Annual report

Period2024-03-21 → 2025-03-20
Filed2025-06-16
StandardJapan GAAP
ConsolidatedYes
Data checks22 of 22 passed

Amended by S100WAYA (2025-07-03).

Key figures · 143
MetricValuePeriodScopeSource row
Revenue¥53.2bn2024-03-21 → 2025-03-20Cons.Net sales
Revenue¥48.3bn2023-03-21 → 2024-03-20Cons.Net sales
Revenue¥44.5bn2022-03-21 → 2023-03-20dCons.Net sales (5-year summary)
Revenue¥45.6bn2021-03-21 → 2022-03-20dCons.Net sales (5-year summary)
Revenue¥43.8bn2020-03-21 → 2021-03-20dCons.Net sales (5-year summary)
Operating income¥4.8bn2024-03-21 → 2025-03-20Cons.Operating income
Operating income¥1.8bn2023-03-21 → 2024-03-20Cons.Operating income
Ordinary income¥5.3bn2024-03-21 → 2025-03-20Cons.Ordinary income
Ordinary income¥2.3bn2023-03-21 → 2024-03-20Cons.Ordinary income
Ordinary income¥2.5bn2022-03-21 → 2023-03-20dCons.Ordinary income loss (5-year summary)
Ordinary income¥3.9bn2021-03-21 → 2022-03-20dCons.Ordinary income loss (5-year summary)
Ordinary income¥3.4bn2020-03-21 → 2021-03-20dCons.Ordinary income loss (5-year summary)
Profit before tax¥5.8bn2024-03-21 → 2025-03-20Cons.Income before income taxes
Profit before tax¥2.5bn2023-03-21 → 2024-03-20Cons.Income before income taxes
Net income (owners)¥3.9bn2024-03-21 → 2025-03-20Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.5bn2023-03-21 → 2024-03-20Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.9bn2022-03-21 → 2023-03-20dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥2.8bn2021-03-21 → 2022-03-20dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥2.3bn2020-03-21 → 2021-03-20dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥4.0bn2024-03-21 → 2025-03-20Cons.Profit loss
Net income¥1.5bn2023-03-21 → 2024-03-20Cons.Profit loss
Total assets¥58.8bnat 2025-03-20Cons.Assets
Total assets¥52.9bnat 2024-03-20Cons.Assets
Total assets¥47.7bnat 2023-03-20dCons.Total assets (5-year summary)
Total assets¥45.9bnat 2022-03-20dCons.Total assets (5-year summary)
Total assets¥44.4bnat 2021-03-20dCons.Total assets (5-year summary)
Total liabilities¥17.6bnat 2025-03-20Cons.Liabilities
Total liabilities¥15.6bnat 2024-03-20Cons.Liabilities
Net assets / equity¥41.2bnat 2025-03-20Cons.Net assets
Net assets / equity¥37.3bnat 2024-03-20Cons.Net assets
Net assets / equity¥34.4bnat 2023-03-20dCons.Net assets
Net assets / equity¥33.4bnat 2022-03-20dCons.Net assets (5-year summary)
Net assets / equity¥31.6bnat 2021-03-20dCons.Net assets (5-year summary)
Cash and deposits¥11.5bnat 2025-03-20Cons.Cash and deposits
Cash and deposits¥8.5bnat 2024-03-20Cons.Cash and deposits
Cash & equivalents¥11.3bnat 2025-03-20Cons.Cash and cash equivalents
Cash & equivalents¥8.6bnat 2024-03-20Cons.Cash and cash equivalents
Cash & equivalents¥6.4bnat 2023-03-20dCons.Cash and cash equivalents
Cash & equivalents¥8.8bnat 2022-03-20dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥7.0bnat 2021-03-20dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥4.5bn2024-03-21 → 2025-03-20Cons.Net cash provided by used in operating activities
Operating cash flow¥3.9bn2023-03-21 → 2024-03-20Cons.Net cash provided by used in operating activities
Operating cash flow−¥1.6bn2022-03-21 → 2023-03-20dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥2.9bn2021-03-21 → 2022-03-20dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥5.4bn2020-03-21 → 2021-03-20dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥643m2024-03-21 → 2025-03-20Cons.Net cash provided by used in investment activities
Investing cash flow−¥596m2023-03-21 → 2024-03-20Cons.Net cash provided by used in investment activities
Investing cash flow−¥453m2022-03-21 → 2023-03-20dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥680m2021-03-21 → 2022-03-20dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.6bn2020-03-21 → 2021-03-20dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥1.2bn2024-03-21 → 2025-03-20Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.1bn2023-03-21 → 2024-03-20Cons.Net cash provided by used in financing activities
Financing cash flow−¥378m2022-03-21 → 2023-03-20dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥401m2021-03-21 → 2022-03-20dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥505m2020-03-21 → 2021-03-20dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥158.262024-03-21 → 2025-03-20Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥58.652023-03-21 → 2024-03-20Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥72.862022-03-21 → 2023-03-20dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥107.472021-03-21 → 2022-03-20dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥88.962020-03-21 → 2021-03-20dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥1,659.06at 2025-03-20Cons.Net assets per share (5-year summary)
Net assets per share¥1,478.02at 2024-03-20Cons.Net assets per share (5-year summary)
Net assets per share¥1,354.24at 2023-03-20dCons.Net assets per share (5-year summary)
Net assets per share¥1,299.39at 2022-03-20dCons.Net assets per share (5-year summary)
Net assets per share¥1,231.4at 2021-03-20dCons.Net assets per share (5-year summary)
Equity ratio69.9%at 2025-03-20Cons.Equity to asset ratio (5-year summary)
Equity ratio70.5%at 2024-03-20Cons.Equity to asset ratio (5-year summary)
Equity ratio72.0%at 2023-03-20dCons.Equity to asset ratio (5-year summary)
Equity ratio72.7%at 2022-03-20dCons.Equity to asset ratio (5-year summary)
Equity ratio71.1%at 2021-03-20dCons.Equity to asset ratio (5-year summary)
ROE10.0%2024-03-21 → 2025-03-20Cons.Rate of return on equity (5-year summary)
ROE4.1%2023-03-21 → 2024-03-20Cons.Rate of return on equity (5-year summary)
ROE5.5%2022-03-21 → 2023-03-20dCons.Rate of return on equity (5-year summary)
ROE8.5%2021-03-21 → 2022-03-20dCons.Rate of return on equity (5-year summary)
ROE7.7%2020-03-21 → 2021-03-20dCons.Rate of return on equity (5-year summary)
Employees1,146at 2025-03-20Cons.Number of employees
Employees1,125at 2024-03-20Cons.Number of employees
Employees1,106at 2023-03-20dCons.Number of employees
Employees1,103at 2022-03-20dCons.Number of employees
Employees926at 2021-03-20dCons.Number of employees
Operating income¥4.1bn2024-03-21 → 2025-03-20StandaloneOperating income
Operating income¥1.6bn2023-03-21 → 2024-03-20StandaloneOperating income
Ordinary income¥4.5bn2024-03-21 → 2025-03-20StandaloneOrdinary income
Ordinary income¥2.1bn2023-03-21 → 2024-03-20StandaloneOrdinary income
Ordinary income¥2.0bn2022-03-21 → 2023-03-20dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥3.2bn2021-03-21 → 2022-03-20dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.6bn2020-03-21 → 2021-03-20dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥4.5bn2024-03-21 → 2025-03-20StandaloneIncome before income taxes
Profit before tax¥2.3bn2023-03-21 → 2024-03-20StandaloneIncome before income taxes
Net income¥3.0bn2024-03-21 → 2025-03-20StandaloneProfit loss
Net income¥1.6bn2023-03-21 → 2024-03-20StandaloneProfit loss
Net income¥1.6bn2022-03-21 → 2023-03-20dStandaloneNet income loss (5-year summary)
Net income¥2.3bn2021-03-21 → 2022-03-20dStandaloneNet income loss (5-year summary)
Net income¥1.8bn2020-03-21 → 2021-03-20dStandaloneNet income loss (5-year summary)
Total assets¥50.4bnat 2025-03-20StandaloneAssets
Total assets¥45.5bnat 2024-03-20StandaloneAssets
Total assets¥40.3bnat 2023-03-20dStandaloneTotal assets (5-year summary)
Total assets¥38.6bnat 2022-03-20dStandaloneTotal assets (5-year summary)
Total assets¥38.5bnat 2021-03-20dStandaloneTotal assets (5-year summary)
Total liabilities¥14.8bnat 2025-03-20StandaloneLiabilities
Total liabilities¥12.6bnat 2024-03-20StandaloneLiabilities
Net assets / equity¥35.6bnat 2025-03-20StandaloneNet assets
Net assets / equity¥32.9bnat 2024-03-20StandaloneNet assets
Net assets / equity¥29.8bnat 2023-03-20dStandaloneNet assets
Net assets / equity¥29.1bnat 2022-03-20dStandaloneNet assets (5-year summary)
Net assets / equity¥27.8bnat 2021-03-20dStandaloneNet assets (5-year summary)
Cash and deposits¥5.9bnat 2025-03-20StandaloneCash and deposits
Cash and deposits¥3.9bnat 2024-03-20StandaloneCash and deposits
EPS (basic)¥122.12024-03-21 → 2025-03-20StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥61.612023-03-21 → 2024-03-20StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥62.712022-03-21 → 2023-03-20dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥90.62021-03-21 → 2022-03-20dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥68.822020-03-21 → 2021-03-20dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥452024-03-21 → 2025-03-20StandaloneDividend paid per share (5-year summary)
Dividend per share¥272023-03-21 → 2024-03-20StandaloneDividend paid per share (5-year summary)
Dividend per share¥252022-03-21 → 2023-03-20dStandaloneDividend paid per share (5-year summary)
Dividend per share¥252021-03-21 → 2022-03-20dStandaloneDividend paid per share (5-year summary)
Dividend per share¥152020-03-21 → 2021-03-20dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,436.11at 2025-03-20StandaloneNet assets per share (5-year summary)
Net assets per share¥1,305.5at 2024-03-20StandaloneNet assets per share (5-year summary)
Net assets per share¥1,176.82at 2023-03-20dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,135.7at 2022-03-20dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,082.1at 2021-03-20dStandaloneNet assets per share (5-year summary)
Equity ratio70.7%at 2025-03-20StandaloneEquity to asset ratio (5-year summary)
Equity ratio72.4%at 2024-03-20StandaloneEquity to asset ratio (5-year summary)
Equity ratio74.0%at 2023-03-20dStandaloneEquity to asset ratio (5-year summary)
Equity ratio75.4%at 2022-03-20dStandaloneEquity to asset ratio (5-year summary)
Equity ratio72.1%at 2021-03-20dStandaloneEquity to asset ratio (5-year summary)
ROE8.9%2024-03-21 → 2025-03-20StandaloneRate of return on equity (5-year summary)
ROE5.0%2023-03-21 → 2024-03-20StandaloneRate of return on equity (5-year summary)
ROE5.4%2022-03-21 → 2023-03-20dStandaloneRate of return on equity (5-year summary)
ROE8.2%2021-03-21 → 2022-03-20dStandaloneRate of return on equity (5-year summary)
ROE6.7%2020-03-21 → 2021-03-20dStandaloneRate of return on equity (5-year summary)
Shares issued26,927,652at 2025-03-20StandaloneTotal number of issued shares (5-year summary)
Shares issued26,927,652at 2024-03-20StandaloneTotal number of issued shares (5-year summary)
Shares issued26,927,652at 2023-03-20dStandaloneTotal number of issued shares (5-year summary)
Shares issued26,927,652at 2022-03-20dStandaloneTotal number of issued shares (5-year summary)
Shares issued26,927,652at 2021-03-20dStandaloneTotal number of issued shares (5-year summary)
Employees791at 2025-03-20StandaloneNumber of employees
Employees792at 2024-03-20StandaloneNumber of employees
Employees783at 2023-03-20dStandaloneNumber of employees
Employees774at 2022-03-20dStandaloneNumber of employees
Employees735at 2021-03-20dStandaloneNumber 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
Reconciling Itemsreconcilingrevenue2024-03-21 → 2025-03-20−¥15m
Reconciling Itemsreconcilingrevenue intersegment2024-03-21 → 2025-03-20−¥15m
Reconciling Itemsreconcilingsegment profit2024-03-21 → 2025-03-20−¥15m
Commercial Facility Management Businessreportable segmentcapex2024-03-21 → 2025-03-20¥497,000
Commercial Facility Management Businessreportable segmentdepreciation2024-03-21 → 2025-03-20¥54m
Commercial Facility Management Businessreportable segmentemployeesat 2025-03-2015 pure
Commercial Facility Management Businessreportable segmentrevenue2024-03-21 → 2025-03-20¥531m
Commercial Facility Management Businessreportable segmentrevenue external2024-03-21 → 2025-03-20¥531m
Commercial Facility Management Businessreportable segmentsegment assetsat 2025-03-20¥1.7bn
Commercial Facility Management Businessreportable segmentsegment profit2024-03-21 → 2025-03-20¥160m
Construction Workreportable segmentcapex2024-03-21 → 2025-03-20¥837m
Construction Workreportable segmentdepreciation2024-03-21 → 2025-03-20¥461m
Construction Workreportable segmentemployeesat 2025-03-201131 pure
Construction Workreportable segmentrevenue2024-03-21 → 2025-03-20¥52.7bn
Construction Workreportable segmentrevenue external2024-03-21 → 2025-03-20¥52.6bn
Construction Workreportable segmentrevenue intersegment2024-03-21 → 2025-03-20¥15m
Construction Workreportable segmentsegment assetsat 2025-03-20¥57.1bn
Construction Workreportable segmentsegment profit2024-03-21 → 2025-03-20¥4.7bn
—segment totalcapex2024-03-21 → 2025-03-20¥837m
—segment totaldepreciation2024-03-21 → 2025-03-20¥515m
—segment totalrevenue2024-03-21 → 2025-03-20¥53.2bn
—segment totalrevenue external2024-03-21 → 2025-03-20¥53.2bn
—segment totalrevenue intersegment2024-03-21 → 2025-03-20¥15m
—segment totalsegment assetsat 2025-03-20¥58.8bn
—segment totalsegment profit2024-03-21 → 2025-03-20¥4.8bn
Reconciling Itemsreconcilingrevenue2023-03-21 → 2024-03-20−¥51m
Reconciling Itemsreconcilingrevenue intersegment2023-03-21 → 2024-03-20−¥51m
Reconciling Itemsreconcilingsegment assetsat 2024-03-20−¥12m
Reconciling Itemsreconcilingsegment profit2023-03-21 → 2024-03-20−¥38m
Commercial Facility Management Businessreportable segmentcapex2023-03-21 → 2024-03-20¥80m
Commercial Facility Management Businessreportable segmentdepreciation2023-03-21 → 2024-03-20¥49m
Commercial Facility Management Businessreportable segmentrevenue2023-03-21 → 2024-03-20¥513m
Commercial Facility Management Businessreportable segmentrevenue external2023-03-21 → 2024-03-20¥513m
Commercial Facility Management Businessreportable segmentsegment assetsat 2024-03-20¥1.6bn
Commercial Facility Management Businessreportable segmentsegment profit2023-03-21 → 2024-03-20¥80m
Construction Workreportable segmentcapex2023-03-21 → 2024-03-20¥1.5bn
Construction Workreportable segmentdepreciation2023-03-21 → 2024-03-20¥490m
Construction Workreportable segmentrevenue2023-03-21 → 2024-03-20¥47.8bn
Construction Workreportable segmentrevenue external2023-03-21 → 2024-03-20¥47.8bn
Construction Workreportable segmentrevenue intersegment2023-03-21 → 2024-03-20¥51m
Construction Workreportable segmentsegment assetsat 2024-03-20¥51.3bn
Construction Workreportable segmentsegment profit2023-03-21 → 2024-03-20¥1.8bn
—segment totalcapex2023-03-21 → 2024-03-20¥1.5bn
—segment totaldepreciation2023-03-21 → 2024-03-20¥539m
—segment totalrevenue2023-03-21 → 2024-03-20¥48.3bn
—segment totalrevenue external2023-03-21 → 2024-03-20¥48.3bn
—segment totalrevenue intersegment2023-03-21 → 2024-03-20¥51m
—segment totalsegment assetsat 2024-03-20¥52.9bn
—segment totalsegment profit2023-03-21 → 2024-03-20¥1.8bn
Construction Workreportable segmentemployeesat 2025-03-20791 pure

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

All source rows · 2,071
ItemContextValueUnit
Total assets (5-year summary)Prior2YearInstant47703143000JPY
Total assets (5-year summary)Prior1YearInstant52888840000JPY
Total assets (5-year summary)CurrentYearInstant58847492000JPY
Net assets per share (5-year summary)Prior4YearInstant1231.40
Net assets per share (5-year summary)Prior3YearInstant1299.39
Net assets per share (5-year summary)Prior2YearInstant1354.24
Net assets per share (5-year summary)Prior1YearInstant1478.02
Net assets per share (5-year summary)CurrentYearInstant1659.06
Basic earnings loss per share (5-year summary)Prior4YearDuration88.96
Basic earnings loss per share (5-year summary)Prior3YearDuration107.47
Basic earnings loss per share (5-year summary)Prior2YearDuration72.86
Basic earnings loss per share (5-year summary)Prior1YearDuration58.65
Basic earnings loss per share (5-year summary)CurrentYearDuration158.26
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.711
Equity to asset ratio (5-year summary)Prior3YearInstant0.727
Equity to asset ratio (5-year summary)Prior2YearInstant0.720
Equity to asset ratio (5-year summary)Prior1YearInstant0.705
Equity to asset ratio (5-year summary)CurrentYearInstant0.699
Rate of return on equity (5-year summary)Prior4YearDuration0.077
Rate of return on equity (5-year summary)Prior3YearDuration0.085
Rate of return on equity (5-year summary)Prior2YearDuration0.055
Rate of return on equity (5-year summary)Prior1YearDuration0.041
Rate of return on equity (5-year summary)CurrentYearDuration0.100
Price earnings ratio (5-year summary)Prior4YearDuration7.9
Price earnings ratio (5-year summary)Prior3YearDuration6.8
Price earnings ratio (5-year summary)Prior2YearDuration11.1
Price earnings ratio (5-year summary)Prior1YearDuration17.8
Price earnings ratio (5-year summary)CurrentYearDuration9.6
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration5425568000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration2895438000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration-1579847000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration3915638000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration4534459000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-1598171000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-679827000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-453434000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-596416000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-643213000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-505006000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-401423000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-377875000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-1091104000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-1165071000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant6974416000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant8788602000JPY

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 · 22 of 22 passed
balance sheet identityconsolidated 2024-03-20pass rounding
balance sheet identityconsolidated 2025-03-20pass
balance sheet identitynon_consolidated 2024-03-20pass
balance sheet identitynon_consolidated 2025-03-20pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-03-20pass
statement vs summary · net assetsconsolidated 2024-03-20pass
statement vs summary · net assetsconsolidated 2025-03-20pass
statement vs summary · net assetsnon_consolidated 2023-03-20pass
statement vs summary · net assetsnon_consolidated 2024-03-20pass
statement vs summary · net assetsnon_consolidated 2025-03-20pass
statement vs summary · net income attributable to parentconsolidated 2023-03-21/2024-03-20pass
statement vs summary · net income attributable to parentconsolidated 2024-03-21/2025-03-20pass
statement vs summary · operating cash flowconsolidated 2023-03-21/2024-03-20pass
statement vs summary · operating cash flowconsolidated 2024-03-21/2025-03-20pass
statement vs summary · revenueconsolidated 2023-03-21/2024-03-20pass
statement vs summary · revenueconsolidated 2024-03-21/2025-03-20pass
statement vs summary · total assetsconsolidated 2024-03-20pass
statement vs summary · total assetsconsolidated 2025-03-20pass
statement vs summary · total assetsnon_consolidated 2024-03-20pass
statement vs summary · total assetsnon_consolidated 2025-03-20pass