Annual report
4099.TEDINET S100T4WU
Period2023-01-01 → 2023-12-31
Filed2024-03-28
StandardJapan GAAP
ConsolidatedYes
Data checks19 of 20 passed
Key figures · 70
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥63.1bn | 2023-01-01 → 2023-12-31 | Cons. | Net sales |
| Revenue | ¥46.6bn | 2022-04-01 → 2022-12-31 | Cons. | Net sales |
| Operating income | ¥8.0bn | 2023-01-01 → 2023-12-31 | Cons. | Operating income |
| Operating income | ¥6.5bn | 2022-04-01 → 2022-12-31 | Cons. | Operating income |
| Ordinary income | ¥9.3bn | 2023-01-01 → 2023-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥7.3bn | 2022-04-01 → 2022-12-31 | Cons. | Ordinary income |
| Profit before tax | ¥11.4bn | 2023-01-01 → 2023-12-31 | Cons. | Income before income taxes |
| Profit before tax | ¥6.8bn | 2022-04-01 → 2022-12-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥7.9bn | 2023-01-01 → 2023-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥5.0bn | 2022-04-01 → 2022-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥7.9bn | 2023-01-01 → 2023-12-31 | Cons. | Profit loss |
| Net income | ¥5.0bn | 2022-04-01 → 2022-12-31 | Cons. | Profit loss |
| Total assets | ¥131.0bn | at 2023-12-31 | Cons. | Assets |
| Total assets | ¥117.2bn | at 2022-12-31 | Cons. | Assets |
| Total liabilities | ¥44.2bn | at 2023-12-31 | Cons. | Liabilities |
| Total liabilities | ¥35.4bn | at 2022-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥86.9bn | at 2023-12-31 | Cons. | Net assets |
| Net assets / equity | ¥81.8bn | at 2022-12-31 | Cons. | Net assets |
| Cash and deposits | ¥29.9bn | at 2023-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥23.3bn | at 2022-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥43.6bn | at 2023-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥36.7bn | at 2022-12-31 | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥12.9bn | 2023-01-01 → 2023-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥2.9bn | 2022-04-01 → 2022-12-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥3.6bn | 2023-01-01 → 2023-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥3.7bn | 2022-04-01 → 2022-12-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥2.8bn | 2023-01-01 → 2023-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥1.4bn | 2022-04-01 → 2022-12-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥152.12 | 2023-01-01 → 2023-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥93.78 | 2022-04-01 → 2022-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥1,703.25 | at 2023-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,541.17 | at 2022-12-31 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 65.7% | at 2023-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 69.4% | at 2022-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 9.4% | 2023-01-01 → 2023-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 6.2% | 2022-04-01 → 2022-12-31 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 1,262 | at 2023-12-31 | Cons. | Number of employees |
| Employees | 1,223 | at 2022-12-31 | Cons. | Number of employees |
| Revenue | ¥1.1bn | 2023-01-01 → 2023-12-31 | Standalone | Operating revenue1 |
| Revenue | ¥38.8bn | 2022-04-01 → 2022-12-31 | Standalone | Net sales |
| Operating income | ¥43m | 2023-01-01 → 2023-12-31 | Standalone | Operating income |
| Operating income | ¥5.4bn | 2022-04-01 → 2022-12-31 | Standalone | Operating income |
| Ordinary income | ¥583m | 2023-01-01 → 2023-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥6.4bn | 2022-04-01 → 2022-12-31 | Standalone | Ordinary income |
| Profit before tax | ¥2.7bn | 2023-01-01 → 2023-12-31 | Standalone | Income before income taxes |
| Profit before tax | ¥6.0bn | 2022-04-01 → 2022-12-31 | Standalone | Income before income taxes |
| Net income | ¥1.8bn | 2023-01-01 → 2023-12-31 | Standalone | Profit loss |
| Net income | ¥4.5bn | 2022-04-01 → 2022-12-31 | Standalone | Profit loss |
| Total assets | ¥93.6bn | at 2023-12-31 | Standalone | Assets |
| Total assets | ¥108.0bn | at 2022-12-31 | Standalone | Assets |
| Total liabilities | ¥24.4bn | at 2023-12-31 | Standalone | Liabilities |
| Total liabilities | ¥34.8bn | at 2022-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥69.2bn | at 2023-12-31 | Standalone | Net assets |
| Net assets / equity | ¥73.3bn | at 2022-12-31 | Standalone | Net assets |
| Cash and deposits | ¥6.0bn | at 2023-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥18.5bn | at 2022-12-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥34.69 | 2023-01-01 → 2023-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥83.54 | 2022-04-01 → 2022-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥28 | 2023-01-01 → 2023-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥26 | 2022-04-01 → 2022-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥1,368.74 | at 2023-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,388.66 | at 2022-12-31 | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 74.0% | at 2023-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 67.8% | at 2022-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 2.5% | 2023-01-01 → 2023-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.1% | 2022-04-01 → 2022-12-31 | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 50,760,000 | at 2023-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 52,973,000 | at 2022-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Employees | 16 | at 2023-12-31 | Standalone | Number of employees |
| Employees | 624 | at 2022-12-31 | 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.
Segments · 86
| Segment | Item | Period | Value |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | capex | 2023-01-01 → 2023-12-31 | ¥23m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | depreciation | 2023-01-01 → 2023-12-31 | ¥34m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | employees | at 2023-12-31 | 40 pure |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2023-01-01 → 2023-12-31 | ¥1.3bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2023-01-01 → 2023-12-31 | ¥1.1bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue intersegment | 2023-01-01 → 2023-12-31 | ¥272m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment assets | at 2023-12-31 | ¥1.8bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2023-01-01 → 2023-12-31 | ¥103m |
| Reconciling Itemsreconciling | capex | 2023-01-01 → 2023-12-31 | ¥362m |
| Reconciling Itemsreconciling | depreciation | 2023-01-01 → 2023-12-31 | ¥165m |
| Reconciling Itemsreconciling | revenue | 2023-01-01 → 2023-12-31 | −¥283m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-01-01 → 2023-12-31 | −¥283m |
| Reconciling Itemsreconciling | segment assets | at 2023-12-31 | ¥47.0bn |
| Reconciling Itemsreconciling | segment profit | 2023-01-01 → 2023-12-31 | ¥26m |
| Building Materialsreportable segment | capex | 2023-01-01 → 2023-12-31 | ¥275m |
| Building Materialsreportable segment | depreciation | 2023-01-01 → 2023-12-31 | ¥272m |
| Building Materialsreportable segment | employees | at 2023-12-31 | 576 pure |
| Building Materialsreportable segment | revenue | 2023-01-01 → 2023-12-31 | ¥18.7bn |
| Building Materialsreportable segment | revenue external | 2023-01-01 → 2023-12-31 | ¥18.7bn |
| Building Materialsreportable segment | revenue intersegment | 2023-01-01 → 2023-12-31 | ¥2m |
| Building Materialsreportable segment | segment assets | at 2023-12-31 | ¥21.6bn |
| Building Materialsreportable segment | segment profit | 2023-01-01 → 2023-12-31 | ¥1.5bn |
| Chemical Productsreportable segment | capex | 2023-01-01 → 2023-12-31 | ¥4.6bn |
| Chemical Productsreportable segment | depreciation | 2023-01-01 → 2023-12-31 | ¥2.9bn |
| Chemical Productsreportable segment | employees | at 2023-12-31 | 587 pure |
| Chemical Productsreportable segment | revenue | 2023-01-01 → 2023-12-31 | ¥43.3bn |
| Chemical Productsreportable segment | revenue external | 2023-01-01 → 2023-12-31 | ¥43.3bn |
| Chemical Productsreportable segment | revenue intersegment | 2023-01-01 → 2023-12-31 | ¥7m |
| Chemical Productsreportable segment | segment assets | at 2023-12-31 | ¥60.6bn |
| Chemical Productsreportable segment | segment profit | 2023-01-01 → 2023-12-31 | ¥6.4bn |
| —segment total | capex | 2023-01-01 → 2023-12-31 | ¥4.9bn |
| —segment total | depreciation | 2023-01-01 → 2023-12-31 | ¥3.1bn |
| —segment total | employees | at 2023-12-31 | 1163 pure |
| —segment total | revenue | 2023-01-01 → 2023-12-31 | ¥62.1bn |
| —segment total | revenue external | 2023-01-01 → 2023-12-31 | ¥62.0bn |
| —segment total | revenue intersegment | 2023-01-01 → 2023-12-31 | ¥10m |
| —segment total | segment assets | at 2023-12-31 | ¥82.2bn |
| —segment total | segment profit | 2023-01-01 → 2023-12-31 | ¥7.9bn |
| Total Of Reportable Segments And Otherssegment total | capex | 2023-01-01 → 2023-12-31 | ¥4.9bn |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2023-01-01 → 2023-12-31 | ¥3.2bn |
| Total Of Reportable Segments And Otherssegment total | revenue | 2023-01-01 → 2023-12-31 | ¥63.4bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2023-01-01 → 2023-12-31 | ¥63.1bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2023-01-01 → 2023-12-31 | ¥283m |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2023-12-31 | ¥84.1bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2023-01-01 → 2023-12-31 | ¥8.0bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | capex | 2022-04-01 → 2022-12-31 | ¥9m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | depreciation | 2022-04-01 → 2022-12-31 | ¥32m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2022-04-01 → 2022-12-31 | ¥1.0bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2022-04-01 → 2022-12-31 | ¥833m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue intersegment | 2022-04-01 → 2022-12-31 | ¥184m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment assets | at 2022-12-31 | ¥2.2bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2022-04-01 → 2022-12-31 | ¥106m |
| Reconciling Itemsreconciling | capex | 2022-04-01 → 2022-12-31 | ¥410m |
| Reconciling Itemsreconciling | depreciation | 2022-04-01 → 2022-12-31 | ¥81m |
| Reconciling Itemsreconciling | revenue | 2022-04-01 → 2022-12-31 | −¥186m |
| Reconciling Itemsreconciling | revenue intersegment | 2022-04-01 → 2022-12-31 | −¥186m |
| Reconciling Itemsreconciling | segment assets | at 2022-12-31 | ¥49.4bn |
| Reconciling Itemsreconciling | segment profit | 2022-04-01 → 2022-12-31 | ¥0 |
| Building Materialsreportable segment | capex | 2022-04-01 → 2022-12-31 | ¥684m |
| Building Materialsreportable segment | depreciation | 2022-04-01 → 2022-12-31 | ¥229m |
| Building Materialsreportable segment | revenue | 2022-04-01 → 2022-12-31 | ¥13.4bn |
| Building Materialsreportable segment | revenue external | 2022-04-01 → 2022-12-31 | ¥13.4bn |
| Building Materialsreportable segment | revenue intersegment | 2022-04-01 → 2022-12-31 | ¥1m |
| Building Materialsreportable segment | segment assets | at 2022-12-31 | ¥16.6bn |
| Building Materialsreportable segment | segment profit | 2022-04-01 → 2022-12-31 | ¥980m |
| Chemical Productsreportable segment | capex | 2022-04-01 → 2022-12-31 | ¥2.8bn |
| Chemical Productsreportable segment | depreciation | 2022-04-01 → 2022-12-31 | ¥1.8bn |
| Chemical Productsreportable segment | revenue | 2022-04-01 → 2022-12-31 | ¥32.4bn |
| Chemical Productsreportable segment | revenue external | 2022-04-01 → 2022-12-31 | ¥32.4bn |
| Chemical Productsreportable segment | revenue intersegment | 2022-04-01 → 2022-12-31 | ¥0 |
| Chemical Productsreportable segment | segment assets | at 2022-12-31 | ¥48.9bn |
| Chemical Productsreportable segment | segment profit | 2022-04-01 → 2022-12-31 | ¥5.4bn |
| —segment total | capex | 2022-04-01 → 2022-12-31 | ¥3.5bn |
| —segment total | depreciation | 2022-04-01 → 2022-12-31 | ¥2.0bn |
| —segment total | revenue | 2022-04-01 → 2022-12-31 | ¥45.7bn |
| —segment total | revenue external | 2022-04-01 → 2022-12-31 | ¥45.7bn |
| —segment total | revenue intersegment | 2022-04-01 → 2022-12-31 | ¥2m |
| —segment total | segment assets | at 2022-12-31 | ¥65.5bn |
| —segment total | segment profit | 2022-04-01 → 2022-12-31 | ¥6.4bn |
| Total Of Reportable Segments And Otherssegment total | capex | 2022-04-01 → 2022-12-31 | ¥3.5bn |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2022-04-01 → 2022-12-31 | ¥2.0bn |
| Total Of Reportable Segments And Otherssegment total | revenue | 2022-04-01 → 2022-12-31 | ¥46.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2022-04-01 → 2022-12-31 | ¥46.6bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2022-04-01 → 2022-12-31 | ¥186m |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2022-12-31 | ¥67.7bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2022-04-01 → 2022-12-31 | ¥6.5bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,802
| Item | Context | Value | Unit |
|---|---|---|---|
| Net assets (5-year summary) | Prior2YearInstant | 80908000000 | JPY |
| Net assets (5-year summary) | Prior1YearInstant | 81806000000 | JPY |
| Net assets (5-year summary) | CurrentYearInstant | 86867000000 | JPY |
| Total assets (5-year summary) | Prior4YearInstant | 100896000000 | JPY |
| Total assets (5-year summary) | Prior3YearInstant | 107344000000 | JPY |
| Total assets (5-year summary) | Prior2YearInstant | 113805000000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant | 117176000000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant | 131046000000 | JPY |
| Net assets per share (5-year summary) | Prior4YearInstant | 1241.76 | |
| Net assets per share (5-year summary) | Prior3YearInstant | 1360.26 | |
| Net assets per share (5-year summary) | Prior2YearInstant | 1487.55 | |
| Net assets per share (5-year summary) | Prior1YearInstant | 1541.17 | |
| Net assets per share (5-year summary) | CurrentYearInstant | 1703.25 | |
| Basic earnings loss per share (5-year summary) | Prior4YearDuration | 96.92 | |
| Basic earnings loss per share (5-year summary) | Prior3YearDuration | 103.27 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration | 125.52 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration | 93.78 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration | 152.12 | |
| 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) | Prior4YearInstant | 0.702 | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant | 0.705 | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant | 0.703 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant | 0.694 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant | 0.657 | |
| Rate of return on equity (5-year summary) | Prior4YearDuration | 0.080 | |
| Rate of return on equity (5-year summary) | Prior3YearDuration | 0.079 | |
| Rate of return on equity (5-year summary) | Prior2YearDuration | 0.088 | |
| Rate of return on equity (5-year summary) | Prior1YearDuration | 0.062 | |
| Rate of return on equity (5-year summary) | CurrentYearDuration | 0.094 | |
| Price earnings ratio (5-year summary) | Prior4YearDuration | 10 | |
| Price earnings ratio (5-year summary) | Prior3YearDuration | 12 | |
| Price earnings ratio (5-year summary) | Prior2YearDuration | 10 | |
| Price earnings ratio (5-year summary) | Prior1YearDuration | 13 | |
| Price earnings ratio (5-year summary) | CurrentYearDuration | 11 | |
| Net cash provided by used in operating activities (5-year summary) | Prior4YearDuration | 7385000000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior3YearDuration | 7411000000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior2YearDuration | 5089000000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior1YearDuration | 2919000000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | CurrentYearDuration | 12950000000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior4YearDuration | -6018000000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior3YearDuration | -2999000000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior2YearDuration | -5087000000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1YearDuration | -3669000000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | CurrentYearDuration | -3559000000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior4YearDuration | 3875000000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior3YearDuration | 89000000 | 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 · 19 of 20 passed
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| dei present | pass |
| period resolution | partial |
| 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 · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |