Annual report

Period2021-12-01 → 2022-11-30
Filed2023-02-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥16.3bn2021-12-01 → 2022-11-30Cons.Net sales
Revenue¥13.9bn2020-12-01 → 2021-11-30Cons.Net sales
Revenue¥12.9bn2019-12-01 → 2020-11-30dCons.Net sales (5-year summary)
Revenue¥14.6bn2018-12-01 → 2019-11-30dCons.Net sales (5-year summary)
Revenue¥16.2bn2017-12-01 → 2018-11-30dCons.Net sales (5-year summary)
Operating income¥441m2021-12-01 → 2022-11-30Cons.Operating income
Operating income¥608m2020-12-01 → 2021-11-30Cons.Operating income
Ordinary income¥476m2021-12-01 → 2022-11-30Cons.Ordinary income
Ordinary income¥654m2020-12-01 → 2021-11-30Cons.Ordinary income
Ordinary income¥700m2019-12-01 → 2020-11-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥588m2018-12-01 → 2019-11-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥721m2017-12-01 → 2018-11-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥497m2021-12-01 → 2022-11-30Cons.Income before income taxes
Profit before tax¥642m2020-12-01 → 2021-11-30Cons.Income before income taxes
Net income (owners)¥403m2021-12-01 → 2022-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥542m2020-12-01 → 2021-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥595m2019-12-01 → 2020-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥509m2018-12-01 → 2019-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥583m2017-12-01 → 2018-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥358m2021-12-01 → 2022-11-30Cons.Profit loss
Net income¥457m2020-12-01 → 2021-11-30Cons.Profit loss
Total assets¥20.9bnat 2022-11-30Cons.Assets
Total assets¥19.6bnat 2021-11-30Cons.Assets
Total assets¥16.2bnat 2020-11-30dCons.Total assets (5-year summary)
Total assets¥14.0bnat 2019-11-30dCons.Total assets (5-year summary)
Total assets¥15.1bnat 2018-11-30dCons.Total assets (5-year summary)
Total liabilities¥8.0bnat 2022-11-30Cons.Liabilities
Total liabilities¥8.0bnat 2021-11-30Cons.Liabilities
Net assets / equity¥12.9bnat 2022-11-30Cons.Net assets
Net assets / equity¥11.6bnat 2021-11-30Cons.Net assets
Net assets / equity¥10.6bnat 2020-11-30dCons.Net assets
Net assets / equity¥10.2bnat 2019-11-30dCons.Net assets (5-year summary)
Net assets / equity¥10.3bnat 2018-11-30dCons.Net assets (5-year summary)
Cash and deposits¥4.1bnat 2022-11-30Cons.Cash and deposits
Cash and deposits¥4.2bnat 2021-11-30Cons.Cash and deposits
Cash & equivalents¥4.1bnat 2022-11-30Cons.Cash and cash equivalents
Cash & equivalents¥4.2bnat 2021-11-30Cons.Cash and cash equivalents
Cash & equivalents¥3.8bnat 2020-11-30dCons.Cash and cash equivalents
Cash & equivalents¥3.4bnat 2019-11-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.8bnat 2018-11-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥525m2021-12-01 → 2022-11-30Cons.Net cash provided by used in operating activities
Operating cash flow¥1.1bn2020-12-01 → 2021-11-30Cons.Net cash provided by used in operating activities
Operating cash flow¥1.3bn2019-12-01 → 2020-11-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.9bn2018-12-01 → 2019-11-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥237m2017-12-01 → 2018-11-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥962m2021-12-01 → 2022-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.9bn2020-12-01 → 2021-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥594m2019-12-01 → 2020-11-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥320m2018-12-01 → 2019-11-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥316m2017-12-01 → 2018-11-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥55m2021-12-01 → 2022-11-30Cons.Net cash provided by used in financing activities
Financing cash flow¥1.3bn2020-12-01 → 2021-11-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥340m2019-12-01 → 2020-11-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥801m2018-12-01 → 2019-11-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.1bn2017-12-01 → 2018-11-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥28.222021-12-01 → 2022-11-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥35.962020-12-01 → 2021-11-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥37.562019-12-01 → 2020-11-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥30.112018-12-01 → 2019-11-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥34.022017-12-01 → 2018-11-30dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥927.47at 2022-11-30Cons.Net assets per share (5-year summary)
Net assets per share¥766.12at 2021-11-30Cons.Net assets per share (5-year summary)
Net assets per share¥673.34at 2020-11-30dCons.Net assets per share (5-year summary)
Net assets per share¥604.96at 2019-11-30dCons.Net assets per share (5-year summary)
Net assets per share¥590.68at 2018-11-30dCons.Net assets per share (5-year summary)
Equity ratio60.9%at 2022-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio57.7%at 2021-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio63.9%at 2020-11-30dCons.Equity to asset ratio (5-year summary)
Equity ratio71.4%at 2019-11-30dCons.Equity to asset ratio (5-year summary)
Equity ratio67.0%at 2018-11-30dCons.Equity to asset ratio (5-year summary)
ROE3.4%2021-12-01 → 2022-11-30Cons.Rate of return on equity (5-year summary)
ROE5.0%2020-12-01 → 2021-11-30Cons.Rate of return on equity (5-year summary)
ROE5.9%2019-12-01 → 2020-11-30dCons.Rate of return on equity (5-year summary)
ROE5.1%2018-12-01 → 2019-11-30dCons.Rate of return on equity (5-year summary)
ROE5.9%2017-12-01 → 2018-11-30dCons.Rate of return on equity (5-year summary)
Employees427at 2022-11-30Cons.Number of employees
Employees415at 2021-11-30Cons.Number of employees
Employees402at 2020-11-30dCons.Number of employees
Employees414at 2019-11-30dCons.Number of employees
Employees425at 2018-11-30dCons.Number of employees
Revenue¥10.4bn2021-12-01 → 2022-11-30StandaloneNet sales
Revenue¥9.1bn2020-12-01 → 2021-11-30StandaloneNet sales
Revenue¥8.6bn2019-12-01 → 2020-11-30dStandaloneNet sales (5-year summary)
Revenue¥9.5bn2018-12-01 → 2019-11-30dStandaloneNet sales (5-year summary)
Revenue¥10.5bn2017-12-01 → 2018-11-30dStandaloneNet sales (5-year summary)
Operating income¥293m2021-12-01 → 2022-11-30StandaloneOperating income
Operating income¥165m2020-12-01 → 2021-11-30StandaloneOperating income
Ordinary income¥354m2021-12-01 → 2022-11-30StandaloneOrdinary income
Ordinary income¥471m2020-12-01 → 2021-11-30StandaloneOrdinary income
Ordinary income¥296m2019-12-01 → 2020-11-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥322m2018-12-01 → 2019-11-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥361m2017-12-01 → 2018-11-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥298m2021-12-01 → 2022-11-30StandaloneIncome before income taxes
Profit before tax¥430m2020-12-01 → 2021-11-30StandaloneIncome before income taxes
Net income¥177m2021-12-01 → 2022-11-30StandaloneProfit loss
Net income¥300m2020-12-01 → 2021-11-30StandaloneProfit loss
Net income¥209m2019-12-01 → 2020-11-30dStandaloneNet income loss (5-year summary)
Net income¥276m2018-12-01 → 2019-11-30dStandaloneNet income loss (5-year summary)
Net income¥270m2017-12-01 → 2018-11-30dStandaloneNet income loss (5-year summary)
Total assets¥12.8bnat 2022-11-30StandaloneAssets
Total assets¥13.5bnat 2021-11-30StandaloneAssets
Total assets¥12.0bnat 2020-11-30dStandaloneTotal assets (5-year summary)
Total assets¥10.5bnat 2019-11-30dStandaloneTotal assets (5-year summary)
Total assets¥10.8bnat 2018-11-30dStandaloneTotal assets (5-year summary)
Total liabilities¥4.9bnat 2022-11-30StandaloneLiabilities
Total liabilities¥5.5bnat 2021-11-30StandaloneLiabilities
Net assets / equity¥7.9bnat 2022-11-30StandaloneNet assets
Net assets / equity¥8.0bnat 2021-11-30StandaloneNet assets
Net assets / equity¥8.0bnat 2020-11-30dStandaloneNet assets
Net assets / equity¥8.1bnat 2019-11-30dStandaloneNet assets (5-year summary)
Net assets / equity¥8.0bnat 2018-11-30dStandaloneNet assets (5-year summary)
Cash and deposits¥1.9bnat 2022-11-30StandaloneCash and deposits
Cash and deposits¥2.5bnat 2021-11-30StandaloneCash and deposits
EPS (basic)¥12.42021-12-01 → 2022-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥19.922020-12-01 → 2021-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥13.172019-12-01 → 2020-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥16.342018-12-01 → 2019-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.732017-12-01 → 2018-11-30dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥102021-12-01 → 2022-11-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥32020-12-01 → 2021-11-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥32019-12-01 → 2020-11-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥32018-12-01 → 2019-11-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥42017-12-01 → 2018-11-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥578.69at 2022-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥544.09at 2021-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥521.49at 2020-11-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥491.63at 2019-11-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥469.44at 2018-11-30dStandaloneNet assets per share (5-year summary)
Equity ratio61.9%at 2022-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio59.5%at 2021-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio66.8%at 2020-11-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio77.3%at 2019-11-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio74.4%at 2018-11-30dStandaloneEquity to asset ratio (5-year summary)
ROE2.2%2021-12-01 → 2022-11-30StandaloneRate of return on equity (5-year summary)
ROE3.7%2020-12-01 → 2021-11-30StandaloneRate of return on equity (5-year summary)
ROE2.6%2019-12-01 → 2020-11-30dStandaloneRate of return on equity (5-year summary)
ROE3.4%2018-12-01 → 2019-11-30dStandaloneRate of return on equity (5-year summary)
ROE3.4%2017-12-01 → 2018-11-30dStandaloneRate of return on equity (5-year summary)
Shares issued15,153,000at 2022-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued19,354,596at 2021-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued19,354,596at 2020-11-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued19,354,596at 2019-11-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued19,354,596at 2018-11-30dStandaloneTotal number of issued shares (5-year summary)
Employees131at 2022-11-30StandaloneNumber of employees
Employees137at 2021-11-30StandaloneNumber of employees
Employees138at 2020-11-30dStandaloneNumber of employees
Employees136at 2019-11-30dStandaloneNumber of employees
Employees138at 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 · 58
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2021-12-01 → 2022-11-30¥19m
Reconciling Itemsreconcilingdepreciation2021-12-01 → 2022-11-30¥8m
Reconciling Itemsreconcilingrevenue2021-12-01 → 2022-11-30−¥57m
Reconciling Itemsreconcilingrevenue intersegment2021-12-01 → 2022-11-30−¥57m
Reconciling Itemsreconcilingsegment assetsat 2022-11-30¥1.5bn
Reconciling Itemsreconcilingsegment profit2021-12-01 → 2022-11-30−¥189m
Preformreportable segmentcapex2021-12-01 → 2022-11-30¥1.0bn
Preformreportable segmentdepreciation2021-12-01 → 2022-11-30¥551m
Preformreportable segmentemployeesat 2022-11-30273 pure
Preformreportable segmentrevenue2021-12-01 → 2022-11-30¥7.1bn
Preformreportable segmentrevenue external2021-12-01 → 2022-11-30¥7.0bn
Preformreportable segmentrevenue intersegment2021-12-01 → 2022-11-30¥44m
Preformreportable segmentsegment assetsat 2022-11-30¥13.5bn
Preformreportable segmentsegment profit2021-12-01 → 2022-11-30¥164m
Wholesalereportable segmentcapex2021-12-01 → 2022-11-30¥33m
Wholesalereportable segmentdepreciation2021-12-01 → 2022-11-30¥47m
Wholesalereportable segmentemployeesat 2022-11-30127 pure
Wholesalereportable segmentrevenue2021-12-01 → 2022-11-30¥9.3bn
Wholesalereportable segmentrevenue external2021-12-01 → 2022-11-30¥9.3bn
Wholesalereportable segmentrevenue intersegment2021-12-01 → 2022-11-30¥12m
Wholesalereportable segmentsegment assetsat 2022-11-30¥5.9bn
Wholesalereportable segmentsegment profit2021-12-01 → 2022-11-30¥466m
—segment totalcapex2021-12-01 → 2022-11-30¥1.1bn
—segment totaldepreciation2021-12-01 → 2022-11-30¥598m
—segment totalrevenue2021-12-01 → 2022-11-30¥16.4bn
—segment totalrevenue external2021-12-01 → 2022-11-30¥16.3bn
—segment totalrevenue intersegment2021-12-01 → 2022-11-30¥57m
—segment totalsegment assetsat 2022-11-30¥19.4bn
—segment totalsegment profit2021-12-01 → 2022-11-30¥630m
Reconciling Itemsreconcilingcapex2020-12-01 → 2021-11-30¥220,000
Reconciling Itemsreconcilingdepreciation2020-12-01 → 2021-11-30¥12m
Reconciling Itemsreconcilingrevenue2020-12-01 → 2021-11-30−¥170m
Reconciling Itemsreconcilingrevenue intersegment2020-12-01 → 2021-11-30−¥170m
Reconciling Itemsreconcilingsegment assetsat 2021-11-30¥2.2bn
Reconciling Itemsreconcilingsegment profit2020-12-01 → 2021-11-30−¥184m
Preformreportable segmentcapex2020-12-01 → 2021-11-30¥1.9bn
Preformreportable segmentdepreciation2020-12-01 → 2021-11-30¥500m
Preformreportable segmentrevenue2020-12-01 → 2021-11-30¥5.5bn
Preformreportable segmentrevenue external2020-12-01 → 2021-11-30¥5.4bn
Preformreportable segmentrevenue intersegment2020-12-01 → 2021-11-30¥170m
Preformreportable segmentsegment assetsat 2021-11-30¥11.6bn
Preformreportable segmentsegment profit2020-12-01 → 2021-11-30¥556m
Wholesalereportable segmentcapex2020-12-01 → 2021-11-30¥53m
Wholesalereportable segmentdepreciation2020-12-01 → 2021-11-30¥45m
Wholesalereportable segmentrevenue2020-12-01 → 2021-11-30¥8.5bn
Wholesalereportable segmentrevenue external2020-12-01 → 2021-11-30¥8.5bn
Wholesalereportable segmentrevenue intersegment2020-12-01 → 2021-11-30¥220,000
Wholesalereportable segmentsegment assetsat 2021-11-30¥5.8bn
Wholesalereportable segmentsegment profit2020-12-01 → 2021-11-30¥235m
—segment totalcapex2020-12-01 → 2021-11-30¥2.0bn
—segment totaldepreciation2020-12-01 → 2021-11-30¥545m
—segment totalrevenue2020-12-01 → 2021-11-30¥14.0bn
—segment totalrevenue external2020-12-01 → 2021-11-30¥13.9bn
—segment totalrevenue intersegment2020-12-01 → 2021-11-30¥170m
—segment totalsegment assetsat 2021-11-30¥17.3bn
—segment totalsegment profit2020-12-01 → 2021-11-30¥792m
Preformreportable segmentemployeesat 2022-11-307 pure
Wholesalereportable segmentemployeesat 2022-11-3097 pure

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

All source rows · 1,523
ItemContextValueUnit
Subsidy eiCurrentYearDuration9573000JPY
Extraordinary incomePrior1YearDuration36133000JPY
Extraordinary incomeCurrentYearDuration31509000JPY
Loss on sales of noncurrent assets elPrior1YearDuration3074000JPY
Loss on sales of noncurrent assets elCurrentYearDuration7500000JPY
Loss on retirement of noncurrent assets elPrior1YearDuration1509000JPY
Loss on retirement of noncurrent assets elCurrentYearDuration2353000JPY
Impairment loss elPrior1YearDuration-JPY
Impairment loss elCurrentYearDuration962000JPY
Loss on business withdrawal elPrior1YearDuration43600000JPY
Loss on business withdrawal elCurrentYearDuration-JPY
Other elPrior1YearDuration-JPY
Other elCurrentYearDuration21000JPY
Extraordinary lossPrior1YearDuration48184000JPY
Extraordinary lossCurrentYearDuration10838000JPY
Income before income taxesPrior1YearDuration642307000JPY
Income before income taxesCurrentYearDuration496747000JPY
Income taxes currentPrior1YearDuration153984000JPY
Income taxes currentCurrentYearDuration135658000JPY
Income taxes deferredPrior1YearDuration31075000JPY
Income taxes deferredCurrentYearDuration2673000JPY
Income taxesPrior1YearDuration185060000JPY
Income taxesCurrentYearDuration138332000JPY
Profit lossPrior1YearDuration457247000JPY
Profit lossCurrentYearDuration358415000JPY
Profit loss attributable to non controlling interestsPrior1YearDuration-84771000JPY
Profit loss attributable to non controlling interestsCurrentYearDuration-44370000JPY
Profit loss attributable to owners of parentPrior1YearDuration542019000JPY
Profit loss attributable to owners of parentCurrentYearDuration402785000JPY
Profit lossPrior1YearDuration457247000JPY
Profit lossCurrentYearDuration358415000JPY
Valuation difference on available for sale securities net of tax ociPrior1YearDuration-1912000JPY
Valuation difference on available for sale securities net of tax ociCurrentYearDuration10152000JPY
Deferred gains or losses on hedges net of tax ociPrior1YearDuration-45002000JPY
Deferred gains or losses on hedges net of tax ociCurrentYearDuration54035000JPY
Foreign currency translation adjustment net of tax ociPrior1YearDuration560967000JPY
Foreign currency translation adjustment net of tax ociCurrentYearDuration1096748000JPY
Share of other comprehensive income of associates accounted for using equity method ociPrior1YearDuration138655000JPY
Share of other comprehensive income of associates accounted for using equity method ociCurrentYearDuration214556000JPY
Other comprehensive incomePrior1YearDuration652707000JPY
Other comprehensive incomeCurrentYearDuration1375492000JPY
Comprehensive incomePrior1YearDuration1109954000JPY
Comprehensive incomeCurrentYearDuration1733908000JPY
Comprehensive income attributable to owners of the parentPrior1YearDuration1197317000JPY
Comprehensive income attributable to owners of the parentCurrentYearDuration1754587000JPY
Comprehensive income attributable to non controlling interestsPrior1YearDuration-87362000JPY
Comprehensive income attributable to non controlling interestsCurrentYearDuration-20678000JPY
Net assetsPrior2YearInstant_CapitalStockMember5527829000JPY
Net assetsPrior2YearInstant_CapitalSurplusMember2149338000JPY
Net assetsPrior2YearInstant_RetainedEarningsMember3082363000JPY

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 2021-11-30pass rounding
balance sheet identityconsolidated 2022-11-30pass rounding
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 assetsconsolidated 2020-11-30pass
statement vs summary · net assetsconsolidated 2021-11-30pass
statement vs summary · net assetsconsolidated 2022-11-30pass
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 · revenueconsolidated 2020-12-01/2021-11-30pass
statement vs summary · revenueconsolidated 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