ryukyu cement
ryukyu cement co.,ltd.
Company highlights
The largest segment by revenue is セメントおよびセメント関連, at 52.6% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
ryukyu cement
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| セメントおよびセメント関連 | ¥9.0 billion | 52.6% | ¥9.0 billion | ¥1.4 billion | 45.6% | 15.7% | ¥1.1 billion |
| Mineral products | ¥8.1 billion | 47.4% | ¥6.9 billion | ¥1.7 billion | 54.4% | 20.8% | ¥1.0 billion |
| Total of the businesses | ¥17.0 billion | 100.0% | ¥3.1 billion | 100.0% | |||
Revenue and profit
ryukyu cement
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Packing and transportation expenses | ¥0.4 billion | Parent only |
| Salaries and allowances | ¥0.4 billion | Consolidated | |
| Freight | ¥0.3 billion | Consolidated | |
| Directors' compensations | ¥0.2 billion | Consolidated | |
| Miscellaneous expenses | ¥84.29 million | Parent only | |
| Amortization of goodwill | ¥83.24 million | Consolidated | |
| Welfare expenses | ¥70.58 million | Parent only | |
| Provision for bonuses | ¥56.19 million | Consolidated | |
| Provision for directors' bonuses | ¥49.65 million | Consolidated | |
| Provision for directors' retirement benefits | ¥36.20 million | Consolidated | |
| Depreciation | ¥30.05 million | Parent only | |
| Retirement benefit expenses | ¥7.60 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥2.08 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥5.0 billion | Consolidated |
| Ordinary income | ¥3.4 billion | Consolidated | |
| Operating income | ¥3.3 billion | Consolidated | |
| Net income | ¥2.5 billion | Consolidated |
ryukyu cement
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Packing and transportation expenses ¥0.4 billion
- Salaries and allowances ¥0.4 billion
- Freight ¥0.3 billion
- Directors' compensations ¥0.2 billion
- Miscellaneous expenses ¥0.1 billion
- Amortization of goodwill ¥0.1 billion
- Other (not itemized) ¥0.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
ryukyu cement
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
ryukyu cement
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥15.9B | ¥16.5B | ¥17.6B | ¥17.5B | ¥18.9B |
| Year on year (%) | +6.7% | +3.8% | +7.2% | -0.6% | +7.7% |
| Ordinary income (loss) | ¥2.4B | ¥0.6B | ¥1.5B | ¥2.5B | ¥3.4B |
| Change from prior year | +15.2% | -74.7% | +157.6% | +64.4% | +33.5% |
| Ordinary income (loss) as a share of Net sales | 15.0% | 3.7% | 8.8% | 14.5% | 18.0% |
| Change (percentage points) | +1.1 points | -11.4 points◆ | +5.1 points◆ | +5.7 points◆ | +3.5 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (5)
- 2015Net sales year on year +32.0%, Ordinary income (loss) as a share of revenue +3.6 points
- 2016Ordinary income (loss) as a share of revenue +2.8 points
- 2018Ordinary income (loss) as a share of revenue +3.5 points
- 2019Ordinary income (loss) as a share of revenue -4.3 points
- 2023Ordinary income (loss) as a share of revenue -11.4 points
- 2024Ordinary income (loss) as a share of revenue +5.1 points
- 2025Ordinary income (loss) as a share of revenue +5.7 points
- 2026Ordinary income (loss) as a share of revenue +3.5 points
ryukyu cement
Earnings and net assets per share over time
Unit yenSource Annual securities reports
ryukyu cement
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥15.9 billion | ¥16.5 billion | ¥17.6 billion | ¥17.5 billion | ¥18.9 billion |
| Ordinary income (loss) | ¥2.4 billion | ¥0.6 billion | ¥1.5 billion | ¥2.5 billion | ¥3.4 billion |
| Net income (loss) attributable to owners of parent | ¥1.8 billion | ¥0.5 billion | ¥1.2 billion | ¥1.8 billion | ¥2.5 billion |
| Comprehensive income | ¥1.7 billion | ¥0.5 billion | ¥1.4 billion | ¥1.8 billion | ¥3.0 billion |
| Net assets | ¥19.9 billion | ¥20.2 billion | ¥21.4 billion | ¥23.0 billion | ¥25.8 billion |
| Total assets | ¥26.4 billion | ¥29.2 billion | ¥30.0 billion | ¥32.0 billion | ¥34.4 billion |
| Net assets per share | 989.94 yen | 1,005.08 yen | 1,065.3 yen | 1,143.33 yen | 1,286.6 yen |
| Basic earnings (loss) per share | 88.07 yen | 26.19 yen | 59.96 yen | 91.96 yen | 127.33 yen |
| Equity-to-asset ratio | 74.8% | 68.6% | 70.7% | 71.2% | 74.5% |
| Return on equity | 8.9% | 2.6% | 5.6% | 8.0% | 9.9% |
| Net cash provided by (used in) operating activities | ¥2.6 billion | ¥0.5 billion | ¥2.7 billion | ¥3.2 billion | ¥3.4 billion |
| Net cash provided by (used in) investing activities | ¥-1.2 billion | ¥-2.5 billion | ¥-0.5 billion | ¥-1.1 billion | ¥-2.9 billion |
| Net cash provided by (used in) financing activities | ¥-1.0 billion | ¥2.3 billion | ¥-0.6 billion | ¥-0.7 billion | ¥-0.6 billion |
| Cash and cash equivalents | ¥3.6 billion | ¥4.0 billion | ¥5.6 billion | ¥7.0 billion | ¥7.0 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥13.9 billion | ¥14.5 billion | ¥15.4 billion | ¥15.0 billion | ¥16.7 billion |
| Ordinary income (loss) | ¥2.1 billion | ¥0.4 billion | ¥1.2 billion | ¥2.2 billion | ¥3.1 billion |
| Net income (loss) | ¥1.6 billion | ¥0.3 billion | ¥1.0 billion | ¥1.6 billion | ¥2.4 billion |
| Capital stock | ¥1.4 billion | ¥1.4 billion | ¥1.4 billion | ¥1.4 billion | ¥1.4 billion |
| Total number of issued shares (common stock) | 20,000,660 shares | 20,000,660 shares | 20,000,660 shares | 20,000,660 shares | 20,000,660 shares |
| Net assets | ¥17.9 billion | ¥18.0 billion | ¥19.0 billion | ¥20.4 billion | ¥23.1 billion |
| Total assets | ¥22.8 billion | ¥23.4 billion | ¥24.2 billion | ¥26.2 billion | ¥28.4 billion |
| Net assets per share | 899.31 yen | 903.12 yen | 952.09 yen | 1,023.67 yen | 1,158.27 yen |
| Dividend per share | 9 yen | 7.5 yen | 8.5 yen | 10 yen | 12 yen |
| Basic earnings (loss) per share | 78.97 yen | 12.9 yen | 49.67 yen | 80.93 yen | 118.35 yen |
| Equity-to-asset ratio | 78.6% | 77.0% | 78.5% | 77.8% | 81.4% |
| Return on equity | 8.8% | 1.4% | 5.2% | 7.9% | 10.2% |
| Payout ratio | 11.4% | 58.1% | 17.1% | 12.4% | 10.1% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥12 | Could not be retrieved | 10.1% | |
| FY ending 3/2025 | ¥10 | Could not be retrieved | 12.4% | |
| FY ending 3/2024 | ¥8.5 | Could not be retrieved | 17.1% | |
| FY ending 3/2023 | ¥7.5 | Could not be retrieved | 58.1% | |
| FY ending 3/2022 | ¥9 | Could not be retrieved | 11.4% | |
| FY ending 3/2021 | ¥8 | Could not be retrieved | 12.2% | |
| FY ending 3/2020 | ¥8 | Could not be retrieved | 16.2% | |
| FY ending 3/2019 | ¥10 | Could not be retrieved | 18.5% | |
| FY ending 3/2018 | ¥9 | Could not be retrieved | 10.9% | |
| FY ending 3/2017 | ¥9 | Could not be retrieved | 15.0% | |
| FY ending 3/2016 | ¥8.5 | Could not be retrieved | 17.3% | |
| FY ending 3/2015 | ¥7.5 | Could not be retrieved | 21.4% | |
| FY ending 3/2014 | ¥7.5 | Could not be retrieved | 71.2% | |
| FY ending 3/2013 | ¥7.5 | Could not be retrieved | 73.4% |
ryukyu cement
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | UBE三菱セメント株式会社 | 9.92% | 1,978,000 |
| 2 | 太平洋セメント株式会社 | 9.68% | 1,930,000 |
| 3 | 大同火災海上保険株式会社 | 4.99% | 994,000 |
| 4 | 株式会社沖縄海邦銀行 | 4.92% | 980,000 |
| 5 | 株式会社沖縄銀行 | 4.88% | 972,000 |
| 6 | 株式会社琉球銀行 | 4.51% | 900,000 |
| 7 | 大東糖業株式会社 | 4.22% | 841,000 |
| 8 | 沖縄電力株式会社 | 4.01% | 800,000 |
| 9 | オリオンビール株式会社 | 3.14% | 625,000 |
| 10 | 株式会社RCMアセットマネジメント | 2.61% | 520,000 |
Revenue scale in the same industry
ryukyu cement
Source Annual securities reports of each company
Glass and Ceramics Products: 56 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 AGCFY Dec 2025 ¥2.1T
- 2 TAIHEIYO CEMENTFY Mar 2026 ¥898.4B
- 3 Nippon Sheet GlassFY Mar 2026 ¥879.5B
- … 32 companies
- 36 NOZAWAFY Mar 2026 ¥22.3B
- 37 YAMAUFY Mar 2026 ¥21.2B
- 38 ryukyu cementThis companyFY Mar 2026 ¥18.9B
- 39 KUNIMINE INDUSTRIESFY Mar 2026 ¥17.1B
- 40 NIHON KOGYOFY Mar 2026 ¥16.3B
- … 16 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 106 |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 441,210 t-CO2 |
| 特定荷主 | 3,597 t-CO2 |
| Sites covered by the report | 2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | くもじ監査法人 |
| 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) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥3.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥3.4 billion | Consolidated |
| Net sales | ¥18.9 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.9 billion | Consolidated |
| Cash and cash equivalents | ¥7.0 billion | Consolidated |
| Net assets | ¥25.8 billion | Consolidated |
| Ordinary income (loss) | ¥3.4 billion | Consolidated |
| Total assets | ¥34.4 billion | Consolidated |
| Return on equity | 9.9% | Consolidated |
| Equity-to-asset ratio | 74.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥2.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.6 billion | Consolidated |
| Basic earnings (loss) per share | 127.33 yen | Consolidated |
| Net assets per share | 1,286.6 yen | Consolidated |
| Dividend per share | 12 yen | Parent only |
| Net sales | ¥16.7 billion | Parent only |
| Net income (loss) | ¥2.4 billion | Parent only |
| Total number of issued shares (common stock) | 20,000,660 shares | Parent only |
| Net assets | ¥23.1 billion | Parent only |
| Ordinary income (loss) | ¥3.1 billion | Parent only |
| Total assets | ¥28.4 billion | Parent only |
| Return on equity | 10.2% | Parent only |
| Equity-to-asset ratio | 81.4% | Parent only |
| Capital stock | ¥1.4 billion | Parent only |
| Payout ratio | 10.1% | Parent only |
| Basic earnings (loss) per share | 118.35 yen | Parent only |
| Net assets per share | 1,158.27 yen | Parent only |
Employees (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 296 people | Consolidated |
| Number of employees | 102 people | Parent only |
Other disclosed items (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥18.9 billion | Consolidated |
| Average number of temporary employees | 37 people | Consolidated |
| Depreciation | ¥1.3 billion | Consolidated |
| Number of consolidated subsidiaries | 10 companies | Consolidated |
| Average number of temporary employees | 1 people | Parent only |
Shares (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 10,541,000 shares | Consolidated |
| Shareholding ratio | 52.9% | Consolidated |
Balance sheet (155 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.94 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥94.13 million | Consolidated |
| Other | ¥34.04 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.8 billion | Consolidated |
| Goodwill | ¥0.5 billion | Consolidated |
| Goodwill | ¥0.5 billion | Consolidated |
| Lease obligations | ¥2.33 million | Consolidated |
| Lease obligations | ¥1.04 million | Consolidated |
| Lease assets | ¥3.37 million | Consolidated |
| Work in process | ¥0.7 billion | Consolidated |
| Retained earnings | ¥23.2 billion | Consolidated |
| Raw materials and supplies | ¥1.9 billion | Consolidated |
| Notes receivable - trade | ¥0.1 billion | Consolidated |
| Merchandise and finished goods | ¥0.3 billion | Consolidated |
| Non-current liabilities | ¥2.6 billion | Consolidated |
| Non-current assets | ¥19.4 billion | Consolidated |
| Land | ¥2.4 billion | Consolidated |
| Accounts receivable - trade | ¥2.7 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.8 billion | Consolidated |
| Tools, furniture and fixtures | ¥84.04 million | Consolidated |
| Buildings and structures | ¥13.4 billion | Consolidated |
| Buildings and structures, net | ¥6.4 billion | Consolidated |
| Construction in progress | ¥0.4 billion | Consolidated |
| Provision for directors' bonuses | ¥49.65 million | Consolidated |
| Provision for directors' retirement benefits | ¥0.3 billion | Consolidated |
| Investments and other assets | ¥2.7 billion | Consolidated |
| Investment securities | ¥2.5 billion | Consolidated |
| Notes and accounts payable - trade | ¥0.8 billion | Consolidated |
| Property, plant and equipment | ¥15.9 billion | Consolidated |
| Consumption taxes receivable | ¥53.98 million | Consolidated |
| Income taxes payable | ¥0.6 billion | Consolidated |
| Accrued expenses | ¥90.19 million | Consolidated |
| Accounts payable - other | ¥1.3 billion | Consolidated |
| Shareholders' equity | ¥24.8 billion | Consolidated |
| Machinery, equipment and vehicles | ¥25.3 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥5.8 billion | Consolidated |
| Current liabilities | ¥6.0 billion | Consolidated |
| Current assets | ¥15.0 billion | Consolidated |
| Accumulated depreciation | ¥-0.7 billion | Consolidated |
| Accumulated depreciation | ¥-7.0 billion | Consolidated |
| Accumulated depreciation | ¥-19.5 billion | Consolidated |
| Intangible assets | ¥0.9 billion | Consolidated |
| Cash and cash equivalents | ¥7.0 billion | Consolidated |
| Cash and deposits | ¥7.1 billion | Consolidated |
| Short-term loans payable | ¥1.9 billion | Consolidated |
| Short-term loans receivable with resale agreement | ¥5.55 million | Consolidated |
| Net assets | ¥25.8 billion | Consolidated |
| Net assets | ¥25.8 billion | Consolidated |
| Total assets | ¥34.4 billion | Consolidated |
| Total assets | ¥34.4 billion | Consolidated |
| Deferred tax liabilities | ¥0.2 billion | Consolidated |
| Treasury stock | ¥-21.13 million | Consolidated |
| Notes payable facilities | ¥4.29 million | Consolidated |
| Electronically recorded obligations for facilities | ¥0.1 billion | Consolidated |
| Valuation and translation adjustments | ¥0.8 billion | Consolidated |
| Liabilities | ¥8.6 billion | Consolidated |
| Liabilities and net assets | ¥34.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-7.45 million | Consolidated |
| Allowance for doubtful accounts | ¥-18.65 million | Consolidated |
| Capital surplus | ¥0.2 billion | Consolidated |
| Capital stock | ¥1.4 billion | Consolidated |
| Asset retirement obligations | ¥53.96 million | Consolidated |
| Provision for bonuses | ¥68.87 million | Consolidated |
| Remeasurements of defined benefit plans | ¥7.87 million | Consolidated |
| Net defined benefit liability | ¥98.54 million | Consolidated |
| Mining rights | ¥0.3 billion | Consolidated |
| Long-term loans payable | ¥2.0 billion | Consolidated |
| Long-term loans receivable | ¥34.44 million | Consolidated |
| Electronically recorded obligations - operating | ¥0.6 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥1.9 billion | Consolidated |
| Non-controlling interests | ¥0.2 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.4 billion | Consolidated |
| Other | ¥33.45 million | Parent only |
| Other | ¥11.93 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.8 billion | Parent only |
| Software | ¥15.01 million | Parent only |
| Work in process | ¥0.7 billion | Parent only |
| Admission fee | ¥40.10 million | Parent only |
| Investments in capital | ¥8.92 million | Parent only |
| General reserve | ¥17.1 billion | Parent only |
| Retained earnings | ¥20.7 billion | Parent only |
| Legal retained earnings | ¥0.4 billion | Parent only |
| Advances received | ¥0.1 billion | Parent only |
| Prepaid expenses | ¥27.48 million | Parent only |
| Raw materials and supplies | ¥1.8 billion | Parent only |
| Notes receivable - trade | ¥46.51 million | Parent only |
| Merchandise and finished goods | ¥0.3 billion | Parent only |
| Non-current liabilities | ¥0.6 billion | Parent only |
| Non-current assets | ¥16.6 billion | Parent only |
| Land | ¥1.5 billion | Parent only |
| Accounts receivable - trade | ¥2.3 billion | Parent only |
| Tools, furniture and fixtures | ¥0.7 billion | Parent only |
| Tools, furniture and fixtures | ¥66.98 million | Parent only |
| Buildings | ¥3.4 billion | Parent only |
| Buildings, net | ¥1.0 billion | Parent only |
| Construction in progress | ¥0.4 billion | Parent only |
| Provision for directors' bonuses | ¥49.65 million | Parent only |
| Provision for directors' retirement benefits | ¥0.2 billion | Parent only |
| Investments and other assets | ¥3.9 billion | Parent only |
| Investment securities | ¥2.4 billion | Parent only |
| Notes payable trade | ¥15.20 million | Parent only |
| Property, plant and equipment | ¥12.5 billion | Parent only |
| Income taxes payable | ¥0.5 billion | Parent only |
| Accrued expenses | ¥35.65 million | Parent only |
| Accounts payable - other | ¥0.8 billion | Parent only |
| Shareholders' equity | ¥22.3 billion | Parent only |
| Structures | ¥9.1 billion | Parent only |
| Structures, net | ¥5.0 billion | Parent only |
| Machinery and equipment | ¥19.4 billion | Parent only |
| Machinery and equipment, net | ¥3.7 billion | Parent only |
| Current liabilities | ¥4.7 billion | Parent only |
| Current assets | ¥11.7 billion | Parent only |
| Accumulated depreciation | ¥-0.6 billion | Parent only |
| Accumulated depreciation | ¥-2.4 billion | Parent only |
| Accumulated depreciation | ¥-4.1 billion | Parent only |
| Accumulated depreciation | ¥-15.7 billion | Parent only |
| Accumulated depreciation | ¥-0.1 billion | Parent only |
| Intangible assets | ¥0.3 billion | Parent only |
| Cash and deposits | ¥4.8 billion | Parent only |
| Short-term loans payable | ¥1.9 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥5.55 million | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥0.7 billion | Parent only |
| Net assets | ¥23.1 billion | Parent only |
| Net assets | ¥23.1 billion | Parent only |
| Total assets | ¥28.4 billion | Parent only |
| Deferred tax liabilities | ¥0.2 billion | Parent only |
| Retained earnings brought forward | ¥3.2 billion | Parent only |
| Treasury stock | ¥-21.13 million | Parent only |
| Notes payable facilities | ¥4.29 million | Parent only |
| Electronically recorded obligations for facilities | ¥0.1 billion | Parent only |
| Valuation and translation adjustments | ¥0.8 billion | Parent only |
| Liabilities | ¥5.3 billion | Parent only |
| Liabilities and net assets | ¥28.4 billion | Parent only |
| Accounts payable - trade | ¥0.7 billion | Parent only |
| Allowance for doubtful accounts | ¥-7.45 million | Parent only |
| Allowance for doubtful accounts | ¥-16.94 million | Parent only |
| Capital surplus | ¥0.2 billion | Parent only |
| Legal capital surplus | ¥0.2 billion | Parent only |
| Capital stock | ¥1.4 billion | Parent only |
| Asset retirement obligations | ¥53.96 million | Parent only |
| Provision for bonuses | ¥55.90 million | Parent only |
| Vehicle and delivery equipment | ¥0.2 billion | Parent only |
| Vehicles, net | ¥36.55 million | Parent only |
| Provision for retirement benefits | ¥45.97 million | Parent only |
| Mining rights | ¥0.3 billion | Parent only |
| Long-term loans payable | ¥59.99 million | Parent only |
| Long-term prepaid expenses | ¥4.82 million | Parent only |
| Long-term loans receivable | ¥34.44 million | Parent only |
| Shares of subsidiaries and associates | ¥0.6 billion | Parent only |
| Electronically recorded obligations - operating | ¥0.4 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥1.8 billion | Parent only |
| Deposits received | ¥12.02 million | Parent only |
| Current portion of long-term loans payable | ¥80.00 million | Parent only |
Accounts unique to this company (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.9 billion | Consolidated |
| Revenue | ¥-0.2 billion | Consolidated |
| Revenue | ¥0.8 billion | Consolidated |
| Revenue | ¥83.24 million | Consolidated |
| Revenue | ¥-0.2 billion | Consolidated |
| Revenue | ¥0.9 billion | Parent only |
| Revenue | ¥-0.2 billion | Parent only |
| Revenue | ¥0.8 billion | Parent only |
| Revenue | ¥0.9 billion | Parent only |
Statement of income (95 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥43.91 million | Consolidated |
| Other comprehensive income | ¥0.5 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.5 billion | Consolidated |
| Amortization of goodwill | ¥83.24 million | Consolidated |
| Gain on sale of membership | ¥2.86 million | Consolidated |
| Dividends from surplus | ¥-0.2 billion | Consolidated |
| Comprehensive income | ¥3.0 billion | Consolidated |
| Interest income | ¥15.03 million | Consolidated |
| Dividend income | ¥68.89 million | Consolidated |
| Operating income | ¥3.3 billion | Consolidated |
| Operating income | ¥3.3 billion | Consolidated |
| Non-operating income | ¥0.3 billion | Consolidated |
| Non-operating expenses | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥3.4 billion | Consolidated |
| Cost of sales | ¥13.9 billion | Consolidated |
| Gross profit (loss) | ¥5.0 billion | Consolidated |
| Net sales | ¥18.9 billion | Consolidated |
| Net sales | ¥18.9 billion | Consolidated |
| Net income | ¥2.5 billion | Consolidated |
| Net income | ¥2.5 billion | Consolidated |
| Net income (loss) | ¥2.5 billion | Consolidated |
| Net income (loss) | ¥2.5 billion | Consolidated |
| Directors' compensations | ¥0.2 billion | Consolidated |
| Provision for directors' bonuses | ¥49.65 million | Consolidated |
| Provision for directors' retirement benefits | ¥36.20 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.9 billion | Consolidated |
| Interest expenses | ¥54.83 million | Consolidated |
| Income taxes - current | ¥0.9 billion | Consolidated |
| Income taxes | ¥0.9 billion | Consolidated |
| Income taxes - deferred | ¥4.47 million | Consolidated |
| Extraordinary income | ¥2.86 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-27.80 million | Consolidated |
| Income (loss) before income taxes | ¥3.4 billion | Consolidated |
| Income (loss) before income taxes | ¥3.4 billion | Consolidated |
| Ordinary income | ¥3.4 billion | Consolidated |
| Salaries and allowances | ¥0.4 billion | Consolidated |
| Purchase of treasury stock | ¥-1.09 million | Consolidated |
| Subsidy income | ¥34.67 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥3.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.6 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.7 billion | Consolidated |
| Reversal of allowance for doubtful accounts | ¥0.28 million | Consolidated |
| Provision of allowance for doubtful accounts | ¥2.08 million | Consolidated |
| Provision for bonuses | ¥56.19 million | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥-12.14 million | Consolidated |
| Retirement benefit expenses | ¥7.60 million | Consolidated |
| Freight | ¥0.3 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-6.97 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-7.83 million | Consolidated |
| Transfer to other accounts | ¥0.01 million | Parent only |
| Gain on sale of membership | ¥2.86 million | Parent only |
| Dividends from surplus | ¥-0.2 billion | Parent only |
| Interest income | ¥9.38 million | Parent only |
| Dividend income | ¥73.45 million | Parent only |
| Total | ¥12.7 billion | Parent only |
| Merchandize sales | ¥2.6 billion | Parent only |
| Ending goods | ¥76.97 million | Parent only |
| Beginning goods | ¥80.83 million | Parent only |
| Operating income | ¥2.9 billion | Parent only |
| Non-operating income | ¥0.3 billion | Parent only |
| Non-operating expenses | ¥68.79 million | Parent only |
| Cost of sales | ¥12.4 billion | Parent only |
| Gross profit (loss) | ¥4.2 billion | Parent only |
| Net sales | ¥16.7 billion | Parent only |
| Cost of purchased goods | ¥2.7 billion | Parent only |
| Net income (loss) | ¥2.4 billion | Parent only |
| Net income (loss) | ¥2.4 billion | Parent only |
| Cost of products manufactured | ¥8.8 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Provision for directors' bonuses | ¥49.65 million | Parent only |
| Provision for directors' retirement benefits | ¥30.09 million | Parent only |
| Interest expenses | ¥26.78 million | Parent only |
| Income taxes - current | ¥0.7 billion | Parent only |
| Income taxes | ¥0.7 billion | Parent only |
| Income taxes - deferred | ¥4.78 million | Parent only |
| Depreciation | ¥30.05 million | Parent only |
| Extraordinary income | ¥2.86 million | Parent only |
| Welfare expenses | ¥70.58 million | Parent only |
| Income (loss) before income taxes | ¥3.1 billion | Parent only |
| Ordinary income | ¥3.1 billion | Parent only |
| Salaries and allowances | ¥0.3 billion | Parent only |
| Purchase of treasury stock | ¥-1.09 million | Parent only |
| Subsidy income | ¥34.67 million | Parent only |
| Product sales revenue | ¥14.1 billion | Parent only |
| Ending finished goods cos | ¥0.2 billion | Parent only |
| Beginning finished goods cos | ¥0.2 billion | Parent only |
| Selling, general and administrative expenses | ¥1.3 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥0.28 million | Parent only |
| Provision for bonuses | ¥25.81 million | Parent only |
| Retirement benefit expenses | ¥2.21 million | Parent only |
| Packing and transportation expenses | ¥0.4 billion | Parent only |
| Miscellaneous income | ¥0.1 billion | Parent only |
| Other | ¥42.01 million | Parent only |
| Miscellaneous expenses | ¥84.29 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥2.8 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.5 billion | Consolidated |
| Total changes during the period | ¥2.7 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.5 billion | Parent only |
Statement of cash flows (31 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥13.18 million | Consolidated |
| Other | ¥-0.52 million | Consolidated |
| Amortization of goodwill | ¥83.24 million | Consolidated |
| Repayments of lease obligations | ¥-1.04 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.1 billion | Consolidated |
| Loss gain on operation of investments in capital | ¥-2.86 million | Consolidated |
| Interest expenses paid | ¥-57.52 million | Consolidated |
| Interest and dividends income received | ¥84.10 million | Consolidated |
| Interest and dividend income | ¥-83.92 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.6 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥9.77 million | Consolidated |
| Payments into time deposits | ¥-5.81 million | Consolidated |
| Subtotal | ¥4.2 billion | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥35.33 million | Consolidated |
| Proceeds from dividend of investment partnership | ¥0.1 billion | Consolidated |
| Purchase of investment securities | ¥-47.48 million | Consolidated |
| Interest expenses | ¥54.83 million | Consolidated |
| Purchase of property plant and equipment | ¥-2.7 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥50.28 million | Consolidated |
| (Increase)/decrease in consumption tax/value-added tax receivables | ¥-42.48 million | Consolidated |
| Decrease in consumption taxes payable | ¥34.41 million | Consolidated |
| Decrease (increase) in inventories | ¥-74.32 million | Consolidated |
| Income taxes paid | ¥-0.8 billion | Consolidated |
| Depreciation | ¥1.3 billion | Consolidated |
| Purchase of intangible assets | ¥-0.3 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-1.09 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥2.08 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥2.95 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-26.80 million | Consolidated |
| Proceeds from long term loans payable | ¥99.70 million | Consolidated |
| Repayment of long term loans payable | ¥-0.4 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥3.4 billion | Consolidated | Disclosed |
| Dividend per share | 12 | Parent only | Disclosed |
| Number of employees | 296 | Consolidated | Disclosed |
| Net assets | ¥25.8 billion | Consolidated | Disclosed |
| Net sales | ¥18.9 billion | Consolidated | Disclosed |
| Operating income | ¥3.3 billion | Consolidated | Disclosed |
| Ordinary income | ¥3.4 billion | Consolidated | Disclosed |
| Net income | ¥2.5 billion | Consolidated | Disclosed |
| Total assets | ¥34.4 billion | Consolidated | Disclosed |
| Operating margin | 17.4% | Consolidated | Calculated |
| Net margin | 13.4% | Consolidated | Calculated |
| Sales per employee | 63789476 yen | Consolidated | Calculated |
| Total asset turnover | 0.55 times | Consolidated | Calculated |
| Net assets to total assets | 75.0% | Consolidated | Calculated |