Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100W227. Amended by S100W77M (2025-06-26).

Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥41.6bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥39.3bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥35.9bn2022-04-01 → 2023-03-31dCons.Net sales (5-year summary)
Revenue¥30.7bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥27.6bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Operating income¥11.0bn2024-04-01 → 2025-03-31Cons.Operating income
Operating income¥10.2bn2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income¥12.4bn2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income¥11.3bn2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥9.0bn2022-04-01 → 2023-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥7.0bn2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥6.0bn2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥12.4bn2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax¥11.3bn2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)¥8.7bn2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥7.9bn2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥6.3bn2022-04-01 → 2023-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥4.7bn2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥3.9bn2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥8.7bn2024-04-01 → 2025-03-31Cons.Profit loss
Net income¥7.9bn2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥63.5bnat 2025-03-31Cons.Assets
Total assets¥57.4bnat 2024-03-31Cons.Assets
Total assets¥49.4bnat 2023-03-31dCons.Total assets (5-year summary)
Total assets¥43.4bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥39.4bnat 2021-03-31dCons.Total assets (5-year summary)
Total liabilities¥7.8bnat 2025-03-31Cons.Liabilities
Total liabilities¥7.5bnat 2024-03-31Cons.Liabilities
Net assets / equity¥55.7bnat 2025-03-31Cons.Net assets
Net assets / equity¥49.9bnat 2024-03-31Cons.Net assets
Net assets / equity¥41.9bnat 2023-03-31dCons.Net assets
Net assets / equity¥36.8bnat 2022-03-31dCons.Net assets (5-year summary)
Net assets / equity¥33.5bnat 2021-03-31dCons.Net assets (5-year summary)
Cash and deposits¥23.6bnat 2025-03-31Cons.Cash and deposits
Cash and deposits¥20.3bnat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥20.6bnat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥17.3bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥15.5bnat 2023-03-31dCons.Cash and cash equivalents
Cash & equivalents¥13.8bnat 2022-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥10.5bnat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥8.5bn2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥7.6bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥5.7bn2022-04-01 → 2023-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥5.4bn2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥3.6bn2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥2.6bn2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥3.7bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥2.3bn2022-04-01 → 2023-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.0bn2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.1bn2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥2.6bn2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥2.0bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.7bn2022-04-01 → 2023-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.1bn2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥882m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥157.232024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥143.622023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥114.212022-04-01 → 2023-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥85.262021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥70.342020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥1,008.52at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥904.37at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥760.41at 2023-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥668.52at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥609.57at 2021-03-31dCons.Net assets per share (5-year summary)
Equity ratio87.7%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio87.0%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio85.0%at 2023-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio84.8%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio85.1%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
ROE16.4%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE17.3%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE16.0%2022-04-01 → 2023-03-31dCons.Rate of return on equity (5-year summary)
ROE13.3%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
ROE12.5%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
Employees325at 2025-03-31Cons.Number of employees
Employees311at 2024-03-31Cons.Number of employees
Employees301at 2023-03-31dCons.Number of employees
Employees302at 2022-03-31dCons.Number of employees
Employees292at 2021-03-31dCons.Number of employees
Revenue¥31.2bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥31.4bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥28.7bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥24.3bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥21.7bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥10.0bn2024-04-01 → 2025-03-31StandaloneOperating income
Operating income¥9.6bn2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥10.3bn2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥9.9bn2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥8.2bn2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥6.3bn2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥5.8bn2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥10.3bn2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax¥10.0bn2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥7.2bn2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥6.9bn2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥5.6bn2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income¥4.3bn2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income¥3.7bn2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥53.1bnat 2025-03-31StandaloneAssets
Total assets¥48.5bnat 2024-03-31StandaloneAssets
Total assets¥42.1bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥36.3bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥33.0bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥6.5bnat 2025-03-31StandaloneLiabilities
Total liabilities¥6.4bnat 2024-03-31StandaloneLiabilities
Net assets / equity¥46.6bnat 2025-03-31StandaloneNet assets
Net assets / equity¥42.1bnat 2024-03-31StandaloneNet assets
Net assets / equity¥35.7bnat 2023-03-31dStandaloneNet assets
Net assets / equity¥31.2bnat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥28.4bnat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥18.7bnat 2025-03-31StandaloneCash and deposits
Cash and deposits¥16.9bnat 2024-03-31StandaloneCash and deposits
EPS (basic)¥128.832024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥124.772023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥101.422022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥77.072021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥67.12020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥1592024-04-01 → 2025-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥1302023-04-01 → 2024-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥922022-04-01 → 2023-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥702021-04-01 → 2022-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥602020-04-01 → 2021-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥839.56at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥759.46at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥644.59at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥564.66at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥513.41at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio87.7%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio86.9%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio84.8%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio86.1%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio85.9%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE16.1%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE17.8%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE16.8%2022-04-01 → 2023-03-31dStandaloneRate of return on equity (5-year summary)
ROE14.3%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE13.9%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued20,020,000at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued20,020,000at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued20,020,000at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued20,020,000at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued20,020,000at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees269at 2025-03-31StandaloneNumber of employees
Employees260at 2024-03-31StandaloneNumber of employees
Employees259at 2023-03-31dStandaloneNumber of employees
Employees258at 2022-03-31dStandaloneNumber of employees
Employees252at 2021-03-31dStandaloneNumber 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 · 41
SegmentItemPeriodValue
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31¥360,000
Automotive Disposal Business Segmentreportable segmentcapex2024-04-01 → 2025-03-31¥11m
Automotive Disposal Business Segmentreportable segmentdepreciation2024-04-01 → 2025-03-31¥8m
Automotive Disposal Business Segmentreportable segmentemployeesat 2025-03-3128 pure
Automotive Disposal Business Segmentreportable segmentrevenue2024-04-01 → 2025-03-31¥9.2bn
Automotive Disposal Business Segmentreportable segmentrevenue external2024-04-01 → 2025-03-31¥9.2bn
Automotive Disposal Business Segmentreportable segmentsegment assetsat 2025-03-31¥7.4bn
Automotive Disposal Business Segmentreportable segmentsegment profit2024-04-01 → 2025-03-31¥916m
Automotive Parts And Equipment Selling Segmentreportable segmentcapex2024-04-01 → 2025-03-31¥2.1bn
Automotive Parts And Equipment Selling Segmentreportable segmentdepreciation2024-04-01 → 2025-03-31¥189m
Automotive Parts And Equipment Selling Segmentreportable segmentemployeesat 2025-03-31297 pure
Automotive Parts And Equipment Selling Segmentreportable segmentrevenue2024-04-01 → 2025-03-31¥32.4bn
Automotive Parts And Equipment Selling Segmentreportable segmentrevenue external2024-04-01 → 2025-03-31¥32.4bn
Automotive Parts And Equipment Selling Segmentreportable segmentsegment assetsat 2025-03-31¥56.1bn
Automotive Parts And Equipment Selling Segmentreportable segmentsegment profit2024-04-01 → 2025-03-31¥10.1bn
—segment totalcapex2024-04-01 → 2025-03-31¥2.1bn
—segment totaldepreciation2024-04-01 → 2025-03-31¥197m
—segment totalrevenue2024-04-01 → 2025-03-31¥41.6bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥41.6bn
—segment totalsegment assetsat 2025-03-31¥63.5bn
—segment totalsegment profit2024-04-01 → 2025-03-31¥11.0bn
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31¥440,000
Automotive Disposal Business Segmentreportable segmentcapex2023-04-01 → 2024-03-31¥9m
Automotive Disposal Business Segmentreportable segmentdepreciation2023-04-01 → 2024-03-31¥9m
Automotive Disposal Business Segmentreportable segmentrevenue2023-04-01 → 2024-03-31¥7.6bn
Automotive Disposal Business Segmentreportable segmentrevenue external2023-04-01 → 2024-03-31¥7.6bn
Automotive Disposal Business Segmentreportable segmentsegment assetsat 2024-03-31¥6.8bn
Automotive Disposal Business Segmentreportable segmentsegment profit2023-04-01 → 2024-03-31¥687m
Automotive Parts And Equipment Selling Segmentreportable segmentcapex2023-04-01 → 2024-03-31¥1.4bn
Automotive Parts And Equipment Selling Segmentreportable segmentdepreciation2023-04-01 → 2024-03-31¥176m
Automotive Parts And Equipment Selling Segmentreportable segmentrevenue2023-04-01 → 2024-03-31¥31.7bn
Automotive Parts And Equipment Selling Segmentreportable segmentrevenue external2023-04-01 → 2024-03-31¥31.7bn
Automotive Parts And Equipment Selling Segmentreportable segmentsegment assetsat 2024-03-31¥50.6bn
Automotive Parts And Equipment Selling Segmentreportable segmentsegment profit2023-04-01 → 2024-03-31¥9.5bn
—segment totalcapex2023-04-01 → 2024-03-31¥1.4bn
—segment totaldepreciation2023-04-01 → 2024-03-31¥185m
—segment totalrevenue2023-04-01 → 2024-03-31¥39.3bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥39.3bn
—segment totalsegment assetsat 2024-03-31¥57.4bn
—segment totalsegment profit2023-04-01 → 2024-03-31¥10.2bn
Automotive Parts And Equipment Selling Segmentreportable segmentemployeesat 2025-03-31269 pure

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

All source rows · 1,737
ItemContextValueUnit
Total assets (5-year summary)Prior3YearInstant43387695000JPY
Total assets (5-year summary)Prior2YearInstant49350607000JPY
Total assets (5-year summary)Prior1YearInstant57387521000JPY
Total assets (5-year summary)CurrentYearInstant63492621000JPY
Net assets per share (5-year summary)Prior4YearInstant609.57
Net assets per share (5-year summary)Prior3YearInstant668.52
Net assets per share (5-year summary)Prior2YearInstant760.41
Net assets per share (5-year summary)Prior1YearInstant904.37
Net assets per share (5-year summary)CurrentYearInstant1008.52
Basic earnings loss per share (5-year summary)Prior4YearDuration70.34
Basic earnings loss per share (5-year summary)Prior3YearDuration85.26
Basic earnings loss per share (5-year summary)Prior2YearDuration114.21
Basic earnings loss per share (5-year summary)Prior1YearDuration143.62
Basic earnings loss per share (5-year summary)CurrentYearDuration157.23
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)Prior4YearInstant0.851
Equity to asset ratio (5-year summary)Prior3YearInstant0.848
Equity to asset ratio (5-year summary)Prior2YearInstant0.850
Equity to asset ratio (5-year summary)Prior1YearInstant0.870
Equity to asset ratio (5-year summary)CurrentYearInstant0.877
Rate of return on equity (5-year summary)Prior4YearDuration0.125
Rate of return on equity (5-year summary)Prior3YearDuration0.133
Rate of return on equity (5-year summary)Prior2YearDuration0.160
Rate of return on equity (5-year summary)Prior1YearDuration0.173
Rate of return on equity (5-year summary)CurrentYearDuration0.164
Price earnings ratio (5-year summary)Prior4YearDuration13.2
Price earnings ratio (5-year summary)Prior3YearDuration9.8
Price earnings ratio (5-year summary)Prior2YearDuration7.7
Price earnings ratio (5-year summary)Prior1YearDuration13.3
Price earnings ratio (5-year summary)CurrentYearDuration10.7
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration3610953000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration5433199000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration5688789000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration7552784000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration8459535000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-1089695000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-1018467000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-2284163000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-3691378000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-2605891000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-881861000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-1135474000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-1743159000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-1986966000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-2629646000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant10465631000JPY

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 identityconsolidated 2024-03-31pass
balance sheet identityconsolidated 2025-03-31pass rounding
balance sheet identitynon_consolidated 2024-03-31pass rounding
balance sheet identitynon_consolidated 2025-03-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-03-31pass
statement vs summary · net assetsconsolidated 2024-03-31pass
statement vs summary · net assetsconsolidated 2025-03-31pass
statement vs summary · net assetsnon_consolidated 2023-03-31pass
statement vs summary · net assetsnon_consolidated 2024-03-31pass
statement vs summary · net assetsnon_consolidated 2025-03-31pass
statement vs summary · net income attributable to parentconsolidated 2023-04-01/2024-03-31pass
statement vs summary · net income attributable to parentconsolidated 2024-04-01/2025-03-31pass
statement vs summary · operating cash flowconsolidated 2023-04-01/2024-03-31pass
statement vs summary · operating cash flowconsolidated 2024-04-01/2025-03-31pass
statement vs summary · revenueconsolidated 2023-04-01/2024-03-31pass
statement vs summary · revenueconsolidated 2024-04-01/2025-03-31pass
statement vs summary · revenuenon_consolidated 2023-04-01/2024-03-31pass
statement vs summary · revenuenon_consolidated 2024-04-01/2025-03-31pass
statement vs summary · total assetsconsolidated 2024-03-31pass
statement vs summary · total assetsconsolidated 2025-03-31pass
statement vs summary · total assetsnon_consolidated 2024-03-31pass
statement vs summary · total assetsnon_consolidated 2025-03-31pass