METAWATER
METAWATER Co.,Ltd.
Company highlights
A company that builds water and sewage facilities and turns 20 years of operation into sales a little at a time.
Vol.10, Chapter 5 (as of 2026-09-12)
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Business revenue model
Featured in
Vol.10, Chapter 5 (as of 2026-09-12)
“Kaisha no Shikumi: Order Backlog and the Cost of Completion”, Chapter 5: Metawater: Turning a 20-Year Contract into Sales a Little at a Time
Book’s reference date 2026-09-12 / data last checked 2026-10-20
Key points in this volumeAn order backlog represents expected future revenue, not guaranteed profit. The profit from each order depends on the contract price and the total cost of completing the work, often over several years.
Sales in the year ended March 2026 were ¥209.8 billion, operating profit ¥12.9 billion and the operating margin 6.1%. Orders received in the same year were ¥274.5 billion, and the order backlog at the year-end ¥389.3 billion.
The backlog includes 20 years of operation, such as the Aoki water purification plant in Mitsuke, running from April 1, 2021 to March 31, 2041, and about 70% of it is expected to become sales within three years.
The move that changed Metawater
It took on 20 years of operation and maintenance in the same project contract as the design and construction.
The contract for the Aoki Water Purification Plant renewal project in Mitsuke City brings together the four years and eight months of design and construction and the 20 years of operation that follow. Under a contract for the construction alone, the amount leaves the backlog at handover. Under a contract that includes the operation, the 20 years after the construction ends stay in the backlog and become sales each year as the service is provided. How much of the ¥11.2 billion ($70.0 million) contract amount is construction and where the operation begins is not disclosed.
Coverage in the book
- Twenty Years of Operation Begin after the Work on a Water Purification Plant Ends
- Operating the Facilities It Designed and Built with Mechanical and Electrical Engineering
- The Order Backlog Went from ¥138.6 Billion to ¥389.3 Billion
- A Contract Signed in 2016 Runs to March 2041
- Construction Is Recognized as Sales as the Work Progresses, Operation across the Period of Service
Related books, articles and videos
“Kaisha no Shikumi: Order Backlog and the Cost of Completion”
Chapter 5: METAWATER
“Metawater: Turning a 20-Year Contract into Sales a Little at a Time”
“Ano Kaisha no Shikumi” series, Vol.10 — Kindle and paperback
Find it on Amazon →
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
METAWATER
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| System solution | ¥61.2 billion | 29.1% | ¥57.2 billion | ¥2.6 billion | 20.4% | 4.3% | ¥3.4 billion |
| Environment Engineering | ¥58.5 billion | 27.9% | ¥52.4 billion | ¥4.5 billion | 35.3% | 7.8% | ¥2.4 billion |
| International | ¥56.8 billion | 27.0% | ¥37.7 billion | ¥3.3 billion | 25.5% | 5.8% | ¥2.6 billion |
| Operating | ¥33.5 billion | 15.9% | ¥31.8 billion | ¥2.4 billion | 18.8% | 7.2% | ¥2.2 billion |
| Total of the businesses | ¥209.8 billion | 100.0% | ¥12.9 billion | 100.0% | |||
Revenue and profit
METAWATER
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Payrolls and allowances | ¥9.2 billion | Consolidated |
| Bonuses | ¥2.8 billion | Consolidated | |
| Research and development expenses | ¥2.3 billion | Consolidated | |
| Provision for warranties for completed construction | ¥1.1 billion | Consolidated | |
| Depreciation | ¥1.0 billion | Parent only | |
| Retirement benefit expenses | ¥0.4 billion | Consolidated | |
| Amortization of goodwill | ¥0.4 billion | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥47.1 billion | Consolidated |
| Ordinary income | ¥13.2 billion | Consolidated | |
| Operating income | ¥12.9 billion | Consolidated | |
| Net income | ¥9.1 billion | Consolidated |
METAWATER
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Payrolls and allowances ¥9.2 billion
- Bonuses ¥2.8 billion
- Research and development expenses ¥2.3 billion
- Provision for warranties for completed construction ¥1.1 billion
- Depreciation ¥1.0 billion
- Retirement benefit expenses ¥0.4 billion
- Other (not itemized) ¥17.3 billion
Performance, financial position and capital allocation
Long-term changes in performance
METAWATER
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
METAWATER
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥135.6B | ¥150.7B | ¥165.6B | ¥179.1B | ¥209.8B |
| Year on year (%) | +1.7% | +11.2% | +9.8% | +8.2% | +17.2% |
| Ordinary income (loss) | ¥8.8B | ¥9.1B | ¥10.5B | ¥10.0B | ¥13.2B |
| Change from prior year | -20.8% | +3.6% | +15.7% | -5.1% | +32.4% |
| Ordinary income (loss) as a share of Net sales | 6.5% | 6.0% | 6.3% | 5.6% | 6.3% |
| Change (percentage points) | -1.8 points | -0.4 points | +0.3 points | -0.8 points | +0.7 points |
Fiscal periods marked for changes
- 2016Ordinary income (loss) as a share of revenue -2.7 points
METAWATER
Earnings and net assets per share over time
Unit yenSource Annual securities reports
METAWATER
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 | ¥135.6 billion | ¥150.7 billion | ¥165.6 billion | ¥179.1 billion | ¥209.8 billion |
| Ordinary income (loss) | ¥8.8 billion | ¥9.1 billion | ¥10.5 billion | ¥10.0 billion | ¥13.2 billion |
| Net income (loss) attributable to owners of parent | ¥6.2 billion | ¥6.3 billion | ¥6.9 billion | ¥6.9 billion | ¥9.1 billion |
| Comprehensive income | ¥6.9 billion | ¥8.0 billion | ¥10.1 billion | ¥11.0 billion | ¥11.3 billion |
| Net assets | ¥59.5 billion | ¥66.6 billion | ¥75.7 billion | ¥85.3 billion | ¥94.2 billion |
| Total assets | ¥133.1 billion | ¥142.7 billion | ¥168.8 billion | ¥196.8 billion | ¥220.3 billion |
| Net assets per share | 1,360.03 yen | 1,495.54 yen | 1,672.17 yen | 1,863.12 yen | 2,050.35 yen |
| Basic earnings (loss) per share | 143.39 yen | 143.48 yen | 157.67 yen | 157.06 yen | 209.3 yen |
| Equity-to-asset ratio | 44.5% | 45.7% | 43.2% | 41.3% | 40.6% |
| Return on equity | 11.1% | 10.1% | 10.0% | 8.9% | 10.7% |
| Net cash provided by (used in) operating activities | ¥6.6 billion | ¥-4.3 billion | ¥-5.5 billion | ¥13.3 billion | ¥15.1 billion |
| Net cash provided by (used in) investing activities | ¥-3.8 billion | ¥-6.5 billion | ¥-3.1 billion | ¥-4.1 billion | ¥-17.0 billion |
| Net cash provided by (used in) financing activities | ¥-0.6 billion | ¥0.7 billion | ¥11.3 billion | ¥12.0 billion | ¥-7.2 billion |
| Cash and cash equivalents | ¥20.6 billion | ¥11.1 billion | ¥14.2 billion | ¥35.7 billion | ¥26.7 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥102.3 billion | ¥103.7 billion | ¥111.2 billion | ¥114.9 billion | ¥125.3 billion |
| Ordinary income (loss) | ¥6.9 billion | ¥5.4 billion | ¥5.7 billion | ¥3.7 billion | ¥6.9 billion |
| Net income (loss) | ¥4.8 billion | ¥3.9 billion | ¥4.1 billion | ¥2.8 billion | ¥5.3 billion |
| Capital stock | ¥11.9 billion | ¥11.9 billion | ¥11.9 billion | ¥11.9 billion | ¥11.9 billion |
| Total number of issued shares (common stock) | 47,758,500 shares | 47,758,500 shares | 45,758,500 shares | 44,258,500 shares | 44,258,500 shares |
| Net assets | ¥51.7 billion | ¥53.6 billion | ¥56.2 billion | ¥57.0 billion | ¥59.7 billion |
| Total assets | ¥106.5 billion | ¥108.6 billion | ¥123.4 billion | ¥140.5 billion | ¥145.6 billion |
| Net assets per share | 1,185.81 yen | 1,230.72 yen | 1,288.7 yen | 1,306.28 yen | 1,367.74 yen |
| Dividend per share | 40 yen | 42 yen | 46 yen | 50 yen | 70 yen |
| Interim dividend per share | 20 yen | 20 yen | 22 yen | 24 yen | 35 yen |
| Basic earnings (loss) per share | 110.25 yen | 90.18 yen | 93.3 yen | 64.34 yen | 121.79 yen |
| Equity-to-asset ratio | 48.5% | 49.4% | 45.5% | 40.6% | 41.0% |
| Return on equity | 9.6% | 7.5% | 7.4% | 5.0% | 9.1% |
| Payout ratio | 36.3% | 46.6% | 49.3% | 77.7% | 57.5% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥70 | ¥35 | 57.5% | |
| FY ending 3/2025 | ¥50 | ¥24 | 77.7% | |
| FY ending 3/2024 | ¥46 | ¥22 | 49.3% | |
| FY ending 3/2023 | ¥42 | ¥20 | 46.6% | |
| FY ending 3/2022 | ¥40 | ¥20 | 36.3% | |
| FY ending 3/2021 | ¥60 | ¥40 | 33.6% | Stock split or share consolidation noted |
| FY ending 3/2020 | ¥71 | ¥31 | 39.9% | |
| FY ending 3/2019 | ¥62 | ¥31 | 41.9% | |
| FY ending 3/2018 | ¥58 | ¥29 | 49.1% | |
| FY ending 3/2017 | ¥58 | ¥29 | 44.2% | |
| FY ending 3/2016 | ¥58 | ¥29 | 42.3% | |
| FY ending 3/2015 | ¥2,929 | ¥2,900 | 23.0% | Stock split or share consolidation noted |
| FY ending 3/2014 | ¥8,510 | ¥4,750 | 38.4% | |
| FY ending 3/2013 | ¥9,500 | ¥4,250 | 40.1% |
METAWATER
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
METAWATER
Unit %Source Annual securities reports
- Financial institutions14.64%
- Securities firms1.89%
- Other corporations40.83%
- Foreign holders (institutions)26.88%
- Foreign holders (individuals)0.01%
- Individuals and others15.76%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 富士電機株式会社 | 20.81% | 9,100,000 |
| 2 | NGK株式会社 | 19.72% | 8,620,000 |
| 3 | 日本マスタートラスト信託銀行株式会社(信託口) | 8.34% | 3,644,000 |
| 4 | 株式会社日本カストディ銀行(信託口) | 4.79% | 2,093,000 |
| 5 | 光通信KK投資事業有限責任組合 | 3.49% | 1,526,000 |
| 6 | THE CHASE MANHATTAN BANK, N.A. | 2.26% | 989,000 |
| 7 | メタウォーターグループ従業員持株会 | 2.14% | 933,000 |
| 8 | STATE STREET BANK AND TRUST COMPANY 505223[常任代理人 株式会社みずほ銀行決済営業部]P.O. BOX 351, | 1.68% | 734,000 |
| 9 | UHPartners2投資事業有限責任組合 | 1.2% | 524,000 |
| 10 | THE BANK OF | 1.18% | 515,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥2.3 billion | Could not be retrieved |
| FY ending 3/2021 | ¥2.1 billion | ¥1.6 billion |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| System solution | ¥1.0 billion | ¥0.3 billion |
| Environment Engineering | ¥1.1 billion | ¥0.3 billion |
| International | ¥0.2 billion | ¥4.1 billion |
| Operating | ¥65.00 million | ¥2.1 billion |
Revenue scale in the same industry
METAWATER
Source Annual securities reports of each company
Electric Power and Gas: 30 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 Tokyo Electric PowerFY Mar 2026 ¥6.3T
- 2 The Kansai Electric PowerFY Mar 2026 ¥4.1T
- 3 Chubu Electric PowerFY Mar 2026 ¥3.5T
- … 11 companies
- 15 西部ガスFY Mar 2026 ¥261.8B
- 16 The Okinawa Electric PowerFY Mar 2026 ¥220.2B
- 17 METAWATERThis companyFY Mar 2026 ¥209.8B
- 18 SHIZUOKA GASFY Dec 2025 ¥201.2B
- 19 HOKKAIDO GASFY Mar 2026 ¥174.5B
- … 11 companies
Workforce information
Women 14.8 yrs Average length of service by gender
Women 306 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 2,302 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
18.2 hours |
| Annual paid leave taken |
66% |
| Childcare leave taken, men |
65.2% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 4.3% |
| Share of board members who are women | 7.4% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | EY新日本有限責任監査法人 |
| Audit fees (this year, total) | ¥0.1 billion |
| Non-audit fees (this year, total) | ¥25.00 million |
| Non-audit fees (this year, network firms) | ¥54.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥11.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥15.1 billion | Consolidated |
| Net sales | ¥209.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-17.0 billion | Consolidated |
| Cash and cash equivalents | ¥26.7 billion | Consolidated |
| Net assets | ¥94.2 billion | Consolidated |
| Ordinary income (loss) | ¥13.2 billion | Consolidated |
| Total assets | ¥220.3 billion | Consolidated |
| Return on equity | 10.7% | Consolidated |
| Equity-to-asset ratio | 40.6% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥9.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-7.2 billion | Consolidated |
| Basic earnings (loss) per share | 209.3 yen | Consolidated |
| Net assets per share | 2,050.35 yen | Consolidated |
| Dividend per share | 70 yen | Parent only |
| Net sales | ¥125.3 billion | Parent only |
| Net income (loss) | ¥5.3 billion | Parent only |
| Total number of issued shares (common stock) | 44,258,500 shares | Parent only |
| Net assets | ¥59.7 billion | Parent only |
| Ordinary income (loss) | ¥6.9 billion | Parent only |
| Total assets | ¥145.6 billion | Parent only |
| Return on equity | 9.1% | Parent only |
| Equity-to-asset ratio | 41.0% | Parent only |
| Capital stock | ¥11.9 billion | Parent only |
| Payout ratio | 57.5% | Parent only |
| Interim dividend per share | 35 yen | Parent only |
| Basic earnings (loss) per share | 121.79 yen | Parent only |
| Net assets per share | 1,367.74 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 3,427 people | Consolidated |
| Number of employees | 3,427 people | Consolidated |
| Wage gap between men and women (all employees) | 77.7% | Parent only |
| Average length of service (years) | 16.8 years | Parent only |
| Average annual salary | ¥9.04 million | Parent only |
| Average age (years) | 43.3 years old | Parent only |
| Number of employees | 1,850 people | Parent only |
| Number of employees | 1,850 people | Parent only |
| Number of employees | 1,850 people | Parent only |
| Wage gap between men and women (regular employees) | 76.0% | Parent only |
| Wage gap between men and women (non-regular employees) | 67.6% | Parent only |
Other disclosed items (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥209.8 billion | Consolidated |
| Average number of temporary employees | 801 people | Consolidated |
| Average number of temporary employees | 801 people | Consolidated |
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 3 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥6.9 billion | Consolidated |
| Depreciation | ¥3.4 billion | Consolidated |
| Number of consolidated subsidiaries | 17 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 84.8% | Parent only |
| Average number of temporary employees | 597 people | Parent only |
| Average number of temporary employees | 597 people | Parent only |
| Average number of temporary employees | 597 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 4.3% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 28,681,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 538,000 shares | Consolidated |
| Number of shares | 44,258,500 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.2% | Consolidated |
| Shareholding ratio | 65.6% | Consolidated |
| Number of shares held in own name treasury shares etc | 538,000 shares | Consolidated |
| Number of voting rights | 436,720 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Carrying amount on the balance sheet | ¥0.3 billion | Consolidated |
| Number of issues | 19 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 164.7% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥2.3 billion | Consolidated |
Audit (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥94.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥7.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥54.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥25.00 million | Consolidated |
| Fees for non-audit services - total | ¥54.00 million | Consolidated |
| Fees for non-audit services - total | ¥25.00 million | Consolidated |
Accounts unique to this company (15 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥6.4 billion | Consolidated |
| Revenue | ¥0.7 billion | Consolidated |
| Revenue | ¥13.9 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥47.00 million | Consolidated |
| Revenue | ¥31.00 million | Consolidated |
| Revenue | ¥-3.6 billion | Consolidated |
| Revenue | ¥-0.8 billion | Consolidated |
| Revenue | ¥4.6 billion | Consolidated |
| Change in average annual salary from the previous year | 3.8% | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥47.00 million | Parent only |
| Revenue | ¥3.7 billion | Parent only |
| Revenue | ¥0.7 billion | Parent only |
| Revenue | ¥1.7 billion | Parent only |
Balance sheet (125 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥3.3 billion | Consolidated |
| Other | ¥0.9 billion | Consolidated |
| Other | ¥14.9 billion | Consolidated |
| Other | ¥11.6 billion | Consolidated |
| Other | ¥8.7 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.2 billion | Consolidated |
| Other, net | ¥3.3 billion | Consolidated |
| Goodwill | ¥3.9 billion | Consolidated |
| Goodwill | ¥3.9 billion | Consolidated |
| Software | ¥2.6 billion | Consolidated |
| Software in progress | ¥0.4 billion | Consolidated |
| Work in process | ¥2.1 billion | Consolidated |
| Right to operate public facilities | ¥0.8 billion | Consolidated |
| Retained earnings | ¥61.2 billion | Consolidated |
| Notes receivable - trade | ¥1.8 billion | Consolidated |
| Notes receivable - trade | ¥109.9 billion | Consolidated |
| Provision for loss on construction contracts ves | ¥1.2 billion | Consolidated |
| Non-current liabilities | ¥46.9 billion | Consolidated |
| Non-current assets | ¥57.1 billion | Consolidated |
| Accounts receivable - trade | ¥67.0 billion | Consolidated |
| Contract liabilities | ¥19.5 billion | Consolidated |
| Contract assets | ¥41.1 billion | Consolidated |
| Provision for warranties for completed construction | ¥2.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.7 billion | Consolidated |
| Guarantee deposits | ¥1.3 billion | Consolidated |
| Buildings and structures, net | ¥3.0 billion | Consolidated |
| Construction in progress | ¥3.0 billion | Consolidated |
| Investments and other assets | ¥20.4 billion | Consolidated |
| Investment securities | ¥8.5 billion | Consolidated |
| Property, plant and equipment | ¥13.8 billion | Consolidated |
| Income taxes payable | ¥2.9 billion | Consolidated |
| Shareholders' equity | ¥81.6 billion | Consolidated |
| Machinery and equipment, net | ¥3.8 billion | Consolidated |
| Current liabilities | ¥79.3 billion | Consolidated |
| Current assets | ¥163.2 billion | Consolidated |
| Accumulated depreciation | ¥-8.6 billion | Consolidated |
| Foreign currency translation adjustment | ¥6.1 billion | Consolidated |
| Intangible assets | ¥22.8 billion | Consolidated |
| Cash and cash equivalents | ¥26.7 billion | Consolidated |
| Cash and deposits | ¥27.3 billion | Consolidated |
| Bonds payable | ¥20.0 billion | Consolidated |
| Bond issuance cost | ¥67.00 million | Consolidated |
| Net assets | ¥94.2 billion | Consolidated |
| Net assets | ¥94.2 billion | Consolidated |
| Total assets | ¥220.3 billion | Consolidated |
| Total assets | ¥220.3 billion | Consolidated |
| Deferred gains or losses on hedges | ¥0.2 billion | Consolidated |
| Deferred tax assets | ¥3.1 billion | Consolidated |
| Deferred assets | ¥67.00 million | Consolidated |
| Treasury stock | ¥-1.2 billion | Consolidated |
| Valuation and translation adjustments | ¥8.0 billion | Consolidated |
| Liabilities | ¥126.1 billion | Consolidated |
| Liabilities and net assets | ¥220.3 billion | Consolidated |
| Supplies | ¥12.2 billion | Consolidated |
| Accounts payable - trade | ¥29.4 billion | Consolidated |
| Capital surplus | ¥9.6 billion | Consolidated |
| Capital stock | ¥11.9 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥1.6 billion | Consolidated |
| Net defined benefit liability | ¥4.7 billion | Consolidated |
| Net defined benefit asset | ¥6.0 billion | Consolidated |
| Long-term loans payable | ¥5.0 billion | Consolidated |
| Long-term loans receivable | ¥0.6 billion | Consolidated |
| Electronically recorded obligations - operating | ¥8.2 billion | Consolidated |
| Non-controlling interests | ¥4.6 billion | Consolidated |
| Other | ¥66.00 million | Parent only |
| Other | ¥9.00 million | Parent only |
| Other | ¥6.1 billion | Parent only |
| Other | ¥11.8 billion | Parent only |
| Other | ¥33.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.2 billion | Parent only |
| Other capital surplus | ¥0.2 billion | Parent only |
| Other, net | ¥0.1 billion | Parent only |
| Software | ¥2.5 billion | Parent only |
| Software in progress | ¥0.3 billion | Parent only |
| Work in process | ¥1.9 billion | Parent only |
| General reserve | ¥0.8 billion | Parent only |
| Retained earnings | ¥39.2 billion | Parent only |
| Legal retained earnings | ¥16.00 million | Parent only |
| Prepaid pension cost | ¥3.9 billion | Parent only |
| Notes receivable - trade | ¥1.8 billion | Parent only |
| Provision for loss on construction contracts ves | ¥1.0 billion | Parent only |
| Non-current liabilities | ¥29.1 billion | Parent only |
| Non-current assets | ¥46.2 billion | Parent only |
| Accounts receivable - trade | ¥39.2 billion | Parent only |
| Contract liabilities | ¥10.6 billion | Parent only |
| Contract assets | ¥36.1 billion | Parent only |
| Provision for warranties for completed construction | ¥0.4 billion | Parent only |
| Tools, furniture and fixtures | ¥0.5 billion | Parent only |
| Guarantee deposits | ¥1.2 billion | Parent only |
| Buildings and structures, net | ¥0.4 billion | Parent only |
| Construction in progress | ¥43.00 million | Parent only |
| Investments and other assets | ¥41.6 billion | Parent only |
| Investment securities | ¥0.7 billion | Parent only |
| Property, plant and equipment | ¥1.6 billion | Parent only |
| Income taxes payable | ¥2.0 billion | Parent only |
| Accrued expenses | ¥3.8 billion | Parent only |
| Accounts payable - other | ¥3.3 billion | Parent only |
| Shareholders' equity | ¥59.6 billion | Parent only |
| Machinery and equipment, net | ¥0.6 billion | Parent only |
| Current liabilities | ¥56.7 billion | Parent only |
| Current assets | ¥99.3 billion | Parent only |
| Intangible assets | ¥2.9 billion | Parent only |
| Cash and deposits | ¥5.2 billion | Parent only |
| Bonds payable | ¥20.0 billion | Parent only |
| Bond issuance cost | ¥67.00 million | Parent only |
| Net assets | ¥59.7 billion | Parent only |
| Net assets | ¥59.7 billion | Parent only |
| Total assets | ¥145.6 billion | Parent only |
| Deferred tax assets | ¥2.5 billion | Parent only |
| Deferred assets | ¥67.00 million | Parent only |
| Retained earnings brought forward | ¥38.4 billion | Parent only |
| Treasury stock | ¥-1.2 billion | Parent only |
| Valuation and translation adjustments | ¥0.2 billion | Parent only |
| Liabilities | ¥85.8 billion | Parent only |
| Liabilities and net assets | ¥145.6 billion | Parent only |
| Supplies | ¥3.4 billion | Parent only |
| Accounts payable - trade | ¥21.4 billion | Parent only |
| Capital surplus | ¥9.6 billion | Parent only |
| Legal capital surplus | ¥9.4 billion | Parent only |
| Capital stock | ¥11.9 billion | Parent only |
| Provision for retirement benefits | ¥4.1 billion | Parent only |
| Long-term loans payable | ¥5.0 billion | Parent only |
| Shares of subsidiaries and associates | ¥29.0 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥4.2 billion | Parent only |
| Electronically recorded obligations - operating | ¥8.2 billion | Parent only |
Statement of income (90 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥18.00 million | Consolidated |
| Other | ¥40.00 million | Consolidated |
| Other comprehensive income | ¥1.9 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥10.00 million | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated |
| Dividends from surplus | ¥-2.7 billion | Consolidated |
| Comprehensive income | ¥11.3 billion | Consolidated |
| Interest income | ¥0.3 billion | Consolidated |
| Dividend income | ¥0.2 billion | Consolidated |
| Operating income | ¥12.9 billion | Consolidated |
| Operating income | ¥12.9 billion | Consolidated |
| Non-operating income | ¥1.2 billion | Consolidated |
| Non-operating expenses | ¥0.9 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥15.1 billion | Consolidated |
| Loss on disposal of noncurrent assets | ¥31.00 million | Consolidated |
| Cost of sales | ¥162.8 billion | Consolidated |
| Gross profit (loss) | ¥47.1 billion | Consolidated |
| Net sales | ¥209.8 billion | Consolidated |
| Net sales | ¥209.8 billion | Consolidated |
| Provision for warranties for completed construction | ¥1.1 billion | Consolidated |
| Net income | ¥9.1 billion | Consolidated |
| Net income | ¥9.1 billion | Consolidated |
| Net income (loss) | ¥9.5 billion | Consolidated |
| Net income (loss) | ¥9.5 billion | Consolidated |
| Loss on valuation of investment securities | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-17.0 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥74.00 million | Consolidated |
| Interest expenses | ¥0.5 billion | Consolidated |
| Commission fees | ¥6.00 million | Consolidated |
| Income taxes - current | ¥4.0 billion | Consolidated |
| Income taxes | ¥3.6 billion | Consolidated |
| Income taxes - deferred | ¥-0.4 billion | Consolidated |
| Foreign exchange gains | ¥0.6 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥0.9 billion | Consolidated |
| Extraordinary income | ¥92.00 million | Consolidated |
| Extraordinary loss | ¥0.2 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.1 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-8.9 billion | Consolidated |
| Research and development expenses | ¥2.3 billion | Consolidated |
| Research and development expenses | ¥2.3 billion | Consolidated |
| Income (loss) before income taxes | ¥13.1 billion | Consolidated |
| Income (loss) before income taxes | ¥13.1 billion | Consolidated |
| Ordinary income | ¥13.2 billion | Consolidated |
| Payrolls and allowances-SGA | ¥9.2 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥0.3 billion | Consolidated |
| Disposal of treasury stock | ¥0.2 billion | Consolidated |
| Purchase of treasury stock | ¥-0.2 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥10.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-7.2 billion | Consolidated |
| Selling, general and administrative expenses | ¥34.2 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥60.00 million | Consolidated |
| Bonuses | ¥2.8 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥0.7 billion | Consolidated |
| Gain on revision of retirement benefit plan | ¥92.00 million | Consolidated |
| Retirement benefit expenses | ¥0.4 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.5 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.3 billion | Consolidated |
| Other | ¥6.00 million | Parent only |
| Other | ¥25.00 million | Parent only |
| Dividends from surplus | ¥-2.7 billion | Parent only |
| Interest and dividend income | ¥1.6 billion | Parent only |
| Operating income | ¥5.3 billion | Parent only |
| Non-operating income | ¥2.2 billion | Parent only |
| Non-operating expenses | ¥0.6 billion | Parent only |
| Loss on disposal of noncurrent assets | ¥16.00 million | Parent only |
| Cost of sales | ¥103.1 billion | Parent only |
| Gross profit (loss) | ¥22.1 billion | Parent only |
| Net sales | ¥125.3 billion | Parent only |
| Provision for warranties for completed construction | ¥0.2 billion | Parent only |
| Net income (loss) | ¥5.3 billion | Parent only |
| Net income (loss) | ¥5.3 billion | Parent only |
| Loss on valuation of investment securities | ¥0.3 billion | Parent only |
| Interest expenses | ¥0.3 billion | Parent only |
| Income taxes - current | ¥1.8 billion | Parent only |
| Income taxes | ¥1.5 billion | Parent only |
| Income taxes - deferred | ¥-0.4 billion | Parent only |
| Depreciation | ¥1.0 billion | Parent only |
| Foreign exchange gains | ¥0.6 billion | Parent only |
| Extraordinary income | ¥92.00 million | Parent only |
| Extraordinary loss | ¥0.2 billion | Parent only |
| Research and development expenses | ¥2.2 billion | Parent only |
| Income (loss) before income taxes | ¥6.8 billion | Parent only |
| Ordinary income | ¥6.9 billion | Parent only |
| Disposal of treasury stock | ¥0.2 billion | Parent only |
| Purchase of treasury stock | ¥-0.2 billion | Parent only |
| Selling, general and administrative expenses | ¥16.8 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥60.00 million | Parent only |
| Bonuses | ¥1.7 billion | Parent only |
| Gain on revision of retirement benefit plan | ¥92.00 million | Parent only |
| Retirement benefit expenses | ¥0.3 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥8.8 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥2.3 billion | Consolidated |
| Total changes during the period | ¥2.7 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥10.00 million | Parent only |
Statement of cash flows (34 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-2.8 billion | Consolidated |
| Other | ¥-9.00 million | Consolidated |
| Other | ¥-0.2 billion | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥2.7 billion | Consolidated |
| Interest expenses paid | ¥-0.5 billion | Consolidated |
| Interest and dividends income received | ¥0.5 billion | Consolidated |
| Interest and dividend income | ¥-0.5 billion | Consolidated |
| Increase decrease in provision for loss on construction contracts ope cfves | ¥-42.00 million | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥4.6 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥4.8 billion | Consolidated |
| Increase decrease in provision for warranties for completed construction | ¥0.6 billion | Consolidated |
| Net decrease increase in time deposits | ¥65.00 million | Consolidated |
| Subtotal | ¥19.0 billion | Consolidated |
| Purchase of investment securities | ¥-6.4 billion | Consolidated |
| Proceeds from sales of investment securities | ¥3.00 million | Consolidated |
| Valuation gains (losses) on investment securities | ¥0.3 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-74.00 million | Consolidated |
| Interest expenses | ¥0.5 billion | Consolidated |
| Purchase of property plant and equipment | ¥-4.7 billion | Consolidated |
| (Increase)/decrease in consumption tax/value-added tax receivables | ¥-2.9 billion | Consolidated |
| Decrease in consumption taxes payable | ¥-2.1 billion | Consolidated |
| Decrease (increase) in inventories | ¥-2.5 billion | Consolidated |
| Income taxes paid | ¥-3.8 billion | Consolidated |
| Depreciation | ¥3.4 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-0.6 billion | Consolidated |
| Purchase of intangible assets | ¥-2.4 billion | Consolidated |
| Decrease in short term loans payable | ¥-3.5 billion | Consolidated |
| Collection of loans receivable | ¥73.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥0.2 billion | Consolidated |
| Inorease (decrease) in asset for retirement benefits | ¥-0.2 billion | Consolidated |
| Dividends | ¥-2.7 billion | Consolidated |
| Proceeds from share issuance to non controlling shareholders | ¥70.00 million | Consolidated |
| Dividends paid to non-controlling interests | ¥-1.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥15.1 billion | Consolidated | Disclosed |
| Dividend per share | 70 | Parent only | Disclosed |
| Number of employees | 3,427 | Consolidated | Disclosed |
| Net assets | ¥94.2 billion | Consolidated | Disclosed |
| Net sales | ¥209.8 billion | Consolidated | Disclosed |
| Operating income | ¥12.9 billion | Consolidated | Disclosed |
| Ordinary income | ¥13.2 billion | Consolidated | Disclosed |
| Net income | ¥9.1 billion | Consolidated | Disclosed |
| Total assets | ¥220.3 billion | Consolidated | Disclosed |
| Operating margin | 6.1% | Consolidated | Calculated |
| Net margin | 4.4% | Consolidated | Calculated |
| Sales per employee | 61232565 yen | Consolidated | Calculated |
| Total asset turnover | 0.95 times | Consolidated | Calculated |
| Net assets to total assets | 42.7% | Consolidated | Calculated |