Annual report

Period2021-12-01 → 2022-11-30
Filed2023-02-27
StandardIFRS
ConsolidatedYes
Data checks19 of 19 passed
Key figures · 154
MetricValuePeriodScopeSource row
Revenue¥71.0bn2021-12-01 → 2022-11-30Cons.Revenue IFRS (5-year summary)
Revenue¥61.7bn2020-12-01 → 2021-11-30Cons.Revenue IFRS (5-year summary)
Revenue¥63.9bn2019-12-01 → 2020-11-30dCons.Revenue IFRS (5-year summary)
Revenue¥60.7bn2018-12-01 → 2019-11-30dCons.Revenue IFRS (5-year summary)
Revenue¥61.5bn2017-12-01 → 2018-11-30dCons.Revenue IFRS (5-year summary)
Operating income¥13.5bn2021-12-01 → 2022-11-30Cons.Operating profit loss IFRS
Operating income¥11.0bn2020-12-01 → 2021-11-30Cons.Operating profit loss IFRS
Profit before tax¥12.8bn2021-12-01 → 2022-11-30Cons.Profit loss before tax IFRS
Profit before tax¥10.3bn2020-12-01 → 2021-11-30Cons.Profit loss before tax IFRS
Profit before tax¥5.9bn2019-12-01 → 2020-11-30dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥12.1bn2018-12-01 → 2019-11-30dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥10.2bn2017-12-01 → 2018-11-30dCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)¥8.6bn2021-12-01 → 2022-11-30Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥6.7bn2020-12-01 → 2021-11-30Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥3.6bn2019-12-01 → 2020-11-30dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥8.4bn2018-12-01 → 2019-11-30dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥6.9bn2017-12-01 → 2018-11-30dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income¥8.6bn2021-12-01 → 2022-11-30Cons.Profit loss IFRS
Net income¥6.7bn2020-12-01 → 2021-11-30Cons.Profit loss IFRS
Total assets¥211.0bnat 2022-11-30Cons.Assets IFRS
Total assets¥195.0bnat 2021-11-30Cons.Assets IFRS
Total assets¥161.7bnat 2020-11-30dCons.Total assets IFRS (5-year summary)
Total assets¥161.9bnat 2019-11-30dCons.Total assets IFRS (5-year summary)
Total assets¥138.8bnat 2018-11-30dCons.Total assets IFRS (5-year summary)
Total liabilities¥138.7bnat 2022-11-30Cons.Liabilities IFRS
Total liabilities¥129.1bnat 2021-11-30Cons.Liabilities IFRS
Net assets / equity¥72.3bnat 2022-11-30Cons.Equity IFRS
Net assets / equity¥66.0bnat 2021-11-30Cons.Equity IFRS
Net assets / equity¥59.0bnat 2020-11-30dCons.Equity IFRS
Equity (owners)¥72.3bnat 2022-11-30Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥66.0bnat 2021-11-30Cons.Equity attributable to owners of parent IFRS
Cash & equivalents¥31.8bnat 2022-11-30Cons.Cash and cash equivalents IFRS
Cash & equivalents¥33.6bnat 2021-11-30Cons.Cash and cash equivalents IFRS
Cash & equivalents¥37.0bnat 2020-11-30dCons.Cash and cash equivalents IFRS
Cash & equivalents¥32.0bnat 2019-11-30dCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥26.5bnat 2018-11-30dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow−¥197m2021-12-01 → 2022-11-30Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥975m2020-12-01 → 2021-11-30Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥12.5bn2019-12-01 → 2020-11-30dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow−¥3.8bn2018-12-01 → 2019-11-30dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥7.6bn2017-12-01 → 2018-11-30dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥9.1bn2021-12-01 → 2022-11-30Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥15.4bn2020-12-01 → 2021-11-30Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥4.1bn2019-12-01 → 2020-11-30dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥2.1bn2018-12-01 → 2019-11-30dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥10.8bn2017-12-01 → 2018-11-30dCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow¥7.5bn2021-12-01 → 2022-11-30Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥11.0bn2020-12-01 → 2021-11-30Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥3.4bn2019-12-01 → 2020-11-30dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥11.4bn2018-12-01 → 2019-11-30dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥5.9bn2017-12-01 → 2018-11-30dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥181.662021-12-01 → 2022-11-30Cons.Basic earnings loss per share IFRS
EPS (basic)¥142.562020-12-01 → 2021-11-30Cons.Basic earnings loss per share IFRS
EPS (basic)¥76.052019-12-01 → 2020-11-30dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥176.42018-12-01 → 2019-11-30dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥141.362017-12-01 → 2018-11-30dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥181.332021-12-01 → 2022-11-30Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥142.372020-12-01 → 2021-11-30Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥75.942019-12-01 → 2020-11-30dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥175.832018-12-01 → 2019-11-30dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥141.122017-12-01 → 2018-11-30dCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥1,529.65at 2022-11-30Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,380.36at 2021-11-30Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,250at 2020-11-30dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,225.27at 2019-11-30dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,071.63at 2018-11-30dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio34.3%at 2022-11-30Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio33.8%at 2021-11-30Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio36.5%at 2020-11-30dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio36.0%at 2019-11-30dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio37.5%at 2018-11-30dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE12.5%2021-12-01 → 2022-11-30Cons.Rate of return on equity IFRS (5-year summary)
ROE10.8%2020-12-01 → 2021-11-30Cons.Rate of return on equity IFRS (5-year summary)
ROE6.1%2019-12-01 → 2020-11-30dCons.Rate of return on equity IFRS (5-year summary)
ROE15.3%2018-12-01 → 2019-11-30dCons.Rate of return on equity IFRS (5-year summary)
ROE14.0%2017-12-01 → 2018-11-30dCons.Rate of return on equity IFRS (5-year summary)
Employees663at 2022-11-30Cons.Number of employees
Employees638at 2021-11-30Cons.Number of employees
Employees509at 2020-11-30dCons.Number of employees
Employees457at 2019-11-30dCons.Number of employees
Employees431at 2018-11-30dCons.Number of employees
Revenue¥43.1bn2021-12-01 → 2022-11-30StandaloneNet sales
Revenue¥47.5bn2020-12-01 → 2021-11-30StandaloneNet sales
Revenue¥52.0bn2019-12-01 → 2020-11-30dStandaloneNet sales (5-year summary)
Revenue¥48.9bn2018-12-01 → 2019-11-30dStandaloneNet sales (5-year summary)
Revenue¥48.1bn2017-12-01 → 2018-11-30dStandaloneNet sales (5-year summary)
Operating income¥7.2bn2021-12-01 → 2022-11-30StandaloneOperating income
Operating income¥7.6bn2020-12-01 → 2021-11-30StandaloneOperating income
Ordinary income¥10.7bn2021-12-01 → 2022-11-30StandaloneOrdinary income
Ordinary income¥9.7bn2020-12-01 → 2021-11-30StandaloneOrdinary income
Ordinary income¥3.4bn2019-12-01 → 2020-11-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥9.8bn2018-12-01 → 2019-11-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥6.8bn2017-12-01 → 2018-11-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥10.9bn2021-12-01 → 2022-11-30StandaloneIncome before income taxes
Profit before tax¥9.6bn2020-12-01 → 2021-11-30StandaloneIncome before income taxes
Net income¥8.7bn2021-12-01 → 2022-11-30StandaloneProfit loss
Net income¥7.5bn2020-12-01 → 2021-11-30StandaloneProfit loss
Net income¥2.6bn2019-12-01 → 2020-11-30dStandaloneNet income loss (5-year summary)
Net income¥7.3bn2018-12-01 → 2019-11-30dStandaloneNet income loss (5-year summary)
Net income¥5.1bn2017-12-01 → 2018-11-30dStandaloneNet income loss (5-year summary)
Total assets¥189.9bnat 2022-11-30StandaloneAssets
Total assets¥171.1bnat 2021-11-30StandaloneAssets
Total assets¥148.1bnat 2020-11-30dStandaloneTotal assets (5-year summary)
Total assets¥149.8bnat 2019-11-30dStandaloneTotal assets (5-year summary)
Total assets¥127.8bnat 2018-11-30dStandaloneTotal assets (5-year summary)
Total liabilities¥124.0bnat 2022-11-30StandaloneLiabilities
Total liabilities¥111.6bnat 2021-11-30StandaloneLiabilities
Net assets / equity¥65.9bnat 2022-11-30StandaloneNet assets
Net assets / equity¥59.5bnat 2021-11-30StandaloneNet assets
Net assets / equity¥51.7bnat 2020-11-30dStandaloneNet assets
Net assets / equity¥52.1bnat 2019-11-30dStandaloneNet assets (5-year summary)
Net assets / equity¥47.0bnat 2018-11-30dStandaloneNet assets (5-year summary)
Cash and deposits¥22.2bnat 2022-11-30StandaloneCash and deposits
Cash and deposits¥23.2bnat 2021-11-30StandaloneCash and deposits
EPS (basic)¥183.352021-12-01 → 2022-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥158.082020-12-01 → 2021-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥54.772019-12-01 → 2020-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥151.892018-12-01 → 2019-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥104.272017-12-01 → 2018-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥183.022021-12-01 → 2022-11-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥157.862020-12-01 → 2021-11-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥54.72019-12-01 → 2020-11-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥151.42018-12-01 → 2019-11-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥104.092017-12-01 → 2018-11-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥512021-12-01 → 2022-11-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥382020-12-01 → 2021-11-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥192019-12-01 → 2020-11-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥422018-12-01 → 2019-11-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥302017-12-01 → 2018-11-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,393at 2022-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥1,243.27at 2021-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥1,095.59at 2020-11-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,093.35at 2019-11-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥966.65at 2018-11-30dStandaloneNet assets per share (5-year summary)
Equity ratio34.7%at 2022-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio34.7%at 2021-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio34.9%at 2020-11-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio34.7%at 2019-11-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio36.7%at 2018-11-30dStandaloneEquity to asset ratio (5-year summary)
ROE13.9%2021-12-01 → 2022-11-30StandaloneRate of return on equity (5-year summary)
ROE13.4%2020-12-01 → 2021-11-30StandaloneRate of return on equity (5-year summary)
ROE5.0%2019-12-01 → 2020-11-30dStandaloneRate of return on equity (5-year summary)
ROE14.7%2018-12-01 → 2019-11-30dStandaloneRate of return on equity (5-year summary)
ROE11.3%2017-12-01 → 2018-11-30dStandaloneRate of return on equity (5-year summary)
Shares issued48,683,800at 2022-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued48,683,800at 2021-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued48,683,800at 2020-11-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued48,595,300at 2019-11-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued48,544,800at 2018-11-30dStandaloneTotal number of issued shares (5-year summary)
Employees244at 2022-11-30StandaloneNumber of employees
Employees215at 2021-11-30StandaloneNumber of employees
Employees195at 2020-11-30dStandaloneNumber of employees
Employees191at 2019-11-30dStandaloneNumber of employees
Employees181at 2018-11-30dStandaloneNumber 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 · 24
SegmentItemPeriodValue
Reconciling Itemsreconcilingsegment profit2021-12-01 → 2022-11-30−¥2.4bn
Fund And Consulting Businessreportable segmentemployeesat 2022-11-30149 pure
Fund And Consulting Businessreportable segmentsegment profit2021-12-01 → 2022-11-30¥3.2bn
Hotelreportable segmentemployeesat 2022-11-3072 pure
Hotelreportable segmentsegment profit2021-12-01 → 2022-11-30−¥316m
Real Estate Development Businessreportable segmentemployeesat 2022-11-3058 pure
Real Estate Development Businessreportable segmentsegment profit2021-12-01 → 2022-11-30¥3.0bn
Real Estate Leasing Businessreportable segmentemployeesat 2022-11-3019 pure
Real Estate Leasing Businessreportable segmentsegment profit2021-12-01 → 2022-11-30¥3.0bn
Real Estate Managementreportable segmentemployeesat 2022-11-30156 pure
Real Estate Managementreportable segmentsegment profit2021-12-01 → 2022-11-30¥879m
Revitalization Businessreportable segmentemployeesat 2022-11-30111 pure
Revitalization Businessreportable segmentsegment profit2021-12-01 → 2022-11-30¥6.1bn
Reconciling Itemsreconcilingsegment profit2020-12-01 → 2021-11-30−¥3.0bn
Fund And Consulting Businessreportable segmentsegment profit2020-12-01 → 2021-11-30¥3.1bn
Hotelreportable segmentsegment profit2020-12-01 → 2021-11-30−¥839m
Real Estate Development Businessreportable segmentsegment profit2020-12-01 → 2021-11-30¥1.1bn
Real Estate Leasing Businessreportable segmentsegment profit2020-12-01 → 2021-11-30¥2.7bn
Real Estate Managementreportable segmentsegment profit2020-12-01 → 2021-11-30¥673m
Revitalization Businessreportable segmentsegment profit2020-12-01 → 2021-11-30¥7.2bn
Fund And Consulting Businessreportable segmentemployeesat 2022-11-309 pure
Real Estate Development Businessreportable segmentemployeesat 2022-11-3057 pure
Real Estate Leasing Businessreportable segmentemployeesat 2022-11-306 pure
Revitalization Businessreportable segmentemployeesat 2022-11-3074 pure

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

All source rows · 1,542
ItemContextValueUnit
Other components of equity IFRSCurrentYearInstant393929000JPY
Equity attributable to owners of parent IFRSPrior1YearInstant65958740000JPY
Equity attributable to owners of parent IFRSCurrentYearInstant72290677000JPY
Equity IFRSPrior1YearInstant65958740000JPY
Equity IFRSCurrentYearInstant72290677000JPY
Liabilities and equity IFRSPrior1YearInstant195010899000JPY
Liabilities and equity IFRSCurrentYearInstant210955801000JPY
Net sales IFRSPrior1YearDuration61726449000JPY
Net sales IFRSCurrentYearDuration70953486000JPY
Cost of sales IFRSPrior1YearDuration41024914000JPY
Cost of sales IFRSCurrentYearDuration45686452000JPY
Gross profit IFRSPrior1YearDuration20701534000JPY
Gross profit IFRSCurrentYearDuration25267033000JPY
Selling general and administrative expenses IFRSPrior1YearDuration9778616000JPY
Selling general and administrative expenses IFRSCurrentYearDuration12107013000JPY
Other income IFRSPrior1YearDuration177190000JPY
Other income IFRSCurrentYearDuration359807000JPY
Other expenses IFRSPrior1YearDuration134496000JPY
Other expenses IFRSCurrentYearDuration5624000JPY
Operating profit loss IFRSPrior1YearDuration10965612000JPY
Operating profit loss IFRSCurrentYearDuration13514203000JPY
Finance income IFRSPrior1YearDuration249562000JPY
Finance income IFRSCurrentYearDuration377620000JPY
Finance costs IFRSPrior1YearDuration912557000JPY
Finance costs IFRSCurrentYearDuration1138284000JPY
Profit loss before tax IFRSPrior1YearDuration10302616000JPY
Profit loss before tax IFRSCurrentYearDuration12753538000JPY
Income tax expense IFRSPrior1YearDuration3578917000JPY
Income tax expense IFRSCurrentYearDuration4146450000JPY
Profit loss IFRSPrior1YearDuration6723698000JPY
Profit loss IFRSCurrentYearDuration8607088000JPY
Net change in financial assets measured at fair values through other comprehensive income items that will not be reclassified to profit or loss IFRSPrior1YearDuration405964000JPY
Net change in financial assets measured at fair values through other comprehensive income items that will not be reclassified to profit or loss IFRSCurrentYearDuration105128000JPY
Remeasurements of defined benefit plans net of tax items that will not be reclassified to profit or loss oci IFRSPrior1YearDuration-18615000JPY
Remeasurements of defined benefit plans net of tax items that will not be reclassified to profit or loss oci IFRSCurrentYearDuration-11680000JPY
Total of items that will not be reclassified to profit or loss oci IFRSPrior1YearDuration387348000JPY
Total of items that will not be reclassified to profit or loss oci IFRSCurrentYearDuration93447000JPY
Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss oci IFRSPrior1YearDuration13827000JPY
Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss oci IFRSCurrentYearDuration38663000JPY
Effective portion of cash flow hedges net of tax items that may be reclassified to profit or loss oci IFRSPrior1YearDuration11884000JPY
Effective portion of cash flow hedges net of tax items that may be reclassified to profit or loss oci IFRSCurrentYearDuration45168000JPY
Total of items that may be reclassified to profit or loss oci IFRSPrior1YearDuration25712000JPY
Total of items that may be reclassified to profit or loss oci IFRSCurrentYearDuration83832000JPY
Other comprehensive income IFRSPrior1YearDuration413061000JPY
Other comprehensive income IFRSCurrentYearDuration177279000JPY
Comprehensive income IFRSPrior1YearDuration7136760000JPY
Comprehensive income IFRSCurrentYearDuration8784368000JPY
Profit loss attributable to owners of parent IFRSPrior1YearDuration6721305000JPY
Profit loss attributable to owners of parent IFRSCurrentYearDuration8607088000JPY
Profit loss attributable to non controlling interests IFRSPrior1YearDuration2393000JPY

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 · 19 of 19 passed
balance sheet identityconsolidated 2021-11-30pass
balance sheet identityconsolidated 2022-11-30pass
balance sheet identitynon_consolidated 2021-11-30pass rounding
balance sheet identitynon_consolidated 2022-11-30pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2020-11-30pass
statement vs summary · net assetsnon_consolidated 2021-11-30pass
statement vs summary · net assetsnon_consolidated 2022-11-30pass
statement vs summary · net income attributable to parentconsolidated 2020-12-01/2021-11-30pass
statement vs summary · net income attributable to parentconsolidated 2021-12-01/2022-11-30pass
statement vs summary · operating cash flowconsolidated 2020-12-01/2021-11-30pass
statement vs summary · operating cash flowconsolidated 2021-12-01/2022-11-30pass
statement vs summary · revenuenon_consolidated 2020-12-01/2021-11-30pass
statement vs summary · revenuenon_consolidated 2021-12-01/2022-11-30pass
statement vs summary · total assetsconsolidated 2021-11-30pass
statement vs summary · total assetsconsolidated 2022-11-30pass
statement vs summary · total assetsnon_consolidated 2021-11-30pass
statement vs summary · total assetsnon_consolidated 2022-11-30pass