JP-listed companies

JP:5368

Market cap

¥8B

P/E ratio

8.2x

Income statement Balance sheet Cash flow

	Mar 31, 2018	Mar 31, 2019	Mar 31, 2020	Mar 31, 2021	Mar 31, 2022	Mar 31, 2023	Mar 31, 2024
Net sales	11,386	11,767	14,196	14,301	14,119	12,320	12,538
Net sales of completed construction contracts	-	-	-	-	-	8,238	8,316
Net sales of finished goods	-	-	-	-	-	3,707	3,898
Net sales of goods	-	-	-	-	-	381	323
Net sales	11,386	11,767	14,196	14,301	14,119	12,320	12,538
Cost of sales	7,807	8,213	10,093	10,029	10,170	9,112	8,906
Cost of sales of completed construction contracts	-	-	-	-	-	6,456	6,449
Cost of finished goods sold	-	-	-	-	-	2,398	2,267
Cost of goods sold	-	-	-	-	-	268	196
Cost of sales	7,807	8,213	10,093	10,029	10,170	9,112	8,906
Gross profit (loss)	3,579	3,554	4,103	4,272	3,949	3,208	3,632
Gross profit (loss) on completed construction contracts	-	-	-	-	-	1,781	1,868
Gross profit (loss) - finished goods	-	-	-	-	-	1,309	1,631
Gross profit (loss) - merchandise	-	-	-	-	-	114	127
Selling, general and administrative expenses	1,904	1,990	2,028	2,002	2,088	2,062	2,174
Gross profit (loss)	3,579	3,554	4,103	4,272	3,949	3,208	3,632
Operating profit (loss)	1,675	1,564	2,075	2,271	1,861	1,145	1,458
Selling, general and administrative expenses	1,904	1,990	2,028	2,002	2,088	2,062	2,174
Interest and dividend income	8	10	11	10	11	14	18
Foreign exchange gains	-	-	-	-	19	21	15
Income from lease	13	14	21	21	21	21	20
Income from lease	13	14	21	21	21	21	20
Reversal of compensation for health damage from asbestos	-	-	8	2	15	7	-
Reversal of compensation for health damage from asbestos	-	-	8	2	15	7	-
Foreign exchange gains	-	-	-	-	19	21	15
Insurance claim income	-	18	1	-	-	6	10
Other	9	11	7	9	6	12	3
Non-operating income	31	65	56	41	73	76	65
Operating profit (loss)	1,675	1,564	2,075	2,271	1,861	1,145	1,458
Interest expenses	30	21	15	9	6	6	5
Provision for asbestos health damage compensation	17	49	33	40	20	60	36
Interest expenses	30	21	15	9	6	6	5
Rental expenses	5	5	5	5	4	4	4
Rental expenses	5	5	5	5	4	4	4
Provision for asbestos health damage compensation	17	49	33	40	20	60	36
Loss on retirement of non-current assets	-	-	4	17	5	4	3
Loss on cancellation of insurance policies	-	-	-	-	-	2	7
Other	17	27	6	10	7	6	8
Non-operating expenses	80	119	106	91	43	79	63
Interest and dividend income	8	10	11	10	11	14	18
Foreign exchange gains	-	-	-	-	19	21	15
Income from lease	13	14	21	21	21	21	20
Income from lease	13	14	21	21	21	21	20
Reversal of compensation for health damage from asbestos	-	-	8	2	15	7	-
Reversal of compensation for health damage from asbestos	-	-	8	2	15	7	-
Foreign exchange gains	-	-	-	-	19	21	15
Insurance claim income	-	18	1	-	-	6	10
Other	9	11	7	9	6	12	3
Non-operating income	31	65	56	41	73	76	65
Ordinary profit (loss)	1,626	1,510	2,025	2,220	1,891	1,143	1,461
Interest expenses	30	21	15	9	6	6	5
Provision for asbestos health damage compensation	17	49	33	40	20	60	36
Interest expenses	30	21	15	9	6	6	5
Rental expenses	5	5	5	5	4	4	4
Rental expenses	5	5	5	5	4	4	4
Provision for asbestos health damage compensation	17	49	33	40	20	60	36
Loss on retirement of non-current assets	-	-	4	17	5	4	3
Loss on cancellation of insurance policies	-	-	-	-	-	2	7
Other	17	27	6	10	7	6	8
Non-operating expenses	80	119	106	91	43	79	63
Gain on sale of investment securities	-	-	-	-	12	3	-
Extraordinary income	930	3	-	-	12	3	-
Ordinary profit (loss)	1,626	1,510	2,025	2,220	1,891	1,143	1,461
Impairment losses	-	8	-	485	14	66	45
Loss on sale of investment securities	-	-	-	-	-	0	-
Loss on sale of investment securities	-	-	-	-	-	0	-
Impairment losses	-	8	-	485	14	66	45
Extraordinary losses	345	53	11	485	14	67	45
Gain on sale of investment securities	-	-	-	-	12	3	-
Extraordinary income	930	3	-	-	12	3	-
Profit (loss) before income taxes	2,211	1,460	2,013	1,735	1,890	1,079	1,416
Impairment losses	-	8	-	485	14	66	45
Loss on sale of investment securities	-	-	-	-	-	0	-
Loss on sale of investment securities	-	-	-	-	-	0	-
Impairment losses	-	8	-	485	14	66	45
Extraordinary losses	345	53	11	485	14	67	45
Income taxes - current	714	481	669	696	600	324	510
Profit (loss) before income taxes	2,211	1,460	2,013	1,735	1,890	1,079	1,416
Income taxes - deferred	40	-1	-120	15	144	32	-70
Income taxes - current	714	481	669	696	600	324	510
Income taxes	754	480	549	711	744	355	441
Income taxes - deferred	40	-1	-120	15	144	32	-70
Profit (loss)	1,457	980	1,464	1,023	1,146	724	975
Income taxes	754	480	549	711	744	355	441
Profit (loss)	1,457	980	1,464	1,023	1,146	724	975
Profit (loss) attributable to owners of parent	1,457	980	1,464	1,023	1,146	724	975