1419 タマホーム 2020-07-13 15:00:00
2020年5月期 決算短信補足資料 [pdf]

                       決算短信 補⾜資料
                             Annual Report

                                   2020年5⽉期 連結決算
                          Consolidated Financial Results in FY2019




                                 ⾃ 2019年6⽉1⽇  ⾄ 2020年5⽉31⽇

                                                       <ご注意>
             本資料は、当社の評価を⾏うための参考となる情報提供のみを⽬的としたものです。
                       投資等の最終決定は、ご⾃⾝の判断でなさるようお願い致します。
                        投資の結果等に対する責任は負いかねますのでご了承ください。
             当資料に掲載されている将来に関する記述の部分は、資料作成時点での判断ですが、
                    その内容の完全性・正確性を会社として保証するものではありません。
This report is provided solely for the information of professional analysts who are expected to make their own evaluation of
the company.This report contains forward-looking statements that are based on management's assumptions and beliefs in
       light of the information currently available to it and therefore you should not place undue reliance on them.
 These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our
 actual results, performance or achievements to differ materially from that anticipated in these statements.These factors
           include changes in economic conditions, trends in our major markets, currency exchange rates, etc.
         We accept no liability whatsoever for any direct or consequential loss arising from any use of this report.




                                           タマホーム株式会社
                               ⽬  次 / Contents

1.   主要指標 ・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・   2
     Consolidated Financial Highlights


2.   連結財務諸表
     Consolidated Financial Statements
     (1)連結貸借対照表 ・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・         4
         Consolidated Statement of Financial Position
     (2)連結損益計算書 ・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・         6
         Consolidated Statement of Comprehensive Income
     (3)連結キャッシュ・フロー計算書・・・・・・・・・・・・・・・・・・・・・・・・・・・               7
         Consolidated Statements of Cash Flows
     (4)セグメント情報 ・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・         9
         Segment Information




                                         1
                                                                                             TAMA HOME CO,.LTD.(1419)Annual Report
                                                                                                     Fiscal year ended May 31, 2020
1. 主要指標 / Consolidated Financial Highlights

<売上⾼および利益 / Revenue and Profit>                                                                             (単位︓百万円/Millions of Yen)

                                                                     前期                当期                    増  減 / Variance
                                                               Fiscal Year ended Fiscal Year ended
                                                                 May 31,2019        May 31,2020       ⾦ 額 / Amount       (%)

   売上⾼
                                                                        186,874           209,207             22,332           12.0
    Net sales
   営業利益
                                                                           7,366             9,873             2,506           34.0
    Operating income
   営業利益率
                                                                             3.9%            4.7%                    -            -
    Operating margin
   経常利益
                                                                           6,955             9,754             2,799           40.3
    Ordinary income
   経常利益率
                                                                             3.7%            4.7%                    -            -
    Ordinary margin
   税⾦等調整前四半期純利益
                                                                           5,756             8,205             2,448           42.5
    Income before income taxes and minority interests
    税⾦等調整前四半期純利益率
                                                                             3.1%            3.9%                    -            -
      Income rate before income taxes and minority interests
   親会社株主に帰属する四半期純利益
                                                                           3,934             5,109             1,175           29.9
    Income attributable to owners of parent
    親会社株主に帰属する四半期純利益率
                                                                             2.1%            2.4%                    -            -
      Income rate attributable to owners of parent
   1株当たり四半期利益(円)
                                                                          130.89            172.76             41.87           32.0
    Net incomeper share(Yen)
   潜在株式調整後1株当たり四半期利益
                                                                                -                 -                  -            -
    Diluted net income per share
   ⾃⼰資本四半期純利益率
                                                                          23.4%             26.0%                    -            -
    Return on equity
   総資産経常利益率
                                                                             7.7%           10.2%                    -            -
    Ordinary income to total assets ratio


<財政状態 / Financial Position>
                                                                     前期                当期                    増  減 / Variance
                                                               Fiscal Year ended Fiscal Year ended
                                                                 May 31,2019        May 31,2020       ⾦ 額 / Amount       (%)

   総資産
                                                                          89,497          101,713             13,407           15.0
    Total assets
   純資産
                                                                          18,190            21,232             3,042           16.7
    Net assets
   ⾃⼰資本⽐率
                                                                          20.3%             20.8%               0.3%              -
    Equity ratio
   1株当たりの純資産
                                                                          603.47            718.95            115.48           19.1
    Total equity per share of common stock


<キャッシュ・フローの状況 / Conditions of Cash Flows>
                                                                     前期                当期             増 減 / Variance
                                                               Fiscal Year ended Fiscal Year ended
                                                                 May 31,2019        May 31,2020       ⾦ 額 / Amount

   営業活動によるキャッシュ・フロー
                                                                          12,525             2,201          △ 10,323
    Net cash provided by (used in)operating activities
   投資活動によるキャッシュ・フロー
                                                                       △ 1,531            △ 3,494            △ 1,962
    Net cash provided by (used in)investing activities
   フリー・キャッシュ・フロー
                                                                          10,993          △ 1,292           △ 12,285
    Free cash flow
   財務活動によるキャッシュフロー
                                                                      △ 15,605               5,274            20,879
    Net cash provided by (used in)financing activities
   現⾦及び現⾦同等物期末残⾼
                                                                          27,013            30,993             3,979
    Cash and cash equivalents at end of period




                                                                         2
<通期(年間)業績予想 / Consolidated financial forecasts for the fiscal year ending May 31, 2020>
                                                                                       来期予想                     増  減 / Variance
                                                                     当期実績
                                                                                      Next term
                                                                 This term results
                                                                                      expectation         ⾦ 額 / Amount      (%)

   売上⾼
                                                                          209,207           195,000            △ 14,207            -6.8%
    Net sales
   営業利益
                                                                            9,873             7,500             △ 2,373           -24.0%
    Total accumulated other comprehensive income
   経常利益
                                                                            9,754             7,200             △ 2,554           -26.2%
    Ordinary income
   親会社株主に帰属する当期純利益
                                                                            5,109             4,000             △ 1,109           -21.7%
    Net income (loss)
   1株当たり当期純利益(円)
                                                                           172.76            135.80             △ 37.68           -21.8%
    Income (loss) per share of common stock (Yen)
   1株当たり配当⾦(円)
                                                                               70.0            60.0              △ 10.0           -14.3%
    Cash dividends per share of common stock applicable to the
    中間配当(円)
                                                                                0.0                 0.0             0.0                -
     Interim dividend(Yen)
    期末配当(円)
                                                                               70.0            60.0              △ 10.0                -
     Year-end dividend(Yen)
    年間配当(円)
                                                                               70.0            60.0              △ 10.0           -14.3%
     Annual dividend(Yen)




                                                                           3
                                                                                                         TAMA HOME CO,.LTD.(1419)Annual Report
                                                                                                                   Fiscal year ended May 31, 2020
2. 連結財務諸表 / Consolidated Financial Statements
(1) 連結貸借対照表 / Consolidated Statement of Financial Position
                                                                                                                   (単位︓百万円 / Millions of Yen)
                                                                                  前期末                       当期末              増  減
                                                                            As of 5/31/2019            As of 5/31/2020           Variance
                                                                         ⾦ 額            構成⽐           ⾦ 額         構成⽐       ⾦ 額          増減
                                                                         Amount         (%)           Amount      (%)       Amount          (%)

資産の部
  Assets
 流動資産
  Current assets
    現⾦及び預⾦
                                                                           27,013                       30,993                 3,979
     Cash and deposits
    受取⼿形・完成⼯事未収⼊⾦等
                                                                            1,278                        1,357                    78
     Notes receivable, accounts receivable from completed construction

    営業貸付⾦
                                                                            4,959                        6,801                 1,842
     Operating loans
    販売⽤不動産
                                                                            8,191                        6,377               △ 1,814
     Real estate for sale
    未成⼯事⽀出⾦
                                                                           11,048                       11,873                   824
     Cost on uncompleted construction contracts
    仕掛販売⽤不動産
                                                                            8,645                       16,300                 7,655
     Real estate for sale in prosess
    その他のたな卸資産
                                                                               502                        479                   △ 22
     Other inventories
    その他
                                                                            1,283                        1,342                    59
     Other
    貸倒引当⾦
                                                                               △2                         △6                     △4
     Allowance for doubtful accounts

               流動資産合計 / Total current assets                               62,920              70.3     75,519       74.2     12,599          20.0

 固定資産
  Noncurrent assets
    有形固定資産
                                                                           19,778                       19,434                △ 343
     Property, plant and equipment
    無形固定資産
                                                                               117                        832                    714
     Intangible assets
    投資その他の資産
                                                                            6,680                        5,926                △ 754
     Investments and other assets

             固定資産合計 / Total noncurrent assets                              26,577              29.7     26,193       25.8     △ 383          △ 1.4


                      資産合計 / Total assets                                  89,497             100.0    101,713      100.0     12,215          13.6




                                                                           4
                                                                                                   TAMA HOME CO,.LTD.(1419)Annual Report
                                                                                                           Fiscal year ended May 31, 2020

                                                                                                              (単位︓百万円 / Millions of Yen)
                                                                               前期末                    当期末
                                                                                                                              増  減
                                                                        As of 5/31/2019           As of 5/31/2020
                                  科 ⽬
                                                                       ⾦ 額         構成⽐           ⾦ 額         構成⽐          ⾦ 額          増減
                                                                       Amount        (%)         Amount       (%)         Amount       (%)
負債の部
  Liabilities
  流動負債
   Current liabilities
      ⽀払⼿形・⼯事未払⾦等
       Notes payable, accounts payable for construction                 14,528                    14,260                    △ 268
       contracts and other
      短期借⼊⾦
                                                                         8,585                    15,336                    6,751
       Short-term loans payable
      1年内償還予定の社債
                                                                                -                         -                        -
       Current portion of bonds
      1年内返済予定の⻑期借⼊⾦
                                                                         3,907                     3,785                    △ 122
       Current portion of long-term loans payable
      未払法⼈税等
                                                                         2,071                     2,389                      318
       Income taxes payable
      未成⼯事受⼊⾦
                                                                        23,191                    22,977                    △ 214
       Advances received on uncompleted construction contracts
      完成⼯事補償引当⾦
                                                                         1,230                     1,362                      131
       Provision for warranties for completed construction
      賞与引当⾦
                                                                              146                    191                        44
       Provision for bonuses
      その他
                                                                         7,029                     8,543                    1,513
       Other

                   流動負債合計 / Total long-term liabilities                 60,691         67.8       68,847        67.7        8,155        13.4

  固定負債
   Long-term liabilities
      ⻑期借⼊⾦
                                                                         7,346                     8,263                      916
       Long-term loans payable
      資産除去債務
                                                                         1,558                     1,567                           9
       Asset retirement obligations
      その他
                                                                         1,710                     1,801                        91
       Other

                   固定負債合計 / Total long-term liabilities                 10,615         11.9       11,633        11.4        1,017            9.6


                         負債合計 / Total liabilities                       71,307         79.7       80,480        79.1        9,172        12.9

純資産の部
  Net assets
  株主資本
   Shareholdersʼ equity
      資本⾦
                                                                         4,310                     4,310                           -
       Capital stock
      資本剰余⾦
                                                                         4,357                     4,280                     △ 77
       Capital surplus
      利益剰余⾦
                                                                         9,076                    12,228                    3,152
       Retained earnings
      ⾃⼰株式
                                                                                -                    △0                            0
       Treasury shares

                   株主資本合計 / Total long-term liabilities                 17,743         19.8       20,818        20.5        3,074        17.3

  その他の包括利益累計額
   Accumulated other comprehensive income(loss)
      その他有価証券評価差額⾦
                                                                                4                     20                        15
       Unrealized gain(loss) on available-for-sale securitie
      繰延ヘッジ損益
                                                                                3                         0                   △3
       Deferred gain(loss) on derivatives under hedge accounting
      為替換算調整勘定
                                                                              385                    338                     △ 47
       Foreign currency translation adjustments

 その他の包括利益累計額合計 / Total accumulated other comprehensive income (loss)          393          0.4       358            0.4      △ 35       △ 8.9

  ⾮⽀配株主持分
                                                                               52          0.1        55            0.1            2         5.3
   Non-controlling interests

                        純資産合計 / Total net assets                        18,190         20.3       21,232        20.9        3,042        16.7


                負債純資産合計 / Total liabilities and net assets              89,497        100.0      101,713       100.0       12,215        13.6




                                                                          5
                                                                                                 TAMA HOME CO,.LTD.(1419)Annual Report
                                                                                                            Fiscal year ended May 31, 2020


(2) 連結損益計算書 / Consolidated Statement of Comprehensive Income
                                                                                                            (単位︓百万円 / Millions of Yen)
                                                                                         連結会計年度/fiscal year ended
                                                                    5/31/2019                   5/31/2020              増減 / Variance
                                                                 ⾦ 額              百分⽐                    百分⽐         ⾦ 額          百分⽐
                                                                                              ⾦ 額
                                                                 Amount           (%)                    (%)         Amount       (%)
売上⾼
                                                                  186,874          100.0      209,207       100.0      22,332          12.0
 Net sales
 売上原価
                                                                  140,873           75.4      159,269        76.1      18,396          13.1
  Cost of sales
   売上総利益
                                                                   46,000           24.6       49,937        23.9       3,936           8.6
    Gross profit
   販売費及び⼀般管理費
                                                                   38,633           20.7       40,064        19.2       1,430           3.7
    Selling, general and administrative expenses
  営業利益
                                                                    7,366               3.9     9,873          4.7      2,506             -
   Operating income
     営業外収益合計
                                                                     260                0.1      459           0.2        198          76.3
      Total other income
     営業外費⽤合計
                                                                     672                0.4      578           0.3      △ 94       △ 14.0
      Total other expenses
  経常利益
                                                                    6,955               3.7     9,754          4.7      2,799             -
   Ordinary income
      固定資産売却益
                                                                          -                         5                         5
       Gain on sales of noncurrent assets
      事業撤退損戻⼊⾦
                                                                       82                            -                        -
       Reversal of loss on business withdrawal
      投資有価証券売却益
                                                                          -                         3                         -
       Gain on sales of investment securities
     特別利益合計
                                                                       82               0.0         9          0.0      △ 73       △ 88.8
      Total extraordinary income
      固定資産売却損
                                                                          -                          -                        -
       Loss from sale of fixed assets
      固定資産除却損
                                                                       39                        118                       78
       Loss on cancellation of lease contracts
      投資有価証券評価損
                                                                          -                      948                          -
       Loss on valuation of investment securities
      リース解約損
                                                                       14                           17                        3
       Loss on cancellation of lease contracts
      減損損失
                                                                     987                         360                   △ 627
       Impairment loss
      事業撤退損
                                                                          -                      112                      112
       Loss on business withdrawal
      関係会社出資⾦売却損
                                                                     238                             -                        -
        Loss on sales of stocks of subsidiaries and affiliates
     特別損失合計
                                                                    1,281               0.7     1,558          0.7        277          21.7
      Total extraordinary loss
  税⾦等調整前四半期純利益
                                                                    5,756               3.1     8,205          3.9      2,448             -
   Income before income taxes
    法⼈税、住⺠性及び事業税
                                                                    2,332                       3,324                     992
     Income taxes̶current
    法⼈税等調整額
                                                                   △ 529                       △ 244                      285
     Income taxes̶deferred
  法⼈税等合計
                                                                    1,802               1.0     3,080          1.5      1,277          70.8
   Total income taxes
  ⾮⽀配株主に帰属する四半期純利益
                                                                       19               0.0         15         0.0       △3        △ 18.7
   Net income (loss) attributable to non-controlling interests

  親会社株主に帰属する四半期純利益
                                                                    3,934               2.1     5,109          2.4      1,175             -
   Net income (loss) attributable to owners of parent




                                                                              6
                                                                                     TAMA HOME CO,.LTD.(1419)Annual Report
                                                                                             Fiscal year ended May 31, 2020


(3) 連結キャッシュ・フロー計算書 / Consolidated Statement of Cash Flows
                                                                                                 (単位︓百万円 / Millions of Yen)
                                                                                                   連結会計年度
                                                                                                 Fiscal year ended
                                                                                     5/31/2019       5/31/2020
                                                                                                                      増 減
                                                                                      ⾦ 額             ⾦ 額
                                                                                                                     Variance
                                                                                      Amount          Amount
営業活動によるキャッシュ・フロー
 Operating activities
  税⾦等調整前当期純利益
                                                                                          5,756           8,205           2,448
   Income before income taxes and minority interests
  減価償却費
                                                                                          1,775           1,550          △ 224
   Depreciation and amortization
  減損損失
                                                                                            987             360          △ 627
   Impairment loss
  固定資産除却損
                                                                                               39           118                 78
   Loss on retirement of noncurrent assets
  リース解約損
                                                                                               14              17               3
   Lease contract cancellation of a contract loss
  投資有価証券評価損益(△は益)
                                                                                                 -          948             948
   Gain and loss on valuation of investment securities
  事業撤退損
                                                                                                 -          112             112
   Loss on business withdrawal

  関係会社出資⾦売却損                                                                                238                  -       △ 238

  のれん償却額
                                                                                                 9               -          △9
   Amortization of goodwill
  貸倒引当⾦の増減額(△は減少)
                                                                                            △8                 10               19
   Increase (decrease) in allowance for doubtful accounts
  完成⼯事補償引当⾦の増減額(△は減少)
                                                                                            193             131           △ 61
   Increase (decrease) in provision for warranties for completed constructions
  受取利息及び受取配当⾦
                                                                                            △8              △5                  3
   Interest and dividends income
  ⽀払利息
                                                                                            336             207          △ 128
   Interest expenses
  営業債権の増減額(△は増加)
                                                                                        △ 1,827         △ 1,920           △ 93
   Decrease (increase) in trade accounts receivable
  たな卸資産の増減額(△は増加)
                                                                                        △ 2,243         △ 6,643        △ 4,399
   Decrease (increase) in inventories
  仕⼊債務の増減額(△は減少)
                                                                                          1,735           △ 268        △ 2,003
   Increase (decrease) in trade accounts payable
  未成⼯事受⼊⾦の増減額(△は減少)
                                                                                          5,936           △ 214        △ 6,150
   Increase (decrease) in advances received on uncompleted construction contract

  その他
                                                                                          1,046           2,837           1,790
   Other

       ⼩計 / Sub total                                                                    13,981           5,450        △ 8,531

  利息及び配当⾦の受取額
                                                                                                 8               3          △5
   Interest and dividends received
  利息の⽀払額
                                                                                          △ 324           △ 212             112
   Interest expenses paid
  リース解約損の⽀払額
                                                                                           △ 14            △ 17             △3
   Income taxes―paid
  法⼈税等の⽀払額
                                                                                        △ 1,132         △ 3,027        △ 1,895
   Payments for loss on cancellation of lease contracts
  その他
                                                                                                 7               6              0
   Other
     営業活動によるキャッシュ・フロー
                                                                                         12,525           2,201       △ 10,323
      Net cash provided by (used in)operating activities




                                                                                 7
                                                                                        TAMA HOME CO,.LTD.(1419)Annual Report
                                                                                                Fiscal year ended May 31, 2020


(3) 連結キャッシュ・フロー計算書 / Consolidated Statement of Cash Flows
                                                                                                    (単位︓百万円 / Millions of Yen)
                                                                                                      連結会計年度
                                                                                                    Fiscal year ended
                                                                                        5/31/2019       5/31/2020
                                                                                                                         増 減
                                                                                         ⾦ 額             ⾦ 額
                                                                                                                        Variance
                                                                                         Amount          Amount
投資活動によるキャッシュ・フロー
 Investing activities
  有形固定資産の取得による⽀出
                                                                                           △ 1,393         △ 2,679        △ 1,286
   Purchase of property, plant and equipment
  有形固定資産の売却による収⼊
                                                                                                  54           131                 77
   Proceeds from sales of property, plant and equipment
  投資有価証券の取得による⽀出
                                                                                              △ 33           △ 140          △ 106
   Purchase of investment securities
  投資有価証券の売却による収⼊
                                                                                                    -               8              8
   Proceeds from sales of investment securities
  連結の範囲の変更を伴う関係会社出資⾦の売却による収⼊
   Proceeds from sales of investments in subsidiaries resulting in change in scope of               4               -              0
  consolidation
  貸付⾦の回収による収⼊
                                                                                                    5               3          △2
   Collection of loans receivable
  その他
                                                                                             △ 169           △ 818          △ 648
   Other
     投資活動によるキャッシュ・フロー
                                                                                           △ 1,531         △ 3,494        △ 1,962
      Net cash provided by (used in) investing activities
財務活動によるキャッシュ・フロー
 Financing activities
  短期借⼊⾦の純増減額(△は減少)
                                                                                               109           6,751           6,641
   Increase (decrease) in short-term loans payable
  ⻑期借⼊れによる収⼊
                                                                                             5,784           6,103             318
   Proceeds from long-term loans payable
  ⻑期借⼊⾦の返済による⽀出
                                                                                          △ 19,880         △ 5,308          14,572
   Repayment of long-term loans payable
  社債の償還による⽀出
                                                                                             △ 100                  -          100
   Redemption of bonds
  ⾃⼰株式の取得による⽀出
                                                                                                    -        △ 893          △ 893
   Purchase of treasury stock
  配当⾦の⽀払額
                                                                                           △ 1,349         △ 1,140             208
   Dividends paid
  ⾮⽀配株主からの払込みによる収⼊
                                                                                                    6               3          △2
   Proceeds from non-controlling interests for additional shares
  少数株主持分への配当⾦の⽀払額
                                                                                                    -         △ 17                 0
    Cash dividends paid to minority shareholders
  ⾮⽀配株主への払戻による⽀出
                                                                                                  △0                -              0
   Cash dividends paid to non-controling interests
  割賦債務の返済による⽀出
                                                                                              △ 35            △ 11                 24
   Repayments of installment payables
  その他
                                                                                             △ 138           △ 212           △ 74
   Other
     財務活動によるキャッシュ・フロー
                                                                                          △ 15,605           5,274          20,879
      Net cash provided by (used in) financing activities
現⾦及び現⾦同等物に係る換算差額
                                                                                               △1              △2                  0
 Effect of exchange rate change on cash and cash equivalents
現⾦及び現⾦同等物に係る増減額(△は減少)
                                                                                           △ 4,613           3,979           8,593
 Net increase (decrease) in cash and cash equivalents
現⾦及び現⾦同等物の期⾸残⾼
                                                                                            31,627          27,013        △ 4,613
 Cash and cash equivalents, at the beginning of the term
現⾦及び現⾦同等物の期末残⾼
                                                                                          27,013            30,993           3,979
 Cash and cash equivalents, at the end of the term
(注)連結キャッシュ・フロー計算書の△は、現⾦及び現⾦同等物の流出を⽰しております。
※ “△” in the consolidated cash flow statement indicates the outflow amount of cash and cash equivalents.




                                                                        8
                                                                                TAMA HOME CO,.LTD.(1419)Annual Report
                                                                                           Fiscal year ended May 31, 2020
(3) セグメント情報 / Segment Information
    報告セグメントの概要 / Overview of major products and services of reportable segments


当社の報告セグメントは、当社の構成単位のうち分離された財務情報が⼊⼿可能であり、取締役会が経営資源の配分の決定及び業績を
評価するために、定期的に検討を⾏う対象となっているものであります。


当社は、住宅の建築請負をはじめとして多分野にわたる総合的な事業展開を⾏っており、その報告セグメントは、事業領域を基礎とし
た製品・サービス別に「その他」の事業領域を除いた「住宅事業」「不動産事業」「⾦融事業」「エネルギー事業」の4つで構成して
おります。


「住宅事業」は、⼾建住宅の建築請負、リフォームを⾏っております。


「不動産事業」は、⼾建分譲・マンションの開発・分譲、賃貸ビルのサブリース、オフィス区分所有権の販売、不動産仲介を⾏ってお
ります。


「⾦融事業」は、⽕災保険、⽣命保険等の保険代理業、住宅購⼊者向けつなぎ融資を⾏っております。


「エネルギー事業」は、メガソーラー発電施設の運営、経営を⾏っております。


The reportable segments are constituent units of the Group for which separate financial information is obtained and
examined on a regular basis by the Board of Directors, the chief operation decision maker, to determine the allocation of
management resources and evaluate the business performance.


The TamaHome Group develops and provides products and services that enrich the daily lives of our customers based on
the core theme of housing construction.


In accordance with the medium-term management plan, the Group has categorized “Housing” and “Non-housing” as its
business domains.

 上記のように決定された報告セグメントにおける主な事業内容は次の通りであります。
  報告セグメント                      主な事業内容
                      注⽂住宅の建築請負、リフォーム⼯事等の請負、外構⼯事等付帯⼯事の紹介、
住宅事業
                      プレカットCAD⼊⼒・図⾯作成等の設計⽀援事業
                      分譲宅地・⼾建分譲の販売、マンションの企画・開発・販売、
不動産事業
                      オフィスビルの転貸事業、オフィス区分所有権販売

⾦融事業                  ⽕災保険等の保険代理店業務、注⽂住宅購⼊者向けつなぎ融資


エネルギー事業               メガソーラー発電施設の運営、経営


 The main products and services for each “reportable segment” described above are as follows:
Reportable Segment                                    Major Products and Services
                      ● Construction contractor for custom-built homes
                      ● Contractor for home renovation and other work
  Housing
                      ● Referrals for ancillary services and construction such as landscaping work
                      ● Support of drawing with CAD
                      ● Sale of residential lots and detached homes
                      ● Planning, development and sale of condominiums
  Real estate
                      ● Subleasing of office buildings
                      ● Sale of comparted ownership of office floors
                      ● Insurance agency services for fire, earthquake, as well as additional policies and
  Financial             agency services
                      ● Bridge loans for customers purchasing custombuilt homes

  Energy              ● Administration of mega solar generation facilities, management




                                                         9
                                                                                                               TAMA HOME CO,.LTD.(1419)Annual Report
                                                                                                                       Fiscal year ended May 31, 2020

① セグメント収益及び業績 / Segment revenues and results
                                                                                                                            (単位︓百万円 / Millions of Yen)
前連結会計年度 / Fiscal year ended May 31, 2019 
                                         報告セグメント / Segment                                                                                            連結財務諸
                                                                                                                    その他        合計        調整額
                                                住宅事業       不動産事業         ⾦融事業            エネルギー事業         計                                            表計上額
                                                                                                                    Other      Total    Adjustments
                                                Housing    Real estate   Financial        Energy       Sub total                                      All operations


 売上⾼ / Revenue

 (1) 外部顧客に対する売上⾼
                                                151,647       26,640        1,165             882      180,336       6,538 186,874                - 186,874
 Revenue from external customers
 (2) セグメント間の売上収益
                                                    282          202                 -             -          484    8,569      9,053 △ 9,053                     -
  Inter-segment

                 計 / Total                      151,929       26,843        1,165             882      180,820      15,107 195,928 △ 9,053 186,874

 セグメント利益⼜は損失(△)
                                                    801        5,553           432            327         7,115        135      7,251         115          7,366
  Segment profit before tax
 セグメント利益率
                                                   0.5%       20.8%        37.1%           37.1%           3.9%      2.1%       3.9%              -        3.9%
 Segment profit before tax ratio

当連結会計年度 / Fiscal year ended May 31, 2020
                                                              報告セグメント / Segment                                                                       連結財務諸
                                                                                                                    その他        合計        調整額
                                                住宅事業       不動産事業         ⾦融事業            エネルギー事業         計                                            表計上額
                                                                                                                    Other      Total    Adjustments
                                                Housing    Real estate   Financial        Energy       Sub total                                      All operations


 売上⾼ / Revenue

 (1) 外部顧客に対する売上⾼
                                                167,099       33,427        1,434             791      202,752       6,454 209,207                - 209,207
 Revenue from external customers
 (2) セグメント間の売上収益
                                                    318            61                -             -          379    9,211      9,590 △ 9,590                     -
  Inter-segment

                 計 / Total                      167,417       33,488        1,434             791      203,132      15,666 218,798 △ 9,590 209,207

 セグメント利益
                                                  3,775        4,726           564            206         9,272        513      9,786           86         9,873
  Segment profit before tax
 セグメント利益率
                                                   2.3%       14.1%        39.4%           26.1%           4.6%      8.0%       4.7%              -        4.7%
 Segment profit before tax ratio

<参考> 前年同期との増減⽐較は、次の通りです︓
 Ref : Difference between the results of the quarter under review and the same period the previous year is as follows:
                                                              報告セグメント / Segment                                                                       連結財務諸
                                                                                                                    その他        合計        調整額
                                                住宅事業       不動産事業         ⾦融事業            エネルギー事業         計                                            表計上額
                                                                                                                    Other      Total    Adjustments
                                                Housing    Real estate   Financial        Energy       Sub total                                      All operations


 売上⾼ / Revenue

 (1) 外部顧客に対する売上⾼
                                                 15,451        6,786           269          △ 91         22,416      △ 83      22,332             -      22,332
 Revenue from external customers
 (2) セグメント間の売上収益
                                                      36      △ 141                  -             -     △ 104         641        536      △ 536                  -
  Inter-segment

               増減計 / Total                       15,488        6,645           269          △ 91         22,311        558     22,869     △ 536          22,332

 セグメント利益⼜は損失(△)
                                                  2,973       △ 827            131         △ 120          2,157        377      2,534       △ 28           2,506
  Segment profit before tax
 セグメント利益率の増減
                                                   1.7%        -6.7%         2.2%         -11.0%           0.6%      5.9%       0.8%              -        0.8%
   Variance of segment profit before tax ratio




                                                                              10
                                                                                      TAMA HOME CO,.LTD.(1419)Annual Report
                                                                                              Fiscal year ended May 31, 2020

② 主要な製品及び役務からの売上収益 / Revenue from major products and services

                                                連結会計年度
                                              Fiscal year ended                       増 減
                                                                                    Variance
                                       5/31/2019             5/31/2020
                                     ⾦額                    ⾦額                    ⾦額
                                              (%)                   (%)                   (%)
                                    Amount                Amount                Amount
全事業の製品別明細 / Revenue from all operations

住宅事業 / Housing                      151,929        81.3   167,417        80.0    15,488        10.2

    注⽂住宅
                                    144,872               158,480                13,607
     Custom-built homes
    リフォーム
                                      5,504                 7,100                 1,595
     Home renovation
    その他売上
                                      1,553                 1,837                   284
     Other

⾮住宅事業 / Non housing                  43,998        23.5    51,380        24.6     7,381        16.8

    不動産事業
                                     26,843                33,488                 6,645
     Real estate
    ⾦融事業
                                      1,165                 1,434                   269
     Financial
    エネルギー事業
                                        882                   791                 △ 91
     Energy
    その他事業
                                     15,107                15,666                   558
     Other

       調整 / Adjustments             △ 9,053           -   △ 9,590           -    △ 536            -

外部顧客からの売上収益
                                    186,874     100.0     209,207    100.0       22,332        12.0
Total revenue from all operations




                                                             11