Ano Kaisha no Shikumi
Search
Menu

NAC

NAC CO .,LTD.

Company highlights

The largest segment by revenue is Rental, at 31.5% of the total.

Key figures

Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP

RevenueDisclosed ¥58.9B
Operating marginCalculated 4.2%
Net assets to total assetsCalculated 59.5%

Company profile

Securities code 9788 / EDINET code E04934 / Services / Fiscal year end March 31

新宿区西新宿１丁目２５番１号／Capital stock ¥4,000 million
Address, capital stock, fiscal year end and industry: the FSA’s EDINET code list.

Company details
吉村 寛 Representative
15 Consolidated subsidiaries

Tables scroll sideways

Disclosed data

Source: Annual Securities Report (Apr 2025 to Mar 2026) · filed 2026-06-25

Profitability ★★☆☆☆position among all companies 4.2%
Growth (revenue, 4-year average) ★★☆☆☆position among all companies 1.8%
Capital efficiency ★★★☆☆position among all companies 7.2%

Business activities and revenue composition

NAC

Revenue and profit by business segment

Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed

SalesProfit RentalRental Sales 31.5% 31% Profit 37.6% 38% クリクラ事業クリクラ事業 Sales 28.2% 28% Profit 46.8% 47% HousingHousing Sales 20.5% 20% Profit 7.0% 7% 美容・健康事業美容・健康事業 Sales 11.7% 12% Profit 6.3% 6% 建築コンサルティング事…建築コンサルティング事業 Sales 8.2% 8% Profit 2.3% 2%
BusinessNet sales to external customers Operating income
This yearShareLast year This yearShareMarginLast year
Rental ¥17.9 billion 31.5% ¥17.8 billion ¥1.5 billion 37.6% 8.3% ¥1.6 billion
クリクラ事業 ¥16.0 billion 28.2% ¥15.6 billion ¥1.8 billion 46.8% 11.5% ¥1.6 billion
Housing ¥11.7 billion 20.5% ¥13.4 billion ¥0.3 billion 7.0% 2.4% ¥0.4 billion
美容・健康事業 ¥6.6 billion 11.7% ¥6.5 billion ¥0.2 billion 6.3% 3.7% ¥0.3 billion
建築コンサルティング事業 ¥4.7 billion 8.2% ¥5.3 billion ¥92.00 million 2.3% 2.0% ¥0.4 billion
Total of the businesses ¥57.0 billion100.0% ¥3.9 billion 100.0%

Revenue and profit

NAC

Period Apr 2025 to Mar 2026Source Annual securities reports

Net sales and operating revenue ¥58.9B　100% Cost of sales ¥30.5B　52% Selling, general and administrative expenses ¥25.9B　44% Operating income ¥2.5B　4%
Amounts by account
GroupAccountAmountConsolidated / Non-consolidated
Selling, general and administrative expenses Other ¥9.8 billion Consolidated
Salaries and allowances ¥7.6 billion Consolidated
Advertising and promotion expenses ¥3.1 billion Consolidated
Traveling and transportation expenses ¥2.1 billion Parent only
Sales commission ¥1.9 billion Consolidated
Rent expenses ¥1.7 billion Consolidated
Provision for bonuses ¥0.8 billion Consolidated
Depreciation ¥0.7 billion Consolidated
Amortization of goodwill ¥0.2 billion Consolidated
Provision of allowance for doubtful accounts ¥0.1 billion Consolidated
Profit by stage Gross profit (loss) ¥28.4 billion Consolidated
Ordinary income ¥2.5 billion Consolidated
Operating income ¥2.5 billion Consolidated
Net income ¥1.6 billion Consolidated

NAC

Selling, general and administrative expenses

Period Apr 2025 to Mar 2026Source Annual securities reports

Other ¥9.8 billion (37.5%)37%Salaries and allowances ¥7.6 billion (28.9%)29%Advertising and promotion expenses ¥3.1 billion (11.9%)12%Traveling and transportation expenses ¥2.1 billion (8.1%)8%Sales commission ¥1.9 billion (7.1%)7%Rent expenses ¥1.7 billion (6.5%)7%¥26.2B
  • Other　¥9.8 billion
  • Salaries and allowances　¥7.6 billion
  • Advertising and promotion expenses　¥3.1 billion
  • Traveling and transportation expenses　¥2.1 billion
  • Sales commission　¥1.9 billion
  • Rent expenses　¥1.7 billion

Performance, financial position and capital allocation

Finance
59.5% Net assets to total assets Industry median 55.2% FY ending 3/2026 · consolidated / calculated
4.2% Return on assets (ROA)
¥552.65 Net assets per share
¥0.9 billion Free cash flow
¥38.9 billion Total assets
¥0.7 billion Goodwill (the part of the acquisition price above the net assets acquired)
Capital allocation
53.5% Cash conversion Industry median 106.7% FY ending 3/2026 · consolidated / calculated
1.9% Increase in working capital ★★★★☆ position among all companies FY ending 3/2026 · consolidated / calculated
40.6% Property, plant and equipment purchases relative to depreciation ★★☆☆☆ position among all companies FY ending 3/2026 · consolidated / calculated
69.8% Return to shareholders ★★★★★ position among all companies FY ending 3/2026 · consolidated / calculated
-1.8% Extraordinary gains and losses relative to ordinary profit ★★☆☆☆ position among all companies FY ending 3/2026 · consolidated / calculated
4.5% Investment securities to net assets ★★☆☆☆ position among all companies FY ending 3/2026 · consolidated / calculated

Long-term changes in performance

Period 2013 to 2026Disclosed

Revenue ×0.81 from 2013 to 2026

NAC

Long-term revenue, profit and asset trends

Period 2013 to 2026Source Annual securities reportsDisclosed

Mark on the chart
92 61 31 0 2013 2015 2017 2019 2021 2023 2025 2026 Net sales and operating revenue Ordinary income 2014　Net sales year on year +26.2% 2015　Ordinary income (loss) as a share of revenue -3.4 points 2021　Net sales year on year -37.1%, Ordinary income (loss) as a share of revenue +2.5 points 59Latest value 2026 59¥ billion 92Highest in the period shown 2014 92¥ billion 54Lowest in the period shown 2024 54¥ billion ¥ billion

NAC

Recent performance trends

Source Annual securities reports

60 40 20 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 2013 to 2026Disclosed

Item20222023202420252026
Net sales ¥54.9B ¥57.1B ¥54.4B ¥59.8B ¥58.9B
Year on year (%) -1.1% +3.9% -4.6% +9.8% -1.5%
Ordinary income (loss) ¥2.8B ¥3.2B ¥2.4B ¥3.0B ¥2.5B
Change from prior year +4.1% +16.2% -26.3% +26.3% -17.7%
Ordinary income (loss) as a share of Net sales 5.1% 5.7% 4.4% 5.0% 4.2%
Change (percentage points) +0.3 points +0.6 points -1.3 points +0.7 points -0.8 points

Fiscal periods marked for changes

  • 2014Net sales year on year +26.2%
  • 2015Ordinary income (loss) as a share of revenue -3.4 points
  • 2021Net sales year on year -37.1%, Ordinary income (loss) as a share of revenue +2.5 points

NAC

Earnings and net assets per share over time

Unit yenSource Annual securities reports

45 30 15 0 4 years ago 3 years ago 2 years ago Last year This year Earnings per share yen 553 368 184 0 4 years ago 3 years ago 2 years ago Last year This year Net assets per share yen

NAC

Return on equity over time

Unit %Source Annual securities reports

9 6 3 0 4 years ago 3 years ago 2 years ago Last year This year Return on equity (ROE, %)
Consolidated indicators (14 items)
Item4 years ago3 years ago2 years agoLast yearThis year
Net sales ¥54.9 billion ¥57.1 billion ¥54.4 billion ¥59.8 billion ¥58.9 billion
Ordinary income (loss) ¥2.8 billion ¥3.2 billion ¥2.4 billion ¥3.0 billion ¥2.5 billion
Net income (loss) attributable to owners of parent ¥1.7 billion ¥2.0 billion ¥1.4 billion ¥1.4 billion ¥1.6 billion
Comprehensive income ¥1.8 billion ¥2.0 billion ¥1.3 billion ¥1.4 billion ¥1.6 billion
Net assets ¥22.1 billion ¥23.2 billion ¥22.7 billion ¥22.4 billion ¥23.1 billion
Total assets ¥39.7 billion ¥38.7 billion ¥37.6 billion ¥38.2 billion ¥38.9 billion
Net assets per share 491.6 yen 516.31 yen 527.92 yen 536.36 yen 552.65 yen
Basic earnings (loss) per share 38.09 yen 44.57 yen 33.22 yen 31.83 yen 39.03 yen
Equity-to-asset ratio 55.5% 59.9% 60.4% 58.6% 59.5%
Return on equity 7.9% 8.8% 6.3% 6.1% 7.2%
Net cash provided by (used in) operating activities ¥2.8 billion ¥1.7 billion ¥-10.00 million ¥4.1 billion ¥1.3 billion
Net cash provided by (used in) investing activities ¥-1.1 billion ¥-0.4 billion ¥-1.1 billion ¥-0.6 billion ¥-0.4 billion
Net cash provided by (used in) financing activities ¥-3.7 billion ¥-2.6 billion ¥-1.9 billion ¥-3.1 billion ¥-1.0 billion
Cash and cash equivalents ¥12.2 billion ¥11.0 billion ¥8.1 billion ¥8.6 billion ¥8.5 billion
Parent only indicators (14 items)
Item4 years ago3 years ago2 years agoLast yearThis year
Net sales ¥33.0 billion ¥33.0 billion ¥33.3 billion ¥34.2 billion ¥34.1 billion
Ordinary income (loss) ¥1.9 billion ¥2.4 billion ¥2.4 billion ¥2.8 billion ¥1.6 billion
Net income (loss) ¥1.1 billion ¥1.3 billion ¥1.4 billion ¥1.6 billion ¥0.9 billion
Capital stock ¥6.7 billion ¥6.7 billion ¥6.7 billion ¥6.7 billion ¥6.7 billion
Total number of issued shares (common stock) 24,306,750 shares 24,306,750 shares 46,613,500 shares 46,613,500 shares 46,613,500 shares
Net assets ¥23.7 billion ¥24.1 billion ¥23.7 billion ¥23.6 billion ¥23.6 billion
Total assets ¥38.2 billion ¥36.9 billion ¥35.8 billion ¥35.5 billion ¥35.8 billion
Net assets per share 527.87 yen 535.76 yen 549.84 yen 564.94 yen 563.51 yen
Dividend per share 19 yen 20 yen 21 yen 22 yen 22 yen
Interim dividend per share 4.5 yen 5 yen 5 yen 5 yen 5 yen
Basic earnings (loss) per share 25.39 yen 28.81 yen 33.3 yen 37.71 yen 21.13 yen
Equity-to-asset ratio 62.0% 65.2% 66.1% 66.5% 65.8%
Return on equity 4.8% 5.4% 6.0% 6.9% 3.8%
Payout ratio 74.8% 69.4% 63.2% 58.3% 104.1%

Dividend history

Source: reporting company’s key figures, annual securities reports · 14 years (2013 to 2026)Parent-onlyDisclosed

0 periods Consecutive increases (own definition) through FY ending 3/2026
2 periods Consecutive periods with dividends (site definition) through FY ending 3/2026
+0.0% Dividend growth (year on year)
Fewer than six years Dividend growth (5-year annual rate)
Fiscal yearAnnual dividend per share Of which interimPayout ratio (as reported, parent only) Flag
FY ending 3/2026 ¥22 ¥5 104.1%
FY ending 3/2025 ¥22 ¥5 58.3%
FY ending 3/2024 ¥21 ¥5 63.2% Stock split or share consolidation noted
FY ending 3/2023 ¥20 ¥5 69.4%
FY ending 3/2022 ¥19 ¥4.5 74.8%
FY ending 3/2021 ¥44 ¥9 137.8%
FY ending 3/2020 ¥22 ¥9 29.1%
FY ending 3/2019 ¥34 ¥8 57.6%
FY ending 3/2018 ¥18 ¥18 22.7%
FY ending 3/2017 ¥27 ¥19 43.6%
FY ending 3/2016 ¥38 ¥19 65.5%
FY ending 3/2015 ¥38 ¥20 30.1%
FY ending 3/2014 ¥36 ¥17 53.9% Stock split or share consolidation noted
FY ending 3/2013 ¥61 ¥30 53.3%

NAC

Dividends per share over time

Unit yenSource Annual securities reports

22 15 7 0 4 years ago 3 years ago 2 years ago Last year This year Dividend per share yen

Shareholder composition

As of 2026-03-31Disclosed

Share ownership by holder category

39,069 Shareholders
0.73% Foreign holders (total) Industry median 3.64%
46.02% Individuals and others Industry median 52.53%

NAC

Unit %Source Annual securities reports

  • Financial institutions4.71%
  • Securities firms0.55%
  • Other corporations48.01%
  • Foreign holders (institutions)0.70%
  • Foreign holders (individuals)0.03%
  • Individuals and others46.02%

Major shareholders

RankShareholderShareholding ratioShares held
1 株式会社ダスキン 27.88% 11,738,200
2 株式会社ヤマダホールディングス 10.63% 4,476,200
3 株式会社キャピタル 7.72% 3,251,000
4 日本マスタートラスト信託銀行株式会社(信託口) 3.67% 1,544,100
5 ナック従業員持株会 3.6% 1,514,179
6 レモンガス株式会社 3.46% 1,455,000
7 エクセレント株主会 1.84% 773,718
8 株式会社ブリリアントフューチャー 1.66% 698,500
9 西山 文江 1.4% 589,372
10 西山 由之 1.07% 452,368

Research and development expenses and capital expenditure

Source: R&D and capital expenditure sections, annual securities reports · 6 years (2016 to 2026)Disclosed

¥0.00 million Research and development
¥0.6 billion Capital expenditure 1.0% of revenue (industry median 2.3%)
Fiscal year Research and development Capital expenditure
FY ending 3/2026 ¥0.00 million ¥0.6 billion
FY ending 3/2025 ¥2.00 million Could not be retrieved
FY ending 3/2021 ¥3.00 million ¥0.7 billion
FY ending 3/2020 ¥2.00 million Could not be retrieved
FY ending 3/2017 ¥57.00 million Could not be retrieved
FY ending 3/2016 ¥56.00 million Could not be retrieved

Revenue scale in the same industry

NAC

Source Annual securities reports of each company

Services: 671 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed

Workforce information

Source: Annual Securities Report (Apr 2025 to Mar 2026)Parent-onlyDisclosed

1,154 Employees (parent only) Industry median 130
39.7 Average age Industry median 38.8
10.4 years Average length of service Industry median 6.6 years
¥5.42 million Average annual salary Industry median ¥5.89 million
People and organisation
34.7¥ million Sales per employee Industry median 24.2¥ million FY ending 3/2026 · consolidated / calculated
¥1.46 million Operating income per employee
52.8% Wage gap between men and women
7.3% Women in managerial positions
37.5% Men taking childcare leave
548 Average temporary staff

Administrative filings and published information

Greenhouse gas emissions

Reported to the government for fiscal 2023Disclosed

CategoryEmissions
特定事業所排出者3,603 t-CO2

Audit and disclosure information

Annual securities report, year ended 2026-03-31Disclosed

ItemValue
Audit firm RSM清和監査法人
Audit fees (this year, total) ¥46.00 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) (28 items)

ItemValueConsolidated / Non-consolidated
Comprehensive income ¥1.6 billion Consolidated
Net cash provided by (used in) operating activities ¥1.3 billion Consolidated
Net sales ¥58.9 billion Consolidated
Net cash provided by (used in) investing activities ¥-0.4 billion Consolidated
Cash and cash equivalents ¥8.5 billion Consolidated
Net assets ¥23.1 billion Consolidated
Ordinary income (loss) ¥2.5 billion Consolidated
Total assets ¥38.9 billion Consolidated
Return on equity 7.2% Consolidated
Equity-to-asset ratio 59.5% Consolidated
Net income (loss) attributable to owners of parent ¥1.6 billion Consolidated
Net cash provided by (used in) financing activities ¥-1.0 billion Consolidated
Basic earnings (loss) per share 39.03 yen Consolidated
Net assets per share 552.65 yen Consolidated
Dividend per share 22 yen Parent only
Net sales ¥34.1 billion Parent only
Net income (loss) ¥0.9 billion Parent only
Total number of issued shares (common stock) 46,613,500 shares Parent only
Net assets ¥23.6 billion Parent only
Ordinary income (loss) ¥1.6 billion Parent only
Total assets ¥35.8 billion Parent only
Return on equity 3.8% Parent only
Equity-to-asset ratio 65.8% Parent only
Capital stock ¥6.7 billion Parent only
Payout ratio 104.1% Parent only
Interim dividend per share 5 yen Parent only
Basic earnings (loss) per share 21.13 yen Parent only
Net assets per share 563.51 yen Parent only

Employees (11 items)

ItemValueConsolidated / Non-consolidated
Number of employees 1,699 people Consolidated
Number of employees 1,699 people Consolidated
Wage gap between men and women (all employees) 52.8% Parent only
Average length of service (years) 10.45 years Parent only
Average annual salary ¥5.42 million Parent only
Average age (years) 39.68 years old Parent only
Number of employees 1,154 people Parent only
Number of employees 1,154 people Parent only
Number of employees 1,154 people Parent only
Wage gap between men and women (regular employees) 70.5% Parent only
Wage gap between men and women (non-regular employees) 85.9% Parent only

Other disclosed items (12 items)

ItemValueConsolidated / Non-consolidated
Net sales to external customers ¥58.9 billion Consolidated
Average number of temporary employees 548 people Consolidated
Average number of temporary employees 548 people Consolidated
Increase in property plant and equipment and intangible assets ¥0.6 billion Consolidated
Depreciation ¥0.8 billion Consolidated
Number of consolidated subsidiaries 15 companies Consolidated
Rate of male employees taking childcare leave (all employees) 37.5% Parent only
Average number of temporary employees 364 people Parent only
Average number of temporary employees 364 people Parent only
Average number of temporary employees 364 people Parent only
Total return on the share price index 202.2% Parent only
Ratio of female employees in managerial positions 7.3% Parent only

Shares (16 items)

ItemValueConsolidated / Non-consolidated
Number of shares held 26,492,637 shares Consolidated
Total number of shares held treasury shares etc 4,517,000 shares Consolidated
Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment reporting 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 reporting company 1 issues Consolidated
Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company ¥26.00 million Consolidated
Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company ¥69.00 million Consolidated
Number of shares 46,613,500 shares Consolidated
Shareholding ratio treasury shares etc 9.7% Consolidated
Shareholding ratio 62.9% Consolidated
Number of shares held in own name treasury shares etc 4,517,000 shares Consolidated
Number of voting rights 420,670 units Consolidated
Carrying amount on the balance sheet ¥6.00 million Consolidated
Carrying amount on the balance sheet ¥0.4 billion Consolidated
Number of issues 5 issues Consolidated
Number of issues 3 issues Consolidated
Total shareholder return 130.8% Parent only

Property and facilities (1 items)

ItemValueConsolidated / Non-consolidated
Capital expenditures ¥0.6 billion Consolidated

Audit (2 items)

ItemValueConsolidated / Non-consolidated
Fees for audit and attestation services - reporting company ¥46.00 million Consolidated
Fees for audit and attestation services - total ¥46.00 million Consolidated

Accounts unique to this company (5 items)

ItemValueConsolidated / Non-consolidated
Revenue ¥68.00 million Consolidated
Revenue ¥8.00 million Consolidated
Revenue ¥56.00 million Consolidated
Change in average annual salary from the previous year 11.3% Parent only
Revenue ¥1.1 billion Parent only

Balance sheet (157 items)

ItemValueConsolidated / Non-consolidated
Other ¥0.3 billion Consolidated
Other ¥0.6 billion Consolidated
Other ¥1.2 billion Consolidated
Other ¥2.5 billion Consolidated
Other ¥0.4 billion Consolidated
Valuation difference on available-for-sale securities ¥0.2 billion Consolidated
Goodwill ¥0.7 billion Consolidated
Goodwill ¥0.7 billion Consolidated
Reserve for loyalty awards credits ¥44.00 million Consolidated
Lease obligations ¥90.00 million Consolidated
Lease obligations ¥0.4 billion Consolidated
Lease assets ¥3.2 billion Consolidated
Lease assets, net ¥0.7 billion Consolidated
Real estate for sale in process ¥2.2 billion Consolidated
Provision for loss on guarantees ¥81.00 million Consolidated
Deferred tax liabilities for land revaluation ¥13.00 million Consolidated
Retained earnings ¥15.9 billion Consolidated
Raw materials and supplies ¥0.4 billion Consolidated
Notes receivable - trade ¥4.00 million Consolidated
Notes and accounts receivable trade ¥5.7 billion Consolidated
Merchandise and finished goods ¥3.5 billion Consolidated
Right of trademark ¥0.1 billion Consolidated
Non-current liabilities ¥3.9 billion Consolidated
Non-current assets ¥14.0 billion Consolidated
Land ¥2.5 billion Consolidated
Revaluation reserve for land ¥-0.9 billion Consolidated
Accounts receivable - trade ¥5.7 billion Consolidated
Contract liabilities ¥0.8 billion Consolidated
Provision for warranties for completed construction ¥74.00 million Consolidated
Tools, furniture and fixtures ¥1.6 billion Consolidated
Tools, furniture and fixtures ¥0.4 billion Consolidated
Guarantee deposits ¥1.6 billion Consolidated
Buildings and structures ¥9.7 billion Consolidated
Buildings and structures, net ¥4.5 billion Consolidated
Construction in progress ¥4.00 million Consolidated
Provision for management board incentive plan trust-NCL ¥5.00 million Consolidated
Investments and other assets ¥4.1 billion Consolidated
Investment securities ¥1.0 billion Consolidated
Property, plant and equipment ¥8.4 billion Consolidated
Costs on uncompleted construction contracts ¥0.4 billion Consolidated
Income taxes payable ¥0.6 billion Consolidated
Accounts payable - other ¥1.8 billion Consolidated
Shareholders' equity ¥23.8 billion Consolidated
Machinery, equipment and vehicles ¥0.9 billion Consolidated
Machinery, equipment and vehicles, net ¥0.2 billion Consolidated
Current liabilities ¥11.8 billion Consolidated
Current assets ¥24.9 billion Consolidated
Accumulated depreciation ¥-2.6 billion Consolidated
Accumulated depreciation ¥-1.2 billion Consolidated
Accumulated depreciation ¥-5.2 billion Consolidated
Accumulated depreciation ¥-0.7 billion Consolidated
Intangible assets ¥1.5 billion Consolidated
Cash and cash equivalents ¥8.5 billion Consolidated
Cash and deposits ¥8.5 billion Consolidated
Short-term loans payable ¥2.7 billion Consolidated
Claims provable in bankruptcy claims provable in rehabilitation and other ¥0.7 billion Consolidated
Net assets ¥23.1 billion Consolidated
Net assets ¥23.1 billion Consolidated
Total assets ¥38.9 billion Consolidated
Total assets ¥38.9 billion Consolidated
Deferred gains or losses on hedges ¥-4.00 million Consolidated
Deferred tax liabilities ¥71.00 million Consolidated
Deferred tax assets ¥0.9 billion Consolidated
Treasury stock ¥-2.2 billion Consolidated
Valuation and translation adjustments ¥-0.7 billion Consolidated
Liabilities ¥15.8 billion Consolidated
Liabilities and net assets ¥38.9 billion Consolidated
Real estate for sale ¥1.9 billion Consolidated
Accounts payable - trade ¥2.0 billion Consolidated
Allowance for doubtful accounts ¥-0.6 billion Consolidated
Allowance for doubtful accounts ¥-0.1 billion Consolidated
Capital surplus ¥3.4 billion Consolidated
Capital stock ¥6.7 billion Consolidated
Asset retirement obligations ¥0.6 billion Consolidated
Provision for bonuses ¥0.8 billion Consolidated
Net defined benefit liability ¥0.3 billion Consolidated
Long-term loans payable ¥2.6 billion Consolidated
Long-term loans receivable ¥4.00 million Consolidated
Customer relationship ¥0.2 billion Consolidated
Customer relationship ¥0.2 billion Consolidated
Current portion of long-term loans payable ¥1.3 billion Consolidated
Other ¥0.2 billion Parent only
Other ¥0.3 billion Parent only
Other ¥0.1 billion Parent only
Other ¥70.00 million Parent only
Valuation difference on available-for-sale securities ¥0.2 billion Parent only
Other capital surplus ¥21.00 million Parent only
Goodwill ¥24.00 million Parent only
Software ¥0.3 billion Parent only
Reserve for loyalty awards credits ¥44.00 million Parent only
Lease obligations ¥32.00 million Parent only
Lease obligations ¥0.4 billion Parent only
Lease assets, net ¥0.6 billion Parent only
Provision for loss on guarantees ¥81.00 million Parent only
Deferred tax liabilities for land revaluation ¥13.00 million Parent only
General reserve ¥3.5 billion Parent only
Retained earnings ¥16.3 billion Parent only
Legal retained earnings ¥0.3 billion Parent only
Advances received ¥0.3 billion Parent only
Prepaid expenses ¥0.7 billion Parent only
Advance payments trade ¥0.3 billion Parent only
Raw materials and supplies ¥0.1 billion Parent only
Merchandise and finished goods ¥1.4 billion Parent only
Non-current liabilities ¥3.2 billion Parent only
Non-current assets ¥18.9 billion Parent only
Land ¥2.0 billion Parent only
Revaluation reserve for land ¥-0.9 billion Parent only
Accounts receivable - trade ¥4.2 billion Parent only
Tools, furniture and fixtures ¥0.4 billion Parent only
Guarantee deposits ¥1.2 billion Parent only
Guarantee deposits ¥0.8 billion Parent only
Buildings, net ¥3.6 billion Parent only
Construction in progress ¥4.00 million Parent only
Provision for management board incentive plan trust-NCL ¥5.00 million Parent only
Investments and other assets ¥11.8 billion Parent only
Investment securities ¥1.0 billion Parent only
Property, plant and equipment ¥6.7 billion Parent only
Income taxes payable ¥0.4 billion Parent only
Accrued expenses ¥0.2 billion Parent only
Accounts payable - other ¥1.4 billion Parent only
Shareholders' equity ¥24.3 billion Parent only
Structures, net ¥53.00 million Parent only
Machinery, equipment and vehicles, net ¥0.1 billion Parent only
Current liabilities ¥9.1 billion Parent only
Current assets ¥16.9 billion Parent only
Intangible assets ¥0.4 billion Parent only
Cash and deposits ¥5.4 billion Parent only
Short-term loans payable ¥2.7 billion Parent only
Short-term loans receivable with resale agreement ¥14.00 million Parent only
Claims provable in bankruptcy claims provable in rehabilitation and other ¥0.6 billion Parent only
Advances paid ¥0.1 billion Parent only
Net assets ¥23.6 billion Parent only
Net assets ¥23.6 billion Parent only
Total assets ¥35.8 billion Parent only
Deferred gains or losses on hedges ¥-4.00 million Parent only
Deferred tax assets ¥0.7 billion Parent only
Retained earnings brought forward ¥12.5 billion Parent only
Treasury stock ¥-2.2 billion Parent only
Valuation and translation adjustments ¥-0.7 billion Parent only
Liabilities ¥12.3 billion Parent only
Liabilities and net assets ¥35.8 billion Parent only
Accounts payable - trade ¥1.0 billion Parent only
Allowance for doubtful accounts ¥-0.6 billion Parent only
Allowance for doubtful accounts ¥-0.9 billion Parent only
Capital surplus ¥3.4 billion Parent only
Legal capital surplus ¥3.4 billion Parent only
Capital stock ¥6.7 billion Parent only
Asset retirement obligations ¥0.5 billion Parent only
Provision for bonuses ¥0.6 billion Parent only
Long-term loans payable ¥2.5 billion Parent only
Long-term prepaid expenses ¥51.00 million Parent only
Long-term loans receivable ¥0 Parent only
Long term guarantee deposited ¥0.2 billion Parent only
Shares of subsidiaries and associates ¥8.6 billion Parent only
Affiliated company short-term loans payable ¥0.5 billion Parent only
Loans receivable to subsidiaries and affiliates ¥4.5 billion Parent only
Current portion of long-term loans payable ¥1.2 billion Parent only

Statement of income (107 items)

ItemValueConsolidated / Non-consolidated
Other ¥66.00 million Consolidated
Other ¥25.00 million Consolidated
Other ¥14.00 million Consolidated
Other ¥47.00 million Consolidated
Other ¥9.8 billion Consolidated
Other comprehensive income ¥-31.00 million Consolidated
Other changes ¥4.00 million Consolidated
Valuation difference on available for sale securities net of tax ¥-16.00 million Consolidated
Amortization of goodwill ¥0.2 billion Consolidated
Amortization of goodwill ¥0.2 billion Consolidated
Loss on withdrawal from business ¥50.00 million Consolidated
Dividends from surplus ¥-0.9 billion Consolidated
Comprehensive income ¥1.6 billion Consolidated
Interest income ¥15.00 million Consolidated
Rental income ¥85.00 million Consolidated
Commission fee ¥43.00 million Consolidated
Guaranty money income ¥30.00 million Consolidated
Dividend income ¥19.00 million Consolidated
Settlement income ¥1.00 million Consolidated
Operating income ¥2.5 billion Consolidated
Operating income ¥2.5 billion Consolidated
Non-operating income ¥0.2 billion Consolidated
Non-operating expenses ¥0.2 billion Consolidated
Net cash provided by (used in) operating activities ¥1.3 billion Consolidated
Loss on disposal of noncurrent assets ¥8.00 million Consolidated
Gain on sales of non-current assets ¥1.00 million Consolidated
Cost of sales ¥30.5 billion Consolidated
Gross profit (loss) ¥28.4 billion Consolidated
Net sales ¥58.9 billion Consolidated
Net sales ¥58.9 billion Consolidated
Advertising and promotion expenses ¥3.1 billion Consolidated
Net income ¥1.6 billion Consolidated
Net income ¥1.6 billion Consolidated
Net income (loss) ¥1.6 billion Consolidated
Net income (loss) ¥1.6 billion Consolidated
Loss on investments in partnership ¥31.00 million Consolidated
Gain on sales of investment securities ¥74.00 million Consolidated
Loss on valuation of investment securities ¥49.00 million Consolidated
Net cash provided by (used in) investing activities ¥-0.4 billion Consolidated
Interest expenses ¥81.00 million Consolidated
Operations consignment fee ¥6.00 million Consolidated
Income taxes - current ¥0.9 billion Consolidated
Income taxes ¥0.8 billion Consolidated
Income taxes - deferred ¥-0.1 billion Consolidated
Depreciation ¥0.7 billion Consolidated
Impairment loss ¥57.00 million Consolidated
Impairment loss ¥57.00 million Consolidated
Foreign exchange losses ¥25.00 million Consolidated
Foreign currency translation adjustment net of tax ¥-10.00 million Consolidated
Extraordinary income ¥0.2 billion Consolidated
Extraordinary loss ¥0.2 billion Consolidated
Net increase (decrease) in cash and cash equivalents ¥-0.1 billion Consolidated
Income (loss) before income taxes ¥2.4 billion Consolidated
Income (loss) before income taxes ¥2.4 billion Consolidated
Ordinary income ¥2.5 billion Consolidated
Salaries and allowances ¥7.6 billion Consolidated
Deferred gains or losses on hedges net of tax ¥-4.00 million Consolidated
Disposal of treasury stock ¥41.00 million Consolidated
Comprehensive income attributable to owners of parent ¥1.6 billion Consolidated
Net cash provided by (used in) financing activities ¥-1.0 billion Consolidated
Sales commission ¥1.9 billion Consolidated
Selling, general and administrative expenses ¥25.9 billion Consolidated
Provision of allowance for doubtful accounts ¥0.1 billion Consolidated
Rent expenses ¥1.7 billion Consolidated
Provision for bonuses ¥0.8 billion Consolidated
Gain on liquidation of subsidiaries and associates ¥45.00 million Consolidated
Other ¥76.00 million Parent only
Other ¥23.00 million Parent only
Other ¥44.00 million Parent only
Other ¥5.5 billion Parent only
Rent expenses on real estates ¥87.00 million Parent only
Loss on withdrawal from business ¥41.00 million Parent only
Dividends from surplus ¥-0.9 billion Parent only
Interest and dividend income ¥90.00 million Parent only
Rent income ¥0.1 billion Parent only
Guaranty money income ¥30.00 million Parent only
Operating income ¥1.6 billion Parent only
Non-operating income ¥0.3 billion Parent only
Non-operating expenses ¥0.2 billion Parent only
Cost of sales ¥13.8 billion Parent only
Gross profit (loss) ¥20.3 billion Parent only
Net sales ¥34.1 billion Parent only
Advertising and promotion expenses ¥1.5 billion Parent only
Net income (loss) ¥0.9 billion Parent only
Net income (loss) ¥0.9 billion Parent only
Loss on investments in partnership ¥31.00 million Parent only
Gain on sales of investment securities ¥69.00 million Parent only
Loss on valuation of investment securities ¥49.00 million Parent only
Interest expenses ¥82.00 million Parent only
Traveling and transportation expenses ¥2.1 billion Parent only
Income taxes - current ¥0.6 billion Parent only
Income taxes ¥0.5 billion Parent only
Income taxes - deferred ¥-25.00 million Parent only
Depreciation ¥0.4 billion Parent only
Extraordinary income ¥0.1 billion Parent only
Extraordinary loss ¥0.3 billion Parent only
Income (loss) before income taxes ¥1.4 billion Parent only
Ordinary income ¥1.6 billion Parent only
Salaries and allowances ¥5.8 billion Parent only
Disposal of treasury stock ¥41.00 million Parent only
Sales commission ¥1.8 billion Parent only
Selling, general and administrative expenses ¥18.7 billion Parent only
Provision of allowance for doubtful accounts ¥38.00 million Parent only
Provision for bonuses ¥0.5 billion Parent only
Loss on valuation of shares of subsidiaries and associates ¥0.1 billion Parent only
Gain on liquidation of subsidiaries and associates ¥39.00 million Parent only
Other ¥15.00 million Parent only

Statement of changes in equity (4 items)

ItemValueConsolidated / Non-consolidated
Total changes during the period ¥0.7 billion Consolidated
Net changes in items other than shareholders' equity ¥-31.00 million Consolidated
Total changes during the period ¥-17.00 million Parent only
Net changes in items other than shareholders' equity ¥-17.00 million Parent only

Statement of cash flows (41 items)

ItemValueConsolidated / Non-consolidated
Other ¥0.1 billion Consolidated
Other ¥9.00 million Consolidated
Other ¥-0.1 billion Consolidated
Amortization of goodwill ¥0.2 billion Consolidated
Loss on withdrawal from business ¥50.00 million Consolidated
Increase decrease in notes and accounts payable trade ¥0.2 billion Consolidated
Interest expenses paid ¥-82.00 million Consolidated
Interest and dividends income received ¥34.00 million Consolidated
Interest and dividend income ¥-34.00 million Consolidated
Guaranty money income ¥-30.00 million Consolidated
Decrease increase in notes and accounts receivable trade ¥-0.2 billion Consolidated
Increase (decrease) in contract liabilities ¥-0.2 billion Consolidated
Proceeds from withdrawal of time deposits ¥8.00 million Consolidated
Subtotal ¥2.3 billion Consolidated
Payments for guarantee deposits ¥-64.00 million Consolidated
Proceeds from dividend of investment partnership ¥11.00 million Consolidated
Purchase of investment securities ¥-85.00 million Consolidated
Proceeds from sales of investment securities ¥0.1 billion Consolidated
Loss (gain) on sales of long-term investment securities ¥-74.00 million Consolidated
Valuation gains (losses) on investment securities ¥80.00 million Consolidated
Interest expenses ¥81.00 million Consolidated
Proceeds from collection of lease and guarantee deposits ¥90.00 million Consolidated
Purchase of property plant and equipment ¥-0.4 billion Consolidated
Proceeds from sales of property plant and equipment ¥24.00 million Consolidated
Decrease in consumption taxes payable ¥-1.00 million Consolidated
Increase (decrease) in accounts payable-other ¥-0.3 billion Consolidated
Decrease (increase) in inventories ¥-0.9 billion Consolidated
Income taxes paid ¥-1.0 billion Consolidated
Depreciation ¥0.9 billion Consolidated
Impairment loss ¥57.00 million Consolidated
Purchase of intangible assets ¥-0.1 billion Consolidated
Proceeds from compensation ¥30.00 million Consolidated
Collection of loans receivable ¥1.00 million Consolidated
Increase (decrease) in allowance for doubtful accounts ¥99.00 million Consolidated
Increase (decrease) in provision for bonuses ¥-21.00 million Consolidated
Payments for acquisition in subsidiaries resulting in change in scope of consolidation ¥-64.00 million Consolidated
Dividends ¥-0.9 billion Consolidated
Proceeds from long term loans payable ¥1.6 billion Consolidated
Repayment of long term loans payable ¥-1.5 billion Consolidated
Proceeds from liquidation of subsidiaries and affiliates ¥43.00 million Consolidated
Loss gain on liquidation of subsidiaries and affiliates ¥-45.00 million Consolidated

Research and development (1 items)

ItemValueConsolidated / Non-consolidated
Research and development expenses included in general and administrative expenses and manufacturing cost for current period ¥0 Consolidated
Basic indicators
ItemValueConsolidated / Non-consolidatedSource
Net cash provided by (used in) operating activities ¥1.3 billion ConsolidatedDisclosed
Dividend per share 22 Parent onlyDisclosed
Number of employees 1,699 ConsolidatedDisclosed
Net assets ¥23.1 billion ConsolidatedDisclosed
Net sales ¥58.9 billion ConsolidatedDisclosed
Operating income ¥2.5 billion ConsolidatedDisclosed
Ordinary income ¥2.5 billion ConsolidatedDisclosed
Net income ¥1.6 billion ConsolidatedDisclosed
Total assets ¥38.9 billion ConsolidatedDisclosed
Operating margin 4.2%ConsolidatedCalculated
Net margin 2.8%ConsolidatedCalculated
Sales per employee 34678634 yenConsolidatedCalculated
Total asset turnover 1.52 timesConsolidatedCalculated
Net assets to total assets 59.5%ConsolidatedCalculated
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 4.2%　Operating income ÷ net sales 　＝ ¥2.5 billion ÷ ¥58.9 billion
    Operating income ÷ net sales. The denominator is Net sales (Consolidated, Japanese GAAP).
  • Net margin 2.8%　Net income ÷ net sales 　＝ ¥1.6 billion ÷ ¥58.9 billion
    Net income ÷ net sales. The denominator is Net sales (Consolidated, Japanese GAAP).
  • Sales per employee 34,678,634 yen　Sales or operating revenue ÷ employees 　＝ ¥58.9 billion ÷ 1,699 people
    Sales or operating revenue ÷ employees. The denominator is Number of employees (Consolidated, Japanese GAAP).
  • Total asset turnover 1.52 times　Sales or operating revenue ÷ total assets 　＝ ¥58.9 billion ÷ ¥38.9 billion
    Sales or operating revenue ÷ total assets. The denominator is Total assets (Consolidated, Japanese GAAP).
  • Net assets to total assets 59.5%　Net assets ÷ total assets 　＝ ¥23.1 billion ÷ ¥38.9 billion
    Net assets ÷ total assets. The denominator is Total assets (Consolidated, Japanese GAAP).

Company details

  • Representative　President, Representative Director, gBizINFO
  • Consolidated subsidiaries　Annual Securities Report

Revenue and profit by business segment

  • Source: segment information, Annual Securities Report (Apr 2025 to Mar 2026) · Consolidated · Net sales to external customers · filed 2026-06-25
  • 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: ¥57.0 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 page

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
  • Return on assets (ROA)　Net income ÷ total assets (consolidated)
  • Net assets per share　Consolidated
  • Free cash flow　Free cash flow: operating cash flow (cash generated by the business) plus investing cash flow (asset purchases, disposals and other investments), consolidated
  • Total assets　Consolidated
  • Goodwill (the part of the acquisition price above the net assets acquired)　3% of net assets (consolidated)

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
  • Increase in working capital　(increase in trade receivables + increase in inventories) ÷ net sales (or operating revenue)。Trade receivables up ¥0.2 billion + inventories up ¥0.9 billion, over net sales ¥58.9 billion
  • Property, plant and equipment purchases relative to depreciation　Purchase of property, plant and equipment ÷ depreciation。Purchase of property, plant and equipment ¥0.4 billion, over depreciation ¥0.9 billion
  • Return to shareholders　(dividends paid + purchase of treasury stock) ÷ net cash provided by operating activities。Dividends paid ¥0.9 billion (no treasury stock purchase disclosed), over operating cash flow ¥1.3 billion
  • Extraordinary gains and losses relative to ordinary profit　(extraordinary income − extraordinary loss) ÷ ordinary income。Extraordinary income ¥0.2 billion − extraordinary loss ¥0.2 billion, over ordinary income ¥2.5 billion
  • Investment securities to net assets　Investment securities ÷ net assets。Investment securities ¥1.0 billion, over net assets ¥23.1 billion

Long-term changes in performance

  • Revenue　Disclosed value for 2026 ÷ disclosed value for 2013

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).

Major shareholders

  • Source: major shareholders table, annual securities report. Trust bank holdings as written (whose trust is not disclosed)

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. Share of revenue: divided by consolidated revenue in the same annual securities report. Industry median: the middle value among companies in Services that disclose the item (industries with at least 5 companies only).

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. Employees across the consolidated group: 1,699 (a different scope, kept apart from the four above). 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)
  • Men taking childcare leave　Reporting company (parent only)
  • Average temporary staff　Consolidated, average headcount other than regular employees

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 NAC CO .,LTD. on EDINET, the FSA’s disclosure system (free to read)
Corporate number: 9011101015480 / 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