{
 "schema_version": 1,
 "id": "3544-20260622",
 "type": "MBO",
 "status": "completed",
 "announced_date": "2026-06-22",
 "target": {
  "edinet_code": "E32381",
  "sec_code": "3544",
  "name": "サツドラホールディングス株式会社",
  "name_en": "Satudora Holdings Co., Ltd.",
  "industry": "小売業",
  "industry_en": "Retail Trade"
 },
 "acquirer": {
  "edinet_code": "E41930",
  "sec_code": null,
  "name": "テラ株式会社",
  "name_en": "Terra 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": "S100YGLD",
 "needs_review": false,
 "review_reason": null,
 "terms": {
  "tender_price": {
   "history": [
    {
     "value": 1220,
     "unit": "yen",
     "as_of_date": null,
     "source": {
      "doc_id": "S100YGLD",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YGLD.pdf",
      "submitted": "2026-06-22",
      "quote": "対象者株式１株当たりの買付け等の価格(1,220円。以下「本公開買付価格」といいます。)"
     }
    },
    {
     "value": 1260,
     "unit": "yen",
     "as_of_date": null,
     "source": {
      "doc_id": "S100YR8H",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YR8H.pdf",
      "submitted": "2026-07-17",
      "quote": "買付け等の価格 普通株式１株につき、金1,260円"
     }
    }
   ],
   "latest": {
    "value": 1260,
    "unit": "yen",
    "as_of_date": null,
    "source": {
     "doc_id": "S100YR8H",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YR8H.pdf",
     "submitted": "2026-07-17",
     "quote": "買付け等の価格 普通株式１株につき、金1,260円"
    }
   }
  },
  "min_shares": {
   "history": [
    {
     "value": 4165800,
     "unit": "shares",
     "as_of_date": null,
     "source": {
      "doc_id": "S100YGLD",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YGLD.pdf",
      "submitted": "2026-06-22",
      "quote": "公開買付者は、買付予定数の下限を4,165,800株(所有割合：30.23％)と設定しており"
     }
    }
   ],
   "latest": {
    "value": 4165800,
    "unit": "shares",
    "as_of_date": null,
    "source": {
     "doc_id": "S100YGLD",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YGLD.pdf",
     "submitted": "2026-06-22",
     "quote": "公開買付者は、買付予定数の下限を4,165,800株(所有割合：30.23％)と設定しており"
    }
   }
  },
  "is_mbo": {
   "history": [
    {
     "value": "該当",
     "unit": "text",
     "as_of_date": null,
     "source": {
      "doc_id": "S100YGLD",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YGLD.pdf",
      "submitted": "2026-06-22",
      "quote": "本取引はいわゆるマネジメント・バイアウト(ＭＢＯ)(注３)に該当し"
     }
    }
   ],
   "latest": {
    "value": "該当",
    "unit": "text",
    "as_of_date": null,
    "source": {
     "doc_id": "S100YGLD",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YGLD.pdf",
     "submitted": "2026-06-22",
     "quote": "本取引はいわゆるマネジメント・バイアウト(ＭＢＯ)(注３)に該当し"
    }
   }
  },
  "period_start": {
   "history": [
    {
     "value": "2026-06-22",
     "unit": "date",
     "as_of_date": null,
     "source": {
      "doc_id": "S100YR8H",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YR8H.pdf",
      "submitted": "2026-07-17",
      "quote": "2026年６月22日(月曜日)から2026年８月３日(月曜日)まで(30営業日)"
     }
    }
   ],
   "latest": {
    "value": "2026-06-22",
    "unit": "date",
    "as_of_date": null,
    "source": {
     "doc_id": "S100YR8H",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YR8H.pdf",
     "submitted": "2026-07-17",
     "quote": "2026年６月22日(月曜日)から2026年８月３日(月曜日)まで(30営業日)"
    }
   }
  },
  "period_end": {
   "history": [
    {
     "value": "2026-08-03",
     "unit": "date",
     "as_of_date": null,
     "source": {
      "doc_id": "S100YR8H",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YR8H.pdf",
      "submitted": "2026-07-17",
      "quote": "2026年６月22日(月曜日)から2026年８月３日(月曜日)まで(30営業日)"
     }
    }
   ],
   "latest": {
    "value": "2026-08-03",
    "unit": "date",
    "as_of_date": null,
    "source": {
     "doc_id": "S100YR8H",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YR8H.pdf",
     "submitted": "2026-07-17",
     "quote": "2026年６月22日(月曜日)から2026年８月３日(月曜日)まで(30営業日)"
    }
   }
  },
  "period_business_days": {
   "history": [
    {
     "value": 30,
     "unit": "business_days",
     "as_of_date": null,
     "source": {
      "doc_id": "S100YR8H",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YR8H.pdf",
      "submitted": "2026-07-17",
      "quote": "2026年６月22日(月曜日)から2026年８月３日(月曜日)まで(30営業日)"
     }
    }
   ],
   "latest": {
    "value": 30,
    "unit": "business_days",
    "as_of_date": null,
    "source": {
     "doc_id": "S100YR8H",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YR8H.pdf",
     "submitted": "2026-07-17",
     "quote": "2026年６月22日(月曜日)から2026年８月３日(月曜日)まで(30営業日)"
    }
   }
  },
  "tendered_shares": {
   "history": [
    {
     "value": 7290251,
     "unit": "shares",
     "as_of_date": null,
     "source": {
      "doc_id": "S100YU25",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YU25.pdf",
      "submitted": "2026-08-04",
      "quote": "応募株券等の数の合計(7,290,251株)"
     }
    }
   ],
   "latest": {
    "value": 7290251,
    "unit": "shares",
    "as_of_date": null,
    "source": {
     "doc_id": "S100YU25",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YU25.pdf",
     "submitted": "2026-08-04",
     "quote": "応募株券等の数の合計(7,290,251株)"
    }
   }
  },
  "result": {
   "history": [
    {
     "value": "成立",
     "unit": "text",
     "as_of_date": null,
     "source": {
      "doc_id": "S100YU25",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YU25.pdf",
      "submitted": "2026-08-04",
      "quote": "応募株券等の数の合計(7,290,251株)が買付予定数の下限(4,165,800株)以上となりましたので"
     }
    }
   ],
   "latest": {
    "value": "成立",
    "unit": "text",
    "as_of_date": null,
    "source": {
     "doc_id": "S100YU25",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YU25.pdf",
     "submitted": "2026-08-04",
     "quote": "応募株券等の数の合計(7,290,251株)が買付予定数の下限(4,165,800株)以上となりましたので"
    }
   }
  }
 },
 "premiums": [
  {
   "value": 50.54,
   "unit": "percent",
   "as_of_date": "2026-06-18",
   "source": {
    "doc_id": "S100YR8Q",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YR8Q.pdf",
    "submitted": "2026-07-17",
    "quote": "2026年６月18日の当社株式の終値837円に対して50.54％"
   },
   "basis": "前営業日終値",
   "basis_en": "Closing price on the business day before announcement"
  },
  {
   "value": 52.17,
   "unit": "percent",
   "as_of_date": "2026-06-18",
   "source": {
    "doc_id": "S100YR8Q",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YR8Q.pdf",
    "submitted": "2026-07-17",
    "quote": "直前営業日までの過去１ヶ月の平均終値828円に対して52.17％"
   },
   "basis": "過去1ヶ月間の終値単純平均値",
   "basis_en": "1-month simple average closing price"
  },
  {
   "value": 48.58,
   "unit": "percent",
   "as_of_date": "2026-06-18",
   "source": {
    "doc_id": "S100YR8Q",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YR8Q.pdf",
    "submitted": "2026-07-17",
    "quote": "直前営業日までの過去３ヶ月の平均終値848円に対して48.58％"
   },
   "basis": "過去3ヶ月間の終値単純平均値",
   "basis_en": "3-month simple average closing price"
  },
  {
   "value": 48.58,
   "unit": "percent",
   "as_of_date": "2026-06-18",
   "source": {
    "doc_id": "S100YR8Q",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YR8Q.pdf",
    "submitted": "2026-07-17",
    "quote": "直前営業日までの過去６ヶ月の平均終値848円に対して48.58％"
   },
   "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": "株式会社プルータス・コンサルティング",
   "valuator_as_written": "株式会社プルータス・コンサルティング",
   "valuator_en": "Plutus Consulting Co., Ltd.",
   "side": "target",
   "method": "dcf",
   "method_label": "ＤＣＦ法",
   "method_en": "DCF method",
   "metrics": {
    "per_share_value": {
     "low": 1070,
     "high": 1450,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100YGRU",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YGRU.pdf",
      "submitted": "2026-06-22",
      "quote": "当社株式の１株当たりの株式価値の範囲を1,070円から1,450円と算定しております。"
     }
    },
    "discount_rate": {
     "low": 4.7,
     "high": 5.6,
     "unit": "percent",
     "source": {
      "doc_id": "S100YGRU",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YGRU.pdf",
      "submitted": "2026-06-22",
      "quote": "割引率は加重平均資本コストを採用し、4.7％から5.6％を使用しております。"
     }
    }
   }
  },
  {
   "valuator": "株式会社プルータス・コンサルティング",
   "valuator_as_written": "株式会社プルータス・コンサルティング",
   "valuator_en": "Plutus Consulting Co., Ltd.",
   "side": "target",
   "method": "market_price",
   "method_label": "市場株価法",
   "method_en": "Market price method",
   "metrics": {
    "per_share_value": {
     "low": 828,
     "high": 848,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100YGRU",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YGRU.pdf",
      "submitted": "2026-06-22",
      "quote": "当社株式の１株当たりの株式価値の範囲を828円から848円までと算定しております。"
     }
    }
   }
  }
 ],
 "timeline": [
  {
   "date": "2026-06-22",
   "doc_id": "S100YGLD",
   "doc_type_code": "240",
   "doc_type": "公開買付届出書",
   "filer": "テラ株式会社",
   "filer_en": "Terra Co., Ltd.",
   "description": "公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YGLD.pdf"
  },
  {
   "date": "2026-06-22",
   "doc_id": "S100YGRU",
   "doc_type_code": "290",
   "doc_type": "意見表明報告書",
   "filer": "サツドラホールディングス株式会社",
   "filer_en": "Satudora Holdings Co., Ltd.",
   "description": "意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YGRU.pdf"
  },
  {
   "date": "2026-07-17",
   "doc_id": "S100YR8H",
   "doc_type_code": "250",
   "doc_type": "訂正公開買付届出書",
   "filer": "テラ株式会社",
   "filer_en": "Terra Co., Ltd.",
   "description": "訂正公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YR8H.pdf"
  },
  {
   "date": "2026-07-17",
   "doc_id": "S100YR8Q",
   "doc_type_code": "300",
   "doc_type": "訂正意見表明報告書",
   "filer": "サツドラホールディングス株式会社",
   "filer_en": "Satudora Holdings Co., Ltd.",
   "description": "訂正意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YR8Q.pdf"
  },
  {
   "date": "2026-08-04",
   "doc_id": "S100YU25",
   "doc_type_code": "270",
   "doc_type": "公開買付報告書",
   "filer": "テラ株式会社",
   "filer_en": "Terra Co., Ltd.",
   "description": "公開買付報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YU25.pdf"
  }
 ],
 "flags": [
  {
   "kind": "revised",
   "subject": "tob_terms:tender_price",
   "detail": "S100YGLD: 1220.0 → S100YR8H: 1260.0"
  }
 ],
 "unverified_count": 0
}