The following statements are an English translation of the original Japanese document.
May 15, 2026
(All financial information has been prepared in accordance with accounting principles generally accepted in Japan.)
Name of company… | Taikisha Ltd. | |
Stock Exchange…… | Tokyo Stock Exchange | |
Code……………… | 1979 | |
Representative…… | Masashi Osada, President and Representative Director | |
Contact…………… | Seiji Takeshita, Managing Corporate Officer, Administrative Management Headquarters Chief Executive | |
TEL……………… | (03) 5338 - 5052 | |
URL……………… | https://www.taikisha.co.jp/ | |
Scheduled date for annual general meeting of shareholders | : June 24, 2026 | |
Scheduled date to commence dividends payments | : June 25, 2026 | |
Scheduled date to submit securities report | : June 17, 2026 | |
Supplemental materials prepared for financial results | : Yes | |
Briefing session of financial results | : Yes (for institutional investors and analysts) | |
(Round down to one million yen)
-
Consolidated Operating Performance (April 1, 2025 through March 31, 2026)
-
Consolidated operating results (% indicates increase ratio over previous year)
Sales
Operating income
Ordinary income
Profit attributable
to owners of parent
Year ended
million yen
%
million yen
%
million yen
%
million yen
%
March 31, 2026
286,127
3.6
23,320
29.8
24,790
24.3
15,594
41.4
March 31, 2025
276,212
(5.9)
17,971
(1.6)
19,938
0.4
11,026
(29.3)
(Note) Comprehensive income
Year ended March 31, 2026
24,924 million yen
101.2 %
Year ended March 31, 2025
12,387 million yen
(51.6) %
Basic earnings per share
Diluted earnings per share
Ratio of Profit to Shareholders' Equity
Ratio of Ordinary Income to Total
Assets
Ratio of Operating Income to Net Sales
Year ended
yen
yen
%
%
%
March 31, 2026
245.14
-
10.1
8.9
8.2
March 31, 2025
169.44
-
7.6
7.5
6.5
(Note) 1 Equity in earnings of affiliates Year ended March 31, 2026 1 million yen
Year ended March 31, 2025 3 million yen
2 The Company conducted a 2-for-1 share split of shares of common share, with an effective date of April 1, 2025. "Basic earnings per share" is calculated assuming that the share split was executed at the beginning of the previous consolidated fiscal year.
-
Consolidated financial position
Total assets
Net assets
Equity capital ratio
Net assets per share
As of
million yen
million yen
%
yen
March 31, 2026
286,820
170,232
56.1
2,555.19
March 31, 2025
268,448
156,486
55.2
2,282.91
(Note) 1 Shareholders' Equity As of March 31, 2026 160,975 million yen
As of March 31, 2025 148,053 million yen
2 The Company conducted a 2-for-1 share split of shares of common share, with an effective date of April 1, 2025. "Net assets per share" is calculated assuming that the share split was executed at the beginning of the previous consolidated fiscal year.
-
Consolidated cash flows
Cash Flows from
Operating Activities
Cash Flows from
Investing Activities
Cash Flows from
Financing Activities
Cash and cash equivalents
at the end of period
Year ended
million yen
million yen
million yen
million yen
March 31, 2026
64,700
748
(23,475)
86,359
March 31, 2025
(21,219)
(4,982)
1,907
42,013
-
Consolidated operating results (% indicates increase ratio over previous year)
-
Dividends
Dividends per share
Dividends Paid (Total)
Dividends Payout Ratio (Consolidated)
Ratio of Dividends to Net Assets
(Consolidated)
1Q
2Q
3Q
Year End
Total (annually)
Year ended
yen
yen
yen
yen
yen
million yen
%
%
March 31, 2025
-
60.00
-
84.00
144.00
4,690
42.5
3.2
March 31, 2026
-
40.00
-
70.00
110.00
6,974
44.9
4.5
Year ending March 31,
-
50.00
-
69.00
119.00
41.6
2027 (Forecast)
(Note) 1 Dividends Paid (Total) for the fiscal year ended March 31, 2025 and March 31, 2026 includes dividends of 21 million yen and of 41 million yen for treasury shares owned by trust assets of "Board Benefit Trust (BBT)" respectively.
2 The Company conducted a 2-for-1 share split of shares of common share, with an effective date of April 1, 2025. The amounts shown for the fiscal year ended March 31, 2025 are the actual amount of dividends paid before the share split.
-
Consolidated Earnings Forecast for Fiscal Year Ending March 31, 2027 (April 1, 2026 through March 31, 2027)
(% indicates increase ratio over previous year)
Sales
Operating income
Ordinary income
Profit attributable
to owners of parent
Basic earnings per
share
Full year
million yen
%
million yen
%
million yen
%
million yen
%
yen
307,000
7.3
23,800
2.1
25,000
0.8
18,000
15.4
285.72
(1)
Significant changes in the scope of consolidation during the period
: None
(2)
Changes in accounting policies, changes in accounting estimates and restatements
(i)
Changes in accounting policies due to revisions of accounting standards etc.
: None
(ii)
Changes in accounting policies other than (i)
: None
(iii)
Changes in accounting estimates
: None
(iv)
Restatements
: None
(3)
Number of shares issued (common shares)
(i) Number of shares issued at end of period (including treasury shares)
As of March 31, 2026
63,464,018
shares
As of March 31, 2025
67,164,018
shares
(ii) Number of treasury shares at end of period
As of March 31, 2026
464,423
shares
As of March 31, 2025
2,311,280
shares
(iii) Average number of shares during the period
Year ended March 31, 2026
63,615,389
shares
Year ended March 31, 2025
65,076,530
shares
(Note) 1
The Company conducted a 2-for-1 share split of shares of common share, with an effective date of April 1, 2025. "Number of shares issued (common shares)" is calculated assuming that the share split was executed at the beginning of the previous consolidated fiscal year.
2
The Company has introduced the "Board Benefit Trust (BBT)" as its performance-linked and share-based compensation plan and its own shares remaining in the Trust are included as treasury shares. The number of treasury shares owned by the Trust as of March 31, 2026 and as of March 31, 2025 are 419,000 and 298,800, respectively. The average number of treasury shares owned by the Trust for the year ended March 31, 2026 and for the year ended March 31, 2025 are 314,869 and
298,862, respectively.
- Others
-
Non-Consolidated Operating Performance (April 1, 2025 through March 31, 2026)
-
Non-Consolidated operating result (% indicates increase ratio over previous year)
Sales
Operating income
Ordinary income
Profit
Year ended
million yen
%
million yen
%
million yen
%
million yen
%
March 31, 2026
145,404
0.5
12,156
22.9
21,485
25.7
17,374
69.2
March 31, 2025
144,624
(8.8)
9,893
6.0
17,087
15.4
10,266
(24.6)
Basic earnings per share
Diluted earnings per share
Year ended
yen
yen
March 31, 2026
273.11
-
March 31, 2025
157.75
-
(Note) The Company conducted a 2-for-1 share split of shares of common share, with an effective date of April 1, 2025. "Basic earnings per share" is calculated assuming that the share split was executed at the beginning of the previous fiscal year.
-
Non-Consolidated financial position
Total assets
Net assets
Equity capital ratio
Net assets per share
As of
million yen
million yen
%
yen
March 31, 2026
175,225
127,895
73.0
2,030.10
March 31, 2025
172,965
115,842
67.0
1,786.24
(Note) 1 Shareholders' Equity As of March 31, 2026 127,895 million yen
As of March 31, 2025 115,842 million yen
2 The Company conducted a 2-for-1 share split of shares of common share, with an effective date of April 1, 2025. "Net assets per share" is calculated assuming that the share split was executed at the beginning of the previous fiscal year.
-
Non-Consolidated operating result (% indicates increase ratio over previous year)
- Non-Consolidated Earnings Forecast for Fiscal Year Ending March 31, 2027 (April 1, 2026 through March 31, 2027)
(% indicates increase ratio over previous year) | ||||||||
Sales | Ordinary income | Profit | Basic earnings per share | |||||
million yen | % | million yen | % | million yen | % | yen | ||
Full year | 142,600 | (1.9) | 15,800 | (26.5) | 12,900 | (25.8) | 204.76 | |
※ | This financial report is not subject to audit procedures. | |||||||
※ | Explanation about the proper use of consolidated forecasts and other notes The data and forward-looking statements disclosed herein are based on current information as of today, and may change depending upon various factors. The data and assumptions do not mean guaranteeing accomplishment of goals and projections, and may be changed at any time without notice. Consequently, the Company ask you to use this information at your discretion based upon your own judgment and information you may obtain through other sources. The company will not be liable for any damages that result from the use of this information. | |||||||
1 Consolidated Financial Statements
Consolidated Balance Sheets
Millions of yen
As of March 31, 2025
As of March 31, 2026
Assets
Current assets
Cash and deposits
47,556
90,664
Notes receivable, accounts receivable from completed construction
contracts and other
151,900
112,879
Costs on uncompleted construction contracts
2,437
2,445
Raw materials and supplies
1,011
1,013
Other
9,270
11,732
Allowance for doubtful accounts
(1,240)
(1,370)
Total current assets
210,935
217,365
Non-current assets
Property, plant and equipment
Buildings and structures
12,829
12,766
Machinery, vehicles, tools, furniture and fixtures
10,394
10,016
Land
2,102
2,108
Other
881
898
Accumulated depreciation
(12,464)
(12,239)
Total property, plant and equipment
13,742
13,549
Intangible assets
Goodwill
715
970
Other
1,232
1,334
Total intangible assets
1,947
2,305
Investments and other assets
Investment securities
26,324
32,939
Deferred tax assets
832
931
Net defined benefit asset
11,792
15,281
Other
2,975
4,555
Allowance for doubtful accounts
(101)
(107)
Total investments and other assets
41,822
53,599
Total non-current assets
57,513
69,454
Total assets
268,448
286,820
Millions of yen
As of March 31, 2025
As of March 31, 2026
Liabilities
Current liabilities
Notes payable, accounts payable for construction contracts and other
49,590
44,070
Short-term loans payable
13,200
1,247
Income taxes payable
1,892
5,027
Advances received on uncompleted construction contracts
19,668
27,449
Provision for warranties for completed construction
689
698
Provision for loss on construction contracts
356
747
Provision for directors' bonuses
172
247
Other
15,461
22,651
Total current liabilities
101,030
102,139
Non-current liabilities
Long-term loans payable
116
35
Deferred tax liabilities
8,306
10,695
Provision for directors' retirement benefits
42
53
Provision for share awards
54
100
Provision for share awards for directors
439
831
Net defined benefit liability
1,473
1,781
Provision for loss on closing of factory
-
493
Other
498
457
Total non-current liabilities
10,931
14,447
Total liabilities
111,962
116,587
Net assets
Shareholders' equity
Capital stock
6,455
6,455
Capital surplus
3,772
3,687
Retained earnings
118,270
119,768
Treasury shares
(4,969)
(1,057)
Total shareholders' equity
123,528
128,853
Accumulated other comprehensive income
Valuation difference on available-for-sale securities
11,688
16,596
Deferred gains or losses on hedges
(5)
8
Foreign currency translation adjustment
10,383
11,355
Accumulated remeasurements of defined benefit plans
2,458
4,163
Total accumulated other comprehensive income
24,524
32,122
Non-controlling interests
8,433
9,256
Total net assets
156,486
170,232
Total liabilities and net assets
268,448
286,820
Consolidated Income Statements and Consolidated Statements of Comprehensive Income Consolidated Income Statements
Millions of yen
Year ended March 31, 2025
Apr. 1, 2024 - Mar. 31, 2025
Year ended March 31, 2026
Apr. 1, 2025 - Mar. 31, 2026
Net sales of completed construction contracts
276,212
286,127
Cost of sales of completed construction contracts
231,207
230,867
Gross profit on completed construction contracts
45,005
55,259
Selling, general and administrative expenses
Directors' compensations
922
972
Employees' salaries and allowances
10,885
12,733
Provision for directors' bonuses
174
248
Retirement benefit expenses
208
300
Provision for directors' retirement benefits
9
10
Provision for share awards for directors
169
391
Provision for share awards
30
59
Correspondence and transportation expenses
1,599
1,969
Provision of allowance for doubtful accounts
(0)
285
Rents
1,380
1,669
Depreciation
1,365
1,511
Amortization of goodwill
503
121
Other
9,786
11,664
Total selling, general and administrative expenses
27,034
31,938
Operating income
17,971
23,320
Non-operating income
Interest income
781
785
Dividend income
677
706
Dividend income of insurance
191
155
Real estate rent
151
200
Foreign exchange gains
201
-
Share of profit of entities accounted for using equity method
3
1
Other
464
241
Total non-operating income
2,471
2,090
Non-operating expenses
Interest expenses
301
322
Rent expenses on real estates
16
13
Foreign exchange losses
-
124
Provision of allowance for doubtful accounts
1
4
Other
185
155
Total non-operating expenses
504
621
Ordinary income
19,938
24,790
Millions of yen
Year ended March 31, 2025
Apr. 1, 2024 - Mar. 31, 2025
Year ended March 31, 2026
Apr. 1, 2025 - Mar. 31, 2026
Extraordinary income
Gain on disposal of non-current assets
42
166
Gain on sales of investment securities
2,388
1,442
Total extraordinary income
2,431
1,608
Extraordinary losses
Loss on disposal of non-current assets
8
17
Impairment loss
3,339
402
Loss on valuation of investment securities
-
30
Loss on liquidation of subsidiaries and associates
2
-
Provision for loss on closing of factory
-
473
Total extraordinary losses
3,349
924
Profit before income taxes
19,020
25,474
Income taxes-current
6,003
8,904
Income taxes-deferred
504
(781)
Total income taxes
6,507
8,122
Profit
12,512
17,351
Profit attributable to non-controlling interests
1,485
1,756
Profit attributable to owners of parent
11,026
15,594
Consolidated Statements of Comprehensive Income
Millions of yen
Year ended March 31, 2025
Apr. 1, 2024 - Mar. 31, 2025
Year ended March 31, 2026
Apr. 1, 2025 - Mar. 31, 2026
Profit
12,512
17,351
Other comprehensive income
Valuation difference on available-for-sale securities
(2,684)
4,907
Deferred gains or losses on hedges
52
13
Foreign currency translation adjustment
2,951
963
Remeasurements of defined benefit plans
(499)
1,664
Share of other comprehensive income of entities accounted for using equity
method
55
22
Total other comprehensive income
(125)
7,572
Comprehensive income
12,387
24,924
Comprehensive income attributable to :
Owners of parent
10,496
23,192
Non-controlling interests
1,890
1,731
Consolidated Statements of Changes in Net Assets
Year ended March 31, 2025 (April 1, 2024 through March 31, 2025)
Millions of yen
Shareholders' equity
Capital stock
Capital surplus
Retained earnings
Treasury shares
Total shareholders'
equity
Balance at the beginning of current period
6,455
3,620
111,869
(2,969)
118,974
Changes of items during the period
-
Dividends of surplus
(4,625)
(4,625)
Profit attributable to owners of parent
11,026
11,026
Purchase of treasury shares
(2,000)
(2,000)
Disposal of treasury shares
0
0
Cancellation of treasury shares
-
Purchase of shares of consolidated subsidiaries
152
152
Net changes of items other than
shareholders' equity
Total changes of items during the period
152
6,401
(2,000)
4,553
Balance at the end of current period
6,455
3,772
118,270
(4,969)
123,528
Millions of yen
Accumulated other comprehensive income
Non-controlling interests
Total net assets
Valuation difference on available-for-sale
securities
Deferred gains or losses on hedges
Foreign currency translation adjustment
Remeasurements of defined benefit plans
Total accumulated other comprehensive
income
Balance at the beginning of current period
14,373
(57)
7,757
2,981
25,054
7,532
151,562
Changes of items during the period
Dividends of surplus
(4,625)
Profit attributable to owners of parent
11,026
Purchase of treasury shares
(2,000)
Disposal of treasury shares
0
Cancellation of treasury shares
-
Purchase of shares of consolidated subsidiaries
152
Net changes of items other than shareholders' equity
(2,684)
52
2,626
(523)
(530)
901
370
Total changes of items during the period
(2,684)
52
2,626
(523)
(530)
901
4,924
Balance at the end of current period
11,688
(5)
10,383
2,458
24,524
8,433
156,486
Year ended March 31, 2026 (April 1, 2025 through March 31, 2026)
Millions of yen
Shareholders' equity
Capital stock
Capital surplus
Retained earnings
Treasury shares
Total shareholders'
equity
Balance at the beginning of current period
6,455
3,772
118,270
(4,969)
123,528
Changes of items during the period
-
Dividends of surplus
(5,271)
(5,271)
Profit attributable to owners of parent
15,594
15,594
Purchase of treasury shares
(5,443)
(5,443)
Disposal of treasury shares
138
312
450
Cancellation of treasury shares
(217)
(8,825)
9,043
-
Purchase of shares of consolidated subsidiaries
(6)
(6)
Net changes of items other than
shareholders' equity
Total changes of items during the period
(85)
1,497
3,912
5,324
Balance at the end of current period
6,455
3,687
119,768
(1,057)
128,853
Millions of yen
Accumulated other comprehensive income
Non-controlling interests
Total net assets
Valuation difference on available-for-sale
securities
Deferred gains or losses on hedges
Foreign currency translation adjustment
Remeasurements of defined benefit plans
Total accumulated other comprehensive
income
Balance at the beginning of current period
11,688
(5)
10,383
2,458
24,524
8,433
156,486
Changes of items during the period
Dividends of surplus
(5,271)
Profit attributable to owners of parent
15,594
Purchase of treasury shares
(5,443)
Disposal of treasury shares
450
Cancellation of treasury shares
-
Purchase of shares of consolidated subsidiaries
(6)
Net changes of items other than shareholders' equity
4,907
13
971
1,704
7,597
823
8,421
Total changes of items during the period
4,907
13
971
1,704
7,597
823
13,746
Balance at the end of current period
16,596
8
11,355
4,163
32,122
9,256
170,232
Consolidated Statements of Cash Flows
Millions of yen | ||
Year ended March 31, 2025 Apr. 1, 2024 - Mar. 31, 2025 | Year ended March 31, 2026 Apr. 1, 2025 - Mar. 31, 2026 | |
Cash flows from operating activities | ||
Profit before income taxes | 19,020 | 25,474 |
Depreciation and amortization | 1,850 | 2,145 |
Impairment losses | 3,339 | 402 |
Amortization of goodwill | 503 | 121 |
Increase (decrease) in allowance for doubtful accounts | (540) | 78 |
Increase (decrease) in provision for warranties for completed construction | (48) | 0 |
Increase (decrease) in provision for loss on construction contracts | (15) | 366 |
Increase (decrease) in provision for directors' retirement benefits | 3 | 10 |
Increase (decrease) in provision for share awards | 24 | 45 |
Increase (decrease) in provision for share awards for directors | 169 | 391 |
Increase (decrease) in provision for loss on closing of factory | - | 473 |
Increase (decrease) in net defined benefit asset and liability | (994) | (704) |
Interest and dividends income | (1,458) | (1,491) |
Interest expenses | 301 | 322 |
Share of (profit) loss of entities accounted for using equity method | (3) | (1) |
Loss (gain) on disposal of non-current assets | (34) | (148) |
Loss (gain) on sales of investment securities | (2,388) | (1,442) |
Loss (gain) on valuation of investment securities | - | 30 |
Decrease (increase) in notes and accounts receivable-trade | (22,905) | 38,929 |
Decrease (increase) in inventories | 74 | 13 |
Decrease (increase) in accounts receivable-other | (48) | (148) |
Increase (decrease) in notes and accounts payable-trade | (17,345) | (6,623) |
Increase (decrease) in advances received on uncompleted construction contracts | 4,683 | 7,067 |
Increase (decrease) in accrued consumption taxes | 21 | 1,988 |
Increase (decrease) in deposits received | 217 | 307 |
Increase (decrease) in accrued expenses | (527) | 127 |
Other, net | 1,943 | 1,367 |
Subtotal | (14,159) | 69,106 |
Interest and dividends income received | 1,459 | 1,491 |
Interest expenses paid | (303) | (319) |
Income taxes paid | (8,215) | (5,577) |
Net cash provided by (used in) operating activities | (21,219) | 64,700 |
Millions of yen | ||
Year ended March 31, 2025 Apr. 1, 2024 - Mar. 31, 2025 | Year ended March 31, 2026 Apr. 1, 2025 - Mar. 31, 2026 | |
Cash flows from investing activities | ||
Payments into time deposits | (5,624) | (5,165) |
Proceeds from withdrawal of time deposits | 1,560 | 6,481 |
Purchase of securities | (1,500) | - |
Proceeds from redemption of securities | 1,500 | - |
Purchase of property, plant and equipment and intangible assets | (3,953) | (2,077) |
Proceeds from sales of property, plant and equipment and intangible assets | 129 | 127 |
Purchase of investment securities | (1) | (1) |
Proceeds from sales of investment securities | 3,350 | 1,988 |
Payments of long-term loans receivable | (95) | (33) |
Collection of long-term loans receivable | 73 | 89 |
Purchase of insurance funds | (0) | (0) |
Purchase of long-term prepaid expenses | (434) | (627) |
Other, net | 12 | (32) |
Net cash provided by (used in) investing activities | (4,982) | 748 |
Cash flows from financing activities | ||
Net increase (decrease) in short-term loans payable | 9,424 | (11,809) |
Proceeds from long-term loans payable | 125 | 2 |
Repayment of long-term loans payable | (138) | (141) |
Repayments of lease obligations | (129) | (112) |
Net decrease (increase) in treasury shares | (2,000) | (4,992) |
Cash dividends paid | (4,624) | (5,285) |
Cash dividends paid to non-controlling interests | (631) | (433) |
Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | (117) | (703) |
Net cash provided by (used in) financing activities | 1,907 | (23,475) |
Effect of exchange rate change on cash and cash equivalents | 3,042 | 2,372 |
Net increase (decrease) in cash and cash equivalents | (21,252) | 44,345 |
Cash and cash equivalents at beginning of period | 63,265 | 42,013 |
Cash and cash equivalents at end of period | 42,013 | 86,359 |
(Segment information)
Sales, profits or losses, assets, liabilities and other items by reportable segments
Year ended March 31, 2025 (April 1, 2024 through March 31, 2025)
Millions of yen
Reportable segments
Eliminations/ Corporate
Consolidated
Green Technology
System Division
Paint Finishing
System Division
Total
Sales
Sales to customers
169,420
106,792
276,212
-
276,212
Intersegment
23
163
186
(186)
-
Total
169,443
106,956
276,399
(186)
276,212
Segment profit
15,299
4,256
19,555
382
19,938
Segment assets
134,943
98,086
233,029
35,418
268,448
Other items
Depreciation expenses
1,266
853
2,119
(269)
1,850
Amortization of goodwill
431
72
503
-
503
Interest income
366
407
773
8
781
Interest expenses
31
219
250
51
301
Share of profit of entities accounted for using equity method
-
3
3
-
3
Investments in associates accounted for using the equity
method
-
701
701
-
701
Increase in tangible and intangible assets
2,395
913
3,308
391
3,700
(Note) 1. The amount of Eliminations/ Corporate is as follows:
Eliminations/ Corporate of Segment profit of 382 million yen includes non-allocatable common profits (net amount of common profit and loss) of 408 million yen and other adjustment of minus 26 million yen.
Non-allocatable common profits are mainly general administrative expense, dividends income etc. those are not attributed to any reportable segments.
Eliminations/ Corporate of Segment assets of 35,418 million yen are elimination of receivable and payable
etc. of minus 3,807 million yen and non-allocatable common assets those are not allocated to any segments of 39,226 million yen.
Non-allocatable common assets are mainly cash and deposit, securities, property, plant and equipment, intangible assets and net defined benefit asset etc. those are not attributed to any reportable segments.
Eliminations/ Corporate of increase in tangible and intangible assets of 391 million yen are building and structure, machinery, equipment, vehicles, tools, furniture and fixtures and software etc. those are not attributed to any reportable segments.
The allocation method of assets for reportable segments is different from that of related sales and expenses.
Segment profit is adjusted in the ordinary income of the consolidated income statement.
Year ended March 31, 2026 (April 1, 2025 through March 31, 2026)
Millions of yen
Reportable segments
Eliminations/ Corporate
Consolidated
Green Technology
System Division
Paint Finishing
System Division
Total
Sales
Sales to customers
183,043
103,084
286,127
-
286,127
Intersegment
133
4
137
(137)
-
Total
183,176
103,088
286,265
(137)
286,127
Segment profit
20,820
4,365
25,185
(395)
24,790
Segment assets
126,866
98,431
225,297
61,522
286,820
Other items
Depreciation expenses
1,406
1,080
2,486
(340)
2,145
Amortization of goodwill
-
121
121
-
121
Interest income
316
467
784
0
785
Interest expenses
39
116
156
166
322
Share of profit of entities accounted for using equity method
-
1
1
-
1
Investments in associates accounted for using the equity method
-
726
726
-
726
Increase in tangible and intangible assets
1,040
1,065
2,105
594
2,700
(Note) 1. The amount of Eliminations/ Corporate is as follows:
Eliminations/ Corporate of Segment profit of minus 395 million yen includes non-allocatable common profits (net amount of common profit and loss) of minus 404 million yen and other adjustment of 8 million yen.
Non-allocatable common profits are mainly general administrative expense, dividends income etc. those are not attributed to any reportable segments.
Eliminations/ Corporate of Segment assets of 61,522 million yen are elimination of receivable and payable
etc. of minus 5,292 million yen and non-allocatable common assets those are not allocated to any segments of 66,815 million yen.
Non-allocatable common assets are mainly cash and deposit, securities, property, plant and equipment, intangible assets and net defined benefit asset etc. those are not attributed to any reportable segments.
Eliminations/ Corporate of increase in tangible and intangible assets of 594 million yen are building and structure, machinery, equipment, vehicles, tools, furniture and fixtures and software etc. those are not attributed to any reportable segments.
The allocation method of assets for reportable segments is different from that of related sales and expenses.
2. Segment profit is adjusted in the ordinary income of the consolidated income statement.
Sales by regions
Year ended March 31, 2025 (April 1, 2024 through March 31, 2025)
Millions of yen
Japan
North America
South East Asia
East Asia
India
Other
Total
Thailand
Other South
East Asia
China
Other East
Asia
144,577
33,052
19,224
35,343
17,566
4,302
19,888
2,257
276,212
Year ended March 31, 2026 (April 1, 2025 through March 31, 2026)
Millions of yen
Japan
North America
South East Asia
East Asia
India
Other
Total
Thailand
Other South
East Asia
China
Other East
Asia
142,096
33,115
17,732
32,012
11,767
5,350
32,566
11,486
286,127
Property, plant and equipment As of March 31, 2025
Millions of yen
Japan
Thailand
Indonesia
China
India
Other
Total
7,626
393
269
653
4,159
640
13,742
As of March 31, 2026
Millions of yen
Japan
Thailand
Indonesia
China
India
Other
Total
7,248
646
218
624
4,223
588
13,549
Impairment loss of the non-current assets by reportable segments Year ended March 31, 2025 (April 1, 2024 through March 31, 2025)
Millions of yen
Reportable segments
Eliminations/ Corporate
Consolidated
Green Technology
System Division
Paint Finishing
System Division
Total
Impairment loss
3,339
-
3,339
0
3,339
(Note) Eliminations/ Corporate is generated from impairment loss of idle assets.
Year ended March 31, 2026 (April 1, 2025 through March 31, 2026)
Millions of yen
Reportable segments
Eliminations/ Corporate
Consolidated
Green Technology
System Division
Paint Finishing
System Division
Total
Impairment loss
-
402
402
0
402
(Note) Eliminations/ Corporate is generated from impairment loss of idle assets.
Amortization of goodwill and the unamortized balance by reportable segments As of March 31, 2025
Millions of yen
Reportable segments | Eliminations/ Corporate | Consolidated | |||
Green Technology System Division | Paint Finishing System Division | Total | |||
Balance as of March 31, 2025 | - | 715 | 715 | - | 715 |
(Note) Amortization of goodwill is omitted because this information is already disclosed in "Sales, profits or losses, assets, liabilities and other items by reportable segments".
As of March 31, 2026
Millions of yen
Reportable segments | Eliminations/ Corporate | Consolidated | |||
Green Technology System Division | Paint Finishing System Division | Total | |||
Balance as of March 31, 2026 | - | 970 | 970 | - | 970 |
(Note) Amortization of goodwill is omitted because this information is already disclosed in "Sales, profits or losses, assets, liabilities and other items by reportable segments".
2 Non-consolidated Financial Statements
Balance Sheets (Non-consolidated)
Millions of yen
As of March 31, 2025
As of March 31, 2026
Assets
Current assets
Cash and deposits
5,308
30,618
Notes receivable-trade
160
23
Electronically recorded monetary claims
2,419
3,344
Accounts receivable from completed construction contracts
102,898
71,992
Costs on uncompleted construction contracts
33
40
Raw materials and supplies
308
393
Prepaid expenses
752
900
Accounts receivable-other
2,695
2,761
Other
2,087
1,529
Allowance for doubtful accounts
(59)
(191)
Total current assets
116,603
111,411
Non-current assets
Property, plant and equipment
Buildings
6,816
6,911
Accumulated depreciation
(2,119)
(2,389)
Buildings, net
4,697
4,522
Structures
314
279
Accumulated depreciation
(96)
(80)
Structures, net
218
198
Machinery and equipment
1,625
1,634
Accumulated depreciation
(922)
(1,059)
Machinery and equipment, net
702
574
Vehicles
2
3
Accumulated depreciation
(2)
(2)
Vehicles, net
0
1
Tools, furniture and fixtures
1,066
1,123
Accumulated depreciation
(786)
(892)
Tools, furniture and fixtures, net
279
230
Land
1,005
1,005
Leased assets
17
17
Accumulated depreciation
(6)
(9)
Leased assets, net
11
8
Construction in progress
15
40
Total property, plant and equipment
6,931
6,581
Intangible assets
Software
848
1,021
Other
274
137
Total intangible assets
1,122
1,158
Millions of yen
As of March 31, 2025
As of March 31, 2026
Investments and other assets
Investment securities
25,609
32,205
Shares of subsidiaries and associates
12,482
12,751
Investments in capital
0
0
Long-term loans receivable
292
237
Long-term loans receivable from employees
11
7
Lease and guarantee deposits
1,304
1,321
Long-term prepaid expenses
491
664
Prepaid pension cost
8,259
8,925
Other
15
15
Allowance for doubtful accounts
(158)
(56)
Total investments and other assets
48,308
56,073
Total non-current assets
56,362
63,813
Total assets
172,965
175,225
Liabilities
Current liabilities
Notes payable-trade
458
113
Electronically recorded obligations - operating
11,957
7,151
Accounts payable for construction contracts
13,807
10,450
Short-term loans payable
12,051
1,611
Lease liabilities
2
2
Accounts payable-other
8,391
10,907
Accrued expenses
775
796
Income taxes payable
1,325
4,234
Advances received on uncompleted construction contracts
1,028
2,405
Deposits received
294
475
Unearned revenue
17
17
Provision for warranties for completed construction
140
182
Provision for loss on construction contracts
237
0
Provision for directors' bonuses
169
244
Other
861
1,309
Total current liabilities
51,518
39,904
Non-current liabilities
Long-term loans payable
100
28
Lease liabilities
8
5
Deferred tax liabilities
4,705
6,140
Provision for retirement benefits
99
101
Provision for share awards
54
100
Provision for share awards for directors
439
831
Other
195
218
Total non-current liabilities
5,604
7,425
Total liabilities
57,123
47,329
Millions of yen
As of March 31, 2025
As of March 31, 2026
Net assets
Shareholders' equity
Capital stock
6,455
6,455
Capital surplus
Legal capital surplus
7,297
7,297
Other capital surplus
79
-
Total capital surpluses
7,376
7,297
Retained earnings
Legal retained earnings
1,613
1,613
Other retained earnings
Reserve for reduction entry
0
0
Reserve for investment on information technology
1,400
1,600
General reserve
35,720
35,720
Retained earnings brought forward
56,585
59,662
Total retained earnings
95,319
98,596
Treasury shares
(4,969)
(1,057)
Total shareholders' equity
104,181
111,291
Valuation and translation adjustments
Valuation difference on available-for-sale securities
11,688
16,595
Deferred gains or losses on hedges
(27)
8
Total valuation and translation adjustments
11,660
16,604
Total net assets
115,842
127,895
Total liabilities and net assets
172,965
175,225
Income Statements (Non-consolidated)
Millions of yen
Year ended March 31, 2025
Apr. 1, 2024 - Mar. 31, 2025
Year ended March 31, 2026
Apr. 1, 2025 - Mar. 31, 2026
Net sales of completed construction contracts
144,624
145,404
Cost of sales of completed construction contracts
117,228
111,218
Gross profit on completed construction contracts
27,396
34,185
Selling, general and administrative expenses
Directors' compensations
353
375
Employees' salaries and allowances
7,857
9,561
Provision for directors' bonuses
169
244
Retirement benefit expenses
131
213
Provision for share awards
30
59
Provision for share awards for directors
169
391
Legal welfare expenses
1,031
1,110
Welfare expenses
413
435
Repair and maintenance
236
244
Stationery expenses
1,044
1,326
Correspondence and transportation expenses
847
1,231
Power utilities expenses
64
79
Research study expenses
508
512
Advertising expenses
207
252
Provision of allowance for doubtful accounts
33
124
Entertainment expenses
117
133
Donation
4
5
Rents
885
1,127
Depreciation
741
903
Taxes and dues
569
647
Insurance expenses
86
104
Miscellaneous expenses
2,000
2,944
Total selling, general and administrative expenses
17,503
22,028
Operating income
9,893
12,156
Non-operating income
Interest income
33
16
Interest on securities
4
-
Dividends income
5,201
7,253
Dividends income of insurance
191
155
Real estate rent
220
270
Foreign exchange gains
-
57
Technical advisory fee
1,623
1,670
Reversal of allowance for doubtful accounts
70
93
Other
81
75
Total non-operating income
7,427
9,592
Non-operating expenses
Interest expenses
58
173
Rent expenses on real estates
34
31
Foreign exchange losses
99
-
Other
41
58
Total non-operating expenses
233
264
Ordinary income
17,087
21,485
Millions of yen
Year ended March 31, 2025
Apr. 1, 2024 - Mar. 31, 2025
Year ended March 31, 2026
Apr. 1, 2025 - Mar. 31, 2026
Extraordinary income
Gain on disposal of non-current assets
38
-
Gain on sales of investment securities
2,388
1,442
Total extraordinary income
2,426
1,442
Extraordinary losses
Loss on disposal of non-current assets
3
7
Impairment loss
1
1
Loss on valuation of investment securities
-
25
Loss on valuation of shares of subsidiaries and associates
4,932
-
Total extraordinary losses
4,937
34
Income before income taxes
14,577
22,892
Income taxes-current
3,886
6,358
Income taxes-deferred
424
(840)
Total income taxes
4,311
5,518
Profit
10,266
17,374
Statements of Changes in Net Assets (Non-consolidated)
Year ended March 31, 2025 (April 1, 2024 through March 31, 2025)
Millions of yen
Shareholders' equity | ||||||||
Capital stock | Capital surplus | Retained earnings | ||||||
Legal capital surplus | Other capital surplus | Total Capital surplus | Legal retained earnings | Other retained earnings | ||||
Reserve for reduction entry | Reserve for investment on information technology | General reserve | ||||||
Balance at the beginning of current period | 6,455 | 7,297 | 79 | 7,376 | 1,613 | 0 | 1,200 | 35,720 |
Changes of items during the period | - | - | - | - | - | - | - | |
Provision of reserve for investment on information technology | 200 | |||||||
Dividends of surplus | ||||||||
Profit | ||||||||
Purchase of treasury shares | ||||||||
Disposal of treasury shares | ||||||||
Cancellation of treasury shares | ||||||||
Net changes of items other than shareholders' equity | ||||||||
Total changes of items during the period | 200 | |||||||
Balance at the end of current period | 6,455 | 7,297 | 79 | 7,376 | 1,613 | 0 | 1,400 | 35,720 |
Millions of yen
Shareholders' equity | Valuation and translation adjustments | Total Net assets | ||||||
Retained earnings | Treasury shares | Total Shareholders' equity | Valuation difference on available-for-sale securities | Deferred gains or losses on hedges | Total valuation and translation adjustments | |||
Other retained earnings | Total Retained earnings | |||||||
Retained earnings brought forward | ||||||||
Balance at the beginning of current period | 51,145 | 89,678 | (2,969) | 100,541 | 14,373 | (57) | 14,315 | 114,856 |
Changes of items during the period | ||||||||
Provision of reserve for investment on information technology | (200) | - | - | - | ||||
Dividends of surplus | (4,625) | (4,625) | (4,625) | (4,625) | ||||
Profit | 10,266 | 10,266 | 10,266 | 10,266 | ||||
Purchase of treasury shares | (2,000) | (2,000) | (2,000) | |||||
Disposal of treasury shares | 0 | 0 | 0 | |||||
Cancellation of treasury shares | - | - | ||||||
Net changes of items other than shareholders' equity | (2,684) | 30 | (2,654) | (2,654) | ||||
Total changes of items during the period | 5,440 | 5,640 | (2,000) | 3,640 | (2,684) | 30 | (2,654) | 985 |
Balance at the end of current period | 56,585 | 95,319 | (4,969) | 104,181 | 11,688 | (27) | 11,660 | 115,842 |
Year ended March 31, 2026 (April 1, 2025 through March 31, 2026)
Millions of yen
Shareholders' equity | ||||||||
Capital stock | Capital surplus | Retained earnings | ||||||
Legal capital surplus | Other capital surplus | Total Capital surplus | Legal retained earnings | Other retained earnings | ||||
Reserve for reduction entry | Reserve for investment on information technology | General reserve | ||||||
Balance at the beginning of current period | 6,455 | 7,297 | 79 | 7,376 | 1,613 | 0 | 1,400 | 35,720 |
Changes of items during the period | - | - | - | - | - | |||
Provision of reserve for investment on information technology | 200 | |||||||
Dividends of surplus | ||||||||
Profit | ||||||||
Purchase of treasury shares | ||||||||
Disposal of treasury shares | 138 | 138 | ||||||
Cancellation of treasury shares | (217) | (217) | ||||||
Net changes of items other than shareholders' equity | ||||||||
Total changes of items during the period | (79) | (79) | 200 | |||||
Balance at the end of current period | 6,455 | 7,297 | - | 7,297 | 1,613 | 0 | 1,600 | 35,720 |
Millions of yen
Shareholders' equity | Valuation and translation adjustments | Total Net assets | ||||||
Retained earnings | Treasury shares | Total Shareholders' equity | Valuation difference on available-for-sale securities | Deferred gains or losses on hedges | Total valuation and translation adjustments | |||
Other retained earnings | Total Retained earnings | |||||||
Retained earnings brought forward | ||||||||
Balance at the beginning of current period | 56,585 | 95,319 | (4,969) | 104,181 | 11,688 | (27) | 11,660 | 115,842 |
Changes of items during the period | ||||||||
Provision of reserve for investment on information technology | (200) | - | - | - | ||||
Dividends of surplus | (5,271) | (5,271) | (5,271) | (5,271) | ||||
Profit | 17,374 | 17,374 | 17,374 | 17,374 | ||||
Purchase of treasury shares | (5,443) | (5,443) | (5,443) | |||||
Disposal of treasury shares | 312 | 450 | 450 | |||||
Cancellation of treasury shares | (8,825) | (8,825) | 9,043 | - | - | |||
Net changes of items other than shareholders' equity | 4,907 | 35 | 4,943 | 4,943 | ||||
Total changes of items during the period | 3,076 | 3,276 | 3,912 | 7,109 | 4,907 | 35 | 4,943 | 12,053 |
Balance at the end of current period | 59,662 | 98,596 | (1,057) | 111,291 | 16,595 | 8 | 16,604 | 127,895 |
(Supplementary information)
Changes of Directors
Changes of Representatives None
Changes of Other Directors (as of June 24, 2026)
Candidates for New Directors Director:Takuji Fukunaga
(Managing Corporate Officer, Paint Finishing System Division Chief General Manager (current position))
Director:Yoshihiro Matsuda
(Managing Corporate Officer, Corporate Planning Headquarters Chief Executive, in charge of Sustainability Promotion (current position))
Retiring Director Director:Masanori Nakagawa Director:Yukinori Hamanaka
Statement for orders-received, net sales of completed construction contracts, and construction carried forward by each division (consolidated)
Millions of yen
Year ended March 31, 2025
(Apr. 1, 2024 - Mar. 31, 2025)
Year ended March 31, 2026
(Apr. 1, 2025 - Mar. 31, 2026)
Increase (decrease)
Amounts
%
Amounts
%
Amounts
%
Orders-received
Green Technology System Division
HVAC for buildings
53,795
19.4
77,129
21.9
23,334
43.4
Industrial HVAC
125,402
45.2
139,458
39.7
14,056
11.2
Total
179,197
64.6
216,588
61.6
37,390
20.9
[Overseas]
[
60,386
]
[
21.8
]
[
72,342
]
[
20.6
]
[
11,955
]
[
19.8
]
Paint Finishing System Division
98,205
35.4
135,151
38.4
36,946
37.6
[Overseas]
[
79,757
]
[
28.8
]
[
113,138
]
[
32.2
]
[
33,380
]
[
41.9
]
Total
277,403
100.0
351,740
100.0
74,336
26.8
[Overseas]
[
140,143
]
[
50.6
]
[
185,480
]
[
52.8
]
[
45,336
]
[
32.4
]
Net sales of completed construction contracts
Green Technology System Division
HVAC for buildings
36,839
13.3
46,186
16.2
9,346
25.4
Industrial HVAC
132,580
48.0
136,856
47.8
4,276
3.2
Total
169,420
61.3
183,043
64.0
13,622
8.0
[Overseas]
[
60,630
]
[
22.0
]
[
61,448
]
[
21.5
]
[
818
]
[
1.3
]
Paint Finishing System Division
106,792
38.7
103,084
36.0
(3,707)
(3.5)
[Overseas]
[
71,004
]
[
25.7
]
[
82,582
]
[
28.9
]
[
11,577
]
[
16.3
]
Total
276,212
100.0
286,127
100.0
9,914
3.6
[Overseas]
[
131,635
]
[
47.7
]
[
144,031
]
[
50.4
]
[
12,395
]
[
9.4
]
Construction carried forward
Green Technology System Division
HVAC for buildings
56,015
23.4
86,958
28.6
30,943
55.2
Industrial HVAC
97,208
40.5
99,307
32.6
2,099
2.2
Total
153,223
63.9
186,265
61.2
33,042
21.6
[Overseas]
[
42,371
]
[
17.7
]
[
52,762
]
[
17.3
]
[
10,390
]
[
24.5
]
Paint Finishing System Division
86,648
36.1
118,140
38.8
31,492
36.3
[Overseas]
[
68,300
]
[
28.5
]
[
98,280
]
[
32.3
]
[
29,980
]
[
43.9
]
Total
239,871
100.0
304,405
100.0
64,534
26.9
[Overseas]
[
110,671
]
[
46.2
]
[
151,042
]
[
49.6
]
[
40,371
]
[
36.5
]
(Note) 1. The amounts of orders received, net sales of completed construction contracts, and construction carried forward are the transacted amount with external customers.
In the previous consolidated fiscal year, there is 23 million yen difference between net sales of completed construction contracts of 169,420 million yen and total sales of 169,443 million yen in the segment information by the Green Technology System Division.
There is 163 million yen difference between net sales of completed construction contracts of 106,792 million yen and total sales of 106,956 million yen in the segment information by Paint Finishing System Division.
Above differences are due to intersegment sales.
In the consolidated fiscal year, there is 133 million yen difference between net sales of completed construction contracts of 183,043 million yen and total sales of 183,176 million yen in the segment information by the Green Technology System Division.
There is 4 million yen difference between net sales of completed construction contracts of 103,084 million yen and total sales of 103,088 million yen in the segment information by Paint Finishing System Division.
Above differences are due to intersegment sales.
4.
Regarding foreign exchange translation of contracts carried forward from previous year in foreign consolidated subsidiaries, fluctuation amount because of foreign exchange is adjusted in the beginning balance of construction contracts carried forward.
Beginning balance of construction contracts carried forward after adjustment in the fiscal year is as follows.
Green Technology System Division
HVAC for buildings
56,015
million yen
Industrial HVAC
96,705
million yen
[ overseas
41,868
million yen]
Sub total
152,720
million yen
[ overseas
41,868
million yen]
Paint Finishing System Division
86,072
million yen
[ overseas
67,724
million yen]
Total
238,793
million yen
[ overseas
109,593
million yen]
Statement for orders-received, net sales of completed construction contracts, and construction carried forward by each division (Non-consolidated)
Millions of yen
Year ended March 31, 2025 (Apr. 1, 2024 - Mar. 31, 2025) | Year ended March 31, 2026 (Apr. 1, 2025 - Mar. 31, 2026) | Increase (decrease) | ||||||||||||||||||
Amounts | % | Amounts | % | Amounts | % | |||||||||||||||
Orders-received | ||||||||||||||||||||
Green Technology System Division | ||||||||||||||||||||
HVAC for buildings | 51,308 | 35.8 | 72,813 | 44.3 | 21,504 | 41.9 | ||||||||||||||
Industrial HVAC | 64,763 | 45.3 | 66,540 | 40.4 | 1,776 | 2.7 | ||||||||||||||
Total | 116,072 | 81.1 | 139,353 | 84.7 | 23,280 | 20.1 | ||||||||||||||
[Overseas] | [ | 289 | ] | [ | 0.2 | ] | [ | 119 | ] | [ | 0.1 | ] | [ | (170) | ] | [ | (58.9) | ] | ||
Paint Finishing System Division | 27,066 | 18.9 | 25,175 | 15.3 | (1,890) | (7.0) | ||||||||||||||
[Overseas] | [ | 10,687 | ] | [ | 7.5 | ] | [ | 5,415 | ] | [ | 3.3 | ] | [ | (5,271) | ] | [ | (49.3) | ] | ||
Total | 143,138 | 100.0 | 164,528 | 100.0 | 21,390 | 14.9 | ||||||||||||||
[Overseas] | [ | 10,977 | ] | [ | 7.7 | ] | [ | 5,534 | ] | [ | 3.4 | ] | [ | (5,442) | ] | [ | (49.6) | ] | ||
Net sales of completed construction contracts | ||||||||||||||||||||
Green Technology System Division | ||||||||||||||||||||
HVAC for buildings | 33,619 | 23.2 | 41,685 | 28.6 | 8,065 | 24.0 | ||||||||||||||
Industrial HVAC | 72,198 | 50.0 | 74,980 | 51.6 | 2,782 | 3.9 | ||||||||||||||
Total | 105,818 | 73.2 | 116,666 | 80.2 | 10,847 | 10.3 | ||||||||||||||
[Overseas] | [ | 818 | ] | [ | 0.6 | ] | [ | 214 | ] | [ | 0.1 | ] | [ | (604) | ] | [ | (73.8) | ] | ||
Paint Finishing System Division | 38,806 | 26.8 | 28,738 | 19.8 | (10,068) | (25.9) | ||||||||||||||
[Overseas] | [ | 4,794 | ] | [ | 3.3 | ] | [ | 10,205 | ] | [ | 7.0 | ] | [ | 5,411 | ] | [ | 112.9 | ] | ||
Total | 144,624 | 100.0 | 145,404 | 100.0 | 779 | 0.5 | ||||||||||||||
[Overseas] | [ | 5,612 | ] | [ | 3.9 | ] | [ | 10,420 | ] | [ | 7.1 | ] | [ | 4,807 | ] | [ | 85.7 | ] | ||
Construction carried forward | ||||||||||||||||||||
Green Technology System Division | ||||||||||||||||||||
HVAC for buildings | 52,895 | 39.1 | 84,023 | 54.4 | 31,127 | 58.8 | ||||||||||||||
Industrial HVAC | 54,927 | 40.5 | 46,487 | 30.1 | (8,440) | (15.4) | ||||||||||||||
Total | 107,823 | 79.6 | 130,510 | 84.5 | 22,686 | 21.0 | ||||||||||||||
[Overseas] | [ | 107 | ] | [ | 0.1 | ] | [ | 12 | ] | [ | 0.0 | ] | [ | (95) | ] | [ | (88.4) | ] | ||
Paint Finishing System Division | 27,567 | 20.4 | 24,005 | 15.5 | (3,562) | (12.9) | ||||||||||||||
[Overseas] | [ | 10,096 | ] | [ | 7.5 | ] | [ | 5,306 | ] | [ | 3.4 | ] | [ | (4,790) | ] | [ | (47.4) | ] | ||
Total | 135,391 | 100.0 | 154,516 | 100.0 | 19,124 | 14.1 | ||||||||||||||
[Overseas] | [ | 10,203 | ] | [ | 7.6 | ] | [ | 5,318 | ] | [ | 3.4 | ] | [ | (4,885) | ] | [ | (47.9) | ] | ||
