{ "schema_version": 1, "id": "4722-20260730", "type": "MBO", "status": "completed", "announced_date": "2026-07-30", "target": { "edinet_code": "E05033", "sec_code": "4722", "name": "フューチャー株式会社", "name_en": "Future Corporation", "industry": "情報・通信業", "industry_en": "Information & Communication" }, "acquirer": { "edinet_code": "E08955", "sec_code": null, "name": "株式会社キーウェスト・ネットワーク", "name_en": "Key West Network 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": "S100YT8Y", "needs_review": false, "review_reason": null, "terms": { "tender_price": { "history": [ { "value": 2451, "unit": "yen", "as_of_date": null, "source": { "doc_id": "S100YT8Y", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YT8Y.pdf", "submitted": "2026-07-30", "quote": "本公開買付価格2,451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2026年７月28日の東京証券取引所プライム市場における対象者株式の終値2,340円に対して4.74％" } } ], "latest": { "value": 2451, "unit": "yen", "as_of_date": null, "source": { "doc_id": "S100YT8Y", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YT8Y.pdf", "submitted": "2026-07-30", "quote": "本公開買付価格2,451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2026年７月28日の東京証券取引所プライム市場における対象者株式の終値2,340円に対して4.74％" } } }, "period_business_days": { "history": [ { "value": 30, "unit": "business_days", "as_of_date": null, "source": { "doc_id": "S100YT8Y", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YT8Y.pdf", "submitted": "2026-07-30", "quote": "本公開買付けにおいては、当該期間よりも長期の30営業日に設定しております" } } ], "latest": { "value": 30, "unit": "business_days", "as_of_date": null, "source": { "doc_id": "S100YT8Y", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YT8Y.pdf", "submitted": "2026-07-30", "quote": "本公開買付けにおいては、当該期間よりも長期の30営業日に設定しております" } } }, "min_shares": { "history": [ { "value": 23376700, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100YT8Y", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YT8Y.pdf", "submitted": "2026-07-30", "quote": "公開買付者は、本公開買付けにおいて買付予定数の下限を23,376,700株(所有割合：26.34％)に設定しており" } } ], "latest": { "value": 23376700, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100YT8Y", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YT8Y.pdf", "submitted": "2026-07-30", "quote": "公開買付者は、本公開買付けにおいて買付予定数の下限を23,376,700株(所有割合：26.34％)に設定しており" } } }, "is_mbo": { "history": [ { "value": "該当", "unit": "text", "as_of_date": null, "source": { "doc_id": "S100YT8Y", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YT8Y.pdf", "submitted": "2026-07-30", "quote": "本取引は、いわゆるマネジメント・バイアウト(ＭＢＯ)に該当し" } } ], "latest": { "value": "該当", "unit": "text", "as_of_date": null, "source": { "doc_id": "S100YT8Y", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YT8Y.pdf", "submitted": "2026-07-30", "quote": "本取引は、いわゆるマネジメント・バイアウト(ＭＢＯ)に該当し" } } }, "tendered_shares": { "history": [ { "value": 43265702, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100Z1WU", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100Z1WU.pdf", "submitted": "2026-09-11", "quote": "応募株券等の総数(43,265,702株)が買付予定数の下限(23,376,700株)以上となりました" } } ], "latest": { "value": 43265702, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100Z1WU", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100Z1WU.pdf", "submitted": "2026-09-11", "quote": "応募株券等の総数(43,265,702株)が買付予定数の下限(23,376,700株)以上となりました" } } }, "result": { "history": [ { "value": "成立", "unit": "text", "as_of_date": null, "source": { "doc_id": "S100Z1WU", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100Z1WU.pdf", "submitted": "2026-09-11", "quote": "応募株券等の総数(43,265,702株)が買付予定数の下限(23,376,700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": "S100Z1WU", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100Z1WU.pdf", "submitted": "2026-09-11", "quote": "応募株券等の総数(43,265,702株)が買付予定数の下限(23,376,700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": 4.74, "unit": "percent", "as_of_date": "2026-07-28", "source": { "doc_id": "S100YTCE", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YTCE.pdf", "submitted": "2026-07-30", "quote": "東京証券取引所プライム市場における当社株式の終値2,340円に対して4.74％" }, "basis": "前営業日終値", "basis_en": "Closing price on the business day before announcement" }, { "value": 27.59, "unit": "percent", "as_of_date": "2026-07-28", "source": { "doc_id": "S100YTCE", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YTCE.pdf", "submitted": "2026-07-30", "quote": "直近１ヶ月(2026年６月29日から2026年７月28日まで)の終値単純平均値1,921円に対して27.59％" }, "basis": "過去1ヶ月間の終値単純平均値", "basis_en": "1-month simple average closing price" }, { "value": 46.85, "unit": "percent", "as_of_date": "2026-07-28", "source": { "doc_id": "S100YTCE", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YTCE.pdf", "submitted": "2026-07-30", "quote": "直近３ヶ月(2026年４月29日から2026年７月28日まで)の終値単純平均値1,669円に対して46.85％" }, "basis": "過去3ヶ月間の終値単純平均値", "basis_en": "3-month simple average closing price" }, { "value": 45.55, "unit": "percent", "as_of_date": "2026-07-28", "source": { "doc_id": "S100YTCE", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YTCE.pdf", "submitted": "2026-07-30", "quote": "直近６ヶ月(2026年１月29日から2026年７月28日まで)の終値単純平均値1,684円に対して45.55％" }, "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": "フロンティア・マネジメント株式会社", "valuator_as_written": "フロンティア・マネジメント株式会社", "valuator_en": "Frontier Management Inc.", "side": "special_committee", "method": "comparable", "method_label": "類似会社比較法", "method_en": "Comparable companies method", "metrics": { "per_share_value": { "low": 1606, "high": 2119, "unit": "yen_per_share", "source": { "doc_id": "S100YTCE", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YTCE.pdf", "submitted": "2026-07-30", "quote": "類似会社比較法：1,606円から2,119円" } } } }, { "valuator": "フロンティア・マネジメント株式会社", "valuator_as_written": "フロンティア・マネジメント株式会社", "valuator_en": "Frontier Management Inc.", "side": "special_committee", "method": "dcf", "method_label": "DCF法", "method_en": "DCF method", "metrics": { "per_share_value": { "low": 2188, "high": 2863, "unit": "yen_per_share", "source": { "doc_id": "S100YTCE", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YTCE.pdf", "submitted": "2026-07-30", "quote": "ＤＣＦ法： 2,188円から2,863円" } }, "discount_rate": { "low": 7.9, "high": 9.7, "unit": "percent", "source": { "doc_id": "S100YTCE", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YTCE.pdf", "submitted": "2026-07-30", "quote": "割引率は加重平均資本コストとし、7.9％～9.7％を採用しております。" } }, "perpetual_growth_rate": { "low": 0, "high": 1, "unit": "percent", "source": { "doc_id": "S100YTCE", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YTCE.pdf", "submitted": "2026-07-30", "quote": "永久成長率は当社を取り巻く事業環境や当社の成長性等を総合的に勘案し0.00％～1.00％とし" } } } }, { "valuator": "フロンティア・マネジメント株式会社", "valuator_as_written": "フロンティア・マネジメント株式会社", "valuator_en": "Frontier Management Inc.", "side": "special_committee", "method": "market_price", "method_label": "市場株価平均法", "method_en": "Market price method", "metrics": { "per_share_value": { "low": 1669, "high": 1921, "unit": "yen_per_share", "source": { "doc_id": "S100YTCE", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YTCE.pdf", "submitted": "2026-07-30", "quote": "市場株価平均法：1,669円から1,921円" } } } }, { "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": "comparable", "method_label": "類似会社比較法", "method_en": "Comparable companies method", "metrics": { "per_share_value": { "low": 1830, "high": 2293, "unit": "yen_per_share", "source": { "doc_id": "S100YTCE", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YTCE.pdf", "submitted": "2026-07-30", "quote": "類似会社比較法：1,830円～2,293円" } } } }, { "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": 2003, "high": 2686, "unit": "yen_per_share", "source": { "doc_id": "S100YTCE", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YTCE.pdf", "submitted": "2026-07-30", "quote": "ＤＣＦ法：2,003円～2,686円" } }, "discount_rate": { "low": 8.03, "high": 9.3, "unit": "percent", "source": { "doc_id": "S100YTCE", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YTCE.pdf", "submitted": "2026-07-30", "quote": "割引率は加重平均資本コスト(ＷＡＣＣ：Ｗｅｉｇｈｔｅｄ Ａｖｅｒａｇｅ Ｃｏｓｔ ｏｆ Ｃａｐｉｔａｌ)とし、8.03％～9.30％を採用しております。" } }, "perpetual_growth_rate": { "low": 0, "high": 1, "unit": "percent", "source": { "doc_id": "S100YTCE", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YTCE.pdf", "submitted": "2026-07-30", "quote": "永久成長率法では、永久成長率を０％から１％の範囲に設定し" } } } }, { "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": 1669, "high": 2340, "unit": "yen_per_share", "source": { "doc_id": "S100YTCE", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YTCE.pdf", "submitted": "2026-07-30", "quote": "市場株価法：1,669円～2,340円" } } } } ], "timeline": [ { "date": "2026-07-30", "doc_id": "S100YT8Y", "doc_type_code": "240", "doc_type": "公開買付届出書", "filer": "合同会社キーウェスト・ネットワーク", "filer_en": null, "description": "公開買付届出書", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YT8Y.pdf" }, { "date": "2026-07-30", "doc_id": "S100YTCE", "doc_type_code": "290", "doc_type": "意見表明報告書", "filer": "フューチャー株式会社", "filer_en": "Future Corporation", "description": "意見表明報告書", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100YTCE.pdf" }, { "date": "2026-09-11", "doc_id": "S100Z1WU", "doc_type_code": "270", "doc_type": "公開買付報告書", "filer": "株式会社キーウェスト・ネットワーク", "filer_en": "Key West Network Co., Ltd.", "description": "公開買付報告書", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100Z1WU.pdf" } ], "flags": [], "unverified_count": 0 }