Annual report

Period2021-01-01 → 2021-12-31
Filed2026-09-14
StandardJapan GAAP
ConsolidatedYes
Data checks22 of 24 passed

Amends S100NMHP. Amended by S100Z24Z (2026-09-14).

Key figures · 149
MetricValuePeriodScopeSource row
Revenue¥9.5bn2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥8.3bn2020-01-01 → 2020-12-31Cons.Net sales
Revenue¥8.1bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Revenue¥8.5bn2018-01-01 → 2018-12-31dCons.Net sales (5-year summary)
Revenue¥8.3bn2017-01-01 → 2017-12-31dCons.Net sales (5-year summary)
Operating income¥427m2021-01-01 → 2021-12-31Cons.Operating income
Operating income¥513m2020-01-01 → 2020-12-31Cons.Operating income
Ordinary income¥497m2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income¥590m2020-01-01 → 2020-12-31Cons.Ordinary income
Ordinary income¥358m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥517m2018-01-01 → 2018-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥636m2017-01-01 → 2017-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥497m2021-01-01 → 2021-12-31Cons.Income before income taxes
Profit before tax¥583m2020-01-01 → 2020-12-31Cons.Income before income taxes
Net income (owners)¥353m2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥397m2020-01-01 → 2020-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥225m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥316m2018-01-01 → 2018-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥434m2017-01-01 → 2017-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥353m2021-01-01 → 2021-12-31Cons.Profit loss
Net income¥397m2020-01-01 → 2020-12-31Cons.Profit loss
Total assets¥17.8bnat 2021-12-31Cons.Assets
Total assets¥17.0bnat 2020-12-31Cons.Assets
Total assets¥17.2bnat 2019-12-31dCons.Total assets (5-year summary)
Total assets¥17.0bnat 2018-12-31dCons.Total assets (5-year summary)
Total assets¥17.0bnat 2017-12-31dCons.Total assets (5-year summary)
Total liabilities¥4.6bnat 2021-12-31Cons.Liabilities
Total liabilities¥4.2bnat 2020-12-31Cons.Liabilities
Net assets / equity¥13.2bnat 2021-12-31Cons.Net assets
Net assets / equity¥12.8bnat 2020-12-31Cons.Net assets
Net assets / equity¥12.7bnat 2019-12-31dCons.Net assets
Net assets / equity¥13.1bnat 2019-12-31dCons.Net assets (5-year summary)
Net assets / equity¥12.7bnat 2018-12-31dCons.Net assets (5-year summary)
Net assets / equity¥12.8bnat 2017-12-31dCons.Net assets (5-year summary)
Cash and deposits¥3.9bnat 2021-12-31Cons.Cash and deposits
Cash and deposits¥3.9bnat 2020-12-31Cons.Cash and deposits
Cash & equivalents¥3.9bnat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥3.9bnat 2020-12-31Cons.Cash and cash equivalents
Cash & equivalents¥3.5bnat 2019-12-31dCons.Cash and cash equivalents
Cash & equivalents¥3.6bnat 2018-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥3.8bnat 2017-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥412m2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.1bn2020-01-01 → 2020-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥279m2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥708m2018-01-01 → 2018-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥588m2017-01-01 → 2017-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥193m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥525m2020-01-01 → 2020-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥191m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥706m2018-01-01 → 2018-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥935m2017-01-01 → 2017-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥208m2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥212m2020-01-01 → 2020-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥210m2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥205m2018-01-01 → 2018-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥426m2017-01-01 → 2017-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥52.922021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥59.522020-01-01 → 2020-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥33.672019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥47.332018-01-01 → 2018-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥63.622017-01-01 → 2017-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥1,979.11at 2021-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,919.97at 2020-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,963.23at 2019-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥1,906.19at 2018-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥1,917.36at 2017-12-31dCons.Net assets per share (5-year summary)
Equity ratio74.1%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio75.3%at 2020-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio76.3%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio74.9%at 2018-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio75.1%at 2017-12-31dCons.Equity to asset ratio (5-year summary)
ROE2.7%2021-01-01 → 2021-12-31Cons.Rate of return on equity (5-year summary)
ROE3.1%2020-01-01 → 2020-12-31Cons.Rate of return on equity (5-year summary)
ROE1.7%2019-01-01 → 2019-12-31dCons.Rate of return on equity (5-year summary)
ROE2.5%2018-01-01 → 2018-12-31dCons.Rate of return on equity (5-year summary)
ROE3.4%2017-01-01 → 2017-12-31dCons.Rate of return on equity (5-year summary)
Employees250at 2021-12-31Cons.Number of employees
Employees248at 2020-12-31Cons.Number of employees
Employees252at 2019-12-31dCons.Number of employees
Employees245at 2018-12-31dCons.Number of employees
Employees223at 2017-12-31dCons.Number of employees
Revenue¥9.1bn2021-01-01 → 2021-12-31StandaloneNet sales
Revenue¥8.0bn2020-01-01 → 2020-12-31StandaloneNet sales
Revenue¥8.1bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥8.3bn2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Revenue¥8.2bn2017-01-01 → 2017-12-31dStandaloneNet sales (5-year summary)
Operating income¥320m2021-01-01 → 2021-12-31StandaloneOperating income
Operating income¥552m2020-01-01 → 2020-12-31StandaloneOperating income
Ordinary income¥382m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income¥631m2020-01-01 → 2020-12-31StandaloneOrdinary income
Ordinary income¥475m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥646m2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥714m2017-01-01 → 2017-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥382m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Profit before tax¥462m2020-01-01 → 2020-12-31StandaloneIncome before income taxes
Net income¥237m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income¥276m2020-01-01 → 2020-12-31StandaloneProfit loss
Net income¥340m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income−¥255m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Net income¥513m2017-01-01 → 2017-12-31dStandaloneNet income loss (5-year summary)
Total assets¥17.6bnat 2021-12-31StandaloneAssets
Total assets¥17.0bnat 2020-12-31StandaloneAssets
Total assets¥17.3bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥16.9bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total assets¥17.6bnat 2017-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥4.5bnat 2021-12-31StandaloneLiabilities
Total liabilities¥4.1bnat 2020-12-31StandaloneLiabilities
Net assets / equity¥13.1bnat 2021-12-31StandaloneNet assets
Net assets / equity¥12.8bnat 2020-12-31StandaloneNet assets
Net assets / equity¥12.8bnat 2019-12-31dStandaloneNet assets
Net assets / equity¥13.2bnat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥12.7bnat 2018-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥13.3bnat 2017-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.7bnat 2021-12-31StandaloneCash and deposits
Cash and deposits¥3.8bnat 2020-12-31StandaloneCash and deposits
EPS (basic)¥35.532021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥41.32020-01-01 → 2020-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥50.992019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-38.152018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥75.082017-01-01 → 2017-12-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥252021-01-01 → 2021-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥252020-01-01 → 2020-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥252019-01-01 → 2019-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥252018-01-01 → 2018-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥252017-01-01 → 2017-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,963.2at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,921.92at 2020-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,983.26at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,906.74at 2018-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,998.72at 2017-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio74.4%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio75.6%at 2020-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio76.6%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio75.1%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio76.0%at 2017-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE1.8%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE2.1%2020-01-01 → 2020-12-31StandaloneRate of return on equity (5-year summary)
ROE2.6%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
ROE3.9%2017-01-01 → 2017-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued7,424,140at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,424,140at 2020-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,424,140at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,424,140at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,424,140at 2017-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees228at 2021-12-31StandaloneNumber of employees
Employees229at 2020-12-31StandaloneNumber of employees
Employees234at 2019-12-31dStandaloneNumber of employees
Employees228at 2018-12-31dStandaloneNumber of employees
Employees207at 2017-12-31dStandaloneNumber 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 · 38
SegmentItemPeriodValue
Reconciling Itemsreconcilingsegment assetsat 2021-12-31¥450m
Real Estate Rent Businessreportable segmentdepreciation2021-01-01 → 2021-12-31¥117m
Real Estate Rent Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥578m
Real Estate Rent Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥578m
Real Estate Rent Businessreportable segmentsegment assetsat 2021-12-31¥2.1bn
Real Estate Rent Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥389m
Valve Businessreportable segmentcapex2021-01-01 → 2021-12-31¥280m
Valve Businessreportable segmentdepreciation2021-01-01 → 2021-12-31¥320m
Valve Businessreportable segmentemployeesat 2021-12-31241 pure
Valve Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥8.9bn
Valve Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥8.9bn
Valve Businessreportable segmentsegment assetsat 2021-12-31¥15.3bn
Valve Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥39m
—segment totalcapex2021-01-01 → 2021-12-31¥280m
—segment totaldepreciation2021-01-01 → 2021-12-31¥437m
—segment totalrevenue2021-01-01 → 2021-12-31¥9.5bn
—segment totalrevenue external2021-01-01 → 2021-12-31¥9.5bn
—segment totalsegment assetsat 2021-12-31¥17.4bn
—segment totalsegment profit2021-01-01 → 2021-12-31¥427m
Reconciling Itemsreconcilingsegment assetsat 2020-12-31¥526m
Real Estate Rent Businessreportable segmentdepreciation2020-01-01 → 2020-12-31¥118m
Real Estate Rent Businessreportable segmentrevenue2020-01-01 → 2020-12-31¥576m
Real Estate Rent Businessreportable segmentrevenue external2020-01-01 → 2020-12-31¥576m
Real Estate Rent Businessreportable segmentsegment assetsat 2020-12-31¥2.2bn
Real Estate Rent Businessreportable segmentsegment profit2020-01-01 → 2020-12-31¥383m
Valve Businessreportable segmentcapex2020-01-01 → 2020-12-31¥649m
Valve Businessreportable segmentdepreciation2020-01-01 → 2020-12-31¥311m
Valve Businessreportable segmentrevenue2020-01-01 → 2020-12-31¥7.7bn
Valve Businessreportable segmentrevenue external2020-01-01 → 2020-12-31¥7.7bn
Valve Businessreportable segmentsegment assetsat 2020-12-31¥14.3bn
Valve Businessreportable segmentsegment profit2020-01-01 → 2020-12-31¥130m
—segment totalcapex2020-01-01 → 2020-12-31¥649m
—segment totaldepreciation2020-01-01 → 2020-12-31¥429m
—segment totalrevenue2020-01-01 → 2020-12-31¥8.3bn
—segment totalrevenue external2020-01-01 → 2020-12-31¥8.3bn
—segment totalsegment assetsat 2020-12-31¥16.5bn
—segment totalsegment profit2020-01-01 → 2020-12-31¥513m
Valve Businessreportable segmentemployeesat 2021-12-31219 pure

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 1,653
ItemContextValueUnit
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)Prior4YearInstant0.751
Equity to asset ratio (5-year summary)Prior3YearInstant0.749
Equity to asset ratio (5-year summary)Prior2YearInstant0.763
Equity to asset ratio (5-year summary)Prior1YearInstant0.753
Equity to asset ratio (5-year summary)CurrentYearInstant0.741
Rate of return on equity (5-year summary)Prior4YearDuration0.034
Rate of return on equity (5-year summary)Prior3YearDuration0.025
Rate of return on equity (5-year summary)Prior2YearDuration0.017
Rate of return on equity (5-year summary)Prior1YearDuration0.031
Rate of return on equity (5-year summary)CurrentYearDuration0.027
Price earnings ratio (5-year summary)Prior4YearDuration20.0
Price earnings ratio (5-year summary)Prior3YearDuration21.7
Price earnings ratio (5-year summary)Prior2YearDuration27.7
Price earnings ratio (5-year summary)Prior1YearDuration21.7
Price earnings ratio (5-year summary)CurrentYearDuration16.9
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration587643000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration707562000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration278585000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration1145532000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration412260000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-935390000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-705816000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-191497000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-524889000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-192691000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-426223000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-204621000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-209764000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-211806000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-207965000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant3838617000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant3630426000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant3503076000JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant3911124000JPY
Cash and cash equivalents (5-year summary)CurrentYearInstant3926092000JPY
Number of employeesPrior4YearInstant223
Number of employeesPrior3YearInstant245
Number of employeesPrior2YearInstant252
Number of employeesPrior1YearInstant248
Number of employeesCurrentYearInstant250
Average number of temporary workersPrior4YearInstant87
Average number of temporary workersPrior3YearInstant84
Average number of temporary workersPrior2YearInstant79
Average number of temporary workersPrior1YearInstant79
Average number of temporary workersCurrentYearInstant85
Net sales (5-year summary)Prior4YearDuration_NonConsolidatedMember8163738000JPY

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 · 22 of 24 passed
balance sheet identityconsolidated 2020-12-31pass
balance sheet identityconsolidated 2021-12-31pass rounding
balance sheet identitynon_consolidated 2020-12-31pass rounding
balance sheet identitynon_consolidated 2021-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2019-12-31mismatch
statement vs summary · net assetsconsolidated 2020-12-31pass
statement vs summary · net assetsconsolidated 2021-12-31pass
statement vs summary · net assetsnon_consolidated 2019-12-31mismatch
statement vs summary · net assetsnon_consolidated 2020-12-31pass
statement vs summary · net assetsnon_consolidated 2021-12-31pass
statement vs summary · net income attributable to parentconsolidated 2020-01-01/2020-12-31pass
statement vs summary · net income attributable to parentconsolidated 2021-01-01/2021-12-31pass
statement vs summary · operating cash flowconsolidated 2020-01-01/2020-12-31pass
statement vs summary · operating cash flowconsolidated 2021-01-01/2021-12-31pass
statement vs summary · revenueconsolidated 2020-01-01/2020-12-31pass
statement vs summary · revenueconsolidated 2021-01-01/2021-12-31pass
statement vs summary · revenuenon_consolidated 2020-01-01/2020-12-31pass
statement vs summary · revenuenon_consolidated 2021-01-01/2021-12-31pass
statement vs summary · total assetsconsolidated 2020-12-31pass
statement vs summary · total assetsconsolidated 2021-12-31pass
statement vs summary · total assetsnon_consolidated 2020-12-31pass
statement vs summary · total assetsnon_consolidated 2021-12-31pass