Annual report
4922.TEDINET S100QHOZ
Period2022-01-01 → 2022-12-31
Filed2023-03-30
StandardJapan GAAP
ConsolidatedYes
Data checks21 of 22 passed
Key figures · 70
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥289.1bn | 2022-01-01 → 2022-12-31 | Cons. | Net sales |
| Revenue | ¥225.0bn | 2021-04-01 → 2021-12-31 | Cons. | Net sales |
| Operating income | ¥22.1bn | 2022-01-01 → 2022-12-31 | Cons. | Operating income |
| Operating income | ¥18.9bn | 2021-04-01 → 2021-12-31 | Cons. | Operating income |
| Ordinary income | ¥28.4bn | 2022-01-01 → 2022-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥22.4bn | 2021-04-01 → 2021-12-31 | Cons. | Ordinary income |
| Profit before tax | ¥27.9bn | 2022-01-01 → 2022-12-31 | Cons. | Income before income taxes |
| Profit before tax | ¥21.3bn | 2021-04-01 → 2021-12-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥18.8bn | 2022-01-01 → 2022-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥13.3bn | 2021-04-01 → 2021-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥19.5bn | 2022-01-01 → 2022-12-31 | Cons. | Profit loss |
| Net income | ¥13.7bn | 2021-04-01 → 2021-12-31 | Cons. | Profit loss |
| Total assets | ¥359.6bn | at 2022-12-31 | Cons. | Assets |
| Total assets | ¥320.0bn | at 2021-12-31 | Cons. | Assets |
| Total liabilities | ¥84.3bn | at 2022-12-31 | Cons. | Liabilities |
| Total liabilities | ¥65.8bn | at 2021-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥275.3bn | at 2022-12-31 | Cons. | Net assets |
| Net assets / equity | ¥254.3bn | at 2021-12-31 | Cons. | Net assets |
| Cash and deposits | ¥116.5bn | at 2022-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥105.3bn | at 2021-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥94.1bn | at 2022-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥81.9bn | at 2021-12-31 | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥20.3bn | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥17.8bn | 2021-04-01 → 2021-12-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥6.3bn | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥4.7bn | 2021-04-01 → 2021-12-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥7.3bn | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥14.3bn | 2021-04-01 → 2021-12-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥329.03 | 2022-01-01 → 2022-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥233.86 | 2021-04-01 → 2021-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥4,539.45 | at 2022-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥4,178.06 | at 2021-12-31 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 72.0% | at 2022-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 74.5% | at 2021-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 7.5% | 2022-01-01 → 2022-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 5.8% | 2021-04-01 → 2021-12-31 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 7,940 | at 2022-12-31 | Cons. | Number of employees |
| Employees | 8,612 | at 2021-12-31 | Cons. | Number of employees |
| Revenue | ¥115.4bn | 2022-01-01 → 2022-12-31 | Standalone | Net sales |
| Revenue | ¥85.9bn | 2021-04-01 → 2021-12-31 | Standalone | Net sales |
| Operating income | ¥6.4bn | 2022-01-01 → 2022-12-31 | Standalone | Operating income |
| Operating income | ¥8.8bn | 2021-04-01 → 2021-12-31 | Standalone | Operating income |
| Ordinary income | ¥21.4bn | 2022-01-01 → 2022-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥18.9bn | 2021-04-01 → 2021-12-31 | Standalone | Ordinary income |
| Profit before tax | ¥21.5bn | 2022-01-01 → 2022-12-31 | Standalone | Income before income taxes |
| Profit before tax | ¥18.1bn | 2021-04-01 → 2021-12-31 | Standalone | Income before income taxes |
| Net income | ¥17.3bn | 2022-01-01 → 2022-12-31 | Standalone | Profit loss |
| Net income | ¥14.7bn | 2021-04-01 → 2021-12-31 | Standalone | Profit loss |
| Total assets | ¥201.3bn | at 2022-12-31 | Standalone | Assets |
| Total assets | ¥186.4bn | at 2021-12-31 | Standalone | Assets |
| Total liabilities | ¥37.8bn | at 2022-12-31 | Standalone | Liabilities |
| Total liabilities | ¥33.8bn | at 2021-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥163.5bn | at 2022-12-31 | Standalone | Net assets |
| Net assets / equity | ¥152.6bn | at 2021-12-31 | Standalone | Net assets |
| Cash and deposits | ¥36.2bn | at 2022-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥29.6bn | at 2021-12-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥303.67 | 2022-01-01 → 2022-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥256.9 | 2021-04-01 → 2021-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥140 | 2022-01-01 → 2022-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥120 | 2021-04-01 → 2021-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥2,865.01 | at 2022-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2,675.03 | at 2021-12-31 | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 81.2% | at 2022-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 81.9% | at 2021-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 11.0% | 2022-01-01 → 2022-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 9.9% | 2021-04-01 → 2021-12-31 | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 60,592,000 | at 2022-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 60,592,000 | at 2021-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Employees | 921 | at 2022-12-31 | Standalone | Number of employees |
| Employees | 892 | at 2021-12-31 | 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 · 79
| Segment | Item | Period | Value |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | capex | 2022-01-01 → 2022-12-31 | ¥126m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | depreciation | 2022-01-01 → 2022-12-31 | ¥140m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | employees | at 2022-12-31 | 536 pure |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2022-01-01 → 2022-12-31 | ¥2.6bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2022-01-01 → 2022-12-31 | ¥1.9bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue intersegment | 2022-01-01 → 2022-12-31 | ¥675m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment assets | at 2022-12-31 | ¥3.7bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2022-01-01 → 2022-12-31 | ¥1.1bn |
| Reconciling Itemsreconciling | capex | 2022-01-01 → 2022-12-31 | ¥587m |
| Reconciling Itemsreconciling | depreciation | 2022-01-01 → 2022-12-31 | ¥729m |
| Reconciling Itemsreconciling | revenue | 2022-01-01 → 2022-12-31 | −¥675m |
| Reconciling Itemsreconciling | revenue intersegment | 2022-01-01 → 2022-12-31 | −¥675m |
| Reconciling Itemsreconciling | segment assets | at 2022-12-31 | ¥68.3bn |
| Reconciling Itemsreconciling | segment profit | 2022-01-01 → 2022-12-31 | −¥5.5bn |
| Cosmetaries Businessreportable segment | capex | 2022-01-01 → 2022-12-31 | ¥1.2bn |
| Cosmetaries Businessreportable segment | depreciation | 2022-01-01 → 2022-12-31 | ¥1.6bn |
| Cosmetaries Businessreportable segment | employees | at 2022-12-31 | 199 pure |
| Cosmetaries Businessreportable segment | revenue | 2022-01-01 → 2022-12-31 | ¥52.2bn |
| Cosmetaries Businessreportable segment | revenue external | 2022-01-01 → 2022-12-31 | ¥52.2bn |
| Cosmetaries Businessreportable segment | segment assets | at 2022-12-31 | ¥43.9bn |
| Cosmetaries Businessreportable segment | segment profit | 2022-01-01 → 2022-12-31 | ¥1.1bn |
| Cosmetics Businessreportable segment | capex | 2022-01-01 → 2022-12-31 | ¥4.9bn |
| Cosmetics Businessreportable segment | depreciation | 2022-01-01 → 2022-12-31 | ¥7.3bn |
| Cosmetics Businessreportable segment | employees | at 2022-12-31 | 5802 pure |
| Cosmetics Businessreportable segment | revenue | 2022-01-01 → 2022-12-31 | ¥235.0bn |
| Cosmetics Businessreportable segment | revenue external | 2022-01-01 → 2022-12-31 | ¥235.0bn |
| Cosmetics Businessreportable segment | segment assets | at 2022-12-31 | ¥243.7bn |
| Cosmetics Businessreportable segment | segment profit | 2022-01-01 → 2022-12-31 | ¥25.4bn |
| —segment total | capex | 2022-01-01 → 2022-12-31 | ¥6.1bn |
| —segment total | depreciation | 2022-01-01 → 2022-12-31 | ¥8.9bn |
| —segment total | revenue | 2022-01-01 → 2022-12-31 | ¥287.2bn |
| —segment total | revenue external | 2022-01-01 → 2022-12-31 | ¥287.2bn |
| —segment total | segment assets | at 2022-12-31 | ¥287.6bn |
| —segment total | segment profit | 2022-01-01 → 2022-12-31 | ¥26.5bn |
| Total Of Reportable Segments And Otherssegment total | capex | 2022-01-01 → 2022-12-31 | ¥6.3bn |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2022-01-01 → 2022-12-31 | ¥9.0bn |
| Total Of Reportable Segments And Otherssegment total | revenue | 2022-01-01 → 2022-12-31 | ¥289.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2022-01-01 → 2022-12-31 | ¥289.1bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2022-01-01 → 2022-12-31 | ¥675m |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2022-12-31 | ¥291.3bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2022-01-01 → 2022-12-31 | ¥27.6bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | capex | 2021-04-01 → 2021-12-31 | ¥85m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | depreciation | 2021-04-01 → 2021-12-31 | ¥110m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2021-04-01 → 2021-12-31 | ¥1.9bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2021-04-01 → 2021-12-31 | ¥1.5bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue intersegment | 2021-04-01 → 2021-12-31 | ¥318m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment assets | at 2021-12-31 | ¥4.5bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2021-04-01 → 2021-12-31 | ¥808m |
| Reconciling Itemsreconciling | capex | 2021-04-01 → 2021-12-31 | ¥387m |
| Reconciling Itemsreconciling | depreciation | 2021-04-01 → 2021-12-31 | ¥518m |
| Reconciling Itemsreconciling | revenue | 2021-04-01 → 2021-12-31 | −¥318m |
| Reconciling Itemsreconciling | revenue intersegment | 2021-04-01 → 2021-12-31 | −¥318m |
| Reconciling Itemsreconciling | segment assets | at 2021-12-31 | ¥55.8bn |
| Reconciling Itemsreconciling | segment profit | 2021-04-01 → 2021-12-31 | −¥3.9bn |
| Cosmetaries Businessreportable segment | capex | 2021-04-01 → 2021-12-31 | ¥806m |
| Cosmetaries Businessreportable segment | depreciation | 2021-04-01 → 2021-12-31 | ¥1.1bn |
| Cosmetaries Businessreportable segment | revenue | 2021-04-01 → 2021-12-31 | ¥34.4bn |
| Cosmetaries Businessreportable segment | revenue external | 2021-04-01 → 2021-12-31 | ¥34.4bn |
| Cosmetaries Businessreportable segment | segment assets | at 2021-12-31 | ¥43.1bn |
| Cosmetaries Businessreportable segment | segment profit | 2021-04-01 → 2021-12-31 | −¥752m |
| Cosmetics Businessreportable segment | capex | 2021-04-01 → 2021-12-31 | ¥3.2bn |
| Cosmetics Businessreportable segment | depreciation | 2021-04-01 → 2021-12-31 | ¥6.1bn |
| Cosmetics Businessreportable segment | revenue | 2021-04-01 → 2021-12-31 | ¥189.1bn |
| Cosmetics Businessreportable segment | revenue external | 2021-04-01 → 2021-12-31 | ¥189.1bn |
| Cosmetics Businessreportable segment | segment assets | at 2021-12-31 | ¥216.5bn |
| Cosmetics Businessreportable segment | segment profit | 2021-04-01 → 2021-12-31 | ¥22.7bn |
| —segment total | capex | 2021-04-01 → 2021-12-31 | ¥4.0bn |
| —segment total | depreciation | 2021-04-01 → 2021-12-31 | ¥7.2bn |
| —segment total | revenue | 2021-04-01 → 2021-12-31 | ¥223.4bn |
| —segment total | revenue external | 2021-04-01 → 2021-12-31 | ¥223.4bn |
| —segment total | segment assets | at 2021-12-31 | ¥259.7bn |
| —segment total | segment profit | 2021-04-01 → 2021-12-31 | ¥22.0bn |
| Total Of Reportable Segments And Otherssegment total | capex | 2021-04-01 → 2021-12-31 | ¥4.1bn |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2021-04-01 → 2021-12-31 | ¥7.3bn |
| Total Of Reportable Segments And Otherssegment total | revenue | 2021-04-01 → 2021-12-31 | ¥225.3bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2021-04-01 → 2021-12-31 | ¥225.0bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2021-04-01 → 2021-12-31 | ¥318m |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2021-12-31 | ¥264.2bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2021-04-01 → 2021-12-31 | ¥22.8bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,756
| Item | Context | Value | Unit |
|---|---|---|---|
| Accounting standards | FilingDateInstant | Japan GAAP | |
| Whether consolidated financial statements are prepared | FilingDateInstant | true | |
| Industry code when consolidated financial statements are prepared in accordance with industry specific regulations | FilingDateInstant | cte | |
| Industry code when financial statements are prepared in accordance with industry specific regulations | FilingDateInstant | cte | |
| Current fiscal year start date | FilingDateInstant | 2022-01-01 | |
| Current period end date | FilingDateInstant | 2022-12-31 | |
| Type of current period | FilingDateInstant | FY | |
| Current fiscal year end date | FilingDateInstant | 2022-12-31 | |
| Previous fiscal year start date | FilingDateInstant | 2021-04-01 | |
| Comparative period end date | FilingDateInstant | 2021-12-31 | |
| Previous fiscal year end date | FilingDateInstant | 2021-12-31 | |
| Next fiscal year start date | FilingDateInstant | － | |
| End date of quarterly or semi annual period of next fiscal year | FilingDateInstant | － | |
| Amendment flag | FilingDateInstant | false | |
| Identification of document subject to amendment | FilingDateInstant | － | |
| Report amendment flag | FilingDateInstant | false | |
| Xbrl amendment flag | FilingDateInstant | false | |
| Business results of group (text) | FilingDateInstant | Text · Plus | |
| Business results of reporting company (text) | FilingDateInstant | Text · Plus | |
| Company history (text) | FilingDateInstant | Text · Plus | |
| Description of business (text) | FilingDateInstant | Text · Plus | |
| Overview of affiliated entities (text) | FilingDateInstant | Text · Plus | |
| Information about employees (text) | FilingDateInstant | Text · Plus | |
| Business policy business environment issues to address etc (text) | FilingDateInstant | Text · Plus | |
| Business risks (text) | FilingDateInstant | Text · Plus | |
| Management analysis of financial position operating results and cash flows (text) | FilingDateInstant | Text · Plus | |
| Critical contracts for operation (text) | FilingDateInstant | Text · Plus | |
| Research and development activities (text) | FilingDateInstant | Text · Plus | |
| Overview of capital expenditures etc (text) | FilingDateInstant | Text · Plus | |
| Major facilities (text) | FilingDateInstant | Text · Plus | |
| Planned additions retirements etc of facilities (text) | FilingDateInstant | Text · Plus | |
| Total number of shares (text) | FilingDateInstant | Text · Plus | |
| Issued shares total number of shares etc (text) | FilingDateInstant | Text · Plus | |
| Class issued shares total number of shares etc | FilingDateInstant_OrdinaryShareMember | Original text (Japanese)普通株式 | |
| Name of financial instruments exchange on which securities are listed or authorized financial instruments business association to which securities are registered | FilingDateInstant_OrdinaryShareMember | Original text (Japanese)東京証券取引所プライム市場 | |
| Description issued shares total number of shares etc | FilingDateInstant_OrdinaryShareMember | Original text (Japanese)単元株式数は100株であります。 | |
| Details of employee share option program (text) | FilingDateInstant | Text · Plus | |
| Description of rights plan (text) | FilingDateInstant | Text · Plus | |
| Other information on share acquisition rights (text) | FilingDateInstant | Text · Plus | |
| Exercises etc of moving strike convertible bonds etc (text) | FilingDateInstant | Text · Plus | |
| Changes in number of issued shares stated capital etc (text) | FilingDateInstant | Text · Plus | |
| Shareholding by shareholder category (text) | FilingDateInstant | Text · Plus | |
| Major shareholders (text) | FilingDateInstant | Text · Plus | |
| Name major shareholders | CurrentYearInstant_No1MajorShareholdersMember | Original text (Japanese)小林 一俊 | |
| Address major shareholders | CurrentYearInstant_No1MajorShareholdersMember | Original text (Japanese)東京都港区 | |
| Name major shareholders | CurrentYearInstant_No2MajorShareholdersMember | Original text (Japanese)小林 孝雄 | |
| Address major shareholders | CurrentYearInstant_No2MajorShareholdersMember | Original text (Japanese)東京都港区 | |
| Name major shareholders | CurrentYearInstant_No3MajorShareholdersMember | Original text (Japanese)小林 正典 | |
| Address major shareholders | CurrentYearInstant_No3MajorShareholdersMember | Original text (Japanese)東京都千代田区 | |
| Name major shareholders | CurrentYearInstant_No4MajorShareholdersMember | Original text (Japanese)日本マスタートラスト信託銀行株式会社（信託口） |
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 · 21 of 22 passed
| balance sheet identity | pass |
| balance sheet identity | pass |
| balance sheet identity | pass |
| 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 · 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 |