H.I.S
H.I.S. Co., Ltd.
Company highlights
The largest segment by revenue is Travel Business, at 86.0% of the total.
Key figures
Period Nov 2024 to Oct 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
H.I.S
Revenue and profit by business segment
Period Nov 2024 to Oct 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Travel Business | ¥308.0 billion | 86.0% | ¥282.7 billion | ¥9.6 billion | 68.5% | 3.1% | ¥9.3 billion |
| 九州産交グループ | ¥25.4 billion | 7.1% | ¥24.0 billion | ¥0.8 billion | 5.7% | 3.2% | ¥0.4 billion |
| Hotel business | ¥24.7 billion | 6.9% | ¥22.5 billion | ¥3.6 billion | 25.7% | 14.6% | ¥3.0 billion |
| Total of the businesses | ¥358.1 billion | 100.0% | ¥14.1 billion | 100.0% | |||
Revenue and profit
H.I.S
Period Nov 2024 to Oct 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥38.8 billion | Consolidated |
| Provision for bonuses | ¥4.4 billion | Consolidated | |
| Retirement benefit expenses | ¥0.5 billion | Consolidated | |
| Amortization of goodwill | ¥0.3 billion | Consolidated | |
| Provision for directors' bonuses | ¥0.3 billion | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.2 billion | Consolidated | |
| Provision for directors' retirement benefits | ¥47.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥118.0 billion | Consolidated |
| Operating income | ¥11.6 billion | Consolidated | |
| Ordinary income | ¥11.4 billion | Consolidated | |
| Net income | ¥4.7 billion | Consolidated |
H.I.S
Selling, general and administrative expenses
Period Nov 2024 to Oct 2025Source Annual securities reports
- Salaries and allowances ¥38.8 billion
- Provision for bonuses ¥4.4 billion
- Retirement benefit expenses ¥0.5 billion
- Amortization of goodwill ¥0.3 billion
- Provision for directors' bonuses ¥0.3 billion
- Provision of allowance for doubtful accounts ¥0.2 billion
- Other (not itemized) ¥62.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
H.I.S
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
H.I.S
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥118.6B | ¥142.7B | ¥252.2B | ¥343.3B | ¥373.1B |
| Year on year (%) | -72.4%◆ | +20.4%◆ | +76.7%◆ | +36.1%◆ | +8.7% |
| Ordinary income (loss) | -¥63.6B | -¥49.0B | ¥1.6B | ¥10.5B | ¥11.4B |
| Change from prior year | 2.03x | 0.77x | loss to profit◆ | +534.9% | +8.9% |
| Ordinary income (loss) as a share of Net sales | -53.6% | -34.4% | 0.7% | 3.0% | 3.1% |
| Change (percentage points) | -46.3 points◆ | +19.2 points◆ | +35.0 points◆ | +2.4 points◆ | +0.0 points |
Fiscal periods marked for changes
Earlier fiscal periods (4)
- 2016Ordinary income (loss) as a share of revenue -2.6 points
- 2018Net sales year on year +20.2%
- 2020Net sales year on year -46.8%, Ordinary income (loss) as a share of revenue -9.4 points, Ordinary income (loss) profit to loss
- 2021Net sales year on year -72.4%, Ordinary income (loss) as a share of revenue -46.3 points
- 2022Net sales year on year +20.4%, Ordinary income (loss) as a share of revenue +19.2 points
- 2023Net sales year on year +76.7%, Ordinary income (loss) as a share of revenue +35.0 points, Ordinary income (loss) loss to profit
- 2024Net sales year on year +36.1%, Ordinary income (loss) as a share of revenue +2.4 points
H.I.S
Earnings and net assets per share over time
Unit yenSource Annual securities reports
H.I.S
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 | ¥118.6 billion | ¥142.7 billion | ¥252.2 billion | ¥343.3 billion | ¥373.1 billion |
| Ordinary income (loss) | ¥-63.6 billion | ¥-49.0 billion | ¥1.6 billion | ¥10.5 billion | ¥11.4 billion |
| Net income (loss) attributable to owners of parent | ¥-54.4 billion | ¥-11.5 billion | ¥-2.6 billion | ¥8.7 billion | ¥4.7 billion |
| Comprehensive income | ¥-52.6 billion | ¥-4.3 billion | ¥-0.1 billion | ¥12.1 billion | ¥4.6 billion |
| Net assets | ¥57.7 billion | ¥48.2 billion | ¥49.7 billion | ¥62.3 billion | ¥67.2 billion |
| Total assets | ¥411.1 billion | ¥414.8 billion | ¥441.0 billion | ¥412.2 billion | ¥386.3 billion |
| Net assets per share | 491.01 yen | 529.94 yen | 543.16 yen | 695.47 yen | 743.26 yen |
| Basic earnings (loss) per share | -814.38 yen | -156.6 yen | -35.49 yen | 116.67 yen | 63.16 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 109.79 yen | 62.99 yen |
| Equity-to-asset ratio | 8.4% | 9.4% | 9.2% | 12.6% | 14.4% |
| Return on equity | Could not be retrieved | Could not be retrieved | Could not be retrieved | 18.8% | 8.8% |
| Net cash provided by (used in) operating activities | ¥-28.4 billion | ¥-15.0 billion | ¥30.9 billion | ¥29.2 billion | ¥21.2 billion |
| Net cash provided by (used in) investing activities | ¥-7.1 billion | ¥53.6 billion | ¥-46.3 billion | ¥45.6 billion | ¥-11.0 billion |
| Net cash provided by (used in) financing activities | ¥40.7 billion | ¥5.5 billion | ¥-11.8 billion | ¥-55.2 billion | ¥-36.5 billion |
| Cash and cash equivalents | ¥88.1 billion | ¥136.9 billion | ¥110.8 billion | ¥132.2 billion | ¥106.4 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥26.7 billion | ¥40.0 billion | ¥132.9 billion | ¥176.5 billion | ¥200.8 billion |
| Ordinary income (loss) | ¥-20.4 billion | ¥-17.9 billion | ¥-0.3 billion | ¥2.3 billion | ¥2.1 billion |
| Net income (loss) | ¥-33.7 billion | ¥26.2 billion | ¥-0.4 billion | ¥5.5 billion | ¥0.2 billion |
| Capital stock | ¥21.0 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion |
| Total number of issued shares (common stock) | 75,969,236 shares | 79,860,936 shares | 79,860,936 shares | 79,860,936 shares | 79,860,936 shares |
| Net assets | ¥2.1 billion | ¥35.7 billion | ¥36.2 billion | ¥41.7 billion | ¥41.2 billion |
| Total assets | ¥262.5 billion | ¥300.7 billion | ¥319.9 billion | ¥280.7 billion | ¥255.0 billion |
| Net assets per share | 28.11 yen | 477.4 yen | 481.7 yen | 554.83 yen | 547.76 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 20 yen |
| Interim dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 10 yen |
| Basic earnings (loss) per share | -505.27 yen | 356.99 yen | -5.83 yen | 73.09 yen | 2.12 yen |
| Diluted earnings per share | Could not be retrieved | 334.39 yen | Could not be retrieved | 68.73 yen | 2.11 yen |
| Equity-to-asset ratio | 0.8% | 11.7% | 11.2% | 14.8% | 16.1% |
| Return on equity | Could not be retrieved | 140.7% | Could not be retrieved | 14.1% | 0.4% |
| Payout ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 943.4% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 10/2025 | ¥20 | ¥10 | 943.4% | |
| FY 2024 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2023 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2022 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2021 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2020 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 10/2019 | ¥33 | Could not be retrieved | 27.6% | |
| FY ending 10/2018 | ¥29 | Could not be retrieved | 81.6% | |
| FY ending 10/2017 | ¥29 | Could not be retrieved | Could not be retrieved | |
| FY ending 10/2016 | ¥22 | Could not be retrieved | Could not be retrieved | |
| FY ending 10/2015 | ¥22 | Could not be retrieved | 58.0% | |
| FY ending 10/2014 | ¥18 | Could not be retrieved | 34.3% | Stock split or share consolidation noted |
| FY ending 10/2013 | ¥34 | Could not be retrieved | 44.4% | |
| FY ending 10/2012 | ¥34 | Could not be retrieved | 29.8% |
Shareholder composition
Share ownership by holder category
H.I.S
Unit %Source Annual securities reports
- Financial institutions10.46%
- Securities firms3.07%
- Other corporations6.27%
- Foreign holders (institutions)12.06%
- Foreign holders (individuals)0.59%
- Individuals and others67.55%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 澤田 秀雄 | 24.03% | 17,958,000 |
| 2 | 日本マスタートラスト信託銀行株式会社 | 9.83% | 7,349,000 |
| 3 | 有限会社秀インター | 5.23% | 3,907,000 |
| 4 | NORTHERN TRUST CO.(AVFC)RE WS WALESPENSION PARTNERSHIP(WALES PP)ASSETPOOLING ACS UMBRELLA(常任代理人 香港上海銀行東京支店) | 2.98% | 2,227,000 |
| 5 | ステート・ストリート・バンク・アンド・トラスト・カンパニー(常任代理人 株式会社みずほ銀行決済営業部) | 2.97% | 2,219,000 |
| 6 | エイチ アイ エス従業員持株会 | 1.42% | 1,063,000 |
| 7 | JP MORGAN CHASE BANK (常任代理人 株式会社みずほ銀行決済営業部) | 1.24% | 925,000 |
| 8 | 株式会社日本カストディ銀行 | 1.21% | 904,000 |
| 9 | 澤田 まゆみ | 1.21% | 900,000 |
| 10 | ステート ストリート バンク ウェスト クライアント トリーティー(常任代理人 株式会社みずほ銀行決済営業部) | 1.02% | 764,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 10/2025 | ¥10.1 billion |
| FY ending 10/2020 | ¥57.1 billion |
Research and development expenses and capital expenditure by segment (FY ending 10/2025)
| Segment | Capital expenditure |
|---|---|
| Travel Business | ¥4.8 billion |
| 九州産交グループ | ¥1.3 billion |
| Hotel business | ¥1.8 billion |
Revenue scale in the same industry
H.I.S
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 7 companies
- 11 transcosmosFY Mar 2026 ¥393.9B
- 12 PayPayFY Mar 2026 ¥380.7B
- 13 H.I.SThis companyFY Oct 2025 ¥373.1B
- 14 NTT FINANCEFY Mar 2026 ¥356.8B
- 15 M3FY Mar 2026 ¥351.4B
- … 656 companies
Workforce information
Women 11.6 yrs Average length of service by gender
Women 3,578 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 4,953 |
| Annual paid leave taken (all employees) | 66.3% |
| Childcare leave taken, men |
87.8% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 19.3% |
| Share of board members who are women | 18.2% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥0.4 billion |
| Non-audit fees (this year, total) | ¥6.00 million |
| Audit fees (this year, network firms) | ¥0.3 billion |
| Non-audit fees (this year, network firms) | ¥8.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥4.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥21.2 billion | Consolidated |
| Net sales | ¥373.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-11.0 billion | Consolidated |
| Diluted earnings per share | 62.99 yen | Consolidated |
| Cash and cash equivalents | ¥106.4 billion | Consolidated |
| Net assets | ¥67.2 billion | Consolidated |
| Ordinary income (loss) | ¥11.4 billion | Consolidated |
| Total assets | ¥386.3 billion | Consolidated |
| Return on equity | 8.8% | Consolidated |
| Equity-to-asset ratio | 14.4% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥4.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-36.5 billion | Consolidated |
| Basic earnings (loss) per share | 63.16 yen | Consolidated |
| Net assets per share | 743.26 yen | Consolidated |
| Dividend per share | 20 yen | Parent only |
| Net sales | ¥200.8 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Diluted earnings per share | 2.11 yen | Parent only |
| Total number of issued shares (common stock) | 79,860,936 shares | Parent only |
| Net assets | ¥41.2 billion | Parent only |
| Ordinary income (loss) | ¥2.1 billion | Parent only |
| Total assets | ¥255.0 billion | Parent only |
| Return on equity | 0.4% | Parent only |
| Equity-to-asset ratio | 16.1% | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Payout ratio | 943.4% | Parent only |
| Interim dividend per share | 10 yen | Parent only |
| Basic earnings (loss) per share | 2.12 yen | Parent only |
| Net assets per share | 547.76 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 10,804 people | Consolidated |
| Number of employees | 10,804 people | Consolidated |
| Wage gap between men and women (all employees) | 68.5% | Parent only |
| Average length of service (years) | 12.5 years | Parent only |
| Average annual salary | ¥5.49 million | Parent only |
| Average age (years) | 37 years old | Parent only |
| Number of employees | 4,447 people | Parent only |
| Number of employees | 4,447 people | Parent only |
| Number of employees | 4,447 people | Parent only |
| Wage gap between men and women (regular employees) | 72.1% | Parent only |
| Wage gap between men and women (non-regular employees) | 50.4% | Parent only |
Other disclosed items (15 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Gross scope 3 greenhouse gas emissions | 1,267,532 t-CO2e | Consolidated |
| Net sales to external customers | ¥373.1 billion | Consolidated |
| Average number of temporary employees | 1,906 people | Consolidated |
| Average number of temporary employees | 1,906 people | Consolidated |
| Number of associates accounted for using equity method | 3 companies | Consolidated |
| Investments accounted for using equity method | ¥3.1 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥9.3 billion | Consolidated |
| Depreciation | ¥11.3 billion | Consolidated |
| Number of consolidated subsidiaries | 120 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 87.8% | Parent only |
| Average number of temporary employees | 660 people | Parent only |
| Average number of temporary employees | 660 people | Parent only |
| Average number of temporary employees | 660 people | Parent only |
| Total return on the share price index | 238.0% | Parent only |
| Ratio of female employees in managerial positions | 19.3% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities not listed investment equity securities held for pure investment reporting company | ¥2.00 million | Consolidated |
| Number of shares held | 38,220,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 5,123,400 shares | Consolidated |
| Number of shares | 79,860,936 shares | Consolidated |
| Shareholding ratio treasury shares etc | 6.4% | Consolidated |
| Shareholding ratio | 51.1% | Consolidated |
| Number of shares held in own name treasury shares etc | 5,123,400 shares | Consolidated |
| Total of valuation gain (loss) | ¥0.3 billion | Consolidated |
| Number of voting rights | 745,802 units | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥0.8 billion | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥52.00 million | Consolidated |
| Number of issues | 31 issues | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Total shareholder return | 94.9% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥10.1 billion | Consolidated |
Audit (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥0.3 billion | Consolidated |
| Fees for audit and attestation services - total | ¥0.3 billion | Consolidated |
| Fees for audit and attestation services - total | ¥0.4 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥0.3 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥91.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥0 | Consolidated |
| Fees for non-audit services - reporting company | ¥6.00 million | Consolidated |
| Fees for non-audit services - total | ¥8.00 million | Consolidated |
| Fees for non-audit services - total | ¥6.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥7.00 million | Consolidated |
Balance sheet (157 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥4.5 billion | Consolidated |
| Other | ¥4.0 billion | Consolidated |
| Other | ¥10.8 billion | Consolidated |
| Other | ¥31.6 billion | Consolidated |
| Other | ¥6.4 billion | Consolidated |
| Other | ¥12.8 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥-0.1 billion | Consolidated |
| Other, net | ¥1.9 billion | Consolidated |
| Goodwill | ¥1.7 billion | Consolidated |
| Goodwill | ¥1.7 billion | Consolidated |
| Lease obligations | ¥9.8 billion | Consolidated |
| Lease obligations | ¥2.7 billion | Consolidated |
| Lease assets | ¥33.1 billion | Consolidated |
| Lease assets, net | ¥11.3 billion | Consolidated |
| Provision for loss on business liquidation | ¥0.2 billion | Consolidated |
| Retained earnings | ¥28.1 billion | Consolidated |
| Prepaid expenses | ¥2.6 billion | Consolidated |
| Notes receivable - trade | ¥27.6 billion | Consolidated |
| Trade accounts receivable | ¥0.8 billion | Consolidated |
| Operating accounts payable | ¥15.7 billion | Consolidated |
| Non-current liabilities | ¥76.6 billion | Consolidated |
| Non-current assets | ¥205.9 billion | Consolidated |
| Land | ¥70.8 billion | Consolidated |
| Tools, furniture and fixtures | ¥13.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥2.5 billion | Consolidated |
| Guarantee deposits | ¥9.8 billion | Consolidated |
| Buildings | ¥99.6 billion | Consolidated |
| Buildings, net | ¥73.2 billion | Consolidated |
| Construction in progress | ¥82.00 million | Consolidated |
| Provision for directors' bonuses | ¥0.3 billion | Consolidated |
| Provision for directors' retirement benefits | ¥0.5 billion | Consolidated |
| Investments and other assets | ¥31.7 billion | Consolidated |
| Investment securities | ¥2.8 billion | Consolidated |
| Subscription rights to shares | ¥0.3 billion | Consolidated |
| Securities | ¥0 | Consolidated |
| Property, plant and equipment | ¥159.7 billion | Consolidated |
| Accounts receivable - other | ¥17.9 billion | Consolidated |
| Income taxes payable | ¥1.6 billion | Consolidated |
| Accrued consumption taxes | ¥1.3 billion | Consolidated |
| Accrued expenses | ¥5.1 billion | Consolidated |
| Accounts payable - other | ¥19.8 billion | Consolidated |
| Shareholders' equity | ¥43.6 billion | Consolidated |
| Current liabilities | ¥242.5 billion | Consolidated |
| Current assets | ¥180.4 billion | Consolidated |
| Accumulated depreciation | ¥-8.9 billion | Consolidated |
| Accumulated depreciation | ¥-21.8 billion | Consolidated |
| Accumulated depreciation | ¥-10.6 billion | Consolidated |
| Accumulated depreciation | ¥-26.4 billion | Consolidated |
| Foreign currency translation adjustment | ¥11.5 billion | Consolidated |
| Intangible assets | ¥14.5 billion | Consolidated |
| Cash and cash equivalents | ¥106.4 billion | Consolidated |
| Cash and deposits | ¥113.9 billion | Consolidated |
| Short-term loans payable | ¥8.7 billion | Consolidated |
| Short-term loans receivable with resale agreement | ¥0.2 billion | Consolidated |
| Bonds payable | ¥5.0 billion | Consolidated |
| Net assets | ¥67.2 billion | Consolidated |
| Net assets | ¥67.2 billion | Consolidated |
| Total assets | ¥386.3 billion | Consolidated |
| Total assets | ¥386.3 billion | Consolidated |
| Deferred gains or losses on hedges | ¥91.00 million | Consolidated |
| Deferred tax liabilities | ¥3.6 billion | Consolidated |
| Deferred tax assets | ¥10.0 billion | Consolidated |
| Deferred assets | ¥49.00 million | Consolidated |
| Treasury stock | ¥-13.0 billion | Consolidated |
| Valuation and translation adjustments | ¥11.9 billion | Consolidated |
| Liabilities | ¥319.1 billion | Consolidated |
| Liabilities and net assets | ¥386.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.5 billion | Consolidated |
| Allowance for doubtful accounts | ¥-1.7 billion | Consolidated |
| Capital surplus | ¥28.4 billion | Consolidated |
| Capital stock | ¥0.1 billion | Consolidated |
| Provision for bonuses | ¥5.5 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥0.4 billion | Consolidated |
| Net defined benefit liability | ¥6.0 billion | Consolidated |
| Net defined benefit asset | ¥1.2 billion | Consolidated |
| Long-term loans payable | ¥47.2 billion | Consolidated |
| Investments in capital of subsidiaries and affiliates | ¥71.00 million | Consolidated |
| Shares of subsidiaries and associates | ¥3.8 billion | Consolidated |
| Loans receivable to subsidiaries and affiliates | ¥75.00 million | Consolidated |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.5 billion | Consolidated |
| Non-controlling interests | ¥11.4 billion | Consolidated |
| Current portion of long-term loans payable | ¥105.6 billion | Consolidated |
| Other | ¥0.3 billion | Parent only |
| Other | ¥1.00 million | Parent only |
| Other | ¥16.1 billion | Parent only |
| Other | ¥2.4 billion | Parent only |
| Other | ¥1.4 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥0 | Parent only |
| Other capital surplus | ¥28.1 billion | Parent only |
| Other, net | ¥0.3 billion | Parent only |
| Software | ¥2.7 billion | Parent only |
| General reserve | ¥15.6 billion | Parent only |
| Retained earnings | ¥25.6 billion | Parent only |
| Legal retained earnings | ¥0.2 billion | Parent only |
| Prepaid expenses | ¥1.1 billion | Parent only |
| Gift certificates | ¥4.7 billion | Parent only |
| Right of trademark | ¥46.00 million | Parent only |
| Trade accounts receivable | ¥0.6 billion | Parent only |
| Operating accounts payable | ¥8.9 billion | Parent only |
| Non-current liabilities | ¥34.2 billion | Parent only |
| Non-current assets | ¥181.4 billion | Parent only |
| Land | ¥24.9 billion | Parent only |
| Accounts receivable - trade | ¥13.7 billion | Parent only |
| Tools, furniture and fixtures | ¥0.4 billion | Parent only |
| Guarantee deposits | ¥6.1 billion | Parent only |
| Buildings, net | ¥9.9 billion | Parent only |
| Construction in progress | ¥9.00 million | Parent only |
| Provision for directors' bonuses | ¥57.00 million | Parent only |
| Investments and other assets | ¥141.7 billion | Parent only |
| Investment securities | ¥0.8 billion | Parent only |
| Subscription rights to shares | ¥0.3 billion | Parent only |
| Property, plant and equipment | ¥35.6 billion | Parent only |
| Accounts receivable - other | ¥12.2 billion | Parent only |
| Accrued income | ¥0.3 billion | Parent only |
| Income taxes payable | ¥83.00 million | Parent only |
| Accrued consumption taxes | ¥0.3 billion | Parent only |
| Accrued expenses | ¥1.4 billion | Parent only |
| Accounts payable - other | ¥6.8 billion | Parent only |
| Shareholders' equity | ¥40.8 billion | Parent only |
| Current liabilities | ¥179.6 billion | Parent only |
| Current assets | ¥73.5 billion | Parent only |
| Intangible assets | ¥4.2 billion | Parent only |
| Cash and deposits | ¥29.2 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥0.2 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥0.1 billion | Parent only |
| Bonds payable | ¥5.0 billion | Parent only |
| Bond issuance cost | ¥3.00 million | Parent only |
| Net assets | ¥41.2 billion | Parent only |
| Net assets | ¥41.2 billion | Parent only |
| Total assets | ¥255.0 billion | Parent only |
| Deferred gains or losses on hedges | ¥0.1 billion | Parent only |
| Deferred tax assets | ¥6.3 billion | Parent only |
| Deferred assets | ¥3.00 million | Parent only |
| Retained earnings brought forward | ¥9.8 billion | Parent only |
| Treasury stock | ¥-13.0 billion | Parent only |
| Valuation and translation adjustments | ¥0.1 billion | Parent only |
| Liabilities | ¥213.7 billion | Parent only |
| Liabilities and net assets | ¥255.0 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-2.0 billion | Parent only |
| Capital surplus | ¥28.1 billion | Parent only |
| Legal capital surplus | ¥25.00 million | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Provision for bonuses | ¥2.3 billion | Parent only |
| Vehicles, net | ¥0 | Parent only |
| Provision for retirement benefits | ¥3.7 billion | Parent only |
| Long-term loans payable | ¥25.2 billion | Parent only |
| Long-term prepaid expenses | ¥38.00 million | Parent only |
| Long-term loans receivable | ¥54.00 million | Parent only |
| Long term guarantee deposited | ¥9.00 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥1.3 billion | Parent only |
| Shares of subsidiaries and associates | ¥56.2 billion | Parent only |
| Affiliated company short-term loans payable | ¥0.5 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥6.8 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥71.9 billion | Parent only |
| Telephone subscription right | ¥82.00 million | Parent only |
| Current portion of long-term loans payable | ¥103.4 billion | Parent only |
Accounts unique to this company (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥12.6 billion | Consolidated |
| Revenue | ¥43.2 billion | Consolidated |
| Revenue | ¥1.1 billion | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥-1.9 billion | Consolidated |
| Revenue | ¥6.5 billion | Consolidated |
| Revenue | ¥9.1 billion | Consolidated |
| Revenue | ¥9.1 billion | Parent only |
| Revenue | ¥34.7 billion | Parent only |
| Revenue | ¥0.3 billion | Parent only |
| Revenue | ¥149.1 billion | Parent only |
| Revenue | ¥43.3 billion | Parent only |
| Revenue | ¥113.7 billion | Parent only |
| Revenue | ¥34.1 billion | Parent only |
Statement of income (100 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.0 billion | Consolidated |
| Other | ¥1.7 billion | Consolidated |
| Other comprehensive income | ¥-1.2 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-0.1 billion | Consolidated |
| Amortization of goodwill | ¥0.3 billion | Consolidated |
| Amortization of goodwill | ¥0.3 billion | Consolidated |
| Loss on business restructuring | ¥1.8 billion | Consolidated |
| Dividends from surplus | ¥-0.7 billion | Consolidated |
| Comprehensive income | ¥4.6 billion | Consolidated |
| Interest income | ¥1.2 billion | Consolidated |
| Dividend income | ¥0.6 billion | Consolidated |
| Increase by merger | ¥30.00 million | Consolidated |
| Operating income | ¥11.6 billion | Consolidated |
| Operating income | ¥11.6 billion | Consolidated |
| Non-operating income | ¥3.8 billion | Consolidated |
| Non-operating expenses | ¥4.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥21.2 billion | Consolidated |
| Cost of sales | ¥255.1 billion | Consolidated |
| Gross profit (loss) | ¥118.0 billion | Consolidated |
| Net sales | ¥373.1 billion | Consolidated |
| Net sales | ¥373.1 billion | Consolidated |
| Net income | ¥4.7 billion | Consolidated |
| Net income | ¥4.7 billion | Consolidated |
| Net income (loss) | ¥5.8 billion | Consolidated |
| Net income (loss) | ¥5.8 billion | Consolidated |
| Provision for directors' bonuses | ¥0.3 billion | Consolidated |
| Provision for directors' retirement benefits | ¥47.00 million | Consolidated |
| Loss on valuation of investment securities | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-11.0 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥21.00 million | Consolidated |
| Interest expenses | ¥2.0 billion | Consolidated |
| Gain on reversal of share acquisition rights | ¥0.2 billion | Consolidated |
| Increases in cash and cash equivalents from newly consolidated subsidiaries | ¥29.00 million | Consolidated |
| Income taxes - current | ¥2.3 billion | Consolidated |
| Income taxes | ¥1.3 billion | Consolidated |
| Income taxes - deferred | ¥-1.0 billion | Consolidated |
| Impairment loss | ¥2.8 billion | Consolidated |
| Impairment loss | ¥2.8 billion | Consolidated |
| Foreign exchange losses | ¥0.3 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-1.2 billion | Consolidated |
| Extraordinary income | ¥0.6 billion | Consolidated |
| Extraordinary loss | ¥5.0 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.4 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-25.9 billion | Consolidated |
| Income (loss) before income taxes | ¥7.1 billion | Consolidated |
| Income (loss) before income taxes | ¥7.1 billion | Consolidated |
| Ordinary income | ¥11.4 billion | Consolidated |
| Salaries and allowances | ¥38.8 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥18.00 million | Consolidated |
| Disposal of treasury stock | ¥22.00 million | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Subsidy income | ¥1.0 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥3.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-36.5 billion | Consolidated |
| Selling, general and administrative expenses | ¥106.3 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.2 billion | Consolidated |
| Provision for bonuses | ¥4.4 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥90.00 million | Consolidated |
| Retirement benefit expenses | ¥0.5 billion | Consolidated |
| Capital increase of consolidated subsidiaries | ¥0.8 billion | Consolidated |
| Sales of shares of consolidated subsidiaries | ¥-25.00 million | Consolidated |
| Change of scope of consolidation | ¥-61.00 million | Consolidated |
| Gain on sales of shares of subsidiaries and associates | ¥0.1 billion | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥-89.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.9 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥1.0 billion | Consolidated |
| Other | ¥52.00 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥8.4 billion | Parent only |
| Other | ¥3.1 billion | Parent only |
| Dividends from surplus | ¥-0.7 billion | Parent only |
| Interest income | ¥0.6 billion | Parent only |
| Dividend income | ¥0.3 billion | Parent only |
| Operating income | ¥2.6 billion | Parent only |
| Non-operating income | ¥0.9 billion | Parent only |
| Non-operating expenses | ¥1.4 billion | Parent only |
| Cost of sales | ¥150.8 billion | Parent only |
| Gross profit (loss) | ¥50.0 billion | Parent only |
| Net sales | ¥200.8 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Loss on valuation of investment securities | ¥0.3 billion | Parent only |
| Interest expenses | ¥1.1 billion | Parent only |
| Commission fees | ¥76.00 million | Parent only |
| Gain on reversal of share acquisition rights | ¥0.2 billion | Parent only |
| Income taxes - current | ¥0.1 billion | Parent only |
| Income taxes | ¥-0.1 billion | Parent only |
| Income taxes - deferred | ¥-0.2 billion | Parent only |
| Foreign exchange losses | ¥64.00 million | Parent only |
| Extraordinary income | ¥0.8 billion | Parent only |
| Extraordinary loss | ¥2.9 billion | Parent only |
| Income (loss) before income taxes | ¥25.00 million | Parent only |
| Ordinary income | ¥2.1 billion | Parent only |
| Disposal of treasury stock | ¥22.00 million | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Selling, general and administrative expenses | ¥47.4 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥0.5 billion | Parent only |
| Bad debts expenses | ¥0.4 billion | Parent only |
| Gain on sales of shares of subsidiaries and associates | ¥0.2 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥2.2 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥4.9 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.2 billion | Consolidated |
| Total changes during the period | ¥-0.5 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥55.00 million | Parent only |
Statement of cash flows (55 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-95.00 million | Consolidated |
| Other | ¥-2.8 billion | Consolidated |
| Other (profit) loss | ¥-1.4 billion | Consolidated |
| Increase (decrease) in other liabilities | ¥-7.2 billion | Consolidated |
| Decrease (increase) in other assets | ¥3.1 billion | Consolidated |
| Amortization of goodwill | ¥0.3 billion | Consolidated |
| Loss on business restructuring | ¥1.8 billion | Consolidated |
| Increase decrease in provision for loss on business liquidation | ¥0.2 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥3.2 billion | Consolidated |
| Interest expenses paid | ¥-2.1 billion | Consolidated |
| Interest and dividends income received | ¥1.8 billion | Consolidated |
| Interest and dividend income | ¥-1.8 billion | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥-2.3 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥10.3 billion | Consolidated |
| Payments into time deposits | ¥-12.2 billion | Consolidated |
| Subtotal | ¥23.8 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥1.1 billion | Consolidated |
| Payments for guarantee deposits | ¥-1.8 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥53.00 million | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥39.00 million | Consolidated |
| Purchase of investment securities | ¥-0.3 billion | Consolidated |
| Proceeds from sales of investment securities | ¥0.2 billion | Consolidated |
| Valuation gains (losses) on investment securities | ¥0.4 billion | Consolidated |
| Interest expenses | ¥2.0 billion | Consolidated |
| Gain on reversal of share acquisition rights | ¥-0.2 billion | Consolidated |
| Purchase of short term investment securities | ¥-47.00 million | Consolidated |
| Proceeds from sales of short term investment securities | ¥70.00 million | Consolidated |
| Purchase of property plant and equipment and intangible assets | ¥-7.2 billion | Consolidated |
| Proceeds from sales of property plant and equipment and intangible assets | ¥0.1 billion | Consolidated |
| Decrease in consumption taxes payable | ¥0.4 billion | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥-0.2 billion | Consolidated |
| Income taxes refund (paid) | ¥-2.3 billion | Consolidated |
| Depreciation | ¥11.3 billion | Consolidated |
| Impairment loss | ¥2.8 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-0.2 billion | Consolidated |
| Increase in short term loans payable | ¥38.8 billion | Consolidated |
| Decrease in short term loans payable | ¥-40.0 billion | Consolidated |
| Redemption of bonds | ¥-25.0 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0 | Consolidated |
| Payments of loans receivable | ¥-0.2 billion | Consolidated |
| Collection of loans receivable | ¥0.1 billion | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.3 billion | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-0.5 billion | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-70.00 million | Consolidated |
| Proceeds from sales of shares of subsidiaries resulting in change in scope of consolidation | ¥0 | Consolidated |
| Proceeds from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥78.00 million | Consolidated |
| Dividends | ¥-0.7 billion | Consolidated |
| Proceeds from long term loans payable | ¥63.7 billion | Consolidated |
| Repayment of long term loans payable | ¥-70.1 billion | Consolidated |
| Purchase of shares of subsidiaries and associates | ¥-1.2 billion | Consolidated |
| Proceeds from sales of shares of subsidiaries and affiliates | ¥0.1 billion | Consolidated |
| Loss (gain) on sale of shares of subsidiaries and associates | ¥-0.1 billion | Consolidated |
| Proceeds from share issuance to non controlling shareholders | ¥49.00 million | Consolidated |
| Repayments to non-controlling shareholders | ¥-0.2 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-0.3 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥21.2 billion | Consolidated | Disclosed |
| Dividend per share | 20 | Parent only | Disclosed |
| Number of employees | 10,804 | Consolidated | Disclosed |
| Net assets | ¥67.2 billion | Consolidated | Disclosed |
| Net sales | ¥373.1 billion | Consolidated | Disclosed |
| Operating income | ¥11.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥11.4 billion | Consolidated | Disclosed |
| Net income | ¥4.7 billion | Consolidated | Disclosed |
| Total assets | ¥386.3 billion | Consolidated | Disclosed |
| Operating margin | 3.1% | Consolidated | Calculated |
| Net margin | 1.3% | Consolidated | Calculated |
| Sales per employee | 34534061 yen | Consolidated | Calculated |
| Total asset turnover | 0.97 times | Consolidated | Calculated |
| Net assets to total assets | 17.4% | Consolidated | Calculated |