{ "schema_version": 1, "id": "1841-20251113", "type": "MBO", "status": "completed", "announced_date": "2025-11-13", "target": { "edinet_code": "E00101", "sec_code": "1841", "name": "サンユー建設株式会社", "name_en": "SANYU CONSTRUCTION CO.,LTD.", "industry": "建設業", "industry_en": "Construction" }, "acquirer": { "edinet_code": "E41185", "sec_code": null, "name": "株式会社カバロ企画", "name_en": "Cavallo Kikaku Co., Ltd.", "industry": "内国法人・組合（有価証券報告書等の提出義務者以外）", "industry_en": null }, "anchor_doc_id": "S100X3C1", "needs_review": false, "review_reason": null, "terms": { "tender_price": { "history": [ { "value": 1600, "unit": "yen", "as_of_date": null, "source": { "doc_id": "S100X3C1", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3C1.pdf", "submitted": "2025-11-13", "quote": "本公開買付価格を1,600円とし、本取引の一環として本公開買付けを開始することを決定しました。" } } ], "latest": { "value": 1600, "unit": "yen", "as_of_date": null, "source": { "doc_id": "S100X3C1", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3C1.pdf", "submitted": "2025-11-13", "quote": "本公開買付価格を1,600円とし、本取引の一環として本公開買付けを開始することを決定しました。" } } }, "min_shares": { "history": [ { "value": 957500, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100X3C1", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3C1.pdf", "submitted": "2025-11-13", "quote": "公開買付者は、本公開買付けにおいて957,500株（所有割合：29.36％）を買付予定数の下限として設定しており" } } ], "latest": { "value": 957500, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100X3C1", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3C1.pdf", "submitted": "2025-11-13", "quote": "公開買付者は、本公開買付けにおいて957,500株（所有割合：29.36％）を買付予定数の下限として設定しており" } } }, "is_mbo": { "history": [ { "value": "該当", "unit": "text", "as_of_date": null, "source": { "doc_id": "S100X3C1", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3C1.pdf", "submitted": "2025-11-13", "quote": "対象者は、本取引がマネジメント・バイアウト（ＭＢＯ）に該当し" } } ], "latest": { "value": "該当", "unit": "text", "as_of_date": null, "source": { "doc_id": "S100X3C1", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3C1.pdf", "submitted": "2025-11-13", "quote": "対象者は、本取引がマネジメント・バイアウト（ＭＢＯ）に該当し" } } }, "tendered_shares": { "history": [ { "value": 1526163, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100XDM7", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XDM7.pdf", "submitted": "2025-12-26", "quote": "応募株券等の数の合計（1,526,163株）" } } ], "latest": { "value": 1526163, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100XDM7", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XDM7.pdf", "submitted": "2025-12-26", "quote": "応募株券等の数の合計（1,526,163株）" } } }, "result": { "history": [ { "value": "成立", "unit": "text", "as_of_date": null, "source": { "doc_id": "S100XDM7", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XDM7.pdf", "submitted": "2025-12-26", "quote": "応募株券等の数の合計（1,526,163株）が買付予定数の下限（957,500株）以上となりましたので、本公開買付けに係る公開買付開始公告及び公開買付届出書に記載のとおり、応募株券等の全部の買付け等を行います。" } } ], "latest": { "value": "成立", "unit": "text", "as_of_date": null, "source": { "doc_id": "S100XDM7", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XDM7.pdf", "submitted": "2025-12-26", "quote": "応募株券等の数の合計（1,526,163株）が買付予定数の下限（957,500株）以上となりましたので、本公開買付けに係る公開買付開始公告及び公開買付届出書に記載のとおり、応募株券等の全部の買付け等を行います。" } } } }, "premiums": [ { "value": 36.64, "unit": "percent", "as_of_date": "2025-11-11", "source": { "doc_id": "S100X3SI", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3SI.pdf", "submitted": "2025-11-13", "quote": "2025年11月11日の東京証券取引所スタンダード市場における当社株式の終値1,171円に対して36.64％" }, "basis": "前営業日終値", "basis_en": "Closing price on the business day before announcement" }, { "value": 39.62, "unit": "percent", "as_of_date": "2025-11-11", "source": { "doc_id": "S100X3SI", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3SI.pdf", "submitted": "2025-11-13", "quote": "2025年11月11日までの過去１ヶ月間の終値の単純平均値1,146円に対して39.62％" }, "basis": "過去1ヶ月間の終値単純平均値", "basis_en": "1-month simple average closing price" }, { "value": 40.6, "unit": "percent", "as_of_date": "2025-11-11", "source": { "doc_id": "S100X3SI", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3SI.pdf", "submitted": "2025-11-13", "quote": "過去３ヶ月間の終値の単純平均値1,138円に対して40.60％" }, "basis": "過去3ヶ月間の終値単純平均値", "basis_en": "3-month simple average closing price" }, { "value": 42.6, "unit": "percent", "as_of_date": "2025-11-11", "source": { "doc_id": "S100X3SI", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3SI.pdf", "submitted": "2025-11-13", "quote": "過去６ヶ月間の終値の単純平均値1,122円に対して42.60％" }, "basis": "過去6ヶ月間の終値単純平均値", "basis_en": "6-month simple average closing price" } ], "valuations": [ { "valuator": "山田コンサルティンググループ株式会社", "valuator_as_written": "山田コンサルティンググループ株式会社", "valuator_en": "Yamada Consulting Group Co., Ltd.", "side": "target", "method": "dcf", "method_label": "ＤＣＦ法", "method_en": "DCF method", "metrics": { "per_share_value": { "low": 1451, "high": 1788, "unit": "yen_per_share", "source": { "doc_id": "S100X3SI", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3SI.pdf", "submitted": "2025-11-13", "quote": "ＤＣＦ法 ：1,451円～1,788円" } }, "discount_rate": { "low": 5.86, "high": 6.86, "unit": "percent", "source": { "doc_id": "S100X3SI", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3SI.pdf", "submitted": "2025-11-13", "quote": "割引率は加重平均資本コストを採用し、5.86％から6.86％を採用しており" } }, "perpetual_growth_rate": { "low": 0, "high": 1, "unit": "percent", "source": { "doc_id": "S100X3SI", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3SI.pdf", "submitted": "2025-11-13", "quote": "永久成長率を0.00％から1.00％として" } } } }, { "valuator": "山田コンサルティンググループ株式会社", "valuator_as_written": "山田コンサルティンググループ株式会社", "valuator_en": "Yamada Consulting Group Co., Ltd.", "side": "target", "method": "market_price", "method_label": "市場株価法", "method_en": "Market price method", "metrics": { "per_share_value": { "low": 1122, "high": 1171, "unit": "yen_per_share", "source": { "doc_id": "S100X3SI", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3SI.pdf", "submitted": "2025-11-13", "quote": "市場株価法：1,122円～1,171円" } } } } ], "timeline": [ { "date": "2025-11-13", "doc_id": "S100X3C1", "doc_type_code": "240", "doc_type": "公開買付届出書", "filer": "株式会社カバロ企画", "filer_en": "Cavallo Kikaku Co., Ltd.", "description": "公開買付届出書", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3C1.pdf" }, { "date": "2025-11-13", "doc_id": "S100X3SI", "doc_type_code": "290", "doc_type": "意見表明報告書", "filer": "サンユー建設株式会社", "filer_en": "SANYU CONSTRUCTION CO.,LTD.", "description": "意見表明報告書", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3SI.pdf" }, { "date": "2025-12-26", "doc_id": "S100XDM7", "doc_type_code": "270", "doc_type": "公開買付報告書", "filer": "株式会社カバロ企画", "filer_en": "Cavallo Kikaku Co., Ltd.", "description": "公開買付報告書", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XDM7.pdf" } ], "flags": [], "unverified_count": 0 }