NISHIO
NISHIO HOLDINGS CO., LTD.
Company highlights
The annual dividend per share has risen for 6 consecutive years.
Key figures
Period Oct 2024 to Sep 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Reportable segments (business divisions used in reporting): one; other activities under “Other” or adjustments
Revenue and profit
NISHIO
Period Oct 2024 to Sep 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and bonuses | ¥24.3 billion | Consolidated |
| Other | ¥23.3 billion | Consolidated | |
| Rent expenses | ¥7.2 billion | Consolidated | |
| Depreciation | ¥4.3 billion | Consolidated | |
| Insurance expenses | ¥3.4 billion | Consolidated | |
| Provision for bonuses | ¥3.0 billion | Consolidated | |
| Retirement benefit expenses | ¥0.9 billion | Consolidated | |
| Commission fees | ¥0.7 billion | Parent only | |
| Amortization of goodwill | ¥0.4 billion | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.3 billion | Consolidated | |
| Provision for directors' bonuses | ¥0.2 billion | Consolidated | |
| Taxes and dues | ¥0.2 billion | Parent only | |
| Directors' compensations | ¥0.1 billion | Parent only | |
| Provision for directors' retirement benefits | ¥59.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥87.1 billion | Consolidated |
| Operating income | ¥19.6 billion | Consolidated | |
| Ordinary income | ¥18.8 billion | Consolidated | |
| Net income | ¥12.1 billion | Consolidated |
NISHIO
Selling, general and administrative expenses
Period Oct 2024 to Sep 2025Source Annual securities reports
- Salaries and bonuses ¥24.3 billion
- Other ¥23.3 billion
- Rent expenses ¥7.2 billion
- Depreciation ¥4.3 billion
- Insurance expenses ¥3.4 billion
- Provision for bonuses ¥3.0 billion
- Other (not itemized) ¥1.9 billion
Performance, financial position and capital allocation
Long-term changes in performance
NISHIO
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
NISHIO
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥161.8B | ¥170.6B | ¥185.7B | ¥199.0B | ¥215.0B |
| Year on year (%) | +7.0% | +5.5% | +8.8% | +7.2% | +8.0% |
| Ordinary income (loss) | ¥13.4B | ¥14.3B | ¥15.7B | ¥17.4B | ¥18.8B |
| Change from prior year | +22.1% | +6.3% | +9.6% | +11.0% | +8.2% |
| Ordinary income (loss) as a share of Net sales | 8.3% | 8.4% | 8.4% | 8.7% | 8.8% |
| Change (percentage points) | +1.0 points | +0.1 points | +0.1 points | +0.3 points | +0.0 points |
Fiscal periods marked for changes
Earlier fiscal periods (1)
- 2013Ordinary income (loss) as a share of revenue +3.4 points
- 2014Ordinary income (loss) as a share of revenue +3.3 points
- 2015Ordinary income (loss) as a share of revenue -2.4 points
- 2020Ordinary income (loss) as a share of revenue -2.5 points
NISHIO
Earnings and net assets per share over time
Unit yenSource Annual securities reports
NISHIO
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 | ¥161.8 billion | ¥170.6 billion | ¥185.7 billion | ¥199.0 billion | ¥215.0 billion |
| Ordinary income (loss) | ¥13.4 billion | ¥14.3 billion | ¥15.7 billion | ¥17.4 billion | ¥18.8 billion |
| Net income (loss) attributable to owners of parent | ¥8.8 billion | ¥9.2 billion | ¥10.3 billion | ¥11.6 billion | ¥12.1 billion |
| Comprehensive income | ¥10.1 billion | ¥10.9 billion | ¥11.4 billion | ¥13.6 billion | ¥10.9 billion |
| Net assets | ¥110.8 billion | ¥116.8 billion | ¥124.4 billion | ¥134.3 billion | ¥140.3 billion |
| Total assets | ¥248.9 billion | ¥261.7 billion | ¥272.6 billion | ¥290.7 billion | ¥297.3 billion |
| Net assets per share | 3,862.22 yen | 4,127.5 yen | 4,402.94 yen | 4,760 yen | 4,989.61 yen |
| Basic earnings (loss) per share | 318.18 yen | 330.31 yen | 370.59 yen | 417.81 yen | 436.19 yen |
| Diluted earnings per share | 317.95 yen | 330.13 yen | 370.44 yen | 417.67 yen | 436.05 yen |
| Equity-to-asset ratio | 43.1% | 43.8% | 44.8% | 45.5% | 46.6% |
| Return on equity | 8.5% | 8.3% | 8.7% | 9.1% | 8.9% |
| Net cash provided by (used in) operating activities | ¥21.6 billion | ¥21.3 billion | ¥24.4 billion | ¥29.6 billion | ¥31.8 billion |
| Net cash provided by (used in) investing activities | ¥-5.6 billion | ¥-9.2 billion | ¥-11.8 billion | ¥-9.4 billion | ¥-4.2 billion |
| Net cash provided by (used in) financing activities | ¥-2.0 billion | ¥-12.1 billion | ¥-17.7 billion | ¥-13.5 billion | ¥-15.2 billion |
| Cash and cash equivalents | ¥47.4 billion | ¥47.5 billion | ¥42.8 billion | ¥49.6 billion | ¥62.0 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Ordinary income (loss) | ¥10.7 billion | ¥10.8 billion | ¥7.0 billion | ¥3.2 billion | ¥7.0 billion |
| Net income (loss) | ¥7.6 billion | ¥7.9 billion | ¥5.1 billion | ¥2.8 billion | ¥6.6 billion |
| Capital stock | ¥8.1 billion | ¥8.1 billion | ¥8.1 billion | ¥8.1 billion | ¥8.1 billion |
| Total number of issued shares (common stock) | 28,391,000 shares | 28,391,000 shares | 28,391,000 shares | 28,391,000 shares | 28,391,000 shares |
| Net assets | ¥97.4 billion | ¥103.0 billion | ¥105.1 billion | ¥104.8 billion | ¥107.9 billion |
| Total assets | ¥194.9 billion | ¥204.6 billion | ¥144.6 billion | ¥147.5 billion | ¥154.4 billion |
| Net assets per share | 3,509.52 yen | 3,710.25 yen | 3,786.98 yen | 3,774.53 yen | 3,886.55 yen |
| Dividend per share | 85 yen | 100 yen | 112 yen | 126 yen | 131 yen |
| Basic earnings (loss) per share | 274.73 yen | 284.46 yen | 184.42 yen | 99.54 yen | 238.01 yen |
| Diluted earnings per share | 274.56 yen | 284.31 yen | 184.35 yen | 99.5 yen | 237.93 yen |
| Equity-to-asset ratio | 50.0% | 50.3% | 72.7% | 71.0% | 69.9% |
| Return on equity | 8.1% | 7.9% | 4.9% | 2.6% | 6.2% |
| Payout ratio | 30.9% | 35.2% | 60.7% | 126.6% | 55.0% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 9/2025 | ¥131 | Could not be retrieved | 55.0% | |
| FY ending 9/2024 | ¥126 | Could not be retrieved | 126.6% | |
| FY ending 9/2023 | ¥112 | Could not be retrieved | 60.7% | |
| FY ending 9/2022 | ¥100 | Could not be retrieved | 35.2% | |
| FY ending 9/2021 | ¥85 | Could not be retrieved | 30.9% | |
| FY ending 9/2020 | ¥77 | Could not be retrieved | 33.0% | |
| FY ending 9/2019 | ¥70 | Could not be retrieved | 23.9% | |
| FY ending 9/2018 | ¥70 | Could not be retrieved | 23.1% | |
| FY ending 9/2017 | ¥57 | Could not be retrieved | 24.3% | |
| FY ending 9/2016 | ¥57 | Could not be retrieved | 26.6% | |
| FY ending 9/2015 | ¥50 | Could not be retrieved | 22.3% | |
| FY ending 9/2014 | ¥50 | Could not be retrieved | 12.8% | |
| FY ending 9/2013 | ¥30 | Could not be retrieved | 17.6% | |
| FY ending 9/2012 | ¥15 | Could not be retrieved | 18.8% |
NISHIO
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
NISHIO
Unit %Source Annual securities reports
- Financial institutions17.67%
- Securities firms0.89%
- Other corporations21.27%
- Foreign holders (institutions)31.97%
- Foreign holders (individuals)0.00%
- Individuals and others28.20%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | サンコー機販㈱ | 11.02% | 3,060,000 |
| 2 | 日本マスタートラスト信託銀行㈱(信託口) | 10.72% | 2,976,000 |
| 3 | THE SFP VALUE REALIZATION MASTER FUND LTD.(常任代理人 立花証券㈱) | 10.46% | 2,904,000 |
| 4 | 西尾 公志 | 4.72% | 1,311,000 |
| 5 | ニシオホールディングス社員持株会 | 4.37% | 1,212,000 |
| 6 | ㈱日本カストディ銀行(信託口) | 3.55% | 984,000 |
| 7 | ニシオホールディングス取引先持株会 | 3.33% | 924,000 |
| 8 | 一般財団法人レントオール奨学財団 | 3.03% | 840,000 |
| 9 | 日浦 知子 | 2.54% | 705,000 |
| 10 | ㈲ニシオトレーディング | 2.52% | 700,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 9/2025 | ¥39.0 billion |
| FY ending 9/2020 | ¥41.1 billion |
Revenue scale in the same industry
NISHIO
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
- … 18 companies
- 22 H.U. GroupFY Mar 2026 ¥247.4B
- 23 TechnoProFY Jun 2025 ¥239.0B
- 24 NISHIOThis companyFY Sep 2025 ¥215.0B
- 25 KanamotoFY Oct 2025 ¥213.3B
- 26 DUSKINFY Mar 2026 ¥194.6B
- … 645 companies
Workforce information
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) | ¥75.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥15.00 million |
| Non-audit fees (this year, network firms) | ¥7.00 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) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥10.9 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥31.8 billion | Consolidated |
| Net sales | ¥215.0 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-4.2 billion | Consolidated |
| Diluted earnings per share | 436.05 yen | Consolidated |
| Cash and cash equivalents | ¥62.0 billion | Consolidated |
| Net assets | ¥140.3 billion | Consolidated |
| Ordinary income (loss) | ¥18.8 billion | Consolidated |
| Total assets | ¥297.3 billion | Consolidated |
| Return on equity | 8.9% | Consolidated |
| Equity-to-asset ratio | 46.6% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥12.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-15.2 billion | Consolidated |
| Basic earnings (loss) per share | 436.19 yen | Consolidated |
| Net assets per share | 4,989.61 yen | Consolidated |
| Dividend per share | 131 yen | Parent only |
| Net income (loss) | ¥6.6 billion | Parent only |
| Diluted earnings per share | 237.93 yen | Parent only |
| Total number of issued shares (common stock) | 28,391,000 shares | Parent only |
| Net assets | ¥107.9 billion | Parent only |
| Ordinary income (loss) | ¥7.0 billion | Parent only |
| Total assets | ¥154.4 billion | Parent only |
| Return on equity | 6.2% | Parent only |
| Equity-to-asset ratio | 69.9% | Parent only |
| Capital stock | ¥8.1 billion | Parent only |
| Payout ratio | 55.0% | Parent only |
| Basic earnings (loss) per share | 238.01 yen | Parent only |
| Net assets per share | 3,886.55 yen | Parent only |
Employees (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 4,842 people | Consolidated |
| Number of employees | 4,842 people | Consolidated |
| Average length of service (years) | 18 years | Parent only |
| Average length of service months | 8 months | Parent only |
| Average annual salary | ¥7.18 million | Parent only |
| Average age (years) | 45 years old | Parent only |
| Average age months | 0 months | Parent only |
| Number of employees | 36 people | Parent only |
| Number of employees | 36 people | Parent only |
Other disclosed items (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Discounted trade notes receivable | ¥46.00 million | Consolidated |
| Net sales to external customers | ¥215.0 billion | Consolidated |
| Average number of temporary employees | 827 people | Consolidated |
| Average number of temporary employees | 827 people | Consolidated |
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 0 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥39.0 billion | Consolidated |
| Write-downs of inventories | ¥0.2 billion | Consolidated |
| Depreciation | ¥33.6 billion | Consolidated |
| Number of consolidated subsidiaries | 36 companies | Consolidated |
| Average number of temporary employees | 3 people | Parent only |
| Average number of temporary employees | 3 people | Parent only |
| Total return on the share price index | 217.8% | Parent only |
Accounts unique to this company (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.8 billion | Consolidated |
| Revenue | ¥8.2 billion | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 15,619,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 628,900 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 largest holding company | 1 issues | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment largest holding 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 largest holding company | ¥0 | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment largest holding company | ¥36.00 million | Consolidated |
| Number of shares | 28,391,464 shares | Consolidated |
| Shareholding ratio treasury shares etc | 2.2% | Consolidated |
| Shareholding ratio | 56.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 628,900 shares | Consolidated |
| Number of voting rights | 277,308 units | Consolidated |
| Carrying amount on the balance sheet | ¥41.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥1.8 billion | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 216.9% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥39.0 billion | Consolidated |
Audit (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥40.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥15.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥75.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥15.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥34.00 million | Consolidated |
| Fees for non-audit services - total | ¥7.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥7.00 million | Consolidated |
Balance sheet (113 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.1 billion | Consolidated |
| Other | ¥4.5 billion | Consolidated |
| Other | ¥11.5 billion | Consolidated |
| Other | ¥11.2 billion | Consolidated |
| Other | ¥1.5 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.7 billion | Consolidated |
| Other, net | ¥1.0 billion | Consolidated |
| Goodwill | ¥0.6 billion | Consolidated |
| Goodwill | ¥0.6 billion | Consolidated |
| Lease obligations | ¥26.8 billion | Consolidated |
| Lease obligations | ¥12.8 billion | Consolidated |
| Lease assets | ¥3.00 million | Consolidated |
| Lease assets, net | ¥4.1 billion | Consolidated |
| Work in process | ¥0.9 billion | Consolidated |
| Retained earnings | ¥122.6 billion | Consolidated |
| Raw materials and supplies | ¥1.7 billion | Consolidated |
| Notes receivable - trade | ¥8.8 billion | Consolidated |
| Notes receivable - trade | ¥44.2 billion | Consolidated |
| Merchandise and finished goods | ¥3.8 billion | Consolidated |
| Non-current liabilities | ¥69.3 billion | Consolidated |
| Non-current assets | ¥174.3 billion | Consolidated |
| Land | ¥37.1 billion | Consolidated |
| Accounts receivable - trade | ¥35.4 billion | Consolidated |
| Contract liabilities | ¥0.4 billion | Consolidated |
| Buildings and structures, net | ¥29.2 billion | Consolidated |
| Construction in progress | ¥1.7 billion | Consolidated |
| Provision for directors' bonuses | ¥0.2 billion | Consolidated |
| Provision for directors' retirement benefits | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥9.6 billion | Consolidated |
| Investment securities | ¥2.3 billion | Consolidated |
| Notes and accounts payable - trade | ¥26.8 billion | Consolidated |
| Subscription rights to shares | ¥10.00 million | Consolidated |
| Property, plant and equipment | ¥162.6 billion | Consolidated |
| Income taxes payable | ¥3.0 billion | Consolidated |
| Shareholders' equity | ¥135.5 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥2.2 billion | Consolidated |
| Current liabilities | ¥87.7 billion | Consolidated |
| Current assets | ¥123.0 billion | Consolidated |
| Accumulated depreciation | ¥-207.7 billion | Consolidated |
| Foreign currency translation adjustment | ¥2.4 billion | Consolidated |
| Intangible assets | ¥2.2 billion | Consolidated |
| Cash and cash equivalents | ¥62.0 billion | Consolidated |
| Cash and deposits | ¥62.2 billion | Consolidated |
| Short-term loans payable | ¥5.3 billion | Consolidated |
| Net assets | ¥140.3 billion | Consolidated |
| Net assets | ¥140.3 billion | Consolidated |
| Total assets | ¥297.3 billion | Consolidated |
| Total assets | ¥297.3 billion | Consolidated |
| Deferred gains or losses on hedges | ¥2.00 million | Consolidated |
| Deferred tax liabilities | ¥0.6 billion | Consolidated |
| Deferred tax assets | ¥3.0 billion | Consolidated |
| Treasury stock | ¥-1.9 billion | Consolidated |
| Accounts payable facilities | ¥12.1 billion | Consolidated |
| Valuation and translation adjustments | ¥3.1 billion | Consolidated |
| Liabilities | ¥157.0 billion | Consolidated |
| Liabilities and net assets | ¥297.3 billion | Consolidated |
| Assets for rent net | ¥87.2 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-1.1 billion | Consolidated |
| Capital surplus | ¥6.7 billion | Consolidated |
| Capital stock | ¥8.1 billion | Consolidated |
| Asset retirement obligations | ¥1.2 billion | Consolidated |
| Provision for bonuses | ¥3.2 billion | Consolidated |
| Net defined benefit liability | ¥0.8 billion | Consolidated |
| Long-term loans payable | ¥38.6 billion | Consolidated |
| Long-term loans receivable | ¥93.00 million | Consolidated |
| Non-controlling interests | ¥1.8 billion | Consolidated |
| Current portion of long-term loans payable | ¥12.7 billion | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0 | Parent only |
| Other capital surplus | ¥0.2 billion | Parent only |
| Software | ¥20.00 million | Parent only |
| General reserve | ¥79.1 billion | Parent only |
| Retained earnings | ¥92.1 billion | Parent only |
| Legal retained earnings | ¥0.8 billion | Parent only |
| Advances received | ¥0.1 billion | Parent only |
| Prepaid expenses | ¥0 | Parent only |
| Non-current liabilities | ¥32.0 billion | Parent only |
| Non-current assets | ¥119.3 billion | Parent only |
| Land | ¥27.6 billion | Parent only |
| Construction in progress | ¥0 | Parent only |
| Provision for directors' bonuses | ¥55.00 million | Parent only |
| Investments and other assets | ¥91.7 billion | Parent only |
| Subscription rights to shares | ¥10.00 million | Parent only |
| Property, plant and equipment | ¥27.6 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued consumption taxes | ¥19.00 million | Parent only |
| Accrued expenses | ¥57.00 million | Parent only |
| Accounts payable - other | ¥33.00 million | Parent only |
| Shareholders' equity | ¥107.9 billion | Parent only |
| Current liabilities | ¥14.5 billion | Parent only |
| Current assets | ¥35.1 billion | Parent only |
| Intangible assets | ¥20.00 million | Parent only |
| Cash and deposits | ¥23.4 billion | Parent only |
| Short-term loans payable | ¥5.1 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥11.5 billion | Parent only |
| Net assets | ¥107.9 billion | Parent only |
| Net assets | ¥107.9 billion | Parent only |
| Total assets | ¥154.4 billion | Parent only |
| Deferred tax assets | ¥1.0 billion | Parent only |
| Retained earnings brought forward | ¥12.2 billion | Parent only |
| Treasury stock | ¥-1.9 billion | Parent only |
| Liabilities | ¥46.5 billion | Parent only |
| Liabilities and net assets | ¥154.4 billion | Parent only |
| Capital surplus | ¥9.6 billion | Parent only |
| Legal capital surplus | ¥9.4 billion | Parent only |
| Capital stock | ¥8.1 billion | Parent only |
| Provision for bonuses | ¥18.00 million | Parent only |
| Long-term loans payable | ¥32.0 billion | Parent only |
| Shares of subsidiaries and associates | ¥31.7 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥59.0 billion | Parent only |
| Deposits received | ¥3.00 million | Parent only |
| Current portion of long-term loans payable | ¥8.9 billion | Parent only |
Statement of income (110 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.6 billion | Consolidated |
| Other | ¥69.00 million | Consolidated |
| Other | ¥23.3 billion | Consolidated |
| Other comprehensive income | ¥-1.3 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.2 billion | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated |
| Gain on sales of scrap | ¥0.1 billion | Consolidated |
| Insurance expenses | ¥3.4 billion | Consolidated |
| Dividends from surplus | ¥-3.5 billion | Consolidated |
| Comprehensive income | ¥10.9 billion | Consolidated |
| Insurance | ¥0.2 billion | Consolidated |
| Interest income | ¥97.00 million | Consolidated |
| Guaranty money income | ¥0.2 billion | Consolidated |
| Dividend income | ¥55.00 million | Consolidated |
| Cost of merchandise and finished goods sold | ¥28.9 billion | Consolidated |
| Net sales of merchandise and finished goods | ¥40.2 billion | Consolidated |
| Operating income | ¥19.6 billion | Consolidated |
| Operating income | ¥19.6 billion | Consolidated |
| Non-operating income | ¥1.2 billion | Consolidated |
| Non-operating expenses | ¥2.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥31.8 billion | Consolidated |
| Gain on sales of non-current assets | ¥28.00 million | Consolidated |
| Loss on sales and retirement of noncurrent assets | ¥0.2 billion | Consolidated |
| Cost of sales | ¥127.9 billion | Consolidated |
| Gross profit (loss) | ¥87.1 billion | Consolidated |
| Net sales | ¥215.0 billion | Consolidated |
| Net sales | ¥215.0 billion | Consolidated |
| Net income | ¥12.1 billion | Consolidated |
| Net income | ¥12.1 billion | Consolidated |
| Net income (loss) | ¥12.2 billion | Consolidated |
| Net income (loss) | ¥12.2 billion | Consolidated |
| Provision for directors' bonuses | ¥0.2 billion | Consolidated |
| Provision for directors' retirement benefits | ¥59.00 million | Consolidated |
| Gain on sales of investment securities | ¥22.00 million | Consolidated |
| Loss on valuation of investment securities | ¥71.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-4.2 billion | Consolidated |
| Gain on extinguishment of tie-in shares | ¥80.00 million | Consolidated |
| Interest expenses | ¥1.8 billion | Consolidated |
| Increases in cash and cash equivalents from newly consolidated subsidiaries | ¥91.00 million | Consolidated |
| Income taxes - current | ¥6.1 billion | Consolidated |
| Income taxes | ¥5.9 billion | Consolidated |
| Income taxes - deferred | ¥-0.2 billion | Consolidated |
| Depreciation | ¥4.3 billion | Consolidated |
| Impairment loss | ¥53.00 million | Consolidated |
| Foreign exchange losses | ¥0.1 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-1.5 billion | Consolidated |
| Extraordinary income | ¥0.1 billion | Consolidated |
| Extraordinary loss | ¥0.9 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-0.2 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥12.3 billion | Consolidated |
| Income (loss) before income taxes | ¥18.1 billion | Consolidated |
| Income (loss) before income taxes | ¥18.1 billion | Consolidated |
| Ordinary income | ¥18.8 billion | Consolidated |
| Salaries and bonuses | ¥24.3 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥1.00 million | Consolidated |
| Disposal of treasury stock | ¥4.00 million | Consolidated |
| Purchase of treasury stock | ¥-1.00 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥10.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-15.2 billion | Consolidated |
| Selling, general and administrative expenses | ¥67.5 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.3 billion | Consolidated |
| Rent expenses | ¥7.2 billion | Consolidated |
| Rent cost | ¥99.0 billion | Consolidated |
| Rental income | ¥174.8 billion | Consolidated |
| Provision for bonuses | ¥3.0 billion | Consolidated |
| Retirement benefit expenses | ¥0.9 billion | Consolidated |
| Change of scope of consolidation | ¥-0.6 billion | Consolidated |
| Loss on sale of shares of subsidiaries and associates | ¥0.6 billion | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥-0.5 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥1.00 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥62.00 million | Consolidated |
| Increase in cash and cash equivalents resulting from merger with unconsolidated subsidiaries cce | ¥39.00 million | Consolidated |
| Other | ¥34.00 million | Parent only |
| Other | ¥23.00 million | Parent only |
| Cost of real estate rent | ¥0.1 billion | Parent only |
| Rent income of real estate | ¥1.4 billion | Parent only |
| Dividends from surplus | ¥-3.5 billion | Parent only |
| Interest income | ¥0.9 billion | Parent only |
| Commission fee | ¥13.00 million | Parent only |
| Dividend income | ¥5.8 billion | Parent only |
| Operating income | ¥6.8 billion | Parent only |
| Operating revenue | ¥8.2 billion | Parent only |
| Non-operating income | ¥0.9 billion | Parent only |
| Non-operating expenses | ¥0.8 billion | Parent only |
| Operating expenses | ¥1.4 billion | Parent only |
| Net income (loss) | ¥6.6 billion | Parent only |
| Net income (loss) | ¥6.6 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Provision for directors' bonuses | ¥55.00 million | Parent only |
| Interest expenses | ¥0.5 billion | Parent only |
| Commission fees | ¥0.7 billion | Parent only |
| Income taxes - current | ¥0.4 billion | Parent only |
| Income taxes | ¥0.4 billion | Parent only |
| Income taxes - deferred | ¥-14.00 million | Parent only |
| Depreciation | ¥8.00 million | Parent only |
| Impairment loss | ¥43.00 million | Parent only |
| Foreign exchange losses | ¥0.3 billion | Parent only |
| Extraordinary loss | ¥43.00 million | Parent only |
| Taxes and dues | ¥0.2 billion | Parent only |
| Income (loss) before income taxes | ¥7.0 billion | Parent only |
| Consulting fee income | ¥1.1 billion | Parent only |
| Ordinary income | ¥7.0 billion | Parent only |
| Salaries and bonuses | ¥0.1 billion | Parent only |
| Disposal of treasury stock | ¥4.00 million | Parent only |
| Purchase of treasury stock | ¥-1.00 million | Parent only |
| Selling, general and administrative expenses | ¥1.2 billion | Parent only |
| Rent expenses | ¥1.00 million | Parent only |
| Provision for bonuses | ¥18.00 million | Parent only |
Statement of changes in equity (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥6.0 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-1.6 billion | Consolidated |
| Total changes during the period | ¥3.1 billion | Parent only |
Statement of cash flows (48 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.4 billion | Consolidated |
| Other | ¥0 | Consolidated |
| Other | ¥-1.00 million | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated |
| Repayments of lease obligations | ¥-12.2 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.2 billion | Consolidated |
| Interest expenses paid | ¥-1.8 billion | Consolidated |
| Interest and dividends income received | ¥0.2 billion | Consolidated |
| Repayments of installment payables | ¥-15.00 million | Consolidated |
| Interest and dividend income | ¥-0.2 billion | Consolidated |
| Loss gain on sales and retirement of noncurrent assets | ¥0.2 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥2.4 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.2 billion | Consolidated |
| Payments into time deposits | ¥-0.2 billion | Consolidated |
| Subtotal | ¥41.0 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥18.00 million | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥-37.00 million | Consolidated |
| Purchase of investment securities | ¥-4.00 million | Consolidated |
| Proceeds from sales of investment securities | ¥45.00 million | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-22.00 million | Consolidated |
| Valuation gains (losses) on investment securities | ¥71.00 million | Consolidated |
| Loss gain on extinguishment of tie in shares | ¥-80.00 million | Consolidated |
| Interest expenses | ¥1.8 billion | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥0.2 billion | Consolidated |
| Payments for lease and guarantee deposits | ¥-0.4 billion | Consolidated |
| Purchase of property plant and equipment | ¥-4.2 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.4 billion | Consolidated |
| Decrease (increase) in inventories | ¥1.8 billion | Consolidated |
| Income taxes paid | ¥-7.5 billion | Consolidated |
| Depreciation | ¥33.6 billion | Consolidated |
| Impairment loss | ¥53.00 million | Consolidated |
| Purchase of intangible assets | ¥-0.3 billion | Consolidated |
| Net increase (decrease) in short-term borrowings | ¥-0.3 billion | Consolidated |
| Decrease increase in short term loans receivable | ¥-29.00 million | Consolidated |
| Redemption of bonds | ¥-0.7 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥20.00 million | Consolidated |
| Purchase of property, leased assets | ¥-19.3 billion | Consolidated |
| Increase (decrease) in provision for bonuses | ¥66.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-0.1 billion | Consolidated |
| Proceeds from sales of shares of subsidiaries resulting in change in scope of consolidation | ¥0.1 billion | Consolidated |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥-1.3 billion | Consolidated |
| Dividends | ¥-3.5 billion | Consolidated |
| Proceeds from long term loans payable | ¥14.3 billion | Consolidated |
| Repayment of long term loans payable | ¥-11.4 billion | Consolidated |
| Payments of long-term loans receivable | ¥-2.00 million | Consolidated |
| Collection of long-term loans receivable | ¥5.00 million | Consolidated |
| Loss (gain) on sale of shares of subsidiaries and associates | ¥0.6 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-44.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥31.8 billion | Consolidated | Disclosed |
| Dividend per share | 131 | Parent only | Disclosed |
| Number of employees | 4,842 | Consolidated | Disclosed |
| Net assets | ¥140.3 billion | Consolidated | Disclosed |
| Net sales | ¥215.0 billion | Consolidated | Disclosed |
| Operating income | ¥19.6 billion | Consolidated | Disclosed |
| Operating revenue | ¥8.2 billion | Parent only | Disclosed |
| Ordinary income | ¥18.8 billion | Consolidated | Disclosed |
| Net income | ¥12.1 billion | Consolidated | Disclosed |
| Total assets | ¥297.3 billion | Consolidated | Disclosed |
| Operating margin | 9.1% | Consolidated | Calculated |
| Net margin | 5.6% | Consolidated | Calculated |
| Sales per employee | 44393639 yen | Consolidated | Calculated |
| Total asset turnover | 0.72 times | Consolidated | Calculated |
| Net assets to total assets | 47.2% | Consolidated | Calculated |