Tokyo Tape
Sign in
← Mori-Gumi

Annual report

1853.TEDINET S100OD6I
Period2021-04-01 → 2022-03-31
Filed2022-06-23
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 88
MetricValuePeriodScopeSource row
Revenue¥31.3bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥28.6bn2020-04-01 → 2021-03-31StandaloneNet sales
Revenue¥26.7bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥34.2bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Revenue¥34.8bn2017-04-01 → 2018-03-31dStandaloneNet sales (5-year summary)
Operating income¥1.9bn2021-04-01 → 2022-03-31StandaloneOperating income
Operating income¥2.0bn2020-04-01 → 2021-03-31StandaloneOperating income
Ordinary income¥1.9bn2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income¥1.9bn2020-04-01 → 2021-03-31StandaloneOrdinary income
Ordinary income¥1.4bn2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥3.1bn2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.8bn2017-04-01 → 2018-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.9bn2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Profit before tax¥1.9bn2020-04-01 → 2021-03-31StandaloneIncome before income taxes
Net income¥1.3bn2021-04-01 → 2022-03-31StandaloneProfit loss
Net income¥1.3bn2020-04-01 → 2021-03-31StandaloneProfit loss
Net income¥931m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income¥2.2bn2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Net income¥2.1bn2017-04-01 → 2018-03-31dStandaloneNet income loss (5-year summary)
Total assets¥25.4bnat 2022-03-31StandaloneAssets
Total assets¥23.6bnat 2021-03-31StandaloneAssets
Total assets¥23.7bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥26.5bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total assets¥22.9bnat 2018-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥11.4bnat 2022-03-31StandaloneLiabilities
Total liabilities¥10.5bnat 2021-03-31StandaloneLiabilities
Net assets / equity¥14.0bnat 2022-03-31StandaloneNet assets
Net assets / equity¥13.1bnat 2021-03-31StandaloneNet assets
Net assets / equity¥12.2bnat 2020-03-31dStandaloneNet assets
Net assets / equity¥11.9bnat 2019-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥10.0bnat 2018-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥9.2bnat 2022-03-31StandaloneCash and deposits
Cash and deposits¥7.7bnat 2021-03-31StandaloneCash and deposits
Cash & equivalents¥9.2bnat 2022-03-31StandaloneCash and cash equivalents
Cash & equivalents¥7.7bnat 2021-03-31StandaloneCash and cash equivalents
Cash & equivalents¥8.5bnat 2020-03-31dStandaloneCash and cash equivalents
Cash & equivalents¥9.7bnat 2019-03-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥9.4bnat 2018-03-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥2.1bn2021-04-01 → 2022-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥228m2020-04-01 → 2021-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥550m2019-04-01 → 2020-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥897m2018-04-01 → 2019-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥5.0bn2017-04-01 → 2018-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥78m2021-04-01 → 2022-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥74m2020-04-01 → 2021-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥142m2019-04-01 → 2020-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥66m2018-04-01 → 2019-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥71m2017-04-01 → 2018-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥569m2021-04-01 → 2022-03-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥474m2020-04-01 → 2021-03-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥537m2019-04-01 → 2020-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥449m2018-04-01 → 2019-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.4bn2017-04-01 → 2018-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥38.332021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥40.22020-04-01 → 2021-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥28.452019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥66.632018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥63.42017-04-01 → 2018-03-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥142021-04-01 → 2022-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥142020-04-01 → 2021-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥142019-04-01 → 2020-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥162018-04-01 → 2019-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥72017-04-01 → 2018-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥426.47at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥401.42at 2021-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥373.33at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥363.75at 2019-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥304.74at 2018-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio55.0%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio55.7%at 2021-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio51.6%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio45.0%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio43.6%at 2018-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE9.3%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE10.4%2020-04-01 → 2021-03-31StandaloneRate of return on equity (5-year summary)
ROE7.7%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE19.9%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
ROE23.1%2017-04-01 → 2018-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued32,800,000at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued32,800,000at 2021-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued32,800,000at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued32,800,000at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued32,800,000at 2018-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees344at 2022-03-31StandaloneNumber of employees
Employees352at 2021-03-31StandaloneNumber of employees
Employees349at 2020-03-31dStandaloneNumber of employees
Employees350at 2019-03-31dStandaloneNumber of employees
Employees362at 2018-03-31dStandaloneNumber 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 · 50
SegmentItemPeriodValue
Construction Businessreportable segmentcapex2021-04-01 → 2022-03-31¥40m
Construction Businessreportable segmentdepreciation2021-04-01 → 2022-03-31¥25m
Construction Businessreportable segmentemployeesat 2022-03-31298 pure
Construction Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥30.7bn
Construction Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥30.7bn
Construction Businessreportable segmentsegment assetsat 2022-03-31¥13.4bn
Construction Businessreportable segmentsegment profit2021-04-01 → 2022-03-31¥2.7bn
Crushed Stone Businessreportable segmentcapex2021-04-01 → 2022-03-31¥45m
Crushed Stone Businessreportable segmentdepreciation2021-04-01 → 2022-03-31¥66m
Crushed Stone Businessreportable segmentemployeesat 2022-03-3110 pure
Crushed Stone Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥605m
Crushed Stone Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥605m
Crushed Stone Businessreportable segmentsegment assetsat 2022-03-31¥828m
Crushed Stone Businessreportable segmentsegment profit2021-04-01 → 2022-03-31¥14m
Real Estate Businessreportable segmentemployeesat 2022-03-314 pure
Real Estate Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥32m
Real Estate Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥32m
Real Estate Businessreportable segmentsegment assetsat 2022-03-31¥2m
Real Estate Businessreportable segmentsegment profit2021-04-01 → 2022-03-31¥10m
—segment totalcapex2021-04-01 → 2022-03-31¥86m
—segment totaldepreciation2021-04-01 → 2022-03-31¥92m
—segment totalemployeesat 2022-03-31312 pure
—segment totalrevenue2021-04-01 → 2022-03-31¥31.3bn
—segment totalrevenue external2021-04-01 → 2022-03-31¥31.3bn
—segment totalsegment assetsat 2022-03-31¥14.2bn
—segment totalsegment profit2021-04-01 → 2022-03-31¥2.7bn
Construction Businessreportable segmentcapex2020-04-01 → 2021-03-31¥10m
Construction Businessreportable segmentdepreciation2020-04-01 → 2021-03-31¥30m
Construction Businessreportable segmentrevenue2020-04-01 → 2021-03-31¥27.7bn
Construction Businessreportable segmentrevenue external2020-04-01 → 2021-03-31¥27.7bn
Construction Businessreportable segmentsegment assetsat 2021-03-31¥12.9bn
Construction Businessreportable segmentsegment profit2020-04-01 → 2021-03-31¥2.8bn
Crushed Stone Businessreportable segmentcapex2020-04-01 → 2021-03-31¥99m
Crushed Stone Businessreportable segmentdepreciation2020-04-01 → 2021-03-31¥66m
Crushed Stone Businessreportable segmentrevenue2020-04-01 → 2021-03-31¥857m
Crushed Stone Businessreportable segmentrevenue external2020-04-01 → 2021-03-31¥857m
Crushed Stone Businessreportable segmentrevenue intersegment2020-04-01 → 2021-03-31¥0
Crushed Stone Businessreportable segmentsegment assetsat 2021-03-31¥858m
Crushed Stone Businessreportable segmentsegment profit2020-04-01 → 2021-03-31¥53m
Real Estate Businessreportable segmentrevenue2020-04-01 → 2021-03-31¥32m
Real Estate Businessreportable segmentrevenue external2020-04-01 → 2021-03-31¥32m
Real Estate Businessreportable segmentsegment assetsat 2021-03-31¥2m
Real Estate Businessreportable segmentsegment profit2020-04-01 → 2021-03-31¥11m
—segment totalcapex2020-04-01 → 2021-03-31¥109m
—segment totaldepreciation2020-04-01 → 2021-03-31¥96m
—segment totalrevenue2020-04-01 → 2021-03-31¥28.6bn
—segment totalrevenue external2020-04-01 → 2021-03-31¥28.6bn
—segment totalrevenue intersegment2020-04-01 → 2021-03-31¥0
—segment totalsegment assetsat 2021-03-31¥13.8bn
—segment totalsegment profit2020-04-01 → 2021-03-31¥2.8bn

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

All source rows · 1,056
ItemContextValueUnit
Investments in capitalCurrentYearInstant_NonConsolidatedMember0JPY
Long term loans receivable from employeesPrior1YearInstant_NonConsolidatedMember13000000JPY
Long term loans receivable from employeesCurrentYearInstant_NonConsolidatedMember10000000JPY
Long term accounts receivable otherPrior1YearInstant_NonConsolidatedMember3000000JPY
Long term accounts receivable otherCurrentYearInstant_NonConsolidatedMember1000000JPY
Guarantee deposits ioaPrior1YearInstant_NonConsolidatedMember148000000JPY
Guarantee deposits ioaCurrentYearInstant_NonConsolidatedMember158000000JPY
Claims provable in bankruptcy claims provable in rehabilitation and otherPrior1YearInstant_NonConsolidatedMember0JPY
Claims provable in bankruptcy claims provable in rehabilitation and otherCurrentYearInstant_NonConsolidatedMember0JPY
Long term prepaid expensesPrior1YearInstant_NonConsolidatedMember4000000JPY
Long term prepaid expensesCurrentYearInstant_NonConsolidatedMember14000000JPY
Prepaid pension cost ioaPrior1YearInstant_NonConsolidatedMember567000000JPY
Prepaid pension cost ioaCurrentYearInstant_NonConsolidatedMember605000000JPY
Other ioaPrior1YearInstant_NonConsolidatedMember8000000JPY
Other ioaCurrentYearInstant_NonConsolidatedMember8000000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant_NonConsolidatedMember-7000000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant_NonConsolidatedMember-5000000JPY
Investments and other assetsPrior1YearInstant_NonConsolidatedMember1060000000JPY
Investments and other assetsCurrentYearInstant_NonConsolidatedMember1136000000JPY
Noncurrent assetsPrior1YearInstant_NonConsolidatedMember2801000000JPY
Noncurrent assetsCurrentYearInstant_NonConsolidatedMember2852000000JPY
AssetsPrior1YearInstant_NonConsolidatedMember23599000000JPY
AssetsCurrentYearInstant_NonConsolidatedMember25413000000JPY
Notes payable tradePrior1YearInstant_NonConsolidatedMember2619000000JPY
Notes payable tradeCurrentYearInstant_NonConsolidatedMember245000000JPY
Electronically recorded obligations operating clPrior1YearInstant_NonConsolidatedMember－JPY
Electronically recorded obligations operating clCurrentYearInstant_NonConsolidatedMember3063000000JPY
Construction macadam unpaid money clPrior1YearInstant_NonConsolidatedMember5199000000JPY
Construction macadam unpaid money clCurrentYearInstant_NonConsolidatedMember5435000000JPY
Short term loans payablePrior1YearInstant_NonConsolidatedMember900000000JPY
Short term loans payableCurrentYearInstant_NonConsolidatedMember800000000JPY
Lease obligations clPrior1YearInstant_NonConsolidatedMember11000000JPY
Lease obligations clCurrentYearInstant_NonConsolidatedMember10000000JPY
Accounts payable otherPrior1YearInstant_NonConsolidatedMember69000000JPY
Accounts payable otherCurrentYearInstant_NonConsolidatedMember94000000JPY
Accrued expensesPrior1YearInstant_NonConsolidatedMember6000000JPY
Accrued expensesCurrentYearInstant_NonConsolidatedMember3000000JPY
Income taxes payablePrior1YearInstant_NonConsolidatedMember524000000JPY
Income taxes payableCurrentYearInstant_NonConsolidatedMember311000000JPY
Accrued business office taxesPrior1YearInstant_NonConsolidatedMember4000000JPY
Accrued business office taxesCurrentYearInstant_NonConsolidatedMember4000000JPY
Accrued consumption taxesPrior1YearInstant_NonConsolidatedMember－JPY
Accrued consumption taxesCurrentYearInstant_NonConsolidatedMember140000000JPY
Dividends payablePrior1YearInstant_NonConsolidatedMember6000000JPY
Dividends payableCurrentYearInstant_NonConsolidatedMember6000000JPY
Advances received on uncompleted construction contracts cnsPrior1YearInstant_NonConsolidatedMember509000000JPY
Advances received on uncompleted construction contracts cnsCurrentYearInstant_NonConsolidatedMember962000000JPY
Deposits receivedPrior1YearInstant_NonConsolidatedMember71000000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember67000000JPY
Provision for warranties for completed constructionPrior1YearInstant_NonConsolidatedMember26000000JPY

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 · 13 of 13 passed
balance sheet identitynon_consolidated 2021-03-31pass
balance sheet identitynon_consolidated 2022-03-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2020-03-31pass
statement vs summary · net assetsnon_consolidated 2021-03-31pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · operating cash flownon_consolidated 2020-04-01/2021-03-31pass
statement vs summary · operating cash flownon_consolidated 2021-04-01/2022-03-31pass
statement vs summary · revenuenon_consolidated 2020-04-01/2021-03-31pass
statement vs summary · revenuenon_consolidated 2021-04-01/2022-03-31pass
statement vs summary · total assetsnon_consolidated 2021-03-31pass
statement vs summary · total assetsnon_consolidated 2022-03-31pass