Ano Kaisha no Shikumi
Search
Menu

HORAI

HORAI Co.,Ltd.

Company highlights

The largest segment by revenue is 千本松牧場, at 45.8% of the total.

Key figures

Period Oct 2024 to Sep 2025Parent onlyJapanese GAAP

RevenueDisclosed ¥6.1B
Operating marginCalculated 10.1%
Net assets to total assetsCalculated 50.1%

Company profile

Securities code 9679 / EDINET code E04691 / Services / Fiscal year end September 30

中央区日本橋堀留町一丁目８番１２号／Capital stock ¥4,340 million
Address, capital stock, fiscal year end and industry: the FSA’s EDINET code list.

Company details
小野 直樹 Representative

Tables scroll sideways

Disclosed data

Source: Annual Securities Report (Oct 2024 to Sep 2025) · filed 2025-12-16

Profitability ★★★★☆position among all companies 10.1%
Growth (revenue, 4-year average) ★★★☆☆position among all companies 6.0%
Capital efficiency ★★☆☆☆position among all companies 5.2%

Business activities and revenue composition

HORAI

Revenue and profit by business segment

Period Oct 2024 to Sep 2025Source Annual securities reportsParent only・Disclosed

千本松牧場千本松牧場 Sales 45.8% 46% Real estateReal estate Sales 21.1% 21% InsuranceInsurance Sales 19.2% 19% ゴルフ事業ゴルフ事業 Sales 13.9% 14%
BusinessNet sales to external customers Operating income
This yearShareLast year This yearMarginLast year
千本松牧場 ¥2.8 billion 45.8% ¥2.2 billion ¥0.3 billion 9.1% ¥0.1 billion
Real estate ¥1.3 billion 21.1% ¥1.3 billion ¥0.8 billion 58.8% ¥0.8 billion
Insurance ¥1.2 billion 19.2% ¥1.2 billion ¥0.5 billion 39.0% ¥0.5 billion
ゴルフ事業 ¥0.8 billion 13.9% ¥0.8 billion ¥-34.39 million -4.1% ¥-77.84 million
Total of the businesses ¥6.1 billion100.0%

Revenue and profit

Amounts by account
GroupAccountAmountConsolidated / Non-consolidated
Selling, general and administrative expenses General and administrative expenses ¥0.8 billion Parent only
Employees' salaries and compensation ¥0.2 billion Parent only
Directors' compensations ¥0.1 billion Parent only
Commission fees ¥0.1 billion Parent only
Provision for bonuses ¥84.68 million Parent only
Provision for directors' bonuses ¥25.78 million Parent only
Depreciation ¥22.95 million Parent only
Provision for directors' retirement benefits ¥19.02 million Parent only
Other personal expenses ¥12.84 million Parent only
Retirement benefit expenses ¥5.39 million Parent only
Profit by stage Ordinary income ¥0.7 billion Parent only
Operating income ¥0.6 billion Parent only

HORAI

Selling, general and administrative expenses

Period Oct 2024 to Sep 2025Source Annual securities reports

General and administrative expenses ¥0.8 billion (60.5%)60%Employees' salaries and compensation ¥0.2 billion (13.8%)14%Directors' compensations ¥0.1 billion (9.5%)10%Commission fees ¥0.1 billion (8.1%)8%Provision for bonuses ¥0.1 billion (6.2%)6%Provision for directors' bonuses ¥0.0 billion (1.9%)¥1.4B
  • General and administrative expenses　¥0.8 billion
  • Employees' salaries and compensation　¥0.2 billion
  • Directors' compensations　¥0.1 billion
  • Commission fees　¥0.1 billion
  • Provision for bonuses　¥0.1 billion
  • Provision for directors' bonuses　¥0.0 billion

Performance, financial position and capital allocation

Finance
50.1% Net assets to total assets Industry median 55.2% FY ending 9/2025 · consolidated / calculated
¥2,355.5 Net assets per share
¥19.7 billion Total assets
Capital allocation
152.1% Cash conversion Industry median 106.7% FY ending 9/2025 · consolidated / calculated

Long-term changes in performance

Period 2012 to 2025Disclosed

Revenue ×1.22 from 2012 to 2025

HORAI

Long-term revenue, profit and asset trends

Period 2012 to 2025Source Annual securities reportsDisclosed

Mark on the chart
6 4 2 0 2012 2014 2016 2018 2020 2022 2024 2025 Net sales and operating revenue Ordinary income 2013　Ordinary income (loss) as a share of revenue -30.4 points 2014　Ordinary income (loss) as a share of revenue -4.2 points 2015　Ordinary income (loss) as a share of revenue -6.4 points 2020　Ordinary income (loss) as a share of revenue -2.9 points 2021　Ordinary income (loss) as a share of revenue +3.6 points 2022　Ordinary income (loss) as a share of revenue +6.4 points 6Latest value 2025 6¥ billion 6Highest in the period shown 2025 6¥ billion 5Lowest in the period shown 2020 5¥ billion ¥ billion

HORAI

Recent performance trends

Source Annual securities reports

6 4 2 0 4 years ago 3 years ago 2 years ago Last year This year Net sales and operating revenue Ordinary income ¥ billion

Year-on-year comparison

Period 2012 to 2025Disclosed

Item20212022202320242025
Operating revenue ¥4.8B ¥4.9B ¥5.2B ¥5.5B ¥6.1B
Year on year (%) +2.7% +1.9% +5.0% +5.7% +11.5%
Ordinary income (loss) ¥0.4B ¥0.7B ¥0.7B ¥0.7B ¥0.7B
Change from prior year +97.7% +90.5% +9.1% -2.7% +1.4%
Ordinary income (loss) as a share of Operating revenue 7.4% 13.8% 14.4% 13.2% 12.0%
Change (percentage points) +3.6 points◆ +6.4 points◆ +0.5 points -1.1 points -1.2 points

Fiscal periods marked for changes

Earlier fiscal periods (3)
  • 2013Ordinary income (loss) as a share of revenue -30.4 points
  • 2014Ordinary income (loss) as a share of revenue -4.2 points
  • 2015Ordinary income (loss) as a share of revenue -6.4 points
  • 2020Ordinary income (loss) as a share of revenue -2.9 points
  • 2021Ordinary income (loss) as a share of revenue +3.6 points
  • 2022Ordinary income (loss) as a share of revenue +6.4 points

HORAI

Earnings and net assets per share over time

Unit yenSource Annual securities reports

367 245 122 0 4 years ago 3 years ago 2 years ago Last year This year Earnings per share yen 6,521 4,348 2,174 0 4 years ago 3 years ago 2 years ago Last year This year Net assets per share yen

HORAI

Return on equity over time

Unit %Source Annual securities reports

6 4 2 0 4 years ago 3 years ago 2 years ago Last year This year Return on equity (ROE, %)
Parent only indicators (17 items)
Item4 years ago3 years ago2 years agoLast yearThis year
Operating revenue ¥4.8 billion ¥4.9 billion ¥5.2 billion ¥5.5 billion ¥6.1 billion
Ordinary income (loss) ¥0.4 billion ¥0.7 billion ¥0.7 billion ¥0.7 billion ¥0.7 billion
Net income (loss) ¥0.2 billion ¥0.5 billion ¥0.5 billion ¥0.3 billion ¥0.5 billion
Capital stock ¥4.3 billion ¥4.3 billion ¥4.3 billion ¥4.3 billion ¥4.3 billion
Total number of issued shares (common stock) 1,404,000 shares 1,404,000 shares 1,404,000 shares 4,212,000 shares 4,212,000 shares
Net assets ¥8.1 billion ¥8.6 billion ¥9.1 billion ¥9.4 billion ¥9.9 billion
Total assets ¥19.0 billion ¥18.9 billion ¥18.9 billion ¥19.8 billion ¥19.7 billion
Net assets per share 5,817.7 yen 6,157.42 yen 6,521.48 yen 2,239.54 yen 2,355.5 yen
Dividend per share 50 yen 55 yen 60 yen 66 yen 24 yen
Basic earnings (loss) per share 153.29 yen 337.32 yen 367.48 yen 73.55 yen 118.89 yen
Equity-to-asset ratio 42.7% 45.5% 48.3% 47.4% 50.1%
Return on equity 2.7% 5.6% 5.8% 3.3% 5.2%
Payout ratio 32.6% 16.3% 16.3% 29.9% 20.2%
Net cash provided by (used in) operating activities ¥0.9 billion ¥0.6 billion ¥0.7 billion ¥0.7 billion ¥0.9 billion
Net cash provided by (used in) investing activities ¥-0.2 billion ¥-0.4 billion ¥-0.5 billion ¥-1.1 billion ¥-1.1 billion
Net cash provided by (used in) financing activities ¥-0.8 billion ¥-0.5 billion ¥-0.4 billion ¥0.2 billion ¥-0.3 billion
Cash and cash equivalents ¥3.0 billion ¥2.7 billion ¥2.5 billion ¥2.3 billion ¥1.8 billion

Dividend history

Source: reporting company’s key figures, annual securities reports · 14 years (2012 to 2025)Parent-onlyDisclosed

3 periods Consecutive increases (own definition) through FY ending 9/2024
7 periods Consecutive periods with dividends (site definition) through FY ending 9/2024
+10.0% Dividend growth (year on year)
+5.7% Dividend growth (5-year annual rate)
Fiscal yearAnnual dividend per share Of which interimPayout ratio (as reported, parent only) Flag
FY ending 9/2025 ¥24 Could not be retrieved 20.2% Stock split or share consolidation noted
FY ending 9/2024 ¥66 Could not be retrieved 29.9%
FY ending 9/2023 ¥60 Could not be retrieved 16.3%
FY ending 9/2022 ¥55 Could not be retrieved 16.3%
FY ending 9/2021 ¥50 Could not be retrieved 32.6%
FY ending 9/2020 ¥50 Could not be retrieved 40.9%
FY ending 9/2019 ¥50 Could not be retrieved 23.0%
FY ending 9/2018 ¥50 Could not be retrieved 20.4%
FY ending 9/2017 ¥50 Could not be retrieved 18.6% Stock split or share consolidation noted
FY ending 9/2016 ¥5 Could not be retrieved 20.4%
FY ending 9/2015 ¥5 Could not be retrieved 16.5%
FY ending 9/2014 ¥5 Could not be retrieved 11.1%
FY ending 9/2013 ¥5 Could not be retrieved 8.9%
FY ending 9/2012 ¥5 Could not be retrieved Could not be retrieved

HORAI

Dividends per share over time

Unit yenSource Annual securities reports

66 44 22 0 4 years ago 3 years ago 2 years ago Last year This year Dividend per share yen

Shareholder composition

As of 2025-09-30Disclosed

Share ownership by holder category

1,072 Shareholders
12.81% Foreign holders (total) Industry median 3.64%
36.88% Individuals and others Industry median 52.53%

HORAI

Unit %Source Annual securities reports

  • Financial institutions11.35%
  • Securities firms0.41%
  • Other corporations38.55%
  • Foreign holders (institutions)12.81%
  • Foreign holders (individuals)0.00%
  • Individuals and others36.88%

Research and development expenses and capital expenditure

Source: R&D and capital expenditure sections, annual securities reports · 2 years (2020 to 2025)Disclosed

Not disclosed Research and development
¥0.7 billion Capital expenditure
Fiscal year Capital expenditure
FY ending 9/2025 ¥0.7 billion
FY ending 9/2020 ¥5.2 billion

Research and development expenses and capital expenditure by segment (FY ending 9/2025)

Segment Capital expenditure
千本松牧場 ¥0.4 billion
Real estate ¥0.2 billion
Insurance ¥38.66 million
ゴルフ事業 ¥44.49 million

Revenue scale in the same industry

HORAI

Source Annual securities reports of each company

Services: 671 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed

Workforce information

Source: Annual Securities Report (Oct 2024 to Sep 2025)Parent-onlyDisclosed

155 Employees (parent only) Industry median 130
47.0 Average age Industry median 38.8
11.0 years Average length of service Industry median 6.6 years
¥5.84 million Average annual salary Industry median ¥5.89 million
People and organisation
39.4¥ million Sales per employee Industry median 24.2¥ million FY ending 9/2025 · parent company only / calculated
¥3.98 million Operating income per employee
61.1% Wage gap between men and women
10.9% Women in managerial positions
28.6% Share of female employees
Men 12.4 yrs
Women 12.7 yrs Average length of service by gender
Men 163
Women 149 Employees by gender
125 Average temporary staff

Administrative filings and published information

Workplace information filings

Filed 2026-04-23Disclosed

ItemValue
Employees 314
Childcare leave taken, men
Scope: 正社員		 0%
Childcare leave taken, women
Scope: 正社員		 0%
Share of managers who are women 10.2%

Greenhouse gas emissions

Reported to the government for fiscal 2023Disclosed

CategoryEmissions
特定事業所排出者4,399 t-CO2

Audit and disclosure information

Annual securities report, year ended 2025-09-30Disclosed

ItemValue
Audit firm 太陽有限責任監査法人
Audit fees (this year, filing company) ¥28.70 million
Non-audit fees (this year, total) Not applicable
Going concern note Cannot be determined
Accounting standard Japanese GAAP

See the book series →

Sources and methodology

Retrieved disclosed figures

Accounts and values from the annual securities report, by section

Major management indicators (5 years) (17 items)

ItemValueConsolidated / Non-consolidated
Dividend per share 24 yen Parent only
Operating revenue ¥6.1 billion Parent only
Net cash provided by (used in) operating activities ¥0.9 billion Parent only
Net income (loss) ¥0.5 billion Parent only
Net cash provided by (used in) investing activities ¥-1.1 billion Parent only
Cash and cash equivalents ¥1.8 billion Parent only
Total number of issued shares (common stock) 4,212,000 shares Parent only
Net assets ¥9.9 billion Parent only
Ordinary income (loss) ¥0.7 billion Parent only
Total assets ¥19.7 billion Parent only
Return on equity 5.2% Parent only
Equity-to-asset ratio 50.1% Parent only
Net cash provided by (used in) financing activities ¥-0.3 billion Parent only
Capital stock ¥4.3 billion Parent only
Payout ratio 20.2% Parent only
Basic earnings (loss) per share 118.89 yen Parent only
Net assets per share 2,355.5 yen Parent only

Employees (11 items)

ItemValueConsolidated / Non-consolidated
Wage gap between men and women (all employees) 61.1% Parent only
Average length of service (years) 11 years Parent only
Average length of service months 6 months Parent only
Average annual salary ¥5.84 million Parent only
Average age (years) 47 years old Parent only
Average age months 5 months Parent only
Number of employees 155 people Parent only
Number of employees 155 people Parent only
Number of employees 155 people Parent only
Wage gap between men and women (regular employees) 68.0% Parent only
Wage gap between men and women (non-regular employees) 55.9% Parent only

Other disclosed items (8 items)

ItemValueConsolidated / Non-consolidated
Net sales to external customers ¥6.1 billion Parent only
Average number of temporary employees 125 people Parent only
Average number of temporary employees 125 people Parent only
Average number of temporary employees 125 people Parent only
Increase in property plant and equipment and intangible assets ¥0.7 billion Parent only
Total return on the share price index 217.8% Parent only
Depreciation ¥0.5 billion Parent only
Ratio of female employees in managerial positions 10.9% Parent only

Shares (14 items)

ItemValueConsolidated / Non-consolidated
Number of shares held 2,322,800 shares Consolidated
Total number of shares held treasury shares etc 23,900 shares Consolidated
Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment reporting company 1 issues Consolidated
Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company ¥7,000 Consolidated
Number of shares 4,212,000 shares Consolidated
Shareholding ratio treasury shares etc 0.6% Consolidated
Shareholding ratio 55.5% Consolidated
Number of shares held in own name treasury shares etc 23,900 shares Consolidated
Number of voting rights 41,776 units Consolidated
Carrying amount on the balance sheet ¥0.1 billion Consolidated
Carrying amount on the balance sheet ¥0.7 billion Consolidated
Number of issues 3 issues Consolidated
Number of issues 7 issues Consolidated
Total shareholder return 207.6% Parent only

Property and facilities (1 items)

ItemValueConsolidated / Non-consolidated
Capital expenditures ¥0.7 billion Consolidated

Audit (1 items)

ItemValueConsolidated / Non-consolidated
Fees for audit and attestation services - reporting company ¥28.70 million Consolidated

Balance sheet (81 items)

ItemValueConsolidated / Non-consolidated
Other ¥53.61 million Parent only
Other ¥61.13 million Parent only
Other ¥0.1 billion Parent only
Other ¥41.46 million Parent only
Valuation difference on available-for-sale securities ¥0.4 billion Parent only
Golf courses ¥0.7 billion Parent only
Software ¥1.48 million Parent only
Lease obligations ¥45.62 million Parent only
Lease obligations ¥18.19 million Parent only
Lease assets ¥0.2 billion Parent only
Lease assets, net ¥25.24 million Parent only
Work in process ¥8.67 million Parent only
Investments in capital ¥3.52 million Parent only
Retained earnings ¥4.6 billion Parent only
Legal retained earnings ¥0.1 billion Parent only
Advances received ¥92.35 million Parent only
Prepaid pension cost ¥0.1 billion Parent only
Prepaid expenses ¥78.52 million Parent only
Raw materials and supplies ¥58.44 million Parent only
Merchandise and finished goods ¥0.1 billion Parent only
Right of trademark ¥0.24 million Parent only
Non-current liabilities ¥8.3 billion Parent only
Non-current assets ¥17.0 billion Parent only
Land ¥9.1 billion Parent only
Accounts receivable - trade ¥0.4 billion Parent only
Contract liabilities ¥0.1 billion Parent only
Tools, furniture and fixtures ¥1.3 billion Parent only
Tools, furniture and fixtures ¥0.5 billion Parent only
Buildings ¥13.0 billion Parent only
Buildings, net ¥4.7 billion Parent only
Construction in progress ¥0.64 million Parent only
Provision for directors' bonuses ¥26.60 million Parent only
Provision for directors' retirement benefits ¥71.31 million Parent only
Investments and other assets ¥1.1 billion Parent only
Investment securities ¥0.9 billion Parent only
Property, plant and equipment ¥15.8 billion Parent only
Income taxes payable ¥99.15 million Parent only
Accrued expenses ¥0.3 billion Parent only
Accounts payable - other ¥0.2 billion Parent only
Shareholders' equity ¥9.5 billion Parent only
Structures ¥4.0 billion Parent only
Structures, net ¥0.4 billion Parent only
Machinery and equipment ¥1.4 billion Parent only
Machinery and equipment, net ¥0.2 billion Parent only
Current liabilities ¥1.5 billion Parent only
Current assets ¥2.8 billion Parent only
Accumulated depreciation ¥-0.1 billion Parent only
Accumulated depreciation ¥-0.8 billion Parent only
Accumulated depreciation ¥-8.3 billion Parent only
Accumulated depreciation ¥-3.7 billion Parent only
Accumulated depreciation ¥-1.2 billion Parent only
Accumulated depreciation ¥-0.2 billion Parent only
Intangible assets ¥43.17 million Parent only
Cash and cash equivalents ¥1.8 billion Parent only
Cash and deposits ¥1.9 billion Parent only
Trees ¥73.37 million Parent only
Net assets ¥9.9 billion Parent only
Net assets ¥9.9 billion Parent only
Total assets ¥19.7 billion Parent only
Total assets ¥19.7 billion Parent only
Deferred tax liabilities ¥57.64 million Parent only
Retained earnings brought forward ¥4.5 billion Parent only
Treasury stock ¥-19.82 million Parent only
Valuation and translation adjustments ¥0.4 billion Parent only
Liabilities ¥9.8 billion Parent only
Liabilities and net assets ¥19.7 billion Parent only
Accounts payable - trade ¥0.1 billion Parent only
Allowance for doubtful accounts ¥-0.05 million Parent only
Capital surplus ¥0.5 billion Parent only
Legal capital surplus ¥0.5 billion Parent only
Capital stock ¥4.3 billion Parent only
Asset retirement obligations ¥0.1 billion Parent only
Provision for bonuses ¥0.1 billion Parent only
Vehicle and delivery equipment ¥0.2 billion Parent only
Vehicles, net ¥12.03 million Parent only
Provision for retirement benefits ¥21.83 million Parent only
Long-term loans payable ¥2.9 billion Parent only
Long-term prepaid expenses ¥34.01 million Parent only
Long term guarantee deposited ¥5.2 billion Parent only
Deposits received ¥18.83 million Parent only
Current portion of long-term loans payable ¥0.1 billion Parent only

Accounts unique to this company (9 items)

ItemValueConsolidated / Non-consolidated
Revenue ¥0.2 billion Parent only
Revenue ¥-92.43 million Parent only
Revenue ¥0.2 billion Parent only
Revenue ¥0.1 billion Parent only
Revenue ¥0.1 billion Parent only
Revenue ¥24.52 million Parent only
Revenue ¥-0.1 billion Parent only
Revenue ¥-20.75 million Parent only
Revenue ¥-0.1 billion Parent only

Statement of income (43 items)

ItemValueConsolidated / Non-consolidated
Other ¥20.63 million Parent only
Other ¥2.43 million Parent only
Other personal expenses ¥12.84 million Parent only
General and administrative expenses ¥0.8 billion Parent only
Dividends from surplus ¥-92.14 million Parent only
Interest income ¥1.88 million Parent only
Dividend income ¥22.50 million Parent only
Operating income ¥0.6 billion Parent only
Operating income ¥0.6 billion Parent only
Operating cost ¥4.7 billion Parent only
Operating revenue ¥6.1 billion Parent only
Operating revenue ¥6.1 billion Parent only
Non-operating income ¥0.2 billion Parent only
Non-operating expenses ¥60.85 million Parent only
Net cash provided by (used in) operating activities ¥0.9 billion Parent only
Operating gross profit ¥1.4 billion Parent only
Gain on sales of non-current assets ¥0.30 million Parent only
Loss on sales and retirement of noncurrent assets ¥57.89 million Parent only
Net income (loss) ¥0.5 billion Parent only
Net income (loss) ¥0.5 billion Parent only
Directors' compensations ¥0.1 billion Parent only
Provision for directors' bonuses ¥25.78 million Parent only
Provision for directors' retirement benefits ¥19.02 million Parent only
Employees' salaries and compensation ¥0.2 billion Parent only
Net cash provided by (used in) investing activities ¥-1.1 billion Parent only
Interest expenses ¥33.90 million Parent only
Commission fees ¥0.1 billion Parent only
Income taxes - current ¥0.2 billion Parent only
Income taxes ¥0.2 billion Parent only
Income taxes - deferred ¥1.11 million Parent only
Depreciation ¥22.95 million Parent only
Impairment loss ¥4.31 million Parent only
Impairment loss ¥4.31 million Parent only
Extraordinary income ¥0.30 million Parent only
Extraordinary loss ¥62.20 million Parent only
Net increase (decrease) in cash and cash equivalents ¥-0.5 billion Parent only
Income (loss) before income taxes ¥0.7 billion Parent only
Income (loss) before income taxes ¥0.7 billion Parent only
Ordinary income ¥0.7 billion Parent only
Purchase of treasury stock ¥-0.36 million Parent only
Net cash provided by (used in) financing activities ¥-0.3 billion Parent only
Provision for bonuses ¥84.68 million Parent only
Retirement benefit expenses ¥5.39 million Parent only

Statement of changes in equity (2 items)

ItemValueConsolidated / Non-consolidated
Total changes during the period ¥0.5 billion Parent only
Net changes in items other than shareholders' equity ¥79.76 million Parent only

Statement of cash flows (31 items)

ItemValueConsolidated / Non-consolidated
Other ¥0.1 billion Parent only
Other ¥-10.17 million Parent only
Other ¥-0.36 million Parent only
Repayments of lease obligations ¥-22.25 million Parent only
Increase decrease in notes and accounts payable trade ¥36.62 million Parent only
Interest expenses paid ¥-33.76 million Parent only
Interest and dividends income received ¥24.37 million Parent only
Interest and dividend income ¥-24.37 million Parent only
Loss gain on sales and retirement of noncurrent assets ¥57.59 million Parent only
Decrease increase in notes and accounts receivable trade ¥-57.80 million Parent only
Subtotal ¥1.1 billion Parent only
Increase decrease in provision for directors bonuses ¥7.60 million Parent only
Increase decrease in provision for directors retirement benefits ¥11.41 million Parent only
Interest expenses ¥33.90 million Parent only
Purchase of property plant and equipment ¥-1.0 billion Parent only
Proceeds from sales of property plant and equipment ¥12.89 million Parent only
Payments for retirement of property, plant and equipment ¥-30.05 million Parent only
(Increase)/decrease in consumption tax/value-added tax receivables ¥-50.62 million Parent only
Decrease in consumption taxes payable ¥-20.54 million Parent only
Increase/(decrease) in accounts payable - expenses ¥38.50 million Parent only
Decrease (increase) in inventories ¥-16.62 million Parent only
Income taxes paid ¥-0.2 billion Parent only
Depreciation ¥0.5 billion Parent only
Impairment loss ¥4.31 million Parent only
Purchase of intangible assets ¥-27.87 million Parent only
Increase (decrease) in allowance for doubtful accounts ¥0.01 million Parent only
Increase (decrease) in provision for bonuses ¥15.30 million Parent only
Accrued pension cost ¥-6.38 million Parent only
Dividends ¥-91.59 million Parent only
Repayment of long term loans payable ¥-0.1 billion Parent only
Increase decrease in lease and guarantee deposits received ¥17.51 million Parent only
Basic indicators
ItemValueConsolidated / Non-consolidatedSource
Net cash provided by (used in) operating activities ¥0.9 billion Parent onlyDisclosed
Dividend per share 24 Parent onlyDisclosed
Number of employees 155 Parent onlyDisclosed
Net assets ¥9.9 billion Parent onlyDisclosed
Operating income ¥0.6 billion Parent onlyDisclosed
Operating revenue ¥6.1 billion Parent onlyDisclosed
Ordinary income ¥0.7 billion Parent onlyDisclosed
Total assets ¥19.7 billion Parent onlyDisclosed
Operating margin 10.1%Parent onlyCalculated
Net margin Not disclosedNot applicableNot calculated (a required value is not disclosed)
Sales per employee 39430613 yenParent onlyCalculated
Total asset turnover 0.31 timesParent onlyCalculated
Net assets to total assets 50.1%Parent onlyCalculated
How to read the figures, and caveats

Terms

  • Consolidated: the parent company together with the subsidiaries it consolidates
  • Parent-only: the single company that filed the annual securities report
  • Calculated: a disclosed figure put through the formula shown
  • Not disclosed: no such value in the filing (not treated as zero)
  • Not retrieved: a value this page could not extract, including values in the filing that could not be matched. The same item may appear in another table
  • Segment: a business division the company uses in its disclosures
  • Industry median: the middle value among companies in the same industry that disclose the item
  • ★: position when every company is lined up by value (not a judgement of the company)See the formulas
  • Source: document name, period covered, filing date and where it was obtained
  • Tables scroll sideways

Key figures

  • Operating margin 10.1%　Operating income ÷ net sales 　＝ ¥0.6 billion ÷ ¥6.1 billion
    Operating income ÷ net sales. The denominator is Operating revenue (Parent only, Japanese GAAP).
  • Sales per employee 39,430,613 yen　Sales or operating revenue ÷ employees 　＝ ¥6.1 billion ÷ 155 people
    Sales or operating revenue ÷ employees. The denominator is Number of employees (Parent only, Japanese GAAP).
  • Total asset turnover 0.31 times　Sales or operating revenue ÷ total assets 　＝ ¥6.1 billion ÷ ¥19.7 billion
    Sales or operating revenue ÷ total assets. The denominator is Total assets (Parent only, Japanese GAAP).
  • Net assets to total assets 50.1%　Net assets ÷ total assets 　＝ ¥9.9 billion ÷ ¥19.7 billion
    Net assets ÷ total assets. The denominator is Total assets (Parent only, Japanese GAAP).

Company details

  • Representative　President, Representative Director, gBizINFO

Revenue and profit by business segment

  • Source: segment information, Annual Securities Report (Oct 2024 to Sep 2025) · Parent only · Net sales to external customers · filed 2025-12-16
  • Share: against the total of Net sales to external customers disclosed by business (100%). Adjustments, corporate, eliminations and “other” left out as they are not businesses (so no match with company-wide Net sales to external customers). Margin: calculated against the Net sales to external customers on the same row“報告セグメント計” in the segment information of the annual securities report: ¥6.1 billion. Gap against this table’s total (the part not listed as a business, such as “other”) within 1%The account may differ from “Revenue” at the top of this pageProfit share: not shown (one or more loss-making businesses)

Amounts by account

  • Totals and their component lines together; consolidated and parent-only figures mixed (right-hand column)

Selling, general and administrative expenses

  • Breakdown of selling, general and administrative expenses (costs of selling and running the company). Cost of sales not included
  • Each item: already inside the SG&A total (not added to it)

Finance

  • Net assets to total assets　Net assets ÷ total assets
  • Net assets per share　Parent only
  • Total assets　Parent only

Capital allocation

  • ★: position when all companies are sorted by value and cut into fifths (a position, not a rating). The five items with ★: only where both numerator and denominator are available on a consolidated basisSee the formulas
  • Cash conversion　Net cash provided by (used in) operating activities ÷ operating income

Long-term changes in performance

  • Revenue　Disclosed value for 2025 ÷ disclosed value for 2012

Year-on-year comparison

  • Year on year: calculated only where the item, reporting range and accounting standard match and the periods are consecutive
  • Comparison basis not confirmed: periods with a change of accounting standard or reporting range, a moved fiscal year end, or an unconfirmed period
  • ◆: a period where revenue moved 20% or more from the prior year, profit as a share of revenue moved 2.0 percentage points or more, or profit or loss changed sign. Item used named in the table and list. Not a ranking of companies

Earnings and net assets per share over time

  • Earnings per share = net profit ÷ shares; net assets per share = net assets ÷ shares. Disclosed values from the key financial indicators of the annual securities report. No share prices used

Return on equity over time

  • Return on equity (ROE): net profit as a proportion of equity. For Japanese companies, the disclosed value in the key financial indicators of the annual securities report (decimals converted to percentages)

Dividend history

  • Payout ratio: dividends as a proportion of net profit. Dividend amounts and payout ratios: the reporting company’s parent-only disclosed values (as written in the annual securities report, not recalculated from consolidated profit). Consecutive increases: years in a row, from the latest backwards, in which the annual dividend per share rose. Consecutive years with a dividend: years in a row with an annual dividend per share above zero. Both this site’s own count (not the criteria of any published index). A year with no disclosure not read as zero; counting stops there. Range limited to the years listed above. Flagged 2 years: a note about a stock split or share consolidation, or a period other than 12 months. No calculation across those years, as the dividend per share may rest on a different share base.

Share ownership by holder category

  • Source: ownership table, annual securities report. Percentages as disclosed, calculated on trading units (some companies do not total exactly 100%). Foreign holders (total): institutions and individuals combined. “Individuals and others”: a register category (not necessarily the share actually held by individuals). Industry median: the middle value among companies in Services that disclose the item (industries with at least 5 companies only).

Research and development expenses and capital expenditure

  • Research and development: total in the R&D section of the annual securities report. Capital expenditure: this year’s actual spending in the capital expenditure overview (not a plan). Years: only those available in the annual securities reports on hand (one to four per company); no row for other years. Segment names and order: the same as the segment table above. Group-wide research and adjustments mean segment figures may not add up to the company-wide amount.

Revenue scale in the same industry

  • Revenue (disclosed values) of companies in the same industry, using the same grouping as the industry pages. Only the top three and the two companies either side of this one. Bar length relative to the largest company (100). An order of size, not a ranking of quality

Workforce information

  • All four: the reporting company (parent-only), as disclosed in the employee section of the annual securities report. Industry median: the middle value among companies in Services that disclose the item (industries with at least 5 companies only).

People and organisation

  • Sales per employee　Net sales (or operating revenue) ÷ employees
  • Operating income per employee　Operating income ÷ employees
  • Wage gap between men and women　Women's pay with men's pay set to 100, reporting company
  • Women in managerial positions　Reporting company (parent only)
  • Share of female employees　gBizINFO, covering 正社員
  • Average length of service by gender　gBizINFO, covering 正社員
  • Employees by gender　gBizINFO
  • Average temporary staff　Parent only, average headcount other than regular employees

Workplace information filings

  • Source: processed from Shokuba-labo, the workplace information site of the Ministry of Health, Labour and Welfare. Items the company filed only Shokuba-labo

Greenhouse gas emissions

  • Source: processed from the Ministry of the Environment’s greenhouse gas calculation, reporting and disclosure system (EEGS). Companies required to report only Ministry of the Environment (EEGS)

Audit and disclosure information

  • Whether there is a going concern note (the accounting assumption that a company will continue operating), and audit information
  • Audit firm, audit fees, going concern note and accounting standard: facts written in the latest annual securities report and the audit report filed with it (not a judgement of the company). Going concern note: “note” when the note text is present, “not applicable” when the report states nothing to report, “cannot be determined” when neither appears. Note text not reproduced. Amended filings not shown (annual securities reports only)

Data sources and calculation methods

Primary source: the annual securities report of HORAI Co.,Ltd. on EDINET, the FSA’s disclosure system (free to read)
Corporate number: 9010001108279 / Accounting standard: Japanese GAAP

  • Amounts: machine transcription of EDINET XBRL (no manual re-keying). Long narrative notes are text and not in the account list. Identifiers: machine transcription of the EDINET code list (retrieved 2026-08-22)
  • ★: position of the value calculated from disclosed figures among the 4,240 companies on this site, on a five-step scale. Not a judgement of the company. No forecasts usedThe formulas and how they are counted
  • No rank: net assets as a share of total assets, cash conversion and revenue per employee (size alone does not show quality). Industry median shown for comparison. Cash conversion of 100%: operating cash flow equal to operating profit
  • Profit-and-loss chart: only where “sales − cost of sales − SG&A = operating income” holds between disclosed values. Cost breakdown: the six largest SG&A items
  • Trend charts: key financial indicators of the annual securities report. Amounts in billions of yen (dividend per share in yen). Long-run chart joins reports filed in different years (newer report for overlapping years). Some items stop part-way after a change of accounting standard. A stock split changes the weight of one share. Consolidated and parent-only in separate tables
  • Revenue scale in the same industry: bars of revenue (disclosed values) of companies in the same industry grouping as the industry pages, largest first. Only the top three and the two companies either side of this one. Each company’s latest fiscal year. An order of size, not a ranking of quality or an investment view
  • Share prices: not published (no data source allows redistribution). No share-price-based indicators (such as the price earnings ratio) and no extension of past growth into the future
  • Average age, average length of service and average annual salary: the reporting company alone (the parent). At a holding company, a small head-office staff. Payout ratio (basic facts): dividend per share ÷ consolidated earnings per share, calculated here (the payout ratio in the annual securities report is the reporting company’s figure, on a different basis). Representative and founding date: gBizINFO (Ministry of Economy, Trade and Industry), some companies only
  • “Retrieved disclosed figures”: every value readable as a number from the annual securities report. Company-wide values only (no segment or other breakdowns)
  • Segment table: machine transcription of the segment information in the annual securities report. Business names as labelled by the company in its XBRL. No table where segment sales differ from the disclosed total by more than 1%. Adjustments, corporate, eliminations and “other” left out of the table and the share denominator, as they are not businesses
  • Breakdowns of amounts, not diagrams of how the business works. Who pays whom, and for what, is not in the disclosed figures; no lines drawn from guesswork