TAKEEI
TAKEEI CORPORATION
Company highlights
The largest segment by revenue is Waste disposal and recycling, at 67.9% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
TAKEEI
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 | |
| Waste disposal and recycling | ¥51.3 billion | 67.9% | ¥50.6 billion | ¥17.4 billion | 89.8% | 34.0% | ¥18.9 billion |
| Renewable energy | ¥14.7 billion | 19.4% | ¥13.6 billion | ¥0.8 billion | 4.1% | 5.4% | ¥0.1 billion |
| Environmental engineering | ¥9.6 billion | 12.7% | ¥9.8 billion | ¥1.2 billion | 6.2% | 12.5% | ¥0.6 billion |
| Total of the businesses | ¥75.5 billion | 100.0% | ¥19.4 billion | 100.0% | |||
Revenue and profit
TAKEEI
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Other | ¥4.5 billion | Consolidated |
| Salaries and allowances | ¥3.0 billion | Consolidated | |
| Business consignment expenses | ¥1.3 billion | Consolidated | |
| Directors' compensations | ¥0.7 billion | Consolidated | |
| Depreciation | ¥0.3 billion | Parent only | |
| Provision for bonuses | ¥0.2 billion | Consolidated | |
| Research and development expenses | ¥0.2 billion | Consolidated | |
| Retirement benefit expenses | ¥0.1 billion | Consolidated | |
| Amortization of goodwill | ¥69.00 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥-4.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥29.4 billion | Consolidated |
| Operating income | ¥19.5 billion | Consolidated | |
| Ordinary income | ¥18.8 billion | Consolidated | |
| Net income | ¥12.6 billion | Consolidated |
TAKEEI
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Other ¥4.5 billion
- Salaries and allowances ¥3.0 billion
- Business consignment expenses ¥1.3 billion
- Directors' compensations ¥0.7 billion
- Depreciation ¥0.3 billion
- Provision for bonuses ¥0.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
TAKEEI
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
TAKEEI
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥44.3B | ¥46.1B | ¥48.2B | ¥75.7B | ¥77.2B |
| Year on year (%) | Could not be retrieved | +4.1% | +4.5% | +57.2%◆ | +2.0% |
| Ordinary income (loss) | ¥4.7B | ¥4.5B | ¥4.9B | ¥19.2B | ¥18.8B |
| Change from prior year | Could not be retrieved | -5.0% | +9.0% | +293.1% | -1.9% |
| Ordinary income (loss) as a share of Net sales | 10.7% | 9.7% | 10.1% | 25.4% | 24.4% |
| Change (percentage points) | Could not be retrieved | -0.9 points | +0.4 points | +15.2 points◆ | -1.0 points |
Fiscal periods marked for changes
- 2014Ordinary income (loss) as a share of revenue -2.1 points
- 2015Ordinary income (loss) as a share of revenue -5.4 points
- 2025Net sales year on year +57.2%, Ordinary income (loss) as a share of revenue +15.2 points
TAKEEI
Earnings and net assets per share over time
Unit yenSource Annual securities reports
TAKEEI
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 | ¥44.3 billion | ¥46.1 billion | ¥48.2 billion | ¥75.7 billion | ¥77.2 billion |
| Ordinary income (loss) | ¥4.7 billion | ¥4.5 billion | ¥4.9 billion | ¥19.2 billion | ¥18.8 billion |
| Net income (loss) attributable to owners of parent | ¥2.9 billion | ¥2.7 billion | ¥1.1 billion | ¥10.1 billion | ¥12.6 billion |
| Comprehensive income | ¥3.3 billion | ¥2.5 billion | ¥1.5 billion | ¥10.3 billion | ¥13.0 billion |
| Net assets | ¥36.0 billion | ¥37.4 billion | ¥37.7 billion | ¥47.2 billion | ¥56.0 billion |
| Total assets | ¥87.9 billion | ¥90.5 billion | ¥96.2 billion | ¥114.5 billion | ¥116.6 billion |
| Net assets per share | 1,201.96 yen | 1,250.18 yen | 1,249.84 yen | 1,576.71 yen | 1,881.58 yen |
| Basic earnings (loss) per share | 101.45 yen | 95.96 yen | 39.11 yen | 351.24 yen | 440.99 yen |
| Equity-to-asset ratio | 39.1% | 39.6% | 37.2% | 39.4% | 46.2% |
| Return on equity | 8.5% | 7.8% | 3.1% | 24.9% | 25.5% |
| Net cash provided by (used in) operating activities | ¥9.2 billion | ¥6.0 billion | ¥7.9 billion | ¥15.2 billion | ¥23.5 billion |
| Net cash provided by (used in) investing activities | ¥-1.6 billion | ¥-5.2 billion | ¥-8.8 billion | ¥-7.4 billion | ¥-13.9 billion |
| Net cash provided by (used in) financing activities | ¥-3.8 billion | ¥0.2 billion | ¥-0.8 billion | ¥2.2 billion | ¥-9.4 billion |
| Cash and cash equivalents | ¥14.0 billion | ¥15.0 billion | ¥13.3 billion | ¥23.2 billion | ¥23.4 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥17.8 billion | ¥18.8 billion | ¥18.3 billion | ¥28.3 billion | ¥28.0 billion |
| Ordinary income (loss) | ¥2.9 billion | ¥3.4 billion | ¥2.2 billion | ¥5.3 billion | ¥4.3 billion |
| Net income (loss) | ¥2.1 billion | ¥2.2 billion | ¥1.8 billion | ¥-87.00 million | ¥3.0 billion |
| Capital stock | ¥8.5 billion | ¥8.5 billion | ¥8.5 billion | ¥8.5 billion | ¥8.5 billion |
| Total number of issued shares (common stock) | 28,616,000 shares | 28,616,000 shares | 28,616,000 shares | 28,616,000 shares | 28,616,000 shares |
| Net assets | ¥26.6 billion | ¥27.4 billion | ¥28.1 billion | ¥27.3 billion | ¥26.3 billion |
| Total assets | ¥70.2 billion | ¥72.7 billion | ¥73.9 billion | ¥80.2 billion | ¥75.8 billion |
| Net assets per share | 928.71 yen | 958.62 yen | 982.37 yen | 954.64 yen | 920.35 yen |
| Dividend per share | 92 yen | 40 yen | 25 yen | 140 yen | 73 yen |
| Interim dividend per share | 15 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Basic earnings (loss) per share | 75.48 yen | 75.77 yen | 62.42 yen | -3.06 yen | 103.68 yen |
| Equity-to-asset ratio | 37.9% | 37.8% | 38.0% | 34.1% | 34.7% |
| Return on equity | 8.1% | 8.0% | 6.4% | -0.3% | 11.1% |
| Payout ratio | 121.9% | 52.8% | 40.0% | Could not be retrieved | 70.4% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥73 | Could not be retrieved | 70.4% | |
| FY ending 3/2025 | ¥140 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2024 | ¥25 | Could not be retrieved | 40.0% | |
| FY ending 3/2023 | ¥40 | Could not be retrieved | 52.8% | |
| FY ending 3/2022 | ¥92 | ¥15 | 121.9% | |
| FY 2021 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2020 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2019 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2018 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2017 | ¥20 | ¥10 | 49.0% | |
| FY ending 3/2016 | ¥16 | ¥8 | 15.8% | |
| FY ending 3/2015 | ¥10 | ¥5 | 38.9% | |
| FY ending 3/2014 | ¥10 | ¥5 | 22.8% | Stock split or share consolidation noted |
| FY ending 3/2013 | ¥30 | ¥10 | 15.1% |
TAKEEI
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
TAKEEI
Unit %Source Annual securities reports
- Other corporations100.00%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | TREホールディングス㈱ | 100.0% | 28,616,000 |
Research and development expenses and capital expenditure
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| Waste disposal and recycling | ¥0.2 billion | ¥8.8 billion |
| Renewable energy | Could not be retrieved | ¥1.2 billion |
| Environmental engineering | ¥20.00 million | ¥0.5 billion |
Revenue scale in the same industry
TAKEEI
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
- … 55 companies
- 59 GMO InternetFY Dec 2025 ¥78.5B
- 60 FULLCASTFY Dec 2025 ¥77.2B
- 61 TAKEEIThis companyFY Mar 2026 ¥77.2B
- 62 OYOFY Dec 2025 ¥76.3B
- 63 nmsFY Mar 2026 ¥75.7B
- … 608 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 624 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
18.7 hours |
| Annual paid leave taken |
78.9% |
| Childcare leave taken, men |
66.7% |
| Childcare leave taken, women |
75% |
| Share of managers who are women | 8.9% |
| Share of board members who are women | 11.1% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 9,516 t-CO2 |
| 特定貨物輸送事業者 | 5,456 t-CO2 |
| Sites covered by the report | 2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任あずさ監査法人 |
| Audit fees (this year, total) | ¥75.00 million |
| Non-audit fees (this year, total) | Not applicable |
| 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 | ¥13.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥23.5 billion | Consolidated |
| Net sales | ¥77.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-13.9 billion | Consolidated |
| Cash and cash equivalents | ¥23.4 billion | Consolidated |
| Net assets | ¥56.0 billion | Consolidated |
| Ordinary income (loss) | ¥18.8 billion | Consolidated |
| Total assets | ¥116.6 billion | Consolidated |
| Return on equity | 25.5% | Consolidated |
| Equity-to-asset ratio | 46.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥12.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-9.4 billion | Consolidated |
| Basic earnings (loss) per share | 440.99 yen | Consolidated |
| Net assets per share | 1,881.58 yen | Consolidated |
| Dividend per share | 73 yen | Parent only |
| Net sales | ¥28.0 billion | Parent only |
| Net income (loss) | ¥3.0 billion | Parent only |
| Total number of issued shares (common stock) | 28,616,000 shares | Parent only |
| Net assets | ¥26.3 billion | Parent only |
| Ordinary income (loss) | ¥4.3 billion | Parent only |
| Total assets | ¥75.8 billion | Parent only |
| Return on equity | 11.1% | Parent only |
| Equity-to-asset ratio | 34.7% | Parent only |
| Capital stock | ¥8.5 billion | Parent only |
| Payout ratio | 70.4% | Parent only |
| Basic earnings (loss) per share | 103.68 yen | Parent only |
| Net assets per share | 920.35 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,592 people | Consolidated |
| Number of employees | 1,592 people | Consolidated |
| Wage gap between men and women (all employees) | 66.9% | Parent only |
| Average length of service (years) | 11.2 years | Parent only |
| Average annual salary | ¥6.29 million | Parent only |
| Average age (years) | 45.3 years old | Parent only |
| Number of employees | 748 people | Parent only |
| Number of employees | 748 people | Parent only |
| Number of employees | 748 people | Parent only |
| Wage gap between men and women (regular employees) | 70.8% | Parent only |
| Wage gap between men and women (non-regular employees) | 40.0% | Parent only |
Other disclosed items (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥1.1 billion | Consolidated |
| Average number of temporary employees | 225 people | Consolidated |
| Average number of temporary employees | 225 people | Consolidated |
| Number of associates accounted for using equity method | 5 companies | Consolidated |
| Number of consolidated subsidiaries | 34 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 66.7% | Parent only |
| Average number of temporary employees | 189 people | Parent only |
| Average number of temporary employees | 189 people | Parent only |
| Ratio of female employees in managerial positions | 8.9% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥0.2 billion | Consolidated |
Shares (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 28,616,000 shares | Consolidated |
| Number of shares | 28,616,300 shares | Consolidated |
| Shareholding ratio | 100.0% | Consolidated |
| Number of voting rights | 28,616,300 units | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥75.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥75.00 million | Consolidated |
Accounts unique to this company (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥18.0 billion | Consolidated |
| Revenue | ¥-10.3 billion | Consolidated |
| Revenue | ¥7.7 billion | Consolidated |
| Revenue | ¥3.00 million | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥25.00 million | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Change in average annual salary from the previous year | 3.4% | Parent only |
| Revenue | ¥1.3 billion | Parent only |
| Revenue | ¥63.00 million | Parent only |
| Revenue | ¥3.00 million | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥76.00 million | Parent only |
Balance sheet (160 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.4 billion | Consolidated |
| Other | ¥2.5 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥2.1 billion | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Other | ¥1.3 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.1 billion | Consolidated |
| Goodwill | ¥1.1 billion | Consolidated |
| Lease obligations | ¥0.5 billion | Consolidated |
| Lease obligations | ¥0.1 billion | Consolidated |
| Lease assets | ¥0.8 billion | Consolidated |
| Lease assets, net | ¥0.5 billion | Consolidated |
| Work in process | ¥0.4 billion | Consolidated |
| Provision for repairs | ¥0.5 billion | Consolidated |
| Provision for repairs | ¥98.00 million | Consolidated |
| Retained earnings | ¥35.4 billion | Consolidated |
| Raw materials and supplies | ¥1.7 billion | Consolidated |
| Notes receivable - trade | ¥0.3 billion | Consolidated |
| Merchandise and finished goods | ¥59.00 million | Consolidated |
| Non-current liabilities | ¥27.4 billion | Consolidated |
| Non-current assets | ¥77.4 billion | Consolidated |
| Land | ¥19.4 billion | Consolidated |
| Accounts receivable - trade | ¥8.6 billion | Consolidated |
| Contract liabilities | ¥0.6 billion | Consolidated |
| Contract assets | ¥1.0 billion | Consolidated |
| Tools, furniture and fixtures | ¥2.8 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.6 billion | Consolidated |
| Guarantee deposits | ¥0.6 billion | Consolidated |
| Buildings and structures | ¥32.0 billion | Consolidated |
| Buildings and structures, net | ¥16.2 billion | Consolidated |
| Construction in progress | ¥9.0 billion | Consolidated |
| Provision for management board incentive plan trust-NCL | ¥0.4 billion | Consolidated |
| Investments and other assets | ¥8.8 billion | Consolidated |
| Investment securities | ¥0.9 billion | Consolidated |
| Property, plant and equipment | ¥66.3 billion | Consolidated |
| Accounts receivable - other | ¥1.5 billion | Consolidated |
| Income taxes payable | ¥4.1 billion | Consolidated |
| Accrued expenses | ¥0.5 billion | Consolidated |
| Accounts payable - other | ¥2.8 billion | Consolidated |
| Shareholders' equity | ¥53.6 billion | Consolidated |
| Machinery, equipment and vehicles | ¥46.9 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥12.8 billion | Consolidated |
| Current liabilities | ¥33.2 billion | Consolidated |
| Current assets | ¥38.4 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Accumulated depreciation | ¥-2.2 billion | Consolidated |
| Accumulated depreciation | ¥-15.8 billion | Consolidated |
| Accumulated depreciation | ¥-34.1 billion | Consolidated |
| Provision for loss on disaster | ¥0.1 billion | Consolidated |
| Intangible assets | ¥2.4 billion | Consolidated |
| Cash and cash equivalents | ¥23.4 billion | Consolidated |
| Cash and deposits | ¥23.8 billion | Consolidated |
| Short-term loans payable | ¥5.4 billion | Consolidated |
| Bonds payable | ¥1.4 billion | Consolidated |
| Net assets | ¥56.0 billion | Consolidated |
| Net assets | ¥56.0 billion | Consolidated |
| Total assets | ¥116.6 billion | Consolidated |
| Deferred tax liabilities | ¥0.6 billion | Consolidated |
| Deferred tax assets | ¥1.3 billion | Consolidated |
| Deferred assets | ¥0.8 billion | Consolidated |
| Provision for product warranties | ¥78.00 million | Consolidated |
| Valuation and translation adjustments | ¥0.2 billion | Consolidated |
| Liabilities | ¥60.6 billion | Consolidated |
| Liabilities and net assets | ¥116.6 billion | Consolidated |
| Accounts payable - trade | ¥1.8 billion | Consolidated |
| Allowance for doubtful accounts | ¥-63.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-4.00 million | Consolidated |
| Capital surplus | ¥9.7 billion | Consolidated |
| Capital stock | ¥8.5 billion | Consolidated |
| Asset retirement obligations | ¥2.4 billion | Consolidated |
| Provision for bonuses | ¥0.6 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥96.00 million | Consolidated |
| Net defined benefit liability | ¥0.6 billion | Consolidated |
| Net defined benefit asset | ¥0.4 billion | Consolidated |
| Long-term loans payable | ¥21.2 billion | Consolidated |
| Business commencement expenses | ¥0.8 billion | Consolidated |
| Loans receivable to subsidiaries and affiliates | ¥45.00 million | Consolidated |
| Long-term loans receivable from subsidiaries and affiliates | ¥3.2 billion | Consolidated |
| Non-controlling interests | ¥2.2 billion | Consolidated |
| Current portion of bonds payable | ¥7.5 billion | Consolidated |
| Current portion of long-term loans payable | ¥7.0 billion | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥1.1 billion | Parent only |
| Other | ¥95.00 million | Parent only |
| Other | ¥34.00 million | Parent only |
| Other retained earnings | ¥7.9 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥0.1 billion | Parent only |
| Other capital surplus | ¥1.4 billion | Parent only |
| Software | ¥82.00 million | Parent only |
| Lease obligations | ¥19.00 million | Parent only |
| Lease obligations | ¥5.00 million | Parent only |
| Lease assets, net | ¥22.00 million | Parent only |
| Work in process | ¥27.00 million | Parent only |
| Leasehold right | ¥0.9 billion | Parent only |
| General reserve | ¥0.5 billion | Parent only |
| Retained earnings | ¥7.9 billion | Parent only |
| Legal retained earnings | ¥1.00 million | Parent only |
| Advances received | ¥52.00 million | Parent only |
| Prepaid pension cost | ¥0.3 billion | Parent only |
| Prepaid expenses | ¥0.3 billion | Parent only |
| Advance payments trade | ¥79.00 million | Parent only |
| Raw materials and supplies | ¥0.3 billion | Parent only |
| Notes receivable - trade | ¥53.00 million | Parent only |
| Non-current liabilities | ¥21.6 billion | Parent only |
| Non-current assets | ¥59.7 billion | Parent only |
| Land | ¥13.2 billion | Parent only |
| Accounts receivable - trade | ¥4.4 billion | Parent only |
| Contract liabilities | ¥93.00 million | Parent only |
| Contract assets | ¥11.00 million | Parent only |
| Tools, furniture and fixtures | ¥0.2 billion | Parent only |
| Buildings, net | ¥4.4 billion | Parent only |
| Construction in progress | ¥5.7 billion | Parent only |
| Provision for management board incentive plan trust-NCL | ¥0.3 billion | Parent only |
| Investments and other assets | ¥29.5 billion | Parent only |
| Real estate for investment | ¥1.1 billion | Parent only |
| Investment securities | ¥0.4 billion | Parent only |
| Property, plant and equipment | ¥29.2 billion | Parent only |
| Accounts receivable - other | ¥0.3 billion | Parent only |
| Income taxes payable | ¥0.3 billion | Parent only |
| Accrued consumption taxes | ¥0.1 billion | Parent only |
| Accrued expenses | ¥0.3 billion | Parent only |
| Accounts payable - other | ¥1.2 billion | Parent only |
| Shareholders' equity | ¥26.2 billion | Parent only |
| Structures, net | ¥1.4 billion | Parent only |
| Machinery and equipment, net | ¥2.6 billion | Parent only |
| Current liabilities | ¥27.9 billion | Parent only |
| Current assets | ¥16.1 billion | Parent only |
| Provision for loss on disaster | ¥39.00 million | Parent only |
| Intangible assets | ¥1.0 billion | Parent only |
| Cash and deposits | ¥9.5 billion | Parent only |
| Short-term loans payable | ¥12.6 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥17.00 million | Parent only |
| Bonds payable | ¥1.4 billion | Parent only |
| Net assets | ¥26.3 billion | Parent only |
| Net assets | ¥26.3 billion | Parent only |
| Total assets | ¥75.8 billion | Parent only |
| Deferred tax assets | ¥0.2 billion | Parent only |
| Retained earnings brought forward | ¥7.3 billion | Parent only |
| Valuation and translation adjustments | ¥0.1 billion | Parent only |
| Liabilities | ¥49.5 billion | Parent only |
| Liabilities and net assets | ¥75.8 billion | Parent only |
| Accounts payable - trade | ¥0.5 billion | Parent only |
| Allowance for doubtful accounts | ¥-2.5 billion | Parent only |
| Allowance for doubtful accounts | ¥-0 | Parent only |
| Capital surplus | ¥9.9 billion | Parent only |
| Legal capital surplus | ¥8.4 billion | Parent only |
| Capital stock | ¥8.5 billion | Parent only |
| Asset retirement obligations | ¥0.3 billion | Parent only |
| Asset retirement obligations | ¥0.2 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Vehicles, net | ¥0.4 billion | Parent only |
| Provision for retirement benefits | ¥0.2 billion | Parent only |
| Long-term loans payable | ¥19.2 billion | Parent only |
| Long-term prepaid expenses | ¥66.00 million | Parent only |
| Shares of subsidiaries and associates | ¥12.7 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥1.0 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥16.1 billion | Parent only |
| Deposits received | ¥0.1 billion | Parent only |
| Current portion of bonds payable | ¥7.5 billion | Parent only |
| Current portion of long-term loans payable | ¥4.6 billion | Parent only |
Statement of income (103 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥4.5 billion | Consolidated |
| Other comprehensive income | ¥0.2 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥57.00 million | Consolidated |
| Amortization of goodwill | ¥69.00 million | Consolidated |
| Amortization of goodwill | ¥69.00 million | Consolidated |
| Cancellation refund | ¥2.00 million | Consolidated |
| Dividends from surplus | ¥-4.0 billion | Consolidated |
| Subsidy income | ¥55.00 million | Consolidated |
| Comprehensive income | ¥13.0 billion | Consolidated |
| Insurance | ¥37.00 million | Consolidated |
| Interest income | ¥58.00 million | Consolidated |
| Guaranty money income | ¥14.00 million | Consolidated |
| Rent income | ¥19.00 million | Consolidated |
| Dividend income | ¥9.00 million | Consolidated |
| Operating income | ¥19.5 billion | Consolidated |
| Non-operating income | ¥0.3 billion | Consolidated |
| Non-operating expenses | ¥1.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥23.5 billion | Consolidated |
| Loss on sale of non-current assets | ¥0.3 billion | Consolidated |
| Gain on sales of non-current assets | ¥72.00 million | Consolidated |
| Cost of sales | ¥47.8 billion | Consolidated |
| Gross profit (loss) | ¥29.4 billion | Consolidated |
| Net sales | ¥77.2 billion | Consolidated |
| Net income | ¥12.6 billion | Consolidated |
| Net income | ¥12.6 billion | Consolidated |
| Net income (loss) | ¥12.8 billion | Consolidated |
| Net income (loss) | ¥12.8 billion | Consolidated |
| Directors' compensations | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-13.9 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥10.00 million | Consolidated |
| Interest expenses | ¥0.4 billion | Consolidated |
| Commission fees | ¥40.00 million | Consolidated |
| Business consignment expenses | ¥1.3 billion | Consolidated |
| Income taxes - current | ¥6.0 billion | Consolidated |
| Income taxes | ¥5.4 billion | Consolidated |
| Income taxes - deferred | ¥-0.6 billion | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Provision for loss on disaster | ¥0.1 billion | Consolidated |
| Extraordinary income | ¥72.00 million | Consolidated |
| Extraordinary loss | ¥0.7 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.2 billion | Consolidated |
| Research and development expenses | ¥0.2 billion | Consolidated |
| Interest on bonds | ¥46.00 million | Consolidated |
| Income (loss) before income taxes | ¥18.2 billion | Consolidated |
| Income (loss) before income taxes | ¥18.2 billion | Consolidated |
| Ordinary income | ¥18.8 billion | Consolidated |
| Salaries and allowances | ¥3.0 billion | Consolidated |
| Subsidy income | ¥82.00 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥12.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-9.4 billion | Consolidated |
| Selling, general and administrative expenses | ¥9.9 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-4.00 million | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥0.1 billion | Consolidated |
| Retirement benefit expenses | ¥0.1 billion | Consolidated |
| Amortization of business commencement expenses | ¥0.2 billion | Consolidated |
| Miscellaneous income | ¥57.00 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥-60.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.2 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.2 billion | Consolidated |
| Cancellation refund | ¥0 | Parent only |
| Dividends from surplus | ¥-4.0 billion | Parent only |
| Subsidy income | ¥41.00 million | Parent only |
| Insurance | ¥28.00 million | Parent only |
| Interest income | ¥0.2 billion | Parent only |
| Rent income | ¥0.1 billion | Parent only |
| Dividend income | ¥0.9 billion | Parent only |
| Operating income | ¥3.8 billion | Parent only |
| Non-operating income | ¥1.4 billion | Parent only |
| Non-operating expenses | ¥0.9 billion | Parent only |
| Loss on sale of non-current assets | ¥0.3 billion | Parent only |
| Gain on sales of non-current assets | ¥29.00 million | Parent only |
| Cost of sales | ¥18.3 billion | Parent only |
| Gross profit (loss) | ¥9.7 billion | Parent only |
| Net sales | ¥28.0 billion | Parent only |
| Net income (loss) | ¥3.0 billion | Parent only |
| Net income (loss) | ¥3.0 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Interest expenses | ¥0.4 billion | Parent only |
| Commission fees | ¥40.00 million | Parent only |
| Fiduciary obligation fee | ¥7.00 million | Parent only |
| Business consignment expenses | ¥1.1 billion | Parent only |
| Income taxes - current | ¥0.9 billion | Parent only |
| Income taxes | ¥0.9 billion | Parent only |
| Income taxes - deferred | ¥-56.00 million | Parent only |
| Depreciation | ¥0.3 billion | Parent only |
| Impairment loss | ¥0.1 billion | Parent only |
| Provision for loss on disaster | ¥39.00 million | Parent only |
| Extraordinary income | ¥31.00 million | Parent only |
| Extraordinary loss | ¥0.5 billion | Parent only |
| Interest on bonds | ¥45.00 million | Parent only |
| Income (loss) before income taxes | ¥3.8 billion | Parent only |
| Ordinary income | ¥4.3 billion | Parent only |
| Salaries and allowances | ¥1.7 billion | Parent only |
| Selling, general and administrative expenses | ¥5.9 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥1.00 million | Parent only |
| Provision of allowance for doubtful accounts | ¥-6.00 million | Parent only |
| Rent expenses | ¥32.00 million | Parent only |
| Provision for bonuses | ¥97.00 million | Parent only |
| Miscellaneous income | ¥36.00 million | Parent only |
| Other | ¥80.00 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥8.8 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.3 billion | Consolidated |
| Total changes during the period | ¥-1.0 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥57.00 million | Parent only |
Statement of cash flows (43 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.4 billion | Consolidated |
| Other | ¥-0.6 billion | Consolidated |
| Other | ¥-40.00 million | Consolidated |
| Amortization of goodwill | ¥69.00 million | Consolidated |
| Repayments of lease obligations | ¥-0.1 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.4 billion | Consolidated |
| Increase decrease in provision for repairs | ¥0.2 billion | Consolidated |
| Interest expenses paid | ¥-0.5 billion | Consolidated |
| Interest and dividends income received | ¥91.00 million | Consolidated |
| Interest and dividend income | ¥-67.00 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥0.2 billion | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥6.6 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥3.00 million | Consolidated |
| Payments into time deposits | ¥-3.00 million | Consolidated |
| Subtotal | ¥32.3 billion | Consolidated |
| Net change in reserve for management board benefit trust-OpeCF | ¥90.00 million | Consolidated |
| Purchase of investment securities | ¥-2.00 million | Consolidated |
| Interest expenses | ¥0.4 billion | Consolidated |
| Commission fees | ¥40.00 million | Consolidated |
| Purchase of property plant and equipment | ¥-10.9 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.1 billion | Consolidated |
| Decrease in consumption taxes payable | ¥-0.8 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥24.00 million | Consolidated |
| Decrease (increase) in inventories | ¥0.1 billion | Consolidated |
| Income taxes paid | ¥-8.3 billion | Consolidated |
| Depreciation | ¥6.5 billion | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Loss due to disaster | ¥0.2 billion | Consolidated |
| Payments for loss on disaster | ¥-0.2 billion | Consolidated |
| Purchase of intangible assets | ¥-0.2 billion | Consolidated |
| Net increase (decrease) in short-term borrowings | ¥-5.1 billion | Consolidated |
| Redemption of bonds | ¥-0.6 billion | Consolidated |
| Interest on bonds | ¥46.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-6.00 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-1.9 billion | Consolidated |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥-0.2 billion | Consolidated |
| Dividends | ¥-4.0 billion | Consolidated |
| Proceeds from long term loans payable | ¥5.5 billion | Consolidated |
| Repayment of long term loans payable | ¥-4.9 billion | Consolidated |
| Payments for long term accounts payable other | ¥-7.00 million | Consolidated |
| Purchase of shares of subsidiaries and associates | ¥-13.00 million | Consolidated |
| Payments of loans receivable to subsidiaries and affiliates | ¥-0.6 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-55.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥23.5 billion | Consolidated | Disclosed |
| Dividend per share | 73 | Parent only | Disclosed |
| Number of employees | 1,592 | Consolidated | Disclosed |
| Net assets | ¥56.0 billion | Consolidated | Disclosed |
| Net sales | ¥77.2 billion | Consolidated | Disclosed |
| Operating income | ¥19.5 billion | Consolidated | Disclosed |
| Ordinary income | ¥18.8 billion | Consolidated | Disclosed |
| Net income | ¥12.6 billion | Consolidated | Disclosed |
| Total assets | ¥116.6 billion | Consolidated | Disclosed |
| Operating margin | 25.3% | Consolidated | Calculated |
| Net margin | 16.3% | Consolidated | Calculated |
| Sales per employee | 48494975 yen | Consolidated | Calculated |
| Total asset turnover | 0.66 times | Consolidated | Calculated |
| Net assets to total assets | 48.0% | Consolidated | Calculated |