Annual report
3765.TEDINET S100XRVB
Period2020-01-01 → 2020-12-31
Filed2026-03-19
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Amends S100L30W.
Key figures · 158
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥98.8bn | 2020-01-01 → 2020-12-31 | Cons. | Net sales |
| Revenue | ¥101.4bn | 2019-01-01 → 2019-12-31 | Cons. | Net sales |
| Revenue | ¥92.1bn | 2018-01-01 → 2018-12-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥92.3bn | 2017-01-01 → 2017-12-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥112.5bn | 2016-01-01 → 2016-12-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥30.2bn | 2020-01-01 → 2020-12-31 | Cons. | Operating income |
| Operating income | ¥28.3bn | 2019-01-01 → 2019-12-31 | Cons. | Operating income |
| Ordinary income | ¥30.2bn | 2020-01-01 → 2020-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥28.6bn | 2019-01-01 → 2019-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥26.7bn | 2018-01-01 → 2018-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥34.4bn | 2017-01-01 → 2017-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥46.1bn | 2016-01-01 → 2016-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥26.8bn | 2020-01-01 → 2020-12-31 | Cons. | Income before income taxes |
| Profit before tax | ¥27.7bn | 2019-01-01 → 2019-12-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥16.4bn | 2020-01-01 → 2020-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥18.1bn | 2019-01-01 → 2019-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥16.6bn | 2018-01-01 → 2018-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥22.4bn | 2017-01-01 → 2017-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥27.9bn | 2016-01-01 → 2016-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥18.2bn | 2020-01-01 → 2020-12-31 | Cons. | Profit loss |
| Net income | ¥19.6bn | 2019-01-01 → 2019-12-31 | Cons. | Profit loss |
| Total assets | ¥122.3bn | at 2020-12-31 | Cons. | Assets |
| Total assets | ¥105.0bn | at 2019-12-31 | Cons. | Assets |
| Total assets | ¥96.0bn | at 2018-12-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥78.1bn | at 2017-12-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥55.0bn | at 2016-12-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥17.5bn | at 2020-12-31 | Cons. | Liabilities |
| Total liabilities | ¥14.2bn | at 2019-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥104.7bn | at 2020-12-31 | Cons. | Net assets |
| Net assets / equity | ¥90.8bn | at 2019-12-31 | Cons. | Net assets |
| Net assets / equity | ¥78.1bn | at 2018-12-31d | Cons. | Net assets |
| Net assets / equity | ¥62.4bn | at 2017-12-31d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥41.0bn | at 2016-12-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥102.7bn | at 2020-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥86.2bn | at 2019-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥96.0bn | at 2020-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥82.8bn | at 2019-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥73.7bn | at 2018-12-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥55.8bn | at 2017-12-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥33.0bn | at 2016-12-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥24.2bn | 2020-01-01 → 2020-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥23.6bn | 2019-01-01 → 2019-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥21.9bn | 2018-01-01 → 2018-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥26.7bn | 2017-01-01 → 2017-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥33.6bn | 2016-01-01 → 2016-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥6.5bn | 2020-01-01 → 2020-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥7.1bn | 2019-01-01 → 2019-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥1.4bn | 2018-01-01 → 2018-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.4bn | 2017-01-01 → 2017-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥4.3bn | 2016-01-01 → 2016-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥4.7bn | 2020-01-01 → 2020-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥7.1bn | 2019-01-01 → 2019-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥2.2bn | 2018-01-01 → 2018-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥2.8bn | 2017-01-01 → 2017-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥77.4bn | 2016-01-01 → 2016-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥239.94 | 2020-01-01 → 2020-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥258.04 | 2019-01-01 → 2019-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥233.17 | 2018-01-01 → 2018-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥314.92 | 2017-01-01 → 2017-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥322.35 | 2016-01-01 → 2016-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥238.7 | 2020-01-01 → 2020-12-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥256.97 | 2019-01-01 → 2019-12-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥232.21 | 2018-01-01 → 2018-12-31d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥313.93 | 2017-01-01 → 2017-12-31d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥322.02 | 2016-01-01 → 2016-12-31d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥1,422.35 | at 2020-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,218.59 | at 2019-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,035.9 | at 2018-12-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥834.29 | at 2017-12-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥546.41 | at 2016-12-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 78.9% | at 2020-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 80.9% | at 2019-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 76.7% | at 2018-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 76.0% | at 2017-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 70.6% | at 2016-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 18.0% | 2020-01-01 → 2020-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 22.9% | 2019-01-01 → 2019-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 24.9% | 2018-01-01 → 2018-12-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 45.6% | 2017-01-01 → 2017-12-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 43.8% | 2016-01-01 → 2016-12-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 1,335 | at 2020-12-31 | Cons. | Number of employees |
| Employees | 1,252 | at 2019-12-31 | Cons. | Number of employees |
| Employees | 1,152 | at 2018-12-31d | Cons. | Number of employees |
| Employees | 1,043 | at 2017-12-31d | Cons. | Number of employees |
| Employees | 934 | at 2016-12-31d | Cons. | Number of employees |
| Revenue | ¥62.6bn | 2020-01-01 → 2020-12-31 | Standalone | Net sales |
| Revenue | ¥67.9bn | 2019-01-01 → 2019-12-31 | Standalone | Net sales |
| Revenue | ¥62.3bn | 2018-01-01 → 2018-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥76.6bn | 2017-01-01 → 2017-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥105.4bn | 2016-01-01 → 2016-12-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥23.1bn | 2020-01-01 → 2020-12-31 | Standalone | Operating income |
| Operating income | ¥24.1bn | 2019-01-01 → 2019-12-31 | Standalone | Operating income |
| Ordinary income | ¥23.2bn | 2020-01-01 → 2020-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥24.3bn | 2019-01-01 → 2019-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥24.0bn | 2018-01-01 → 2018-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥34.0bn | 2017-01-01 → 2017-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥47.7bn | 2016-01-01 → 2016-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥18.6bn | 2020-01-01 → 2020-12-31 | Standalone | Income before income taxes |
| Profit before tax | ¥23.3bn | 2019-01-01 → 2019-12-31 | Standalone | Income before income taxes |
| Net income | ¥12.8bn | 2020-01-01 → 2020-12-31 | Standalone | Profit loss |
| Net income | ¥16.4bn | 2019-01-01 → 2019-12-31 | Standalone | Profit loss |
| Net income | ¥15.4bn | 2018-01-01 → 2018-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥19.7bn | 2017-01-01 → 2017-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥30.1bn | 2016-01-01 → 2016-12-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥100.2bn | at 2020-12-31 | Standalone | Assets |
| Total assets | ¥92.4bn | at 2019-12-31 | Standalone | Assets |
| Total assets | ¥81.9bn | at 2018-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥68.5bn | at 2017-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥53.7bn | at 2016-12-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥7.7bn | at 2020-12-31 | Standalone | Liabilities |
| Total liabilities | ¥7.8bn | at 2019-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥92.5bn | at 2020-12-31 | Standalone | Net assets |
| Net assets / equity | ¥84.6bn | at 2019-12-31 | Standalone | Net assets |
| Net assets / equity | ¥75.0bn | at 2018-12-31d | Standalone | Net assets |
| Net assets / equity | ¥61.6bn | at 2017-12-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥43.7bn | at 2016-12-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥83.7bn | at 2020-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥73.7bn | at 2019-12-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥187.86 | 2020-01-01 → 2020-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥233.09 | 2019-01-01 → 2019-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥215.82 | 2018-01-01 → 2018-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥276.61 | 2017-01-01 → 2017-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥347.9 | 2016-01-01 → 2016-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥186.89 | 2020-01-01 → 2020-12-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥232.12 | 2019-01-01 → 2019-12-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥214.94 | 2018-01-01 → 2018-12-31d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥275.74 | 2017-01-01 → 2017-12-31d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥347.54 | 2016-01-01 → 2016-12-31d | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥30 | 2020-01-01 → 2020-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥30 | 2019-01-01 → 2019-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥3 | 2018-01-01 → 2018-12-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥3 | 2017-01-01 → 2017-12-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥3 | 2016-01-01 → 2016-12-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥1,348.22 | at 2020-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,201.76 | at 2019-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,042.17 | at 2018-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥855.64 | at 2017-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥608.84 | at 2016-12-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 91.4% | at 2020-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 90.6% | at 2019-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 90.6% | at 2018-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 88.8% | at 2017-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 80.6% | at 2016-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 14.6% | 2020-01-01 → 2020-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 20.8% | 2019-01-01 → 2019-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 22.7% | 2018-01-01 → 2018-12-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 37.8% | 2017-01-01 → 2017-12-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 45.0% | 2016-01-01 → 2016-12-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 95,210,316 | at 2020-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 95,210,316 | at 2019-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 952,103,160 | at 2018-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 952,103,160 | at 2017-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 952,103,160 | at 2016-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 404 | at 2020-12-31 | Standalone | Number of employees |
| Employees | 395 | at 2019-12-31 | Standalone | Number of employees |
| Employees | 394 | at 2018-12-31d | Standalone | Number of employees |
| Employees | 385 | at 2017-12-31d | Standalone | Number of employees |
| Employees | 388 | at 2016-12-31d | 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 · 1,217
| Item | Context | Value | Unit |
|---|---|---|---|
| Shareholders equity | Prior1YearInstant | 85194000000 | JPY |
| Shareholders equity | CurrentYearInstant | 96500000000 | JPY |
| Foreign currency translation adjustment | Prior1YearInstant | -282000000 | JPY |
| Foreign currency translation adjustment | CurrentYearInstant | 21000000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant | -282000000 | JPY |
| Valuation and translation adjustments | CurrentYearInstant | 21000000 | JPY |
| Subscription rights to shares | Prior1YearInstant | 862000000 | JPY |
| Subscription rights to shares | CurrentYearInstant | 988000000 | JPY |
| Non controlling interests | Prior1YearInstant | 4991000000 | JPY |
| Non controlling interests | CurrentYearInstant | 7216000000 | JPY |
| Net assets | Prior1YearInstant | 90765000000 | JPY |
| Net assets | CurrentYearInstant | 104727000000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 105008000000 | JPY |
| Liabilities and net assets | CurrentYearInstant | 122257000000 | JPY |
| Net sales | Prior1YearDuration | 101392000000 | JPY |
| Net sales | CurrentYearDuration | 98844000000 | JPY |
| Cost of sales | Prior1YearDuration | 48168000000 | JPY |
| Cost of sales | CurrentYearDuration | 43490000000 | JPY |
| Gross profit | Prior1YearDuration | 53223000000 | JPY |
| Gross profit | CurrentYearDuration | 55354000000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration | 24874000000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration | 25196000000 | JPY |
| Operating income | Prior1YearDuration | 28349000000 | JPY |
| Operating income | CurrentYearDuration | 30157000000 | JPY |
| Interest income noi | Prior1YearDuration | 157000000 | JPY |
| Interest income noi | CurrentYearDuration | 100000000 | JPY |
| Foreign exchange gains noi | Prior1YearDuration | 106000000 | JPY |
| Foreign exchange gains noi | CurrentYearDuration | - | JPY |
| Subsidy income noi bounty | Prior1YearDuration | - | JPY |
| Subsidy income noi bounty | CurrentYearDuration | 256000000 | JPY |
| Other noi | Prior1YearDuration | 52000000 | JPY |
| Other noi | CurrentYearDuration | 73000000 | JPY |
| Non operating income | Prior1YearDuration | 316000000 | JPY |
| Non operating income | CurrentYearDuration | 430000000 | JPY |
| Interest expenses noe | Prior1YearDuration | 28000000 | JPY |
| Interest expenses noe | CurrentYearDuration | 22000000 | JPY |
| Commission for purchase of treasury stock noe | Prior1YearDuration | 13000000 | JPY |
| Commission for purchase of treasury stock noe | CurrentYearDuration | 7000000 | JPY |
| Foreign exchange losses noe | Prior1YearDuration | - | JPY |
| Foreign exchange losses noe | CurrentYearDuration | 338000000 | JPY |
| Other noe | Prior1YearDuration | 5000000 | JPY |
| Other noe | CurrentYearDuration | 16000000 | JPY |
| Non operating expenses | Prior1YearDuration | 48000000 | JPY |
| Non operating expenses | CurrentYearDuration | 385000000 | JPY |
| Ordinary income | Prior1YearDuration | 28617000000 | JPY |
| Ordinary income | CurrentYearDuration | 30202000000 | JPY |
| Gain on sales of subsidiaries and affiliates stocks ei | Prior1YearDuration | 89000000 | JPY |
| Gain on sales of subsidiaries and affiliates stocks ei | CurrentYearDuration | - | JPY |
| Extraordinary income | Prior1YearDuration | 89000000 | JPY |
| Extraordinary income | CurrentYearDuration | - | 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 rounding |
| 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 |