Annual report

Period2020-06-01 → 2021-05-31
Filed2025-12-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100MB2G.

Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥17.0bn2020-06-01 → 2021-05-31Cons.Net sales
Revenue¥18.0bn2019-06-01 → 2020-05-31Cons.Net sales
Revenue¥17.4bn2018-06-01 → 2019-05-31dCons.Net sales (5-year summary)
Revenue¥16.8bn2017-06-01 → 2018-05-31dCons.Net sales (5-year summary)
Revenue¥14.8bn2016-06-01 → 2017-05-31dCons.Net sales (5-year summary)
Operating income¥1.5bn2020-06-01 → 2021-05-31Cons.Operating income
Operating income¥2.3bn2019-06-01 → 2020-05-31Cons.Operating income
Ordinary income¥1.5bn2020-06-01 → 2021-05-31Cons.Ordinary income
Ordinary income¥2.2bn2019-06-01 → 2020-05-31Cons.Ordinary income
Ordinary income¥1.9bn2018-06-01 → 2019-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.7bn2017-06-01 → 2018-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.6bn2016-06-01 → 2017-05-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.5bn2020-06-01 → 2021-05-31Cons.Income before income taxes
Profit before tax¥1.7bn2019-06-01 → 2020-05-31Cons.Income before income taxes
Net income (owners)¥953m2020-06-01 → 2021-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.2bn2019-06-01 → 2020-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.3bn2018-06-01 → 2019-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.1bn2017-06-01 → 2018-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.0bn2016-06-01 → 2017-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥973m2020-06-01 → 2021-05-31Cons.Profit loss
Net income¥1.2bn2019-06-01 → 2020-05-31Cons.Profit loss
Total assets¥25.2bnat 2021-05-31Cons.Assets
Total assets¥27.1bnat 2020-05-31Cons.Assets
Total assets¥25.7bnat 2019-05-31dCons.Total assets (5-year summary)
Total assets¥23.1bnat 2018-05-31dCons.Total assets (5-year summary)
Total assets¥18.7bnat 2017-05-31dCons.Total assets (5-year summary)
Total liabilities¥15.2bnat 2021-05-31Cons.Liabilities
Total liabilities¥17.6bnat 2020-05-31Cons.Liabilities
Net assets / equity¥10.0bnat 2021-05-31Cons.Net assets
Net assets / equity¥9.6bnat 2020-05-31Cons.Net assets
Net assets / equity¥8.9bnat 2019-05-31dCons.Net assets
Net assets / equity¥8.0bnat 2018-05-31dCons.Net assets (5-year summary)
Net assets / equity¥7.2bnat 2017-05-31dCons.Net assets (5-year summary)
Cash and deposits¥5.1bnat 2021-05-31Cons.Cash and deposits
Cash and deposits¥6.0bnat 2020-05-31Cons.Cash and deposits
Cash & equivalents¥5.1bnat 2021-05-31Cons.Cash and cash equivalents
Cash & equivalents¥6.0bnat 2020-05-31Cons.Cash and cash equivalents
Cash & equivalents¥6.4bnat 2019-05-31dCons.Cash and cash equivalents
Cash & equivalents¥6.1bnat 2018-05-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥4.2bnat 2017-05-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.6bn2020-06-01 → 2021-05-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥495m2019-06-01 → 2020-05-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥376m2018-06-01 → 2019-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥912m2017-06-01 → 2018-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥6m2016-06-01 → 2017-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥411m2020-06-01 → 2021-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥232m2019-06-01 → 2020-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥200m2018-06-01 → 2019-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥144m2017-06-01 → 2018-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥5m2016-06-01 → 2017-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥2.0bn2020-06-01 → 2021-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥312m2019-06-01 → 2020-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥886m2018-06-01 → 2019-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥2.9bn2017-06-01 → 2018-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥417m2016-06-01 → 2017-05-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥52.912020-06-01 → 2021-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥66.682019-06-01 → 2020-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥69.442018-06-01 → 2019-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥60.442017-06-01 → 2018-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥56.282016-06-01 → 2017-05-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥547.46at 2021-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥523.71at 2020-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥485.81at 2019-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥437.99at 2018-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥393.53at 2017-05-31dCons.Net assets per share (5-year summary)
Equity ratio39.0%at 2021-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio34.7%at 2020-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio34.0%at 2019-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio34.2%at 2018-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio37.9%at 2017-05-31dCons.Equity to asset ratio (5-year summary)
ROE9.9%2020-06-01 → 2021-05-31Cons.Rate of return on equity (5-year summary)
ROE13.2%2019-06-01 → 2020-05-31Cons.Rate of return on equity (5-year summary)
ROE15.0%2018-06-01 → 2019-05-31dCons.Rate of return on equity (5-year summary)
ROE14.5%2017-06-01 → 2018-05-31dCons.Rate of return on equity (5-year summary)
ROE14.9%2016-06-01 → 2017-05-31dCons.Rate of return on equity (5-year summary)
Employees251at 2021-05-31Cons.Number of employees
Employees262at 2020-05-31Cons.Number of employees
Employees270at 2019-05-31dCons.Number of employees
Employees254at 2018-05-31dCons.Number of employees
Employees237at 2017-05-31dCons.Number of employees
Revenue¥14.0bn2020-06-01 → 2021-05-31StandaloneNet sales
Revenue¥14.7bn2019-06-01 → 2020-05-31StandaloneNet sales
Revenue¥14.1bn2018-06-01 → 2019-05-31dStandaloneNet sales (5-year summary)
Revenue¥13.7bn2017-06-01 → 2018-05-31dStandaloneNet sales (5-year summary)
Revenue¥11.8bn2016-06-01 → 2017-05-31dStandaloneNet sales (5-year summary)
Operating income¥857m2020-06-01 → 2021-05-31StandaloneOperating income
Operating income¥1.5bn2019-06-01 → 2020-05-31StandaloneOperating income
Ordinary income¥1.4bn2020-06-01 → 2021-05-31StandaloneOrdinary income
Ordinary income¥1.5bn2019-06-01 → 2020-05-31StandaloneOrdinary income
Ordinary income¥1.2bn2018-06-01 → 2019-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.6bn2017-06-01 → 2018-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥964m2016-06-01 → 2017-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.4bn2020-06-01 → 2021-05-31StandaloneIncome before income taxes
Profit before tax¥1.1bn2019-06-01 → 2020-05-31StandaloneIncome before income taxes
Net income¥1.1bn2020-06-01 → 2021-05-31StandaloneProfit loss
Net income¥766m2019-06-01 → 2020-05-31StandaloneProfit loss
Net income¥822m2018-06-01 → 2019-05-31dStandaloneNet income loss (5-year summary)
Net income¥1.3bn2017-06-01 → 2018-05-31dStandaloneNet income loss (5-year summary)
Net income¥644m2016-06-01 → 2017-05-31dStandaloneNet income loss (5-year summary)
Total assets¥20.8bnat 2021-05-31StandaloneAssets
Total assets¥22.3bnat 2020-05-31StandaloneAssets
Total assets¥21.1bnat 2019-05-31dStandaloneTotal assets (5-year summary)
Total assets¥18.8bnat 2018-05-31dStandaloneTotal assets (5-year summary)
Total assets¥13.9bnat 2017-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥12.9bnat 2021-05-31StandaloneLiabilities
Total liabilities¥14.9bnat 2020-05-31StandaloneLiabilities
Net assets / equity¥7.9bnat 2021-05-31StandaloneNet assets
Net assets / equity¥7.4bnat 2020-05-31StandaloneNet assets
Net assets / equity¥7.1bnat 2019-05-31dStandaloneNet assets
Net assets / equity¥6.7bnat 2018-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥5.8bnat 2017-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.5bnat 2021-05-31StandaloneCash and deposits
Cash and deposits¥4.1bnat 2020-05-31StandaloneCash and deposits
EPS (basic)¥59.592020-06-01 → 2021-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥42.562019-06-01 → 2020-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥45.662018-06-01 → 2019-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥69.452017-06-01 → 2018-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥35.782016-06-01 → 2017-05-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥282020-06-01 → 2021-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥282019-06-01 → 2020-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥282018-06-01 → 2019-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥222017-06-01 → 2018-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥342016-06-01 → 2017-05-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥441.31at 2021-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥410.88at 2020-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥397.1at 2019-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥373.06at 2018-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥319.59at 2017-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio38.2%at 2021-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio33.1%at 2020-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio33.8%at 2019-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio35.8%at 2018-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio41.3%at 2017-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE14.0%2020-06-01 → 2021-05-31StandaloneRate of return on equity (5-year summary)
ROE10.5%2019-06-01 → 2020-05-31StandaloneRate of return on equity (5-year summary)
ROE11.9%2018-06-01 → 2019-05-31dStandaloneRate of return on equity (5-year summary)
ROE20.1%2017-06-01 → 2018-05-31dStandaloneRate of return on equity (5-year summary)
ROE11.4%2016-06-01 → 2017-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued18,000,000at 2021-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued18,000,000at 2020-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued18,000,000at 2019-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued18,000,000at 2018-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,000,000at 2017-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees148at 2021-05-31StandaloneNumber of employees
Employees157at 2020-05-31StandaloneNumber of employees
Employees171at 2019-05-31dStandaloneNumber of employees
Employees164at 2018-05-31dStandaloneNumber of employees
Employees153at 2017-05-31dStandaloneNumber 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 · 48
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2020-06-01 → 2021-05-31¥4m
Reconciling Itemsreconcilingdepreciation2020-06-01 → 2021-05-31¥10m
Reconciling Itemsreconcilingsegment assetsat 2021-05-31¥4.7bn
Reconciling Itemsreconcilingsegment profit2020-06-01 → 2021-05-31−¥793m
Real Estate Solutionreportable segmentcapex2020-06-01 → 2021-05-31¥207m
Real Estate Solutionreportable segmentdepreciation2020-06-01 → 2021-05-31¥438m
Real Estate Solutionreportable segmentemployeesat 2021-05-3187 pure
Real Estate Solutionreportable segmentrevenue2020-06-01 → 2021-05-31¥14.6bn
Real Estate Solutionreportable segmentrevenue external2020-06-01 → 2021-05-31¥14.6bn
Real Estate Solutionreportable segmentsegment assetsat 2021-05-31¥18.9bn
Real Estate Solutionreportable segmentsegment profit2020-06-01 → 2021-05-31¥2.4bn
School Life Solutionreportable segmentcapex2020-06-01 → 2021-05-31¥168m
School Life Solutionreportable segmentdepreciation2020-06-01 → 2021-05-31¥179m
School Life Solutionreportable segmentemployeesat 2021-05-31153 pure
School Life Solutionreportable segmentrevenue2020-06-01 → 2021-05-31¥2.4bn
School Life Solutionreportable segmentrevenue external2020-06-01 → 2021-05-31¥2.4bn
School Life Solutionreportable segmentsegment assetsat 2021-05-31¥1.7bn
School Life Solutionreportable segmentsegment profit2020-06-01 → 2021-05-31−¥100m
Total Of Reportable Segments And Otherssegment totalcapex2020-06-01 → 2021-05-31¥375m
Total Of Reportable Segments And Otherssegment totaldepreciation2020-06-01 → 2021-05-31¥618m
Total Of Reportable Segments And Otherssegment totalrevenue2020-06-01 → 2021-05-31¥17.0bn
Total Of Reportable Segments And Otherssegment totalrevenue external2020-06-01 → 2021-05-31¥17.0bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2021-05-31¥20.5bn
Total Of Reportable Segments And Otherssegment totalsegment profit2020-06-01 → 2021-05-31¥2.3bn
Reconciling Itemsreconcilingcapex2019-06-01 → 2020-05-31¥585,000
Reconciling Itemsreconcilingdepreciation2019-06-01 → 2020-05-31¥7m
Reconciling Itemsreconcilingsegment assetsat 2020-05-31¥5.2bn
Reconciling Itemsreconcilingsegment profit2019-06-01 → 2020-05-31−¥804m
Real Estate Solutionreportable segmentcapex2019-06-01 → 2020-05-31¥58m
Real Estate Solutionreportable segmentdepreciation2019-06-01 → 2020-05-31¥441m
Real Estate Solutionreportable segmentrevenue2019-06-01 → 2020-05-31¥13.8bn
Real Estate Solutionreportable segmentrevenue external2019-06-01 → 2020-05-31¥13.8bn
Real Estate Solutionreportable segmentsegment assetsat 2020-05-31¥20.4bn
Real Estate Solutionreportable segmentsegment profit2019-06-01 → 2020-05-31¥2.5bn
School Life Solutionreportable segmentcapex2019-06-01 → 2020-05-31¥180m
School Life Solutionreportable segmentdepreciation2019-06-01 → 2020-05-31¥157m
School Life Solutionreportable segmentrevenue2019-06-01 → 2020-05-31¥4.1bn
School Life Solutionreportable segmentrevenue external2019-06-01 → 2020-05-31¥4.1bn
School Life Solutionreportable segmentsegment assetsat 2020-05-31¥1.6bn
School Life Solutionreportable segmentsegment profit2019-06-01 → 2020-05-31¥518m
Total Of Reportable Segments And Otherssegment totalcapex2019-06-01 → 2020-05-31¥238m
Total Of Reportable Segments And Otherssegment totaldepreciation2019-06-01 → 2020-05-31¥597m
Total Of Reportable Segments And Otherssegment totalrevenue2019-06-01 → 2020-05-31¥18.0bn
Total Of Reportable Segments And Otherssegment totalrevenue external2019-06-01 → 2020-05-31¥18.0bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2020-05-31¥21.9bn
Total Of Reportable Segments And Otherssegment totalsegment profit2019-06-01 → 2020-05-31¥3.1bn
Real Estate Solutionreportable segmentemployeesat 2021-05-3187 pure
School Life Solutionreportable segmentemployeesat 2021-05-3150 pure

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

All source rows · 1,422
ItemContextValueUnit
Non operating expensesPrior1YearDuration117439000JPY
Non operating expensesCurrentYearDuration128995000JPY
Ordinary incomePrior1YearDuration2174857000JPY
Ordinary incomeCurrentYearDuration1465237000JPY
Gain on sales of investment securities eiPrior1YearDuration12000000JPY
Gain on sales of investment securities eiCurrentYearDuration-JPY
Gain on transfer of business eiPrior1YearDuration17033000JPY
Gain on transfer of business eiCurrentYearDuration-JPY
Extraordinary incomePrior1YearDuration29033000JPY
Extraordinary incomeCurrentYearDuration-JPY
Loss on retirement of noncurrent assets elPrior1YearDuration3253000JPY
Loss on retirement of noncurrent assets elCurrentYearDuration9662000JPY
Consumption taxes for prior periods elPrior1YearDuration452809000JPY
Consumption taxes for prior periods elCurrentYearDuration-JPY
Extraordinary lossPrior1YearDuration456063000JPY
Extraordinary lossCurrentYearDuration9662000JPY
Income before income taxesPrior1YearDuration1747827000JPY
Income before income taxesCurrentYearDuration1455575000JPY
Income taxes currentPrior1YearDuration799788000JPY
Income taxes currentCurrentYearDuration488224000JPY
Income taxes deferredPrior1YearDuration-279905000JPY
Income taxes deferredCurrentYearDuration-5163000JPY
Income taxesPrior1YearDuration519882000JPY
Income taxesCurrentYearDuration483060000JPY
Profit lossPrior1YearDuration1227944000JPY
Profit lossCurrentYearDuration972515000JPY
Profit loss attributable to non controlling interestsPrior1YearDuration27663000JPY
Profit loss attributable to non controlling interestsCurrentYearDuration20005000JPY
Profit loss attributable to owners of parentPrior1YearDuration1200281000JPY
Profit loss attributable to owners of parentCurrentYearDuration952509000JPY
Profit lossPrior1YearDuration1227944000JPY
Profit lossCurrentYearDuration972515000JPY
Valuation difference on available for sale securities net of tax ociPrior1YearDuration-14163000JPY
Valuation difference on available for sale securities net of tax ociCurrentYearDuration-20894000JPY
Other comprehensive incomePrior1YearDuration-14163000JPY
Other comprehensive incomeCurrentYearDuration-20894000JPY
Comprehensive incomePrior1YearDuration1213781000JPY
Comprehensive incomeCurrentYearDuration951620000JPY
Comprehensive income attributable to owners of the parentPrior1YearDuration1186117000JPY
Comprehensive income attributable to owners of the parentCurrentYearDuration931615000JPY
Comprehensive income attributable to non controlling interestsPrior1YearDuration27663000JPY
Comprehensive income attributable to non controlling interestsCurrentYearDuration20005000JPY
Net assetsPrior2YearInstant_CapitalStockMember775066000JPY
Net assetsPrior2YearInstant_CapitalSurplusMember511183000JPY
Net assetsPrior2YearInstant_RetainedEarningsMember7423417000JPY
Net assetsPrior2YearInstant_TreasuryStockMember-17000JPY
Net assetsPrior2YearInstant_ShareholdersEquityMember8709650000JPY
Net assetsPrior2YearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember34976000JPY
Net assetsPrior2YearInstant_ValuationAndTranslationAdjustmentsMember34976000JPY
Net assetsPrior2YearInstant_NonControllingInterestsMember111954000JPY

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 2020-05-31pass rounding
balance sheet identityconsolidated 2021-05-31pass rounding
balance sheet identitynon_consolidated 2020-05-31pass
balance sheet identitynon_consolidated 2021-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2019-05-31pass
statement vs summary · net assetsconsolidated 2020-05-31pass
statement vs summary · net assetsconsolidated 2021-05-31pass
statement vs summary · net assetsnon_consolidated 2019-05-31pass
statement vs summary · net assetsnon_consolidated 2020-05-31pass
statement vs summary · net assetsnon_consolidated 2021-05-31pass
statement vs summary · net income attributable to parentconsolidated 2019-06-01/2020-05-31pass
statement vs summary · net income attributable to parentconsolidated 2020-06-01/2021-05-31pass
statement vs summary · operating cash flowconsolidated 2019-06-01/2020-05-31pass
statement vs summary · operating cash flowconsolidated 2020-06-01/2021-05-31pass
statement vs summary · revenueconsolidated 2019-06-01/2020-05-31pass
statement vs summary · revenueconsolidated 2020-06-01/2021-05-31pass
statement vs summary · revenuenon_consolidated 2019-06-01/2020-05-31pass
statement vs summary · revenuenon_consolidated 2020-06-01/2021-05-31pass
statement vs summary · total assetsconsolidated 2020-05-31pass
statement vs summary · total assetsconsolidated 2021-05-31pass
statement vs summary · total assetsnon_consolidated 2020-05-31pass
statement vs summary · total assetsnon_consolidated 2021-05-31pass