{ "schema_version": 1, "id": "2374-20251110", "type": "MBO", "status": "completed", "announced_date": "2025-11-10", "target": { "edinet_code": "E05354", "sec_code": "2374", "name": "セントケア・ホールディング株式会社", "name_en": "SAINT-CARE HOLDING CORPORATION", "industry": "サービス業", "industry_en": "Services" }, "acquirer": { "edinet_code": "E41167", "sec_code": null, "name": "株式会社Color", "name_en": "Color 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": "S100X0TK", "needs_review": false, "review_reason": null, "terms": { "tender_price": { "history": [ { "value": 1220, "unit": "yen", "as_of_date": null, "source": { "doc_id": "S100X0TK", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X0TK.pdf", "submitted": "2025-11-10", "quote": "本公開買付価格1,220円は、本公開買付けの実施についての公表日の前営業日である2025年11月６日の対象者株式の東京証券取引所プライム市場における終値824円に対して48.06％" } } ], "latest": { "value": 1220, "unit": "yen", "as_of_date": null, "source": { "doc_id": "S100X0TK", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X0TK.pdf", "submitted": "2025-11-10", "quote": "本公開買付価格1,220円は、本公開買付けの実施についての公表日の前営業日である2025年11月６日の対象者株式の東京証券取引所プライム市場における終値824円に対して48.06％" } } }, "min_shares": { "history": [ { "value": 4567800, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100X0TK", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X0TK.pdf", "submitted": "2025-11-10", "quote": "公開買付者は、本公開買付けにおいて、4,567,800株（所有割合：18.34％）を買付予定数の下限（注４）と設定しており" } } ], "latest": { "value": 4567800, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100X0TK", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X0TK.pdf", "submitted": "2025-11-10", "quote": "公開買付者は、本公開買付けにおいて、4,567,800株（所有割合：18.34％）を買付予定数の下限（注４）と設定しており" } } }, "is_mbo": { "history": [ { "value": "該当", "unit": "text", "as_of_date": null, "source": { "doc_id": "S100X0TK", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X0TK.pdf", "submitted": "2025-11-10", "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": "S100X0TK", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X0TK.pdf", "submitted": "2025-11-10", "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": 10144392, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100XCGJ", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XCGJ.pdf", "submitted": "2025-12-23", "quote": "応募株券等」といいます。）の数の合計（10,144,392株）" } } ], "latest": { "value": 10144392, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100XCGJ", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XCGJ.pdf", "submitted": "2025-12-23", "quote": "応募株券等」といいます。）の数の合計（10,144,392株）" } } }, "result": { "history": [ { "value": "成立", "unit": "text", "as_of_date": null, "source": { "doc_id": "S100XCGJ", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XCGJ.pdf", "submitted": "2025-12-23", "quote": "応募株券等の数の合計（10,144,392株）が買付予定数の下限（4,567,800株）以上となりましたので、公開買付開始公告及び公開買付届出書（その後提出された公開買付届出書の訂正届出書により訂正された事項を含みます。）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": "S100XCGJ", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XCGJ.pdf", "submitted": "2025-12-23", "quote": "応募株券等の数の合計（10,144,392株）が買付予定数の下限（4,567,800株）以上となりましたので、公開買付開始公告及び公開買付届出書（その後提出された公開買付届出書の訂正届出書により訂正された事項を含みます。）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": 48.06, "unit": "percent", "as_of_date": "2025-11-06", "source": { "doc_id": "S100X0UR", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X0UR.pdf", "submitted": "2025-11-10", "quote": "本公開買付価格1,220円は、本公開買付けの実施についての公表日の前営業日である2025年11月６日の当社株式の東京証券取引所プライム市場における終値824円に対して48.06％" }, "basis": "前営業日終値", "basis_en": "Closing price on the business day before announcement" }, { "value": 43.36, "unit": "percent", "as_of_date": "2025-11-06", "source": { "doc_id": "S100X0UR", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X0UR.pdf", "submitted": "2025-11-10", "quote": "同日までの過去１ヶ月間の終値単純平均値851円に対して43.36％" }, "basis": "過去1ヶ月間の終値単純平均値", "basis_en": "1-month simple average closing price" }, { "value": 48.24, "unit": "percent", "as_of_date": "2025-11-06", "source": { "doc_id": "S100X0UR", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X0UR.pdf", "submitted": "2025-11-10", "quote": "同日までの過去３ヶ月間の終値単純平均値823円に対して48.24％" }, "basis": "過去3ヶ月間の終値単純平均値", "basis_en": "3-month simple average closing price" }, { "value": 54.24, "unit": "percent", "as_of_date": "2025-11-06", "source": { "doc_id": "S100X0UR", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X0UR.pdf", "submitted": "2025-11-10", "quote": "過去６ヶ月間の終値単純平均値791円に対して54.24％のプレミアムをそれぞれ加えた価格となる" }, "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": 869, "high": 1278, "unit": "yen_per_share", "source": { "doc_id": "S100X0UR", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X0UR.pdf", "submitted": "2025-11-10", "quote": "ＤＣＦ法 ：869円～1,278円" } }, "discount_rate": { "low": 7.67, "high": 9.67, "unit": "percent", "source": { "doc_id": "S100X0UR", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X0UR.pdf", "submitted": "2025-11-10", "quote": "割引率は加重平均資本コストを採用し、7.67％から9.67％を採用しており" } }, "perpetual_growth_rate": { "low": 0, "high": 1, "unit": "percent", "source": { "doc_id": "S100X0UR", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X0UR.pdf", "submitted": "2025-11-10", "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": 791, "high": 851, "unit": "yen_per_share", "source": { "doc_id": "S100X0UR", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X0UR.pdf", "submitted": "2025-11-10", "quote": "市場株価法：791円～851円" } } } } ], "timeline": [ { "date": "2025-11-10", "doc_id": "S100X0TK", "doc_type_code": "240", "doc_type": "公開買付届出書", "filer": "株式会社Color", "filer_en": "Color Co., Ltd.", "description": "公開買付届出書", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X0TK.pdf" }, { "date": "2025-11-10", "doc_id": "S100X0UR", "doc_type_code": "290", "doc_type": "意見表明報告書", "filer": "セントケア・ホールディング株式会社", "filer_en": "SAINT-CARE HOLDING CORPORATION", "description": "意見表明報告書", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X0UR.pdf" }, { "date": "2025-11-14", "doc_id": "S100X4OB", "doc_type_code": "250", "doc_type": "訂正公開買付届出書", "filer": "株式会社Color", "filer_en": "Color Co., Ltd.", "description": "訂正公開買付届出書", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X4OB.pdf" }, { "date": "2025-12-23", "doc_id": "S100XCGJ", "doc_type_code": "270", "doc_type": "公開買付報告書", "filer": "株式会社Color", "filer_en": "Color Co., Ltd.", "description": "公開買付報告書", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XCGJ.pdf" } ], "flags": [], "unverified_count": 0 }