1419 タマホーム 2021-07-12 15:00:00
2021年5月期 決算短信補足資料 [pdf]

                        決算短信 補⾜資料
                              Annual Report

                                   2021年5⽉期 連結決算
                          Consolidated Financial Results in FY2020




                                  自 2020年6⽉1⽇  ⾄ 2021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 interim 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, 2021
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 31,2020       May 31,2021       ⾦ 額 / Amount        (%)

   売上⾼
                                                                        209,207           218,092             8,885              4.2
    Net sales
   営業利益
                                                                           9,873            10,999            1,125             11.4
    Operating income
   営業利益率
                                                                           4.7%              5.0%                   -              -
    Operating margin
   経常利益
                                                                           9,754            11,093            1,338             13.7
    Ordinary income
   経常利益率
                                                                           4.7%              5.1%                   -              -
    Ordinary margin
   税⾦等調整前当期純利益
                                                                           8,205            10,353            2,148             26.2
    Income before income taxes and minority interests
    税⾦等調整前当期純利益率
                                                                           3.9%              4.7%                   -              -
      Income rate before income taxes and minority interests
   親会社株主に帰属する当期純利益
                                                                           5,109             7,168            2,058             40.3
    Income attributable to owners of parent
    親会社株主に帰属する当期純利益率
                                                                           2.4%              3.3%                   -              -
      Income rate attributable to owners of parent
   1株当たり当期純利益(円)
                                                                          172.76            243.35            70.59             40.9
    Net income per share(Yen)
   潜在株式調整後1株当たり当期純利益
                                                                               -                 -                  -              -
    Diluted net income per share
   自⼰資本当期純利益率
                                                                          26.0%             30.3%                   -              -
    Return on equity
   総資産経常利益率
                                                                          10.2%             11.0%                   -              -
    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 31,2020       May 31,2021       ⾦ 額 / Amount        (%)

   総資産
                                                                        101,713           100,216           △ 1,497            △ 1.5
    Total assets
   純資産
                                                                          21,232            26,214            4,982             23.5
    Net assets
   自⼰資本⽐率
                                                                          20.8%             26.1%              5.3%                -
    Equity ratio
   1株当たりの純資産
                                                                          718.95            887.47           168.52             23.4
    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 31,2020       May 31,2021       ⾦ 額 / Amount

   営業活動によるキャッシュ・フロー
                                                                           2,201            17,639           15,437
    Net cash provided by (used in)operating activities
   投資活動によるキャッシュ・フロー
                                                                       △ 3,494            △ 1,520             1,973
    Net cash provided by (used in)investing activities
   フリー・キャッシュ・フロー
                                                                       △ 1,292              16,118           17,410
    Free cash flow
   財務活動によるキャッシュフロー
                                                                           5,274         △ 14,436          △ 19,711
    Net cash provided by (used in)financing activities
   現⾦及び現⾦同等物期末残⾼
                                                                          30,993            32,681            1,688
    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, 2022>
                                                                                           来期予想                   増  減 / Variance
                                                                            当期実績
                                                                                          Next term
                                                                      This term results
                                                                                          expectation       ⾦ 額 / Amount       (%)

   売上⾼
                                                                               218,092          225,000             6,907             3.2
    Net sales
   営業利益
                                                                                10,999           11,300               300             2.7
    Total accumulated other comprehensive income
   経常利益
                                                                                11,093           11,300               206             1.9
    Ordinary income
   親会社株主に帰属する当期純利益
                                                                                 7,168            7,300               131             1.8
    Net income (loss)
   1株当たり当期純利益(円)
                                                                                243.35           247.83              4.47             1.8
    Income (loss) per share of common stock (Yen)
   1株当たり配当⾦(円)
                                                                                 100.0            110.0              10.0            10.0
    Cash dividends per share of common stock applicable to the year
    中間配当(円)
                                                                                      -                 -                  -            -
     Interim dividend(Yen)
    期末配当(円)
                                                                                 100.0            110.0              10.0            10.0
     Year-end dividend(Yen)
    年間配当(円)
                                                                                 100.0            110.0              10.0            10.0
     Annual dividend(Yen)




                                                                        3
                                                                                                     TAMA HOME CO,.LTD.(1419)Annual Report
                                                                                                             Fiscal year ended May 31, 2021
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
                                                                              2020/5/31              2021/5/31               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
                                                                             30,993                 32,681                  1,688
     Cash and deposits
    受取⼿形・完成⼯事未収⼊⾦等
                                                                              1,357                  1,294                  △ 63
     Notes receivable, accounts receivable from completed construction
    営業貸付⾦
                                                                              6,801                  7,200                   399
     Operating loans
    販売⽤不動産
                                                                              6,377                  9,234                  2,857
     Real estate for sale
    未成⼯事⽀出⾦
                                                                             11,873                 12,054                   180
     Cost on uncompleted construction contracts
    仕掛販売⽤不動産
                                                                             16,300                 10,225               △ 6,075
     Real estate for sale in prosess
    その他のたな卸資産
                                                                               479                    599                    119
     Other inventories
    その他
                                                                              1,342                  1,321                  △ 21
     Other
    貸倒引当⾦
                                                                               △6                     △8                     △1
     Allowance for doubtful accounts

                流動資産合計 / Total current assets                                75,519        74.2     74,603        74.4     △ 916         △ 1.2

 固定資産
  Noncurrent assets
    有形固定資産
                                                                             19,434                 18,732                 △ 702
     Property, plant and equipment
    無形固定資産
                                                                               832                    953                    121
     Intangible assets
    投資その他の資産
                                                                              5,926                  5,926                        0
     Investments and other assets

             固定資産合計 / Total noncurrent assets                                26,193        25.8     25,612        25.6     △ 580         △ 2.2

                       資産合計 / Total assets                                101,713         100.0    100,216       100.0   △ 1,497         △ 1.5




                                                                         4
                                                                                                       TAMA HOME CO,.LTD.(1419)Annual Report
                                                                                                                  Fiscal year ended May 31, 2021


                                                                                                                  (単位︓百万円 / Millions of Yen)
                                                                                前期末                      当期末
                                                                                                                                  増  減
                                                                             2020/5/31                2021/5/31
                                   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                      14,260                   15,301                    1,041
       contracts and other
      短期借⼊⾦
                                                                             15,336                   12,588                  △ 2,748
       Short-term loans payable
      1年内返済予定の⻑期借⼊⾦
                                                                              3,785                     356                   △ 3,429
       Current portion of long-term loans payable
      未払法人税等
                                                                              2,389                    2,858                     468
       Income taxes payable
      未成⼯事受⼊⾦
                                                                             22,977                   25,880                    2,903
       Advances received on uncompleted construction contracts
      完成⼯事補償引当⾦
                                                                              1,362                    1,341                    △ 21
       Provision for warranties for completed construction
      賞与引当⾦
                                                                               191                      244                        53
       Provision for bonuses
      その他
                                                                              8,543                    9,792                    1,248
       Other

                   流動負債合計 / Total long-term liabilities                      68,847       67.7        68,363       68.2        △ 484       △ 0.7

  固定負債
   Long-term liabilities
      ⻑期借⼊⾦
                                                                              8,263                    2,140                  △ 6,122
       Long-term loans payable
      資産除去債務
                                                                              1,567                    1,816                     248
       Asset retirement obligations
      その他
                                                                              1,801                    1,681                   △ 120
       Other

                   固定負債合計 / Total long-term liabilities                      11,633       11.4         5,638           5.6    △ 5,994     △ 51.5

                           負債合計 / Total liabilities                          80,480       79.1        74,001       73.8       △ 6,479      △ 8.1

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
                                                                              4,280                    4,280                          -
       Capital surplus
      利益剰余⾦
                                                                             12,228                   17,334                    5,106
       Retained earnings
      自⼰株式
                                                                                △0                       △0                           -
       Treasury shares

                   株主資本合計 / Total long-term liabilities                      20,818       20.5        25,924       25.9         5,106       24.5

  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
                                                                                20                       19                      △1
       Unrealized gain(loss) on available-for-sale securitie
      繰延ヘッジ損益
                                                                                    0                        3                        3
       Deferred gain(loss) on derivatives under hedge accounting
      為替換算調整勘定
                                                                               338                      193                    △ 144
       Foreign currency translation adjustments

 その他の包括利益累計額合計 / Total accumulated other comprehensive income (loss)           358            0.4       216            0.2     △ 142      △ 39.7

  非⽀配株主持分
                                                                                55            0.1        73            0.1         18       32.3
   Non-controlling interests

                         純資産合計 / Total net assets                            21,232       20.9        26,214       26.2         4,982       23.5

                負債純資産合計 / Total liabilities and net assets                  101,713      100.0       100,216      100.0       △ 1,497      △ 1.5




                                                                       5
                                                                                              TAMA HOME CO,.LTD.(1419)Annual Report
                                                                                                         Fiscal year ended May 31, 2021


(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
                                                                      2020/5/31              2021/5/31               増減 / Variance
                                                                 ⾦ 額          百分⽐         ⾦ 額          百分⽐         ⾦ 額        増減率
                                                                 Amount       (%)         Amount       (%)         Amount      (%)
売上⾼
                                                                  209,207         100.0    218,092       100.0        8,885           4.2
 Net sales
 売上原価
                                                                  159,269          76.1    165,872        76.1        6,603           4.1
  Cost of sales
   売上総利益
                                                                     49,937        23.9     52,219        23.9        2,282           4.6
    Gross profit
   販売費及び⼀般管理費
                                                                     40,064        19.2     41,220        18.9        1,156           2.9
    Selling, general and administrative expenses
  営業利益
                                                                      9,873         4.7     10,999           5.0      1,125             -
   Operating income
     営業外収益合計
                                                                       459          0.2       453            0.2       △6        △ 1.4
      Total other income
     営業外費⽤合計
                                                                       578          0.3       358            0.2     △ 219      △ 37.9
      Total other expenses
  経常利益
                                                                      9,754         4.7     11,093           5.1      1,338             -
   Ordinary income
      固定資産売却益
                                                                          5                     49                       43
       Gain on sales of noncurrent assets
      投資有価証券売却益
                                                                          3                        0                   △2
       Gain on sale of investment securities
      為替換算調整勘定取崩益
                                                                          -                     31                       31
       Foreign currency translation adjustments reversal gains
     特別利益合計
                                                                          9         0.0         82           0.0         73      798.3
      Total extraordinary income
      固定資産除却損
                                                                       118                      78                    △ 40
       Loss on cancellation of lease contracts
      投資有価証券評価損
                                                                       948                         -                 △ 948
       Loss on valuation of investment securities
      リース解約損
                                                                        17                      11                     △6
       Loss on cancellation of lease contracts
      減損損失
                                                                       360                    732                      371
       Impairment loss
      事業撤退損
                                                                       112                         -                 △ 112
       Loss on business withdrawal
     特別損失合計
                                                                      1,558         0.7       822            0.4     △ 736      △ 47.2
      Total extraordinary loss
  税⾦等調整前当期純利益
                                                                      8,205         3.9     10,353           4.7      2,148             -
   Income before income taxes
    法人税、住⺠税及び事業税
                                                                      3,324                  3,316                     △7
     Income taxes—current
    法人税等調整額
                                                                     △ 244                  △ 157                        86
     Income taxes—deferred
  法人税等合計
                                                                      3,080         1.5      3,158           1.4         78           2.6
   Total income taxes
  非⽀配株主に帰属する当期純利益
                                                                        15          0.0         26           0.0         10          66.9
   Net income attributable to non-controlling interests

  親会社株主に帰属する当期純利益
                                                                      5,109         2.4      7,168           3.3      2,058             -
   Net income attributable to owners of parent




                                                                 6
                                                                                       TAMA HOME CO,.LTD.(1419)Annual Report
                                                                                                   Fiscal year ended May 31, 2021


(3) 連結キャッシュ・フロー計算書
                                                                                                   (単位︓百万円 / Millions of Yen)
                                                                                                     連結会計年度
                                                                                                       Fiscal year ended

                                                                                       2020/5/31         2021/5/31
                                                                                                                            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
                                                                                            8,205              10,353           2,148
   Income before income taxes
  減価償却費
                                                                                            1,550                1,682            131
   Depreciation and amortization
  減損損失
                                                                                              360                  732            371
   Impairment loss
  固定資産除却損
                                                                                              118                   78          △ 40
   Loss on retirement of non-current assets
  リース解約損
                                                                                                 17                 11            △6
   Lease contract cancellation of a contract loss
  有形固定資産売却損益(△は益)
                                                                                              △5                 △ 49           △ 43
   Loss(gain)on sale and retirement of property,plant and equipment
  事業撤退損
                                                                                              112                     -        △ 112
   Loss on withdrawal business
  貸倒引当⾦の増減額(△は減少)
                                                                                                 10                   5           △4
   Increase (decrease) in allowance for doubtful accounts
  完成⼯事補償引当⾦の増減額(△は減少)
                                                                                              131                △ 21          △ 153
   Increase (decrease) in provision for warranties for completed constructions
  受取利息及び受取配当⾦
                                                                                              △5                   △1                 3
   Interest and dividends income
  ⽀払利息
                                                                                              207                  220                12
   Interest expenses
  営業債権の増減額(△は増加)
                                                                                          △ 1,920               △ 334           1,586
   Decrease(increase)in trade receivables
  棚卸資産の増減額(△は増加)
                                                                                          △ 6,643                2,917          9,560
   Decrease (increase) in inventories
  仕⼊債務の増減額(△は減少)
                                                                                            △ 268                1,041          1,309
   Increase (decrease) in trade accounts payable
  未成⼯事受⼊⾦の増減額(△は減少)
                                                                                            △ 214                2,903          3,117
   Increase (decrease) in advances received on uncompleted construction contract
  その他
                                                                                            3,792                1,197       △ 2,594
   Other

       小計 / Sub total                                                                       5,450              20,736          15,286

  利息及び配当⾦の受取額
                                                                                                   3                  2           △1
   Interest and dividends received
  利息の⽀払額
                                                                                            △ 212               △ 214             △1
   Interest expenses paid
  リース解約損の⽀払額
                                                                                             △ 17                △ 11                 6
   Income taxes―paid
  法人税等の⽀払額
                                                                                          △ 3,027             △ 2,876             151
   Payments for loss on cancellation of lease contracts
  その他
                                                                                                   6                  3           △3
   Other
    営業活動によるキャッシュ・フロー
                                                                                            2,201              17,639          15,437
     Net cash provided by (used in)operating activities




                                                                                   7
                                                                                     TAMA HOME CO,.LTD.(1419)Annual Report
                                                                                                 Fiscal year ended May 31, 2021


(3) 連結キャッシュ・フロー計算書
                                                                                                 (単位︓百万円 / Millions of Yen)
                                                                                                   連結会計年度
                                                                                                     Fiscal year ended

                                                                                     2020/5/31         2021/5/31
                                                                                                                          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
                                                                                         △ 2,679            △ 1,655           1,023
   Purchase of property, plant and equipment
  有形固定資産の売却による収⼊
                                                                                             131                 233            101
   Proceeds from sales of property, plant and equipment
  投資有価証券の取得による⽀出
                                                                                           △ 140                  △0            140
   Purchase of investment securities
  投資有価証券の売却による収⼊
                                                                                                 8                  1           △7
   Proceeds from sales of investment securities
  貸付⾦の回収による収⼊
                                                                                                 3                  3               0
   Collection of loans receivable
  その他
                                                                                           △ 818              △ 103             715
   Other
     投資活動によるキャッシュ・フロー
                                                                                         △ 3,494            △ 1,520           1,973
      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)
                                                                                            6,751           △ 2,748        △ 9,499
   Increase (decrease) in short-term loans payable
  ⻑期借⼊れによる収⼊
                                                                                            6,103                264       △ 5,838
   Proceeds from long-term loans payable
  ⻑期借⼊⾦の返済による⽀出
                                                                                         △ 5,308            △ 9,816        △ 4,508
   Repayment of long-term loans payable
  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
                                                                                         △ 1,140            △ 2,060          △ 919
   Dividends paid
  非⽀配株主からの払込みによる収⼊
                                                                                                 3                  -           △3
   Proceeds from non-controlling interests for additional shares
  非⽀配株主への配当⾦の⽀払額
                                                                                            △ 17               △ 11                 5
    Dividends paid to non-controlling interests
  割賦債務の返済による⽀出
                                                                                            △ 11                 △6                 4
   Repayments of installment payables
  その他
                                                                                           △ 212               △ 57             155
   Other
     財務活動によるキャッシュ・フロー
                                                                                            5,274         △ 14,436        △ 19,711
      Net cash provided by (used in) financing activities
現⾦及び現⾦同等物に係る換算差額
                                                                                             △2                     6               9
 Effect of exchange rate change on cash and cash equivalents
現⾦及び現⾦同等物の増減額(△は減少)
                                                                                            3,979              1,688       △ 2,291
 Net increase (decrease) in cash and cash equivalents
現⾦及び現⾦同等物の期⾸残⾼
                                                                                          27,013             30,993           3,979
 Cash and cash equivalents, at the beginning of the term
現⾦及び現⾦同等物の期末残⾼
                                                                                          30,993             32,681           1,688
 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, 2021
(4) 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等を⾏っております。


「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, 2021

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 31,2020
                                                             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

当連結会計年度 / Fiscal year ended May 31,2021
                                                             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
                                                174,630      34,751        1,550             821      211,753       6,338 218,092                - 218,092
 Revenue from external customers
 (2) セグメント間の売上収益
                                                    308           24                -             -          333    9,547      9,881 △ 9,881                     -
  Inter-segment

                 計 / Total                      174,938      34,776        1,550             821      212,087      15,886 227,974 △ 9,881 218,092

 セグメント利益
                                                  6,030       3,241           671            243        10,187        731     10,918           80       10,999
  Segment profit before tax
 セグメント利益率
                                                   3.5%        9.3%       43.3%           29.7%           4.8%     11.5%       5.0%              -        5.0%
 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
                                                  7,531       1,324           115             29         9,001     △ 116       8,885             -        8,885
 Revenue from external customers
 (2) セグメント間の売上収益
                                                    △9         △ 36                 -             -       △ 46        336        290      △ 290                  -
  Inter-segment

              増減計 / Total                         7,521       1,288           115             29         8,955        220      9,175      △ 290           8,885

 セグメント利益⼜は損失(△)
                                                  2,254    △ 1,484            106             37             914      217      1,131         △6           1,125
  Segment profit before tax
 セグメント利益率の増減
                                                   1.2%       -4.8%         4.0%           3.6%           0.2%      3.6%       0.3%              -        0.3%
   Variance of segment profit before tax ratio




                                                                             10
                                                                                      TAMA HOME CO,.LTD.(1419)Annual Report
                                                                                              Fiscal year ended May 31, 2021

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
                                                                                      増 減
                                              Fiscal year ended
                                                                                    Variance
                                       2020/5/31             2021/5/31
                                     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                      167,417        80.0   174,938        80.2     7,521        4.5

    注⽂住宅
                                    158,480               164,746                 6,266
     Custom-built homes
    リフォーム
                                      7,100                 8,348                 1,248
     Home renovation
    その他売上
                                      1,837                 1,843                        6
     Other

非住宅事業 / Non housing                  51,380        24.6    53,035        24.3     1,654        3.2

    不動産事業
                                     33,488                34,776                 1,288
     Real estate
    ⾦融事業
                                      1,434                 1,550                   115
     Financial
    エネルギー事業
                                        791                   821                     29
     Energy
    その他事業
                                     15,666                15,886                   220
     Other

       調整 / Adjustments             △ 9,590           -   △ 9,881           -    △ 290             -

外部顧客からの売上収益
                                    209,207     100.0     218,092    100.0        8,885        4.2
Total revenue from all operations




                                                             11