Annual report

Period2023-06-01 → 2024-05-31
Filed2024-08-26
StandardJapan GAAP
ConsolidatedYes
Data checks23 of 23 passed
Key figures · 127
MetricValuePeriodScopeSource row
Revenue¥28.5bn2023-06-01 → 2024-05-31Cons.Net sales
Revenue¥25.5bn2022-06-01 → 2023-05-31Cons.Net sales
Operating income¥1.5bn2023-06-01 → 2024-05-31Cons.Operating income
Operating income¥2.0bn2022-06-01 → 2023-05-31Cons.Operating income
Ordinary income¥1.4bn2023-06-01 → 2024-05-31Cons.Ordinary income
Ordinary income¥2.0bn2022-06-01 → 2023-05-31Cons.Ordinary income
Profit before tax¥1.4bn2023-06-01 → 2024-05-31Cons.Income before income taxes
Profit before tax¥2.0bn2022-06-01 → 2023-05-31Cons.Income before income taxes
Net income (owners)¥945m2023-06-01 → 2024-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.4bn2022-06-01 → 2023-05-31Cons.Profit loss attributable to owners of parent
Net income¥945m2023-06-01 → 2024-05-31Cons.Profit loss
Net income¥1.4bn2022-06-01 → 2023-05-31Cons.Profit loss
Total assets¥23.7bnat 2024-05-31Cons.Assets
Total assets¥21.5bnat 2023-05-31Cons.Assets
Total liabilities¥15.2bnat 2024-05-31Cons.Liabilities
Total liabilities¥13.5bnat 2023-05-31Cons.Liabilities
Net assets / equity¥8.5bnat 2024-05-31Cons.Net assets
Net assets / equity¥7.9bnat 2023-05-31Cons.Net assets
Net assets / equity¥6.9bnat 2022-05-31dCons.Net assets
Cash and deposits¥4.1bnat 2024-05-31Cons.Cash and deposits
Cash and deposits¥5.1bnat 2023-05-31Cons.Cash and deposits
Cash & equivalents¥4.1bnat 2024-05-31Cons.Cash and cash equivalents
Cash & equivalents¥5.1bnat 2023-05-31Cons.Cash and cash equivalents
Cash & equivalents¥4.9bnat 2022-05-31dCons.Cash and cash equivalents
Operating cash flow−¥1.6bn2023-06-01 → 2024-05-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥302m2022-06-01 → 2023-05-31Cons.Net cash provided by used in operating activities
Investing cash flow−¥92m2023-06-01 → 2024-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥129m2022-06-01 → 2023-05-31Cons.Net cash provided by used in investment activities
Financing cash flow¥721m2023-06-01 → 2024-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥499m2022-06-01 → 2023-05-31Cons.Net cash provided by used in financing activities
EPS (basic)¥79.152023-06-01 → 2024-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥114.82022-06-01 → 2023-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥79.112023-06-01 → 2024-05-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥114.752022-06-01 → 2023-05-31Cons.Diluted earnings per share (5-year summary)
Net assets per share¥708.48at 2024-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥664.54at 2023-05-31Cons.Net assets per share (5-year summary)
Equity ratio35.7%at 2024-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio36.9%at 2023-05-31Cons.Equity to asset ratio (5-year summary)
ROE11.5%2023-06-01 → 2024-05-31Cons.Rate of return on equity (5-year summary)
ROE18.4%2022-06-01 → 2023-05-31Cons.Rate of return on equity (5-year summary)
Employees182at 2024-05-31Cons.Number of employees
Employees187at 2023-05-31Cons.Number of employees
Revenue¥27.8bn2023-06-01 → 2024-05-31StandaloneNet sales
Revenue¥25.5bn2022-06-01 → 2023-05-31StandaloneNet sales
Revenue¥30.2bn2021-06-01 → 2022-05-31dStandaloneNet sales (5-year summary)
Revenue¥20.9bn2020-06-01 → 2021-05-31dStandaloneNet sales (5-year summary)
Revenue¥23.4bn2019-06-01 → 2020-05-31dStandaloneNet sales (5-year summary)
Operating income¥1.4bn2023-06-01 → 2024-05-31StandaloneOperating income
Operating income¥2.1bn2022-06-01 → 2023-05-31StandaloneOperating income
Ordinary income¥1.4bn2023-06-01 → 2024-05-31StandaloneOrdinary income
Ordinary income¥2.1bn2022-06-01 → 2023-05-31StandaloneOrdinary income
Ordinary income¥1.9bn2021-06-01 → 2022-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.6bn2020-06-01 → 2021-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.3bn2019-06-01 → 2020-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.4bn2023-06-01 → 2024-05-31StandaloneIncome before income taxes
Profit before tax¥2.1bn2022-06-01 → 2023-05-31StandaloneIncome before income taxes
Net income¥972m2023-06-01 → 2024-05-31StandaloneProfit loss
Net income¥1.5bn2022-06-01 → 2023-05-31StandaloneProfit loss
Net income¥1.3bn2021-06-01 → 2022-05-31dStandaloneNet income loss (5-year summary)
Net income¥1.1bn2020-06-01 → 2021-05-31dStandaloneNet income loss (5-year summary)
Net income¥872m2019-06-01 → 2020-05-31dStandaloneNet income loss (5-year summary)
Total assets¥23.6bnat 2024-05-31StandaloneAssets
Total assets¥21.3bnat 2023-05-31StandaloneAssets
Total assets¥17.8bnat 2022-05-31dStandaloneTotal assets (5-year summary)
Total assets¥17.4bnat 2021-05-31dStandaloneTotal assets (5-year summary)
Total assets¥17.9bnat 2020-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥15.0bnat 2024-05-31StandaloneLiabilities
Total liabilities¥13.3bnat 2023-05-31StandaloneLiabilities
Net assets / equity¥8.6bnat 2024-05-31StandaloneNet assets
Net assets / equity¥8.0bnat 2023-05-31StandaloneNet assets
Net assets / equity¥6.9bnat 2022-05-31dStandaloneNet assets
Net assets / equity¥6.3bnat 2021-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥6.1bnat 2020-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥4.0bnat 2024-05-31StandaloneCash and deposits
Cash and deposits¥4.9bnat 2023-05-31StandaloneCash and deposits
Cash & equivalents¥4.9bnat 2022-05-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥4.3bnat 2021-05-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥4.1bnat 2020-05-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥3.0bn2021-06-01 → 2022-05-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥2.8bn2020-06-01 → 2021-05-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥5.5bn2019-06-01 → 2020-05-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥71m2021-06-01 → 2022-05-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥45m2020-06-01 → 2021-05-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥23m2019-06-01 → 2020-05-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥2.3bn2021-06-01 → 2022-05-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥2.6bn2020-06-01 → 2021-05-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥5.6bn2019-06-01 → 2020-05-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥81.452023-06-01 → 2024-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥122.082022-06-01 → 2023-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥105.762021-06-01 → 2022-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥90.192020-06-01 → 2021-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥66.622019-06-01 → 2020-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥81.422023-06-01 → 2024-05-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥122.032022-06-01 → 2023-05-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥105.712021-06-01 → 2022-05-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥90.122020-06-01 → 2021-05-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥66.572019-06-01 → 2020-05-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥312023-06-01 → 2024-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥352022-06-01 → 2023-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥322021-06-01 → 2022-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥382020-06-01 → 2021-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥202019-06-01 → 2020-05-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥721.22at 2024-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥675at 2023-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥585at 2022-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥520.77at 2021-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥466.55at 2020-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio36.5%at 2024-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio37.7%at 2023-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio38.9%at 2022-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio36.0%at 2021-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio33.9%at 2020-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE11.6%2023-06-01 → 2024-05-31StandaloneRate of return on equity (5-year summary)
ROE19.4%2022-06-01 → 2023-05-31StandaloneRate of return on equity (5-year summary)
ROE19.2%2021-06-01 → 2022-05-31dStandaloneRate of return on equity (5-year summary)
ROE18.2%2020-06-01 → 2021-05-31dStandaloneRate of return on equity (5-year summary)
ROE14.7%2019-06-01 → 2020-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued13,363,540at 2024-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued13,363,540at 2023-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued13,363,540at 2022-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued13,358,540at 2021-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued13,358,540at 2020-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees166at 2024-05-31StandaloneNumber of employees
Employees170at 2023-05-31StandaloneNumber of employees
Employees157at 2022-05-31dStandaloneNumber of employees
Employees148at 2021-05-31dStandaloneNumber of employees
Employees138at 2020-05-31dStandaloneNumber of employees

Periods use the dates stated in the filing. d = earlier-year period dated by calendar; v = that date confirmed by the company's own earlier filing.

Segments · 71
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentscapex2023-06-01 → 2024-05-31¥39m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2023-06-01 → 2024-05-31¥10m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2024-05-3120 pure
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2023-06-01 → 2024-05-31¥219m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2023-06-01 → 2024-05-31¥219m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2024-05-31¥202m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2023-06-01 → 2024-05-31−¥499m
Reconciling Itemsreconcilingcapex2023-06-01 → 2024-05-31¥7m
Reconciling Itemsreconcilingdepreciation2023-06-01 → 2024-05-31¥7m
Reconciling Itemsreconcilingsegment assetsat 2024-05-31¥4.7bn
Reconciling Itemsreconcilingsegment profit2023-06-01 → 2024-05-31−¥969m
Constructionreportable segmentcapex2023-06-01 → 2024-05-31¥655,000
Constructionreportable segmentdepreciation2023-06-01 → 2024-05-31¥256,000
Constructionreportable segmentemployeesat 2024-05-3199 pure
Constructionreportable segmentrevenue2023-06-01 → 2024-05-31¥22.0bn
Constructionreportable segmentrevenue external2023-06-01 → 2024-05-31¥22.0bn
Constructionreportable segmentsegment assetsat 2024-05-31¥7.0bn
Constructionreportable segmentsegment profit2023-06-01 → 2024-05-31¥1.9bn
Real Estate Businessreportable segmentcapex2023-06-01 → 2024-05-31¥0
Real Estate Businessreportable segmentdepreciation2023-06-01 → 2024-05-31¥444,000
Real Estate Businessreportable segmentemployeesat 2024-05-3132 pure
Real Estate Businessreportable segmentrevenue2023-06-01 → 2024-05-31¥6.3bn
Real Estate Businessreportable segmentrevenue external2023-06-01 → 2024-05-31¥6.3bn
Real Estate Businessreportable segmentsegment assetsat 2024-05-31¥11.7bn
Real Estate Businessreportable segmentsegment profit2023-06-01 → 2024-05-31¥1.0bn
—segment totalcapex2023-06-01 → 2024-05-31¥655,000
—segment totaldepreciation2023-06-01 → 2024-05-31¥701,000
—segment totalrevenue2023-06-01 → 2024-05-31¥28.3bn
—segment totalrevenue external2023-06-01 → 2024-05-31¥28.3bn
—segment totalsegment assetsat 2024-05-31¥18.8bn
—segment totalsegment profit2023-06-01 → 2024-05-31¥2.9bn
Total Of Reportable Segments And Otherssegment totalcapex2023-06-01 → 2024-05-31¥40m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-06-01 → 2024-05-31¥11m
Total Of Reportable Segments And Otherssegment totalrevenue2023-06-01 → 2024-05-31¥28.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-06-01 → 2024-05-31¥28.5bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-05-31¥19.0bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-06-01 → 2024-05-31¥2.4bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentscapex2022-06-01 → 2023-05-31¥126m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2022-06-01 → 2023-05-31¥6m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2022-06-01 → 2023-05-31¥753m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2022-06-01 → 2023-05-31¥753m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2023-05-31¥144m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2022-06-01 → 2023-05-31¥3m
Reconciling Itemsreconcilingcapex2022-06-01 → 2023-05-31¥6m
Reconciling Itemsreconcilingdepreciation2022-06-01 → 2023-05-31¥6m
Reconciling Itemsreconcilingsegment assetsat 2023-05-31¥5.7bn
Reconciling Itemsreconcilingsegment profit2022-06-01 → 2023-05-31−¥945m
Constructionreportable segmentdepreciation2022-06-01 → 2023-05-31¥600,000
Constructionreportable segmentrevenue2022-06-01 → 2023-05-31¥19.8bn
Constructionreportable segmentrevenue external2022-06-01 → 2023-05-31¥19.8bn
Constructionreportable segmentsegment assetsat 2023-05-31¥6.3bn
Constructionreportable segmentsegment profit2022-06-01 → 2023-05-31¥2.2bn
Real Estate Businessreportable segmentdepreciation2022-06-01 → 2023-05-31¥422,000
Real Estate Businessreportable segmentrevenue2022-06-01 → 2023-05-31¥5.0bn
Real Estate Businessreportable segmentrevenue external2022-06-01 → 2023-05-31¥5.0bn
Real Estate Businessreportable segmentsegment assetsat 2023-05-31¥9.3bn
Real Estate Businessreportable segmentsegment profit2022-06-01 → 2023-05-31¥684m
—segment totaldepreciation2022-06-01 → 2023-05-31¥1m
—segment totalrevenue2022-06-01 → 2023-05-31¥24.8bn
—segment totalrevenue external2022-06-01 → 2023-05-31¥24.8bn
—segment totalsegment assetsat 2023-05-31¥15.6bn
—segment totalsegment profit2022-06-01 → 2023-05-31¥2.9bn
Total Of Reportable Segments And Otherssegment totalcapex2022-06-01 → 2023-05-31¥126m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-06-01 → 2023-05-31¥7m
Total Of Reportable Segments And Otherssegment totalrevenue2022-06-01 → 2023-05-31¥25.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-06-01 → 2023-05-31¥25.5bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2023-05-31¥15.7bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-06-01 → 2023-05-31¥2.9bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2024-05-318 pure
Constructionreportable segmentemployeesat 2024-05-3199 pure
Real Estate Businessreportable segmentemployeesat 2024-05-3129 pure

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 1,484
ItemContextValueUnit
Cost of salesPrior1YearDuration22155609000JPY
Cost of salesCurrentYearDuration25622248000JPY
Gross profitPrior1YearDuration3387913000JPY
Gross profitCurrentYearDuration2862842000JPY
Selling general and administrative expensesPrior1YearDuration1404161000JPY
Selling general and administrative expensesCurrentYearDuration1409164000JPY
Operating incomePrior1YearDuration1983751000JPY
Operating incomeCurrentYearDuration1453677000JPY
Interest income noiPrior1YearDuration59000JPY
Interest income noiCurrentYearDuration77000JPY
Insurance income noiPrior1YearDuration-JPY
Insurance income noiCurrentYearDuration11763000JPY
Commission fee noiPrior1YearDuration1812000JPY
Commission fee noiCurrentYearDuration250000JPY
Fiduciary obligation fee noiPrior1YearDuration2900000JPY
Fiduciary obligation fee noiCurrentYearDuration900000JPY
Gain on donation of noncurrent assets noiPrior1YearDuration23139000JPY
Gain on donation of noncurrent assets noiCurrentYearDuration-JPY
Goods proceeds of sales noiPrior1YearDuration2058000JPY
Goods proceeds of sales noiCurrentYearDuration3054000JPY
Other noiPrior1YearDuration112000JPY
Other noiCurrentYearDuration1376000JPY
Non operating incomePrior1YearDuration30083000JPY
Non operating incomeCurrentYearDuration17422000JPY
Interest expenses noePrior1YearDuration31504000JPY
Interest expenses noeCurrentYearDuration38990000JPY
Commission fee noePrior1YearDuration906000JPY
Commission fee noeCurrentYearDuration5142000JPY
Other noePrior1YearDuration2087000JPY
Other noeCurrentYearDuration4727000JPY
Non operating expensesPrior1YearDuration34498000JPY
Non operating expensesCurrentYearDuration48860000JPY
Ordinary incomePrior1YearDuration1979336000JPY
Ordinary incomeCurrentYearDuration1422240000JPY
Impairment loss elPrior1YearDuration-JPY
Impairment loss elCurrentYearDuration43265000JPY
Other elPrior1YearDuration-JPY
Other elCurrentYearDuration1650000JPY
Extraordinary lossPrior1YearDuration-JPY
Extraordinary lossCurrentYearDuration44916000JPY
Income before income taxesPrior1YearDuration1979336000JPY
Income before income taxesCurrentYearDuration1377323000JPY
Income taxes currentPrior1YearDuration694820000JPY
Income taxes currentCurrentYearDuration508259000JPY
Income taxes deferredPrior1YearDuration-80174000JPY
Income taxes deferredCurrentYearDuration-75852000JPY
Income taxesPrior1YearDuration614645000JPY
Income taxesCurrentYearDuration432407000JPY
Profit lossPrior1YearDuration1364690000JPY
Profit lossCurrentYearDuration944916000JPY

Every row of the EDINET CSV. Item names are the XBRL element names; filed text is kept in its original Japanese. Filed text is available on Plus and Pro.

Data checks · 23 of 23 passed
balance sheet identityconsolidated 2023-05-31pass rounding
balance sheet identityconsolidated 2024-05-31pass rounding
balance sheet identitynon_consolidated 2023-05-31pass rounding
balance sheet identitynon_consolidated 2024-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-05-31pass
statement vs summary · net assetsconsolidated 2024-05-31pass
statement vs summary · net assetsnon_consolidated 2022-05-31pass
statement vs summary · net assetsnon_consolidated 2023-05-31pass
statement vs summary · net assetsnon_consolidated 2024-05-31pass
statement vs summary · net income attributable to parentconsolidated 2022-06-01/2023-05-31pass
statement vs summary · net income attributable to parentconsolidated 2023-06-01/2024-05-31pass
statement vs summary · operating cash flowconsolidated 2022-06-01/2023-05-31pass
statement vs summary · operating cash flowconsolidated 2023-06-01/2024-05-31pass
statement vs summary · revenueconsolidated 2022-06-01/2023-05-31pass
statement vs summary · revenueconsolidated 2023-06-01/2024-05-31pass
statement vs summary · revenuenon_consolidated 2022-06-01/2023-05-31pass
statement vs summary · revenuenon_consolidated 2023-06-01/2024-05-31pass
statement vs summary · total assetsconsolidated 2023-05-31pass
statement vs summary · total assetsconsolidated 2024-05-31pass
statement vs summary · total assetsnon_consolidated 2023-05-31pass
statement vs summary · total assetsnon_consolidated 2024-05-31pass