Annual report
6492.TEDINET S100QB74
Period2021-12-01 → 2022-11-30
Filed2023-02-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 146
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥6.9bn | 2021-12-01 → 2022-11-30 | Cons. | Net sales |
| Revenue | ¥5.8bn | 2020-12-01 → 2021-11-30 | Cons. | Net sales |
| Revenue | ¥6.4bn | 2019-12-01 → 2020-11-30d | Cons. | Net sales (5-year summary) |
| Revenue | ¥6.7bn | 2018-12-01 → 2019-11-30d | Cons. | Net sales (5-year summary) |
| Revenue | ¥7.6bn | 2017-12-01 → 2018-11-30d | Cons. | Net sales (5-year summary) |
| Operating income | ¥488m | 2021-12-01 → 2022-11-30 | Cons. | Operating income |
| Operating income | ¥365m | 2020-12-01 → 2021-11-30 | Cons. | Operating income |
| Ordinary income | ¥562m | 2021-12-01 → 2022-11-30 | Cons. | Ordinary income |
| Ordinary income | ¥445m | 2020-12-01 → 2021-11-30 | Cons. | Ordinary income |
| Ordinary income | ¥251m | 2019-12-01 → 2020-11-30d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥792m | 2018-12-01 → 2019-11-30d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥0 | 2017-12-01 → 2018-11-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥562m | 2021-12-01 → 2022-11-30 | Cons. | Income before income taxes |
| Profit before tax | ¥368m | 2020-12-01 → 2021-11-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥483m | 2021-12-01 → 2022-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥303m | 2020-12-01 → 2021-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥375m | 2019-12-01 → 2020-11-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥983m | 2018-12-01 → 2019-11-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥165m | 2017-12-01 → 2018-11-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥483m | 2021-12-01 → 2022-11-30 | Cons. | Profit loss |
| Net income | ¥303m | 2020-12-01 → 2021-11-30 | Cons. | Profit loss |
| Total assets | ¥12.4bn | at 2022-11-30 | Cons. | Assets |
| Total assets | ¥12.1bn | at 2021-11-30 | Cons. | Assets |
| Total assets | ¥12.6bn | at 2020-11-30d | Cons. | Total assets (5-year summary) |
| Total assets | ¥12.8bn | at 2019-11-30d | Cons. | Total assets (5-year summary) |
| Total assets | ¥13.8bn | at 2018-11-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.9bn | at 2022-11-30 | Cons. | Liabilities |
| Total liabilities | ¥3.1bn | at 2021-11-30 | Cons. | Liabilities |
| Net assets / equity | ¥9.5bn | at 2022-11-30 | Cons. | Net assets |
| Net assets / equity | ¥9.0bn | at 2021-11-30 | Cons. | Net assets |
| Net assets / equity | ¥8.8bn | at 2020-11-30d | Cons. | Net assets |
| Net assets / equity | ¥8.5bn | at 2019-11-30d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥9.6bn | at 2018-11-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥4.3bn | at 2022-11-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥3.9bn | at 2021-11-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥4.1bn | at 2022-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.8bn | at 2021-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.4bn | at 2020-11-30d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.8bn | at 2019-11-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥2.2bn | at 2018-11-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥996m | 2021-12-01 → 2022-11-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥861m | 2020-12-01 → 2021-11-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.1bn | 2019-12-01 → 2020-11-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥833m | 2018-12-01 → 2019-11-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥776m | 2017-12-01 → 2018-11-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥178m | 2021-12-01 → 2022-11-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥84m | 2020-12-01 → 2021-11-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥73m | 2019-12-01 → 2020-11-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥152m | 2018-12-01 → 2019-11-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥2.7bn | 2017-12-01 → 2018-11-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥432m | 2021-12-01 → 2022-11-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥396m | 2020-12-01 → 2021-11-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥407m | 2019-12-01 → 2020-11-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥127m | 2018-12-01 → 2019-11-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥37m | 2017-12-01 → 2018-11-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥290.83 | 2021-12-01 → 2022-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥177.61 | 2020-12-01 → 2021-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥217.77 | 2019-12-01 → 2020-11-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-567.49 | 2018-12-01 → 2019-11-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥95.09 | 2017-12-01 → 2018-11-30d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥5,716.76 | at 2022-11-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥5,314.84 | at 2021-11-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥5,146.67 | at 2020-11-30d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥4,913.1 | at 2019-11-30d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥5,506.52 | at 2018-11-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 76.3% | at 2022-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 74.4% | at 2021-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 70.0% | at 2020-11-30d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.1% | at 2019-11-30d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 69.1% | at 2018-11-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 5.2% | 2021-12-01 → 2022-11-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 3.4% | 2020-12-01 → 2021-11-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 4.3% | 2019-12-01 → 2020-11-30d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 1.7% | 2017-12-01 → 2018-11-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 356 | at 2022-11-30 | Cons. | Number of employees |
| Employees | 364 | at 2021-11-30 | Cons. | Number of employees |
| Employees | 378 | at 2020-11-30d | Cons. | Number of employees |
| Employees | 391 | at 2019-11-30d | Cons. | Number of employees |
| Employees | 438 | at 2018-11-30d | Cons. | Number of employees |
| Revenue | ¥6.8bn | 2021-12-01 → 2022-11-30 | Standalone | Net sales |
| Revenue | ¥5.8bn | 2020-12-01 → 2021-11-30 | Standalone | Net sales |
| Revenue | ¥6.3bn | 2019-12-01 → 2020-11-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥6.6bn | 2018-12-01 → 2019-11-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥7.5bn | 2017-12-01 → 2018-11-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥416m | 2021-12-01 → 2022-11-30 | Standalone | Operating income |
| Operating income | ¥289m | 2020-12-01 → 2021-11-30 | Standalone | Operating income |
| Ordinary income | ¥490m | 2021-12-01 → 2022-11-30 | Standalone | Ordinary income |
| Ordinary income | ¥386m | 2020-12-01 → 2021-11-30 | Standalone | Ordinary income |
| Ordinary income | ¥128m | 2019-12-01 → 2020-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥735m | 2018-12-01 → 2019-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥90m | 2017-12-01 → 2018-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥490m | 2021-12-01 → 2022-11-30 | Standalone | Income before income taxes |
| Profit before tax | ¥309m | 2020-12-01 → 2021-11-30 | Standalone | Income before income taxes |
| Net income | ¥428m | 2021-12-01 → 2022-11-30 | Standalone | Profit loss |
| Net income | ¥261m | 2020-12-01 → 2021-11-30 | Standalone | Profit loss |
| Net income | ¥136m | 2019-12-01 → 2020-11-30d | Standalone | Net income loss (5-year summary) |
| Net income | −¥924m | 2018-12-01 → 2019-11-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥281m | 2017-12-01 → 2018-11-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥11.5bn | at 2022-11-30 | Standalone | Assets |
| Total assets | ¥11.2bn | at 2021-11-30 | Standalone | Assets |
| Total assets | ¥11.7bn | at 2020-11-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥12.2bn | at 2019-11-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥13.2bn | at 2018-11-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥3.1bn | at 2022-11-30 | Standalone | Liabilities |
| Total liabilities | ¥3.1bn | at 2021-11-30 | Standalone | Liabilities |
| Net assets / equity | ¥8.4bn | at 2022-11-30 | Standalone | Net assets |
| Net assets / equity | ¥8.1bn | at 2021-11-30 | Standalone | Net assets |
| Net assets / equity | ¥7.9bn | at 2020-11-30d | Standalone | Net assets |
| Net assets / equity | ¥7.9bn | at 2019-11-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥8.9bn | at 2018-11-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥3.7bn | at 2022-11-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥3.4bn | at 2021-11-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥257.46 | 2021-12-01 → 2022-11-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥152.91 | 2020-12-01 → 2021-11-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥78.95 | 2019-12-01 → 2020-11-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-533.76 | 2018-12-01 → 2019-11-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥162.15 | 2017-12-01 → 2018-11-30d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥20 | 2021-12-01 → 2022-11-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥20 | 2020-12-01 → 2021-11-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥20 | 2019-12-01 → 2020-11-30d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥20 | 2018-12-01 → 2019-11-30d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥20 | 2017-12-01 → 2018-11-30d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥5,073.85 | at 2022-11-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥4,765.24 | at 2021-11-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥4,611.28 | at 2020-11-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥4,550.87 | at 2019-11-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥5,110.12 | at 2018-11-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 73.1% | at 2022-11-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 72.0% | at 2021-11-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 67.7% | at 2020-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 64.6% | at 2019-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 67.2% | at 2018-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 5.3% | 2021-12-01 → 2022-11-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 3.3% | 2020-12-01 → 2021-11-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 1.7% | 2019-12-01 → 2020-11-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 3.2% | 2017-12-01 → 2018-11-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 1,793,000 | at 2022-11-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,793,000 | at 2021-11-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,793,000 | at 2020-11-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,793,000 | at 2019-11-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,793,000 | at 2018-11-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 189 | at 2022-11-30 | Standalone | Number of employees |
| Employees | 192 | at 2021-11-30 | Standalone | Number of employees |
| Employees | 198 | at 2020-11-30d | Standalone | Number of employees |
| Employees | 206 | at 2019-11-30d | Standalone | Number of employees |
| Employees | 201 | at 2018-11-30d | 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 · 2
| Segment | Item | Period | Value |
|---|---|---|---|
| Valve Manufacturing Businessreportable segment | employees | at 2022-11-30 | 356 pure |
| Valve Manufacturing Businessreportable segment | employees | at 2022-11-30 | 189 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,308
| Item | Context | Value | Unit |
|---|---|---|---|
| Extraordinary loss | Prior1YearDuration | 76000000 | JPY |
| Extraordinary loss | CurrentYearDuration | － | JPY |
| Income before income taxes | Prior1YearDuration | 368000000 | JPY |
| Income before income taxes | CurrentYearDuration | 562000000 | JPY |
| Income taxes current | Prior1YearDuration | 35000000 | JPY |
| Income taxes current | CurrentYearDuration | 91000000 | JPY |
| Income taxes deferred | Prior1YearDuration | 29000000 | JPY |
| Income taxes deferred | CurrentYearDuration | -11000000 | JPY |
| Income taxes | Prior1YearDuration | 64000000 | JPY |
| Income taxes | CurrentYearDuration | 79000000 | JPY |
| Profit loss | Prior1YearDuration | 303000000 | JPY |
| Profit loss | CurrentYearDuration | 483000000 | JPY |
| Profit loss attributable to owners of parent | Prior1YearDuration | 303000000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration | 483000000 | JPY |
| Profit loss | Prior1YearDuration | 303000000 | JPY |
| Profit loss | CurrentYearDuration | 483000000 | JPY |
| Valuation difference on available for sale securities net of tax oci | Prior1YearDuration | -2000000 | JPY |
| Valuation difference on available for sale securities net of tax oci | CurrentYearDuration | 41000000 | JPY |
| Remeasurements of defined benefit plans net of tax oci | Prior1YearDuration | -28000000 | JPY |
| Remeasurements of defined benefit plans net of tax oci | CurrentYearDuration | 76000000 | JPY |
| Other comprehensive income | Prior1YearDuration | -30000000 | JPY |
| Other comprehensive income | CurrentYearDuration | 118000000 | JPY |
| Comprehensive income | Prior1YearDuration | 272000000 | JPY |
| Comprehensive income | CurrentYearDuration | 601000000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YearDuration | 272000000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYearDuration | 601000000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1YearDuration | － | JPY |
| Comprehensive income attributable to non controlling interests | CurrentYearDuration | － | JPY |
| Net assets | Prior2YearInstant_CapitalStockMember | 1286000000 | JPY |
| Net assets | Prior2YearInstant_CapitalSurplusMember | 543000000 | JPY |
| Net assets | Prior2YearInstant_RetainedEarningsMember | 7194000000 | JPY |
| Net assets | Prior2YearInstant_TreasuryStockMember | -250000000 | JPY |
| Net assets | Prior2YearInstant_ShareholdersEquityMember | 8773000000 | JPY |
| Dividends from surplus | Prior1YearDuration_RetainedEarningsMember | -34000000 | JPY |
| Dividends from surplus | Prior1YearDuration_ShareholdersEquityMember | -34000000 | JPY |
| Profit loss attributable to owners of parent | Prior1YearDuration_RetainedEarningsMember | 303000000 | JPY |
| Profit loss attributable to owners of parent | Prior1YearDuration_ShareholdersEquityMember | 303000000 | JPY |
| Purchase of treasury stock | Prior1YearDuration_TreasuryStockMember | -49000000 | JPY |
| Purchase of treasury stock | Prior1YearDuration_ShareholdersEquityMember | -49000000 | JPY |
| Net changes of items other than shareholders equity | Prior1YearDuration_ShareholdersEquityMember | － | JPY |
| Total changes of items during the period | Prior1YearDuration_CapitalStockMember | － | JPY |
| Total changes of items during the period | Prior1YearDuration_CapitalSurplusMember | － | JPY |
| Total changes of items during the period | Prior1YearDuration_RetainedEarningsMember | 268000000 | JPY |
| Total changes of items during the period | Prior1YearDuration_TreasuryStockMember | -49000000 | JPY |
| Total changes of items during the period | Prior1YearDuration_ShareholdersEquityMember | 219000000 | JPY |
| Net assets | Prior1YearInstant_CapitalStockMember | 1286000000 | JPY |
| Net assets | Prior1YearInstant_CapitalSurplusMember | 543000000 | JPY |
| Net assets | Prior1YearInstant_RetainedEarningsMember | 7463000000 | JPY |
| Net assets | Prior1YearInstant_TreasuryStockMember | -299000000 | JPY |
| Net assets | Prior1YearInstant_ShareholdersEquityMember | 8993000000 | 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 rounding |
| balance sheet identity | pass |
| balance sheet identity | pass |
| 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 |