Annual report

Period2023-12-01 → 2024-11-30
Filed2025-04-07
StandardIFRS
ConsolidatedYes
Data checks19 of 19 passed

Amends S100VAGJ. Amended by S100VKTW (2025-04-07).

Key figures · 154
MetricValuePeriodScopeSource row
Revenue¥82.2bn2023-12-01 → 2024-11-30Cons.Revenue IFRS (5-year summary)
Revenue¥79.4bn2022-12-01 → 2023-11-30Cons.Revenue IFRS (5-year summary)
Revenue¥71.0bn2021-12-01 → 2022-11-30dCons.Revenue IFRS (5-year summary)
Revenue¥61.7bn2020-12-01 → 2021-11-30dCons.Revenue IFRS (5-year summary)
Revenue¥63.9bn2019-12-01 → 2020-11-30dCons.Revenue IFRS (5-year summary)
Operating income¥18.5bn2023-12-01 → 2024-11-30Cons.Operating profit loss IFRS
Operating income¥16.3bn2022-12-01 → 2023-11-30Cons.Operating profit loss IFRS
Profit before tax¥17.4bn2023-12-01 → 2024-11-30Cons.Profit loss before tax IFRS
Profit before tax¥15.3bn2022-12-01 → 2023-11-30Cons.Profit loss before tax IFRS
Profit before tax¥12.8bn2021-12-01 → 2022-11-30dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥10.3bn2020-12-01 → 2021-11-30dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥5.9bn2019-12-01 → 2020-11-30dCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)¥12.0bn2023-12-01 → 2024-11-30Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥10.5bn2022-12-01 → 2023-11-30Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥8.6bn2021-12-01 → 2022-11-30dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥6.7bn2020-12-01 → 2021-11-30dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥3.6bn2019-12-01 → 2020-11-30dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income¥12.0bn2023-12-01 → 2024-11-30Cons.Profit loss IFRS
Net income¥10.5bn2022-12-01 → 2023-11-30Cons.Profit loss IFRS
Total assets¥276.8bnat 2024-11-30Cons.Assets IFRS
Total assets¥245.3bnat 2023-11-30Cons.Assets IFRS
Total assets¥211.0bnat 2022-11-30dCons.Total assets IFRS (5-year summary)
Total assets¥195.0bnat 2021-11-30dCons.Total assets IFRS (5-year summary)
Total assets¥161.7bnat 2020-11-30dCons.Total assets IFRS (5-year summary)
Total liabilities¥185.9bnat 2024-11-30Cons.Liabilities IFRS
Total liabilities¥163.0bnat 2023-11-30Cons.Liabilities IFRS
Net assets / equity¥90.9bnat 2024-11-30Cons.Equity IFRS
Net assets / equity¥82.3bnat 2023-11-30Cons.Equity IFRS
Net assets / equity¥72.3bnat 2022-11-30dCons.Equity IFRS
Equity (owners)¥90.5bnat 2024-11-30Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥82.0bnat 2023-11-30Cons.Equity attributable to owners of parent IFRS
Cash & equivalents¥34.9bnat 2024-11-30Cons.Cash and cash equivalents IFRS
Cash & equivalents¥39.2bnat 2023-11-30Cons.Cash and cash equivalents IFRS
Cash & equivalents¥31.8bnat 2022-11-30dCons.Cash and cash equivalents IFRS
Cash & equivalents¥33.6bnat 2021-11-30dCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥37.0bnat 2020-11-30dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow−¥13.0bn2023-12-01 → 2024-11-30Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥5.7bn2022-12-01 → 2023-11-30Cons.Net cash provided by used in operating activities IFRS
Operating cash flow−¥197m2021-12-01 → 2022-11-30dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥975m2020-12-01 → 2021-11-30dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥12.5bn2019-12-01 → 2020-11-30dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥5.6bn2023-12-01 → 2024-11-30Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥16.1bn2022-12-01 → 2023-11-30Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥9.1bn2021-12-01 → 2022-11-30dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥15.4bn2020-12-01 → 2021-11-30dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥4.1bn2019-12-01 → 2020-11-30dCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow¥14.3bn2023-12-01 → 2024-11-30Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥17.8bn2022-12-01 → 2023-11-30Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥7.5bn2021-12-01 → 2022-11-30dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥11.0bn2020-12-01 → 2021-11-30dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥3.4bn2019-12-01 → 2020-11-30dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥247.432023-12-01 → 2024-11-30Cons.Basic earnings loss per share IFRS
EPS (basic)¥219.742022-12-01 → 2023-11-30Cons.Basic earnings loss per share IFRS
EPS (basic)¥181.662021-12-01 → 2022-11-30dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥142.562020-12-01 → 2021-11-30dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥76.052019-12-01 → 2020-11-30dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥247.232023-12-01 → 2024-11-30Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥219.322022-12-01 → 2023-11-30Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥181.332021-12-01 → 2022-11-30dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥142.372020-12-01 → 2021-11-30dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥75.942019-12-01 → 2020-11-30dCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥1,867.49at 2024-11-30Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,695.98at 2023-11-30Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,529.65at 2022-11-30dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,380.36at 2021-11-30dCons.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)
Equity ratio32.7%at 2024-11-30Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio33.4%at 2023-11-30Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio34.3%at 2022-11-30dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio33.8%at 2021-11-30dCons.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)
ROE13.9%2023-12-01 → 2024-11-30Cons.Rate of return on equity IFRS (5-year summary)
ROE13.6%2022-12-01 → 2023-11-30Cons.Rate of return on equity IFRS (5-year summary)
ROE12.5%2021-12-01 → 2022-11-30dCons.Rate of return on equity IFRS (5-year summary)
ROE10.8%2020-12-01 → 2021-11-30dCons.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)
Employees809at 2024-11-30Cons.Number of employees
Employees727at 2023-11-30Cons.Number of employees
Employees663at 2022-11-30dCons.Number of employees
Employees638at 2021-11-30dCons.Number of employees
Employees509at 2020-11-30dCons.Number of employees
Revenue¥45.6bn2023-12-01 → 2024-11-30StandaloneNet sales
Revenue¥46.5bn2022-12-01 → 2023-11-30StandaloneNet sales
Revenue¥43.1bn2021-12-01 → 2022-11-30dStandaloneNet sales (5-year summary)
Revenue¥47.5bn2020-12-01 → 2021-11-30dStandaloneNet sales (5-year summary)
Revenue¥52.0bn2019-12-01 → 2020-11-30dStandaloneNet sales (5-year summary)
Operating income¥10.4bn2023-12-01 → 2024-11-30StandaloneOperating income
Operating income¥7.8bn2022-12-01 → 2023-11-30StandaloneOperating income
Ordinary income¥14.8bn2023-12-01 → 2024-11-30StandaloneOrdinary income
Ordinary income¥10.9bn2022-12-01 → 2023-11-30StandaloneOrdinary income
Ordinary income¥10.7bn2021-12-01 → 2022-11-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥9.7bn2020-12-01 → 2021-11-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥3.4bn2019-12-01 → 2020-11-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥14.3bn2023-12-01 → 2024-11-30StandaloneIncome before income taxes
Profit before tax¥10.9bn2022-12-01 → 2023-11-30StandaloneIncome before income taxes
Net income¥11.7bn2023-12-01 → 2024-11-30StandaloneProfit loss
Net income¥8.7bn2022-12-01 → 2023-11-30StandaloneProfit loss
Net income¥8.7bn2021-12-01 → 2022-11-30dStandaloneNet income loss (5-year summary)
Net income¥7.5bn2020-12-01 → 2021-11-30dStandaloneNet income loss (5-year summary)
Net income¥2.6bn2019-12-01 → 2020-11-30dStandaloneNet income loss (5-year summary)
Total assets¥245.0bnat 2024-11-30StandaloneAssets
Total assets¥217.5bnat 2023-11-30StandaloneAssets
Total assets¥189.9bnat 2022-11-30dStandaloneTotal assets (5-year summary)
Total assets¥171.1bnat 2021-11-30dStandaloneTotal assets (5-year summary)
Total assets¥148.1bnat 2020-11-30dStandaloneTotal assets (5-year summary)
Total liabilities¥163.0bnat 2024-11-30StandaloneLiabilities
Total liabilities¥143.7bnat 2023-11-30StandaloneLiabilities
Net assets / equity¥82.0bnat 2024-11-30StandaloneNet assets
Net assets / equity¥73.8bnat 2023-11-30StandaloneNet assets
Net assets / equity¥65.9bnat 2022-11-30dStandaloneNet assets
Net assets / equity¥59.5bnat 2021-11-30dStandaloneNet assets (5-year summary)
Net assets / equity¥51.7bnat 2020-11-30dStandaloneNet assets (5-year summary)
Cash and deposits¥20.8bnat 2024-11-30StandaloneCash and deposits
Cash and deposits¥25.2bnat 2023-11-30StandaloneCash and deposits
EPS (basic)¥242.52023-12-01 → 2024-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥182.762022-12-01 → 2023-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥183.352021-12-01 → 2022-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥158.082020-12-01 → 2021-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥54.772019-12-01 → 2020-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥242.32023-12-01 → 2024-11-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥182.412022-12-01 → 2023-11-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥183.022021-12-01 → 2022-11-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥157.862020-12-01 → 2021-11-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥54.72019-12-01 → 2020-11-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥792023-12-01 → 2024-11-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥662022-12-01 → 2023-11-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥512021-12-01 → 2022-11-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥382020-12-01 → 2021-11-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥192019-12-01 → 2020-11-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,690.96at 2024-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥1,525.81at 2023-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥1,393at 2022-11-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,243.27at 2021-11-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,095.59at 2020-11-30dStandaloneNet assets per share (5-year summary)
Equity ratio33.4%at 2024-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio33.9%at 2023-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio34.7%at 2022-11-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio34.7%at 2021-11-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio34.9%at 2020-11-30dStandaloneEquity to asset ratio (5-year summary)
ROE15.1%2023-12-01 → 2024-11-30StandaloneRate of return on equity (5-year summary)
ROE12.5%2022-12-01 → 2023-11-30StandaloneRate of return on equity (5-year summary)
ROE13.9%2021-12-01 → 2022-11-30dStandaloneRate of return on equity (5-year summary)
ROE13.4%2020-12-01 → 2021-11-30dStandaloneRate of return on equity (5-year summary)
ROE5.0%2019-12-01 → 2020-11-30dStandaloneRate of return on equity (5-year summary)
Shares issued48,683,800at 2024-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued48,683,800at 2023-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued48,683,800at 2022-11-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued48,683,800at 2021-11-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued48,683,800at 2020-11-30dStandaloneTotal number of issued shares (5-year summary)
Employees282at 2024-11-30StandaloneNumber of employees
Employees268at 2023-11-30StandaloneNumber of employees
Employees244at 2022-11-30dStandaloneNumber of employees
Employees215at 2021-11-30dStandaloneNumber of employees
Employees195at 2020-11-30dStandaloneNumber 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 · 25
SegmentItemPeriodValue
Reconciling Itemsreconcilingsegment profit2023-12-01 → 2024-11-30−¥3.6bn
Fund And Consulting Businessreportable segmentemployeesat 2024-11-30171 pure
Fund And Consulting Businessreportable segmentsegment profit2023-12-01 → 2024-11-30¥3.8bn
Hotelreportable segmentemployeesat 2024-11-30127 pure
Hotelreportable segmentsegment profit2023-12-01 → 2024-11-30¥2.2bn
Real Estate Development Businessreportable segmentemployeesat 2024-11-3077 pure
Real Estate Development Businessreportable segmentsegment profit2023-12-01 → 2024-11-30¥5.0bn
Real Estate Leasing Businessreportable segmentemployeesat 2024-11-3024 pure
Real Estate Leasing Businessreportable segmentsegment profit2023-12-01 → 2024-11-30¥4.1bn
Real Estate Managementreportable segmentemployeesat 2024-11-30178 pure
Real Estate Managementreportable segmentsegment profit2023-12-01 → 2024-11-30¥1.0bn
Revitalization Businessreportable segmentemployeesat 2024-11-30130 pure
Revitalization Businessreportable segmentsegment profit2023-12-01 → 2024-11-30¥6.0bn
Reconciling Itemsreconcilingsegment profit2022-12-01 → 2023-11-30−¥3.3bn
Fund And Consulting Businessreportable segmentsegment profit2022-12-01 → 2023-11-30¥4.6bn
Hotelreportable segmentsegment profit2022-12-01 → 2023-11-30¥991m
Real Estate Development Businessreportable segmentsegment profit2022-12-01 → 2023-11-30¥1.0bn
Real Estate Leasing Businessreportable segmentsegment profit2022-12-01 → 2023-11-30¥3.2bn
Real Estate Managementreportable segmentsegment profit2022-12-01 → 2023-11-30¥814m
Revitalization Businessreportable segmentsegment profit2022-12-01 → 2023-11-30¥8.9bn
Fund And Consulting Businessreportable segmentemployeesat 2024-11-304 pure
Hotelreportable segmentemployeesat 2024-11-301 pure
Real Estate Development Businessreportable segmentemployeesat 2024-11-3077 pure
Real Estate Leasing Businessreportable segmentemployeesat 2024-11-309 pure
Revitalization Businessreportable segmentemployeesat 2024-11-3089 pure

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

All source rows · 1,599
ItemContextValueUnit
Interest bearing liabilities ncl IFRSCurrentYearInstant145114493000JPY
Retirement benefit liability ncl IFRSPrior1YearInstant761387000JPY
Retirement benefit liability ncl IFRSCurrentYearInstant791045000JPY
Provisions ncl IFRSPrior1YearInstant85122000JPY
Provisions ncl IFRSCurrentYearInstant85948000JPY
Deferred tax liabilities IFRSPrior1YearInstant798561000JPY
Deferred tax liabilities IFRSCurrentYearInstant546316000JPY
Non current labilities IFRSPrior1YearInstant138656921000JPY
Non current labilities IFRSCurrentYearInstant151300315000JPY
Liabilities IFRSPrior1YearInstant163010408000JPY
Liabilities IFRSCurrentYearInstant185948649000JPY
Share capital IFRSPrior1YearInstant6624890000JPY
Share capital IFRSCurrentYearInstant6624890000JPY
Capital surplus IFRSPrior1YearInstant7200518000JPY
Capital surplus IFRSCurrentYearInstant7288479000JPY
Retained earnings IFRSPrior1YearInstant68139668000JPY
Retained earnings IFRSCurrentYearInstant76914414000JPY
Treasury shares IFRSPrior1YearInstant-335327000JPY
Treasury shares IFRSCurrentYearInstant-243716000JPY
Other components of equity IFRSPrior1YearInstant416935000JPY
Other components of equity IFRSCurrentYearInstant-83780000JPY
Equity attributable to owners of parent IFRSPrior1YearInstant82046685000JPY
Equity attributable to owners of parent IFRSCurrentYearInstant90500287000JPY
Non controlling interests IFRSPrior1YearInstant272596000JPY
Non controlling interests IFRSCurrentYearInstant366448000JPY
Equity IFRSPrior1YearInstant82319282000JPY
Equity IFRSCurrentYearInstant90866736000JPY
Liabilities and equity IFRSPrior1YearInstant245329690000JPY
Liabilities and equity IFRSCurrentYearInstant276815386000JPY
Net sales IFRSPrior1YearDuration79446329000JPY
Net sales IFRSCurrentYearDuration82191828000JPY
Cost of sales IFRSPrior1YearDuration49161218000JPY
Cost of sales IFRSCurrentYearDuration46995418000JPY
Gross profit IFRSPrior1YearDuration30285111000JPY
Gross profit IFRSCurrentYearDuration35196410000JPY
Selling general and administrative expenses IFRSPrior1YearDuration14247230000JPY
Selling general and administrative expenses IFRSCurrentYearDuration16182236000JPY
Other income IFRSPrior1YearDuration264795000JPY
Other income IFRSCurrentYearDuration133298000JPY
Other expenses IFRSPrior1YearDuration48097000JPY
Other expenses IFRSCurrentYearDuration658892000JPY
Operating profit loss IFRSPrior1YearDuration16254578000JPY
Operating profit loss IFRSCurrentYearDuration18488579000JPY
Finance income IFRSPrior1YearDuration403929000JPY
Finance income IFRSCurrentYearDuration620957000JPY
Finance costs IFRSPrior1YearDuration1347800000JPY
Finance costs IFRSCurrentYearDuration1744597000JPY
Profit loss before tax IFRSPrior1YearDuration15310707000JPY
Profit loss before tax IFRSCurrentYearDuration17364939000JPY
Income tax expense IFRSPrior1YearDuration4802515000JPY

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 2023-11-30pass
balance sheet identityconsolidated 2024-11-30pass rounding
balance sheet identitynon_consolidated 2023-11-30pass rounding
balance sheet identitynon_consolidated 2024-11-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2022-11-30pass
statement vs summary · net assetsnon_consolidated 2023-11-30pass
statement vs summary · net assetsnon_consolidated 2024-11-30pass
statement vs summary · net income attributable to parentconsolidated 2022-12-01/2023-11-30pass
statement vs summary · net income attributable to parentconsolidated 2023-12-01/2024-11-30pass
statement vs summary · operating cash flowconsolidated 2022-12-01/2023-11-30pass
statement vs summary · operating cash flowconsolidated 2023-12-01/2024-11-30pass
statement vs summary · revenuenon_consolidated 2022-12-01/2023-11-30pass
statement vs summary · revenuenon_consolidated 2023-12-01/2024-11-30pass
statement vs summary · total assetsconsolidated 2023-11-30pass
statement vs summary · total assetsconsolidated 2024-11-30pass
statement vs summary · total assetsnon_consolidated 2023-11-30pass
statement vs summary · total assetsnon_consolidated 2024-11-30pass