided by (used in) financing activities | ¥-30.5 billion | ¥119.6 billion | ¥-110.1 billion | ¥-34.1 billion | ¥-129.2 billion |
| Cash and cash equivalents | ¥130.8 billion | ¥84.8 billion | ¥77.2 billion | ¥82.3 billion | ¥58.5 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1,207.7 billion | ¥1,716.8 billion | ¥1,565.4 billion | ¥1,514.8 billion | ¥1,409.4 billion |
| Ordinary income (loss) | ¥63.2 billion | ¥-77.5 billion | ¥80.2 billion | ¥54.3 billion | ¥62.2 billion |
| Net income (loss) | ¥58.9 billion | ¥-45.2 billion | ¥68.4 billion | ¥52.5 billion | ¥56.3 billion |
| Capital stock | ¥132.2 billion | ¥132.2 billion | ¥132.2 billion | ¥132.2 billion | ¥132.2 billion |
| Total number of issued shares (common stock) | 416,680,000 shares | 416,680,000 shares | 409,912,000 shares | 404,105,000 shares | 397,881,000 shares |
| Net assets | ¥871.5 billion | ¥791.1 billion | ¥815.3 billion | ¥770.2 billion | ¥730.6 billion |
| Total assets | ¥1,782.1 billion | ¥1,913.7 billion | ¥1,933.6 billion | ¥2,036.2 billion | ¥2,084.9 billion |
| Net assets per share | 2,096.65 yen | 1,903.09 yen | 1,993.78 yen | 1,940.25 yen | 1,903.29 yen |
| Dividend per share | 57.5 yen | 60 yen | 82.5 yen | 95 yen | 120 yen |
| Interim dividend per share | 27.5 yen | 30 yen | 32.5 yen | 47.5 yen | 60 yen |
| Basic earnings (loss) per share | 141.76 yen | -108.85 yen | 165.34 yen | 130.25 yen | 144.27 yen |
| Equity-to-asset ratio | 48.9% | 41.3% | 42.2% | 37.8% | 35.0% |
| Return on equity | 6.9% | Could not be retrieved | 8.5% | 6.6% | 7.5% |
| Payout ratio | 42.1% | Could not be retrieved | 49.9% | 72.9% | 83.2% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥120 | ¥60 | 83.2% | |
| FY ending 3/2025 | ¥95 | ¥47.5 | 72.9% | |
| FY ending 3/2024 | ¥82.5 | ¥32.5 | 49.9% | |
| FY ending 3/2023 | ¥60 | ¥30 | Could not be retrieved | |
| FY ending 3/2022 | ¥57.5 | ¥27.5 | 42.1% | |
| FY ending 3/2021 | ¥52.5 | ¥25 | 39.9% | |
| FY ending 3/2020 | ¥50 | ¥25 | 46.2% | |
| FY ending 3/2019 | ¥50 | ¥25 | 82.7% | |
| FY ending 3/2018 | ¥30 | ¥5 | 47.2% | Stock split or share consolidation noted |
| FY ending 3/2017 | ¥10 | ¥5 | 38.1% | |
| FY ending 3/2016 | ¥10 | ¥5 | 25.0% | |
| FY ending 3/2015 | ¥9.5 | ¥4.5 | 28.1% | |
| FY ending 3/2014 | ¥9 | ¥4.5 | 75.1% | |
| FY ending 3/2013 | ¥8.5 | ¥4 | 50.4% |
OSAKA GAS
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
OSAKA GAS
Unit %Source Annual securities reports
- Financial institutions35.14%
- Securities firms2.91%
- Other corporations5.96%
- Foreign holders (institutions)32.55%
- Foreign holders (individuals)0.01%
- Individuals and others23.43%
- Government and municipalities0.00%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 日本マスタートラスト信託銀行株式会社(信託口) | 14.79% | 56,774,000 |
| 2 | 株式会社日本カストディ銀行(信託口) | 4.95% | 18,992,000 |
| 3 | 日本生命保険相互会社(常任代理人 日本マスタートラスト信託銀行株式会社) | 3.51% | 13,469,000 |
| 4 | 株式会社りそな銀行 | 2.75% | 10,555,000 |
| 5 | STATE STREET BANK AND TRUSTCOMPANY 505001(常任代理人 株式会社みずほ銀行) | 2.29% | 8,777,000 |
| 6 | 株式会社三菱UFJ銀行 | 2.19% | 8,391,000 |
| 7 | 明治安田生命保険相互会社(常任代理人 株式会社日本カストディ銀行) | 1.52% | 5,838,000 |
| 8 | JP MORGAN CHASE BANK 385781(常任代理人 株式会社みずほ銀行) | 1.35% | 5,191,000 |
| 9 | 燈友会 | 1.22% | 4,686,000 |
| 10 | GOVERNMENT OF NORWAY(常任代理人 シティバンク、エヌ・エイ) | 1.21% | 4,660,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥14.4 billion | ¥255.5 billion |
| FY ending 3/2025 | ¥12.7 billion | Could not be retrieved |
| FY ending 3/2021 | ¥9.4 billion | ¥189.5 billion |
| FY ending 3/2020 | ¥10.2 billion | Could not be retrieved |
| FY ending 3/2017 | ¥10.4 billion | Could not be retrieved |
| FY ending 3/2016 | ¥11.3 billion | Could not be retrieved |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| Domestic energy | ¥10.9 billion | ¥124.6 billion |
| Life and business solutions | ¥3.5 billion | ¥41.7 billion |
| International energy | Could not be retrieved | ¥90.7 billion |
Revenue scale in the same industry
OSAKA GAS
Source Annual securities reports of each company
Electric Power and Gas: 30 companies · revenue · largest first・FY Mar 2026・Consolidated・Disclosed
- 1 Tokyo Electric Power ¥6.3T
- 2 The Kansai Electric Power ¥4.1T
- 3 Chubu Electric Power ¥3.5T
- … 2 companies
- 6 Tohoku Electric Power ¥2.4T
- 7 Kyushu Electric Power ¥2.2T
- 8 OSAKA GASThis company ¥2.0T
- 9 The Chugoku Electric Power ¥1.4T
- 10 Electric Power Development ¥1.2T
- … 20 companies
Workforce information
Women 17.3 yrs Average length of service by gender
Women 933 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 5,486 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
22.4 hours |
| Childcare leave taken, men |
98% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 5.5% |
| Share of board members who are women | 26.7% |
Subsidy award information
| Date approved | Subsidy | Ministry | Amount |
|---|---|---|---|
| 2020-12-18 | 民間事業者による分散型エネルギーシステム構築支援事業 | 環境省 | ¥0.2 billion |
| 2020-09-28 | 令和2年度質の高いエネルギーインフラの海外展開に向けた事業実施可能性調査事業費(インドネシア国ジャワ島における天然ガス高度利用推進のための調査) | 資源エネルギー庁 | ¥5.78 million |
| 2020-09-28 | 令和2年度質の高いエネルギーインフラの海外展開に向けた事業実施可能性調査事業費(インドネシア国ジャワ島における天然ガス高度利用推進のための調査) | 資源エネルギー庁 | ¥3.10 million |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 157,681 t-CO2 |
| Sites covered by the report | 5 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任あずさ監査法人 |
| Audit fees (this year, total) | ¥0.3 billion |
| Non-audit fees (this year, total) | ¥23.00 million |
| Audit fees (this year, network firms) | ¥0.3 billion |
| Non-audit fees (this year, network firms) | ¥0.2 billion |
| 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 this book
Same industry: Electric Power and Gas
“How Japan's Electricity Industry Moves Money and Sets Prices”
Reads power companies' filings for what makes up the electricity bill, and from whom and when fuel and plant costs are recovered.
Electric Power and Gas companies in this book: Tokyo Electric Power, The Kansai Electric Power, Chubu Electric Power and others (7 in all)
“Ano Gyokai no Shikumi” series, Vol.1 — 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 | ¥221.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥340.7 billion | Consolidated |
| Net sales | ¥2,030.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-241.9 billion | Consolidated |
| Cash and cash equivalents | ¥58.5 billion | Consolidated |
| Net assets | ¥1,854.0 billion | Consolidated |
| Ordinary income (loss) | ¥204.5 billion | Consolidated |
| Total assets | ¥3,321.4 billion | Consolidated |
| Return on equity | 8.7% | Consolidated |
| Equity-to-asset ratio | 54.4% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥152.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-129.2 billion | Consolidated |
| Basic earnings (loss) per share | 391.15 yen | Consolidated |
| Net assets per share | 4,705 yen | Consolidated |
| Dividend per share | 120 yen | Parent only |
| Net sales | ¥1,409.4 billion | Parent only |
| Net income (loss) | ¥56.3 billion | Parent only |
| Total number of issued shares (common stock) | 397,881,000 shares | Parent only |
| Net assets | ¥730.6 billion | Parent only |
| Ordinary income (loss) | ¥62.2 billion | Parent only |
| Total assets | ¥2,084.9 billion | Parent only |
| Return on equity | 7.5% | Parent only |
| Equity-to-asset ratio | 35.0% | Parent only |
| Capital stock | ¥132.2 billion | Parent only |
| Payout ratio | 83.2% | Parent only |
| Interim dividend per share | 60 yen | Parent only |
| Basic earnings (loss) per share | 144.27 yen | Parent only |
| Net assets per share | 1,903.29 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 21,835 people | Consolidated |
| Number of employees | 21,835 people | Consolidated |
| Wage gap between men and women (all employees) | 74.2% | Parent only |
| Average length of service (years) | 16.1 years | Parent only |
| Average annual salary | ¥8.46 million | Parent only |
| Average age (years) | 44.3 years old | Parent only |
| Number of employees | 1,303 people | Parent only |
| Number of employees | 1,303 people | Parent only |
| Wage gap between men and women (regular employees) | 76.0% | Parent only |
| Wage gap between men and women (non-regular employees) | 89.0% | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 137,337,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 14,060,000 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 2 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 | 2 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥59.00 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 | ¥3.0 billion | Consolidated |
| Number of shares | 397,881,800 shares | Consolidated |
| Shareholding ratio treasury shares etc | 3.5% | Consolidated |
| Shareholding ratio | 35.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 14,060,000 shares | Consolidated |
| Number of voting rights | 3,827,599 units | Consolidated |
| Carrying amount on the balance sheet | ¥5.3 billion | Consolidated |
| Carrying amount on the balance sheet | ¥72.7 billion | Consolidated |
| Number of issues | 137 issues | Consolidated |
| Number of issues | 36 issues | Consolidated |
| Total shareholder return | 315.1% | Parent only |
Other disclosed items (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Scope1 greenhouse gas emissions | 2,442 t-CO2e | Consolidated |
| Gross scope 3 greenhouse gas emissions | 1,965 t-CO2e | Consolidated |
| Net sales to external customers | ¥2,030.3 billion | Consolidated |
| Number of associates accounted for using equity method | 50 companies | Consolidated |
| Equity in earnings losses of affiliates | ¥23.9 billion | Consolidated |
| Investments accounted for using equity method | ¥361.0 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥255.5 billion | Consolidated |
| Depreciation | ¥134.1 billion | Consolidated |
| Number of consolidated subsidiaries | 154 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 98.0% | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 5.5% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥14.4 billion | Consolidated |
| Research and development expenses | ¥14.4 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥255.5 billion | Consolidated |
Audit (11 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 | ¥0.3 billion | Consolidated |
| Fees for audit and attestation services - total | ¥0.3 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥0.3 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥0.2 billion | Consolidated |
| Fees for non-audit services - reporting company | ¥15.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥1.00 million | Consolidated |
| Fees for non-audit services - total | ¥0.2 billion | Consolidated |
| Fees for non-audit services - total | ¥23.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥0.2 billion | Consolidated |
| Non audit fees consolidated subsidiaries | ¥22.00 million | Consolidated |
Accounts unique to this company (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥8.1 billion | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥66.9 billion | Consolidated |
| Revenue | ¥198.7 billion | Consolidated |
| Change in average annual salary from the previous year | 14.6% | Parent only |
| Revenue | ¥742.9 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥25.00 million | Parent only |
| Revenue | ¥89.0 billion | Parent only |
| Revenue | ¥82.0 billion | Parent only |
Balance sheet (113 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥96.8 billion | Consolidated |
| Other | ¥157.2 billion | Consolidated |
| Other | ¥355.7 billion | Consolidated |
| Other | ¥185.2 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥72.8 billion | Consolidated |
| Other, net | ¥39.7 billion | Consolidated |
| Goodwill | ¥6.5 billion | Consolidated |
| Lease receivables and investment assets | ¥66.6 billion | Consolidated |
| Work in process | ¥28.7 billion | Consolidated |
| Retained earnings | ¥1,262.3 billion | Consolidated |
| Raw materials and supplies | ¥112.9 billion | Consolidated |
| Notes receivable - trade | ¥296.7 billion | Consolidated |
| Merchandise and finished goods | ¥81.1 billion | Consolidated |
| Non-current liabilities | ¥1,017.2 billion | Consolidated |
| Non-current assets | ¥2,492.5 billion | Consolidated |
| Land | ¥270.4 billion | Consolidated |
| Revaluation reserve for land | ¥-2.4 billion | Consolidated |
| Buildings and structures, net | ¥252.3 billion | Consolidated |
| Construction in progress | ¥125.0 billion | Consolidated |
| Investments and other assets | ¥918.7 billion | Consolidated |
| Investment securities | ¥548.4 billion | Consolidated |
| Notes and accounts payable - trade | ¥94.5 billion | Consolidated |
| Property, plant and equipment | ¥1,494.8 billion | Consolidated |
| Shareholders' equity | ¥1,350.8 billion | Consolidated |
| Inventories | ¥222.7 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥807.4 billion | Consolidated |
| Current liabilities | ¥450.2 billion | Consolidated |
| Current assets | ¥828.9 billion | Consolidated |
| Accumulated depreciation | ¥-3,238.4 billion | Consolidated |
| Foreign currency translation adjustment | ¥218.1 billion | Consolidated |
| Intangible assets | ¥79.1 billion | Consolidated |
| Cash and cash equivalents | ¥58.5 billion | Consolidated |
| Cash and deposits | ¥59.0 billion | Consolidated |
| Bonds payable | ¥491.0 billion | Consolidated |
| Net assets | ¥1,854.0 billion | Consolidated |
| Net assets | ¥1,854.0 billion | Consolidated |
| Total assets | ¥3,321.4 billion | Consolidated |
| Total assets | ¥3,321.4 billion | Consolidated |
| Deferred gains or losses on hedges | ¥104.2 billion | Consolidated |
| Deferred tax liabilities | ¥109.3 billion | Consolidated |
| Treasury stock | ¥-63.8 billion | Consolidated |
| Valuation and translation adjustments | ¥455.2 billion | Consolidated |
| Liabilities | ¥1,467.4 billion | Consolidated |
| Liabilities and net assets | ¥3,321.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.6 billion | Consolidated |
| Allowance for doubtful accounts | ¥-1.3 billion | Consolidated |
| Capital surplus | ¥20.2 billion | Consolidated |
| Capital stock | ¥132.2 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥62.6 billion | Consolidated |
| Net defined benefit liability | ¥16.8 billion | Consolidated |
| Net defined benefit asset | ¥176.5 billion | Consolidated |
| Long-term loans payable | ¥303.2 billion | Consolidated |
| Long-term loans receivable | ¥37.1 billion | Consolidated |
| Non-controlling interests | ¥48.0 billion | Consolidated |
| Other | ¥36.1 billion | Parent only |
| Other | ¥20.4 billion | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥89.8 billion | Parent only |
| Other | ¥31.2 billion | Parent only |
| Other | ¥0.7 billion | Parent only |
| Other retained earnings | ¥589.5 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥46.5 billion | Parent only |
| Software | ¥28.9 billion | Parent only |
| General reserve | ¥62.0 billion | Parent only |
| Retained earnings | ¥622.5 billion | Parent only |
| Legal retained earnings | ¥33.0 billion | Parent only |
| Advances received | ¥54.00 million | Parent only |
| Prepaid pension cost | ¥88.6 billion | Parent only |
| Raw materials and supplies | ¥65.7 billion | Parent only |
| Notes receivable - trade | ¥39.00 million | Parent only |
| Merchandise and finished goods | ¥12.4 billion | Parent only |
| Non-current liabilities | ¥738.3 billion | Parent only |
| Non-current assets | ¥1,572.0 billion | Parent only |
| Land | ¥75.1 billion | Parent only |
| Accounts receivable - trade | ¥217.2 billion | Parent only |
| Tools, furniture and fixtures | ¥1.9 billion | Parent only |
| Buildings | ¥32.3 billion | Parent only |
| Construction in progress | ¥12.4 billion | Parent only |
| Investments and other assets | ¥1,364.3 billion | Parent only |
| Investment securities | ¥92.0 billion | Parent only |
| Property, plant and equipment | ¥178.1 billion | Parent only |
| Income taxes payable | ¥3.9 billion | Parent only |
| Accrued expenses | ¥91.9 billion | Parent only |
| Accounts payable - other | ¥22.0 billion | Parent only |
| Shareholders' equity | ¥710.4 billion | Parent only |
| Structures | ¥16.1 billion | Parent only |
| Machinery and equipment | ¥40.2 billion | Parent only |
| Current liabilities | ¥616.0 billion | Parent only |
| Current assets | ¥512.8 billion | Parent only |
| Intangible assets | ¥29.6 billion | Parent only |
| Cash and deposits | ¥3.9 billion | Parent only |
| Short-term loans payable | ¥343.2 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥182.9 billion | Parent only |
| Bonds payable | ¥491.0 billion | Parent only |
| Net assets | ¥730.6 billion | Parent only |
| Net assets | ¥730.6 billion | Parent only |
| Total assets | ¥2,084.9 billion | Parent only |
| Deferred gains or losses on hedges | ¥-26.2 billion | Parent only |
| Retained earnings brought forward | ¥438.3 billion | Parent only |
| Treasury stock | ¥-63.8 billion | Parent only |
| Valuation and translation adjustments | ¥20.2 billion | Parent only |
| Liabilities | ¥1,354.3 billion | Parent only |
| Liabilities and net assets | ¥2,084.9 billion | Parent only |
| Accounts payable - trade | ¥57.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.6 billion | Parent only |
| Capital surplus | ¥19.5 billion | Parent only |
| Legal capital surplus | ¥19.5 billion | Parent only |
| Capital stock | ¥132.2 billion | Parent only |
| Provision for retirement benefits | ¥0.6 billion | Parent only |
| Long-term loans payable | ¥210.6 billion | Parent only |
| Long-term loans receivable | ¥420.6 billion | Parent only |
| Deposits received | ¥7.8 billion | Parent only |
Statement of income (84 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥12.9 billion | Consolidated |
| Other | ¥11.1 billion | Consolidated |
| Other comprehensive income | ¥68.5 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥16.3 billion | Consolidated |
| Amortization of goodwill | ¥1.0 billion | Consolidated |
| Amortization of goodwill | ¥1.0 billion | Consolidated |
| Dividends from surplus | ¥-42.3 billion | Consolidated |
| Comprehensive income | ¥221.3 billion | Consolidated |
| Insurance | ¥7.3 billion | Consolidated |
| Interest income | ¥12.8 billion | Consolidated |
| Dividend income | ¥4.9 billion | Consolidated |
| Operating income | ¥174.8 billion | Consolidated |
| Operating income | ¥174.8 billion | Consolidated |
| Non-operating income | ¥54.6 billion | Consolidated |
| Non-operating expenses | ¥24.9 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥340.7 billion | Consolidated |
| Gain on sales of non-current assets | ¥2.2 billion | Consolidated |
| Revaluation reserve for land net of tax | ¥-28.00 million | Consolidated |
| Cost of sales | ¥1,592.8 billion | Consolidated |
| Gross profit (loss) | ¥437.5 billion | Consolidated |
| Net sales | ¥2,030.3 billion | Consolidated |
| Net sales | ¥2,030.3 billion | Consolidated |
| Net income | ¥152.8 billion | Consolidated |
| Net income | ¥152.8 billion | Consolidated |
| Net income (loss) | ¥152.7 billion | Consolidated |
| Net income (loss) | ¥152.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-241.9 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥23.9 billion | Consolidated |
| Change of scope of equity method | ¥-0.7 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥3.0 billion | Consolidated |
| Interest expenses | ¥13.8 billion | Consolidated |
| Income taxes - current | ¥42.7 billion | Consolidated |
| Income taxes | ¥50.2 billion | Consolidated |
| Income taxes - deferred | ¥7.5 billion | Consolidated |
| Impairment loss | ¥23.4 billion | Consolidated |
| Impairment loss | ¥23.4 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥2.1 billion | Consolidated |
| Extraordinary income | ¥21.8 billion | Consolidated |
| Extraordinary loss | ¥23.4 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥6.5 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-23.8 billion | Consolidated |
| Income (loss) before income taxes | ¥202.9 billion | Consolidated |
| Income (loss) before income taxes | ¥202.9 billion | Consolidated |
| Ordinary income | ¥204.5 billion | Consolidated |
| Salaries | ¥60.5 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥30.0 billion | Consolidated |
| Disposal of treasury stock | ¥2.0 billion | Consolidated |
| Purchase of treasury stock | ¥-63.5 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥221.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-129.2 billion | Consolidated |
| Selling, general and administrative expenses | ¥262.7 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.5 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥17.2 billion | Consolidated |
| Retirement benefit expenses | ¥-7.2 billion | Consolidated |
| Change of scope of consolidation | ¥0.2 billion | Consolidated |
| Gain on sales of shares of subsidiaries and associates | ¥12.3 billion | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥0.3 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥29.00 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-21.00 million | Consolidated |
| Other | ¥11.7 billion | Parent only |
| Other | ¥3.7 billion | Parent only |
| Dividends from surplus | ¥-42.3 billion | Parent only |
| Interest and dividend income | ¥29.3 billion | Parent only |
| Operating income | ¥34.5 billion | Parent only |
| Non-operating income | ¥41.0 billion | Parent only |
| Non-operating expenses | ¥13.3 billion | Parent only |
| Cost of sales | ¥1,233.0 billion | Parent only |
| Gross profit (loss) | ¥176.5 billion | Parent only |
| Net sales | ¥1,409.4 billion | Parent only |
| Net income (loss) | ¥56.3 billion | Parent only |
| Net income (loss) | ¥56.3 billion | Parent only |
| Interest expenses | ¥9.7 billion | Parent only |
| Income taxes - current | ¥3.9 billion | Parent only |
| Income taxes | ¥5.8 billion | Parent only |
| Income taxes - deferred | ¥2.0 billion | Parent only |
| Depreciation | ¥3.1 billion | Parent only |
| Income (loss) before income taxes | ¥62.2 billion | Parent only |
| Ordinary income | ¥62.2 billion | Parent only |
| Salaries | ¥15.2 billion | Parent only |
| Disposal of treasury stock | ¥2.0 billion | Parent only |
| Purchase of treasury stock | ¥-63.5 billion | Parent only |
| Selling, general and administrative expenses | ¥141.9 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.4 billion | Parent only |
| Retirement benefit expenses | ¥-5.4 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥114.7 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥66.0 billion | Consolidated |
| Total changes during the period | ¥-39.6 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥7.8 billion | Parent only |
Statement of cash flows (40 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-9.1 billion | Consolidated |
| Other | ¥-4.1 billion | Consolidated |
| Other | ¥-0.4 billion | Consolidated |
| Net increase (decrease) in commercial paper | ¥39.9 billion | Consolidated |
| Repayments of finance lease obligations | ¥-3.9 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-6.7 billion | Consolidated |
| Interest expenses paid | ¥-13.8 billion | Consolidated |
| Interest and dividends income received | ¥76.0 billion | Consolidated |
| Interest and dividend income | ¥-17.8 billion | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-2.2 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥21.1 billion | Consolidated |
| Subtotal | ¥314.1 billion | Consolidated |
| Purchase of investment securities | ¥-3.9 billion | Consolidated |
| Proceeds from sales of investment securities | ¥6.5 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-23.9 billion | Consolidated |
| Interest expenses | ¥13.8 billion | Consolidated |
| Purchase of property plant and equipment | ¥-238.5 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥4.3 billion | Consolidated |
| Decrease in consumption taxes payable | ¥-17.0 billion | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥4.2 billion | Consolidated |
| Decrease (increase) in inventories | ¥4.8 billion | Consolidated |
| Income taxes paid | ¥-35.6 billion | Consolidated |
| Depreciation | ¥135.1 billion | Consolidated |
| Impairment loss | ¥23.4 billion | Consolidated |
| Purchase of intangible assets | ¥-12.6 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥14.0 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-63.5 billion | Consolidated |
| Inorease (decrease) in asset for retirement benefits | ¥-8.4 billion | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-4.8 billion | Consolidated |
| Proceeds from sales of shares of subsidiaries resulting in change in scope of consolidation | ¥21.5 billion | Consolidated |
| Payments for sale of shares of subsidiaries resulting in change in scope of consolidation | ¥-0.4 billion | Consolidated |
| Dividends | ¥-42.2 billion | Consolidated |
| Repayment of long term loans payable | ¥-72.0 billion | Consolidated |
| Purchase of long-term prepaid expenses | ¥-8.4 billion | Consolidated |
| Amortization of long term prepaid expenses | ¥6.2 billion | Consolidated |
| Purchase of shares of subsidiaries and associates | ¥-14.6 billion | Consolidated |
| Proceeds from sales of shares of subsidiaries and affiliates | ¥5.1 billion | Consolidated |
| Loss (gain) on sale of shares of subsidiaries and associates | ¥-12.3 billion | Consolidated |
| Proceeds from share issuance to non controlling shareholders | ¥0.2 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-1.3 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥340.7 billion | Consolidated | Disclosed |
| Dividend per share | 120 | Parent only | Disclosed |
| Number of employees | 21,835 | Consolidated | Disclosed |
| Net assets | ¥1,854.0 billion | Consolidated | Disclosed |
| Net sales | ¥2,030.3 billion | Consolidated | Disclosed |
| Operating income | ¥174.8 billion | Consolidated | Disclosed |
| Ordinary income | ¥204.5 billion | Consolidated | Disclosed |
| Net income | ¥152.8 billion | Consolidated | Disclosed |
| Total assets | ¥3,321.4 billion | Consolidated | Disclosed |
| Operating margin | 8.6% | Consolidated | Calculated |
| Net margin | 7.5% | Consolidated | Calculated |
| Sales per employee | 92983833 yen | Consolidated | Calculated |
| Total asset turnover | 0.61 times | Consolidated | Calculated |
| Net assets to total assets | 55.8% | Consolidated | Calculated |