Annual report
3391.TEDINET S100RPHA
Period2022-05-16 → 2023-05-15
Filed2023-08-17
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Amends S100RNGN. Amended by S100RQ5E (2023-08-17).
Key figures · 158
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥970.1bn | 2022-05-16 → 2023-05-15 | Cons. | Net sales |
| Revenue | ¥915.7bn | 2021-05-16 → 2022-05-15 | Cons. | Net sales |
| Revenue | ¥919.3bn | 2020-05-16 → 2021-05-15d | Cons. | Net sales (5-year summary) |
| Revenue | ¥841.0bn | 2019-05-16 → 2020-05-15d | Cons. | Net sales (5-year summary) |
| Revenue | ¥782.4bn | 2018-05-16 → 2019-05-15d | Cons. | Net sales (5-year summary) |
| Operating income | ¥45.6bn | 2022-05-16 → 2023-05-15 | Cons. | Operating income |
| Operating income | ¥40.6bn | 2021-05-16 → 2022-05-15 | Cons. | Operating income |
| Ordinary income | ¥45.7bn | 2022-05-16 → 2023-05-15 | Cons. | Ordinary income |
| Ordinary income | ¥40.1bn | 2021-05-16 → 2022-05-15 | Cons. | Ordinary income |
| Ordinary income | ¥47.7bn | 2020-05-16 → 2021-05-15d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥46.3bn | 2019-05-16 → 2020-05-15d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥43.3bn | 2018-05-16 → 2019-05-15d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥43.5bn | 2022-05-16 → 2023-05-15 | Cons. | Income before income taxes |
| Profit before tax | ¥37.6bn | 2021-05-16 → 2022-05-15 | Cons. | Income before income taxes |
| Net income (owners) | ¥25.3bn | 2022-05-16 → 2023-05-15 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥21.4bn | 2021-05-16 → 2022-05-15 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥26.3bn | 2020-05-16 → 2021-05-15d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥27.9bn | 2019-05-16 → 2020-05-15d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥24.8bn | 2018-05-16 → 2019-05-15d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥28.6bn | 2022-05-16 → 2023-05-15 | Cons. | Profit loss |
| Net income | ¥24.4bn | 2021-05-16 → 2022-05-15 | Cons. | Profit loss |
| Total assets | ¥539.8bn | at 2023-05-15 | Cons. | Assets |
| Total assets | ¥562.4bn | at 2022-05-15 | Cons. | Assets |
| Total assets | ¥537.0bn | at 2021-05-15d | Cons. | Total assets (5-year summary) |
| Total assets | ¥414.0bn | at 2020-05-15d | Cons. | Total assets (5-year summary) |
| Total assets | ¥372.3bn | at 2019-05-15d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥235.7bn | at 2023-05-15 | Cons. | Liabilities |
| Total liabilities | ¥278.3bn | at 2022-05-15 | Cons. | Liabilities |
| Net assets / equity | ¥304.1bn | at 2023-05-15 | Cons. | Net assets |
| Net assets / equity | ¥284.0bn | at 2022-05-15 | Cons. | Net assets |
| Net assets / equity | ¥276.5bn | at 2021-05-15d | Cons. | Net assets |
| Net assets / equity | ¥250.9bn | at 2020-05-15d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥220.2bn | at 2019-05-15d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥79.0bn | at 2023-05-15 | Cons. | Cash and deposits |
| Cash and deposits | ¥127.0bn | at 2022-05-15 | Cons. | Cash and deposits |
| Cash & equivalents | ¥78.9bn | at 2023-05-15 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥126.9bn | at 2022-05-15 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥116.4bn | at 2021-05-15d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥56.9bn | at 2020-05-15d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥43.7bn | at 2019-05-15d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥804m | 2022-05-16 → 2023-05-15 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥35.8bn | 2021-05-16 → 2022-05-15 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥76.5bn | 2020-05-16 → 2021-05-15d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥40.6bn | 2019-05-16 → 2020-05-15d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥33.7bn | 2018-05-16 → 2019-05-15d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥29.8bn | 2022-05-16 → 2023-05-15 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥28.4bn | 2021-05-16 → 2022-05-15 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥30.2bn | 2020-05-16 → 2021-05-15d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥16.9bn | 2019-05-16 → 2020-05-15d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥25.0bn | 2018-05-16 → 2019-05-15d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥19.0bn | 2022-05-16 → 2023-05-15 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥3.1bn | 2021-05-16 → 2022-05-15 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥13.2bn | 2020-05-16 → 2021-05-15d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥10.5bn | 2019-05-16 → 2020-05-15d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥9.1bn | 2018-05-16 → 2019-05-15d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥519.9 | 2022-05-16 → 2023-05-15 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥440.59 | 2021-05-16 → 2022-05-15 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥542.04 | 2020-05-16 → 2021-05-15d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥576.85 | 2019-05-16 → 2020-05-15d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥513.84 | 2018-05-16 → 2019-05-15d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥518.52 | 2022-05-16 → 2023-05-15 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥439.19 | 2021-05-16 → 2022-05-15 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥539.89 | 2020-05-16 → 2021-05-15d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥574.8 | 2019-05-16 → 2020-05-15d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥511.7 | 2018-05-16 → 2019-05-15d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥5,690.49 | at 2023-05-15 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥5,314.48 | at 2022-05-15 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥5,210.88 | at 2021-05-15d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥4,821.26 | at 2020-05-15d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥4,238.15 | at 2019-05-15d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 51.2% | at 2023-05-15 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 45.9% | at 2022-05-15 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 47.1% | at 2021-05-15d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.4% | at 2020-05-15d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.0% | at 2019-05-15d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 9.4% | 2022-05-16 → 2023-05-15 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 8.4% | 2021-05-16 → 2022-05-15 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 10.8% | 2020-05-16 → 2021-05-15d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 12.7% | 2019-05-16 → 2020-05-15d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 12.5% | 2018-05-16 → 2019-05-15d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 11,298 | at 2023-05-15 | Cons. | Number of employees |
| Employees | 11,169 | at 2022-05-15 | Cons. | Number of employees |
| Employees | 10,810 | at 2021-05-15d | Cons. | Number of employees |
| Employees | 9,271 | at 2020-05-15d | Cons. | Number of employees |
| Employees | 8,834 | at 2019-05-15d | Cons. | Number of employees |
| Revenue | ¥18.0bn | 2022-05-16 → 2023-05-15 | Standalone | Operating revenue2 |
| Revenue | ¥20.2bn | 2021-05-16 → 2022-05-15 | Standalone | Operating revenue2 |
| Revenue | ¥20.5bn | 2020-05-16 → 2021-05-15d | Standalone | Operating revenue2 (5-year summary) |
| Revenue | ¥19.2bn | 2019-05-16 → 2020-05-15d | Standalone | Operating revenue2 (5-year summary) |
| Revenue | ¥24.3bn | 2018-05-16 → 2019-05-15d | Standalone | Operating revenue2 (5-year summary) |
| Operating income | ¥11.2bn | 2022-05-16 → 2023-05-15 | Standalone | Operating income |
| Operating income | ¥13.5bn | 2021-05-16 → 2022-05-15 | Standalone | Operating income |
| Ordinary income | ¥11.2bn | 2022-05-16 → 2023-05-15 | Standalone | Ordinary income |
| Ordinary income | ¥13.4bn | 2021-05-16 → 2022-05-15 | Standalone | Ordinary income |
| Ordinary income | ¥14.9bn | 2020-05-16 → 2021-05-15d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥14.5bn | 2019-05-16 → 2020-05-15d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥19.8bn | 2018-05-16 → 2019-05-15d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥12.0bn | 2022-05-16 → 2023-05-15 | Standalone | Income before income taxes |
| Profit before tax | ¥13.4bn | 2021-05-16 → 2022-05-15 | Standalone | Income before income taxes |
| Net income | ¥11.8bn | 2022-05-16 → 2023-05-15 | Standalone | Profit loss |
| Net income | ¥13.1bn | 2021-05-16 → 2022-05-15 | Standalone | Profit loss |
| Net income | ¥14.8bn | 2020-05-16 → 2021-05-15d | Standalone | Net income loss (5-year summary) |
| Net income | ¥14.2bn | 2019-05-16 → 2020-05-15d | Standalone | Net income loss (5-year summary) |
| Net income | ¥19.6bn | 2018-05-16 → 2019-05-15d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥166.0bn | at 2023-05-15 | Standalone | Assets |
| Total assets | ¥170.4bn | at 2022-05-15 | Standalone | Assets |
| Total assets | ¥150.2bn | at 2021-05-15d | Standalone | Total assets (5-year summary) |
| Total assets | ¥117.9bn | at 2020-05-15d | Standalone | Total assets (5-year summary) |
| Total assets | ¥109.5bn | at 2019-05-15d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥34.1bn | at 2023-05-15 | Standalone | Liabilities |
| Total liabilities | ¥40.2bn | at 2022-05-15 | Standalone | Liabilities |
| Net assets / equity | ¥131.9bn | at 2023-05-15 | Standalone | Net assets |
| Net assets / equity | ¥130.1bn | at 2022-05-15 | Standalone | Net assets |
| Net assets / equity | ¥124.5bn | at 2021-05-15d | Standalone | Net assets |
| Net assets / equity | ¥116.2bn | at 2020-05-15d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥108.3bn | at 2019-05-15d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥41.7bn | at 2023-05-15 | Standalone | Cash and deposits |
| Cash and deposits | ¥46.0bn | at 2022-05-15 | Standalone | Cash and deposits |
| EPS (basic) | ¥242.38 | 2022-05-16 → 2023-05-15 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥269.38 | 2021-05-16 → 2022-05-15 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥305.69 | 2020-05-16 → 2021-05-15d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥294 | 2019-05-16 → 2020-05-15d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥405.64 | 2018-05-16 → 2019-05-15d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥241.74 | 2022-05-16 → 2023-05-15 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥268.52 | 2021-05-16 → 2022-05-15 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥304.48 | 2020-05-16 → 2021-05-15d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥292.96 | 2019-05-16 → 2020-05-15d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥403.96 | 2018-05-16 → 2019-05-15d | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥260 | 2022-05-16 → 2023-05-15 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥167 | 2021-05-16 → 2022-05-15 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥167 | 2020-05-16 → 2021-05-15d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥167 | 2019-05-16 → 2020-05-15d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥148 | 2018-05-16 → 2019-05-15d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥2,677.92 | at 2023-05-15 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2,633.61 | at 2022-05-15 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2,529.15 | at 2021-05-15d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2,367.24 | at 2020-05-15d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2,213.35 | at 2019-05-15d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 78.4% | at 2023-05-15 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 75.1% | at 2022-05-15 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 81.7% | at 2021-05-15d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 97.2% | at 2020-05-15d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 97.8% | at 2019-05-15d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 9.0% | 2022-05-16 → 2023-05-15 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 10.4% | 2021-05-16 → 2022-05-15 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 12.5% | 2020-05-16 → 2021-05-15d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 12.8% | 2019-05-16 → 2020-05-15d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 19.5% | 2018-05-16 → 2019-05-15d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 49,488,468 | at 2023-05-15 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 49,439,968 | at 2022-05-15 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 49,423,768 | at 2021-05-15d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 49,282,868 | at 2020-05-15d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 49,237,968 | at 2019-05-15d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 181 | at 2023-05-15 | Standalone | Number of employees |
| Employees | 204 | at 2022-05-15 | Standalone | Number of employees |
| Employees | 278 | at 2021-05-15d | Standalone | Number of employees |
| Employees | 229 | at 2020-05-15d | Standalone | Number of employees |
| Employees | 233 | at 2019-05-15d | Standalone | Number 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.
All source rows · 1,373
| Item | Context | Value | Unit |
|---|---|---|---|
| Gain on reversal of subscription rights to shares ei | Prior1YearDuration | - | JPY |
| Gain on reversal of subscription rights to shares ei | CurrentYearDuration | 801000000 | JPY |
| Subsidy ei | Prior1YearDuration | 68000000 | JPY |
| Subsidy ei | CurrentYearDuration | - | JPY |
| Extraordinary income | Prior1YearDuration | 127000000 | JPY |
| Extraordinary income | CurrentYearDuration | 841000000 | JPY |
| Loss on retirement of noncurrent assets el | Prior1YearDuration | 159000000 | JPY |
| Loss on retirement of noncurrent assets el | CurrentYearDuration | 96000000 | JPY |
| Loss on sales of noncurrent assets el | Prior1YearDuration | 28000000 | JPY |
| Loss on sales of noncurrent assets el | CurrentYearDuration | - | JPY |
| Impairment loss el | Prior1YearDuration | 2196000000 | JPY |
| Impairment loss el | CurrentYearDuration | 2913000000 | JPY |
| Loss on disaster el | Prior1YearDuration | - | JPY |
| Loss on disaster el | CurrentYearDuration | 65000000 | JPY |
| A loss of corresponding to new infections el | Prior1YearDuration | 35000000 | JPY |
| A loss of corresponding to new infections el | CurrentYearDuration | - | JPY |
| Loss on abolishment of retirement benefit plan el | Prior1YearDuration | 114000000 | JPY |
| Loss on abolishment of retirement benefit plan el | CurrentYearDuration | - | JPY |
| Extraordinary loss | Prior1YearDuration | 2534000000 | JPY |
| Extraordinary loss | CurrentYearDuration | 3075000000 | JPY |
| Income before income taxes | Prior1YearDuration | 37645000000 | JPY |
| Income before income taxes | CurrentYearDuration | 43455000000 | JPY |
| Income taxes current | Prior1YearDuration | 13024000000 | JPY |
| Income taxes current | CurrentYearDuration | 14744000000 | JPY |
| Income taxes deferred | Prior1YearDuration | 210000000 | JPY |
| Income taxes deferred | CurrentYearDuration | 67000000 | JPY |
| Income taxes | Prior1YearDuration | 13234000000 | JPY |
| Income taxes | CurrentYearDuration | 14812000000 | JPY |
| Profit loss | Prior1YearDuration | 24411000000 | JPY |
| Profit loss | CurrentYearDuration | 28643000000 | JPY |
| Profit loss attributable to non controlling interests | Prior1YearDuration | 3022000000 | JPY |
| Profit loss attributable to non controlling interests | CurrentYearDuration | 3384000000 | JPY |
| Profit loss attributable to owners of parent | Prior1YearDuration | 21388000000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration | 25258000000 | JPY |
| Profit loss | Prior1YearDuration | 24411000000 | JPY |
| Profit loss | CurrentYearDuration | 28643000000 | JPY |
| Valuation difference on available for sale securities net of tax oci | Prior1YearDuration | -7543000000 | JPY |
| Valuation difference on available for sale securities net of tax oci | CurrentYearDuration | 2644000000 | JPY |
| Remeasurements of defined benefit plans net of tax oci | Prior1YearDuration | 129000000 | JPY |
| Remeasurements of defined benefit plans net of tax oci | CurrentYearDuration | 135000000 | JPY |
| Other comprehensive income | Prior1YearDuration | -7413000000 | JPY |
| Other comprehensive income | CurrentYearDuration | 2779000000 | JPY |
| Comprehensive income | Prior1YearDuration | 16997000000 | JPY |
| Comprehensive income | CurrentYearDuration | 31423000000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YearDuration | 13966000000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYearDuration | 28026000000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1YearDuration | 3030000000 | JPY |
| Comprehensive income attributable to non controlling interests | CurrentYearDuration | 3396000000 | JPY |
| Net assets | Prior2YearInstant_CapitalStockMember | 11251000000 | JPY |
| Net assets | Prior2YearInstant_CapitalSurplusMember | 29303000000 | JPY |
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 · 24 of 24 passed
| balance sheet identity | pass |
| balance sheet identity | pass |
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| dei present | pass |
| period resolution | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |