{
 "schema_version": 1,
 "id": "7092-20251202",
 "type": "MBO",
 "status": "completed",
 "announced_date": "2025-12-02",
 "target": {
  "edinet_code": "E35318",
  "sec_code": "7092",
  "name": "株式会社Fast Fitness Japan",
  "name_en": "Fast Fitness Japan Incorporated",
  "industry": "サービス業",
  "industry_en": "Services"
 },
 "acquirer": {
  "edinet_code": "E41165",
  "sec_code": null,
  "name": "株式会社JG35",
  "name_en": "JG35 Co., Ltd.",
  "industry": "その他金融業",
  "industry_en": "Other Financing Business"
 },
 "anchor_doc_id": "S100X81W",
 "needs_review": false,
 "review_reason": null,
 "terms": {
  "tender_price": {
   "history": [
    {
     "value": 2315,
     "unit": "yen",
     "as_of_date": null,
     "source": {
      "doc_id": "S100X81W",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X81W.pdf",
      "submitted": "2025-12-02",
      "quote": "本公開買付価格2,315円は、本公開買付けの公表日の前営業日である2025年11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2,200円に対して5.23％"
     }
    }
   ],
   "latest": {
    "value": 2315,
    "unit": "yen",
    "as_of_date": null,
    "source": {
     "doc_id": "S100X81W",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X81W.pdf",
     "submitted": "2025-12-02",
     "quote": "本公開買付価格2,315円は、本公開買付けの公表日の前営業日である2025年11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2,200円に対して5.23％"
    }
   }
  },
  "min_shares": {
   "history": [
    {
     "value": 3254600,
     "unit": "shares",
     "as_of_date": null,
     "source": {
      "doc_id": "S100X81W",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X81W.pdf",
      "submitted": "2025-12-02",
      "quote": "公開買付者は、買付予定数の下限を3,254,600株（所有割合17.12％）と設定しており"
     }
    },
    {
     "value": 3254400,
     "unit": "shares",
     "as_of_date": null,
     "source": {
      "doc_id": "S100XE05",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XE05.pdf",
      "submitted": "2026-01-05",
      "quote": "公開買付者は、買付予定数の下限を 3,254,400株（所有割合17.12％）と設定しており"
     }
    }
   ],
   "latest": {
    "value": 3254400,
    "unit": "shares",
    "as_of_date": null,
    "source": {
     "doc_id": "S100XE05",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XE05.pdf",
     "submitted": "2026-01-05",
     "quote": "公開買付者は、買付予定数の下限を 3,254,400株（所有割合17.12％）と設定しており"
    }
   }
  },
  "is_mbo": {
   "history": [
    {
     "value": "該当",
     "unit": "text",
     "as_of_date": null,
     "source": {
      "doc_id": "S100X81W",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X81W.pdf",
      "submitted": "2025-12-02",
      "quote": "いわゆるマネジメント・バイアウト（ＭＢＯ）（注３）に該当します"
     }
    }
   ],
   "latest": {
    "value": "該当",
    "unit": "text",
    "as_of_date": null,
    "source": {
     "doc_id": "S100X81W",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X81W.pdf",
     "submitted": "2025-12-02",
     "quote": "いわゆるマネジメント・バイアウト（ＭＢＯ）（注３）に該当します"
    }
   }
  },
  "tendered_shares": {
   "history": [
    {
     "value": 8972661,
     "unit": "shares",
     "as_of_date": null,
     "source": {
      "doc_id": "S100XGX1",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XGX1.pdf",
      "submitted": "2026-01-21",
      "quote": "応募株券等の総数（8,972,661株）"
     }
    }
   ],
   "latest": {
    "value": 8972661,
    "unit": "shares",
    "as_of_date": null,
    "source": {
     "doc_id": "S100XGX1",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XGX1.pdf",
     "submitted": "2026-01-21",
     "quote": "応募株券等の総数（8,972,661株）"
    }
   }
  },
  "result": {
   "history": [
    {
     "value": "成立",
     "unit": "text",
     "as_of_date": null,
     "source": {
      "doc_id": "S100XGX1",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XGX1.pdf",
      "submitted": "2026-01-21",
      "quote": "応募株券等の総数（8,972,661株）が買付予定数の下限（3,254,400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（その後の公開買付条件等の変更の公告及び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": "S100XGX1",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XGX1.pdf",
     "submitted": "2026-01-21",
     "quote": "応募株券等の総数（8,972,661株）が買付予定数の下限（3,254,400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（その後の公開買付条件等の変更の公告及び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": 29.26,
   "unit": "percent",
   "as_of_date": "2025-10-31",
   "source": {
    "doc_id": "S100X829",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X829.pdf",
    "submitted": "2025-12-02",
    "quote": "2025年10月31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1,791円に対して29.26％"
   },
   "basis": "前営業日終値",
   "basis_en": "Closing price on the business day before announcement"
  },
  {
   "value": 33.05,
   "unit": "percent",
   "as_of_date": "2025-10-31",
   "source": {
    "doc_id": "S100X829",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X829.pdf",
    "submitted": "2025-12-02",
    "quote": "終値単純平均値1,740円に対して33.05％"
   },
   "basis": "過去1ヶ月間の終値単純平均値",
   "basis_en": "1-month simple average closing price"
  },
  {
   "value": 31.09,
   "unit": "percent",
   "as_of_date": "2025-10-31",
   "source": {
    "doc_id": "S100X829",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X829.pdf",
    "submitted": "2025-12-02",
    "quote": "終値単純平均値1,766円に対して31.09％"
   },
   "basis": "過去3ヶ月間の終値単純平均値",
   "basis_en": "3-month simple average closing price"
  },
  {
   "value": 42.73,
   "unit": "percent",
   "as_of_date": "2025-10-31",
   "source": {
    "doc_id": "S100X829",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X829.pdf",
    "submitted": "2025-12-02",
    "quote": "終値単純平均値1,622円に対して42.73％"
   },
   "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": "special_committee",
   "method": "comparable",
   "method_label": "類似会社比較法",
   "method_en": "Comparable companies method",
   "metrics": {
    "per_share_value": {
     "low": 1706,
     "high": 2506,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100X829",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X829.pdf",
      "submitted": "2025-12-02",
      "quote": "類似会社比較法 ：1,706円～2,506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": "special_committee",
   "method": "dcf",
   "method_label": "ＤＣＦ法",
   "method_en": "DCF method",
   "metrics": {
    "per_share_value": {
     "low": 1879,
     "high": 2856,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100X829",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X829.pdf",
      "submitted": "2025-12-02",
      "quote": "ＤＣＦ法 ：1,879円～2,856円"
     }
    },
    "discount_rate": {
     "low": 7.3,
     "high": 10.89,
     "unit": "percent",
     "source": {
      "doc_id": "S100X829",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X829.pdf",
      "submitted": "2025-12-02",
      "quote": "割引率は加重平均資本コストとし、7.30％～10.89％を採用しております"
     }
    },
    "perpetual_growth_rate": {
     "low": 0,
     "high": 0,
     "unit": "percent",
     "source": {
      "doc_id": "S100X829",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X829.pdf",
      "submitted": "2025-12-02",
      "quote": "永久成長率を理論上想定される長期的な経済環境等を踏まえ０％とし"
     }
    }
   }
  },
  {
   "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": "special_committee",
   "method": "market_price",
   "method_label": "市場株価法（基準日①）",
   "method_en": "Market price method",
   "metrics": {
    "per_share_value": {
     "low": 1622,
     "high": 1791,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100X829",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X829.pdf",
      "submitted": "2025-12-02",
      "quote": "当社株式１株当たりの価値の範囲を1,622円～1,791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": "special_committee",
   "method": "market_price",
   "method_label": "市場株価法（基準日②）",
   "method_en": "Market price method",
   "metrics": {
    "per_share_value": {
     "low": 1726,
     "high": 2200,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100X829",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X829.pdf",
      "submitted": "2025-12-02",
      "quote": "当社株式１株当たりの価値の範囲を1,726円～2,200円"
     }
    }
   }
  },
  {
   "valuator": "大和証券株式会社",
   "valuator_as_written": "大和証券株式会社",
   "valuator_en": "Daiwa Securities 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": 2103,
     "high": 2398,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100X829",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X829.pdf",
      "submitted": "2025-12-02",
      "quote": "類似会社比較法 ：2,103円～2,398円"
     }
    }
   }
  },
  {
   "valuator": "大和証券株式会社",
   "valuator_as_written": "大和証券株式会社",
   "valuator_en": "Daiwa Securities Co., Ltd.",
   "side": "target",
   "method": "dcf",
   "method_label": "ＤＣＦ法",
   "method_en": "DCF method",
   "metrics": {
    "per_share_value": {
     "low": 2032,
     "high": 2900,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100X829",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X829.pdf",
      "submitted": "2025-12-02",
      "quote": "ＤＣＦ法 ：2,032円～2,900円"
     }
    },
    "discount_rate": {
     "low": 9.3,
     "high": 11.07,
     "unit": "percent",
     "source": {
      "doc_id": "S100X829",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X829.pdf",
      "submitted": "2025-12-02",
      "quote": "割引率は加重平均資本コストを用い、9.30％～11.07％を採用しており"
     }
    },
    "perpetual_growth_rate": {
     "low": 0.5,
     "high": 1.5,
     "unit": "percent",
     "source": {
      "doc_id": "S100X829",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X829.pdf",
      "submitted": "2025-12-02",
      "quote": "永久成長率は0.5％～1.5％として"
     }
    }
   }
  },
  {
   "valuator": "大和証券株式会社",
   "valuator_as_written": "大和証券株式会社",
   "valuator_en": "Daiwa Securities Co., Ltd.",
   "side": "target",
   "method": "market_price",
   "method_label": "市場株価法（基準日①）",
   "method_en": "Market price method",
   "metrics": {
    "per_share_value": {
     "low": 1622,
     "high": 1791,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100X829",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X829.pdf",
      "submitted": "2025-12-02",
      "quote": "市場株価法（基準日①） 1,622円～1,791円"
     }
    }
   }
  },
  {
   "valuator": "大和証券株式会社",
   "valuator_as_written": "大和証券株式会社",
   "valuator_en": "Daiwa Securities Co., Ltd.",
   "side": "target",
   "method": "market_price",
   "method_label": "市場株価法（基準日②）",
   "method_en": "Market price method",
   "metrics": {
    "per_share_value": {
     "low": 1726,
     "high": 2200,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100X829",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X829.pdf",
      "submitted": "2025-12-02",
      "quote": "市場株価法（基準日②） 1,726円～2,200円"
     }
    }
   }
  }
 ],
 "timeline": [
  {
   "date": "2025-12-02",
   "doc_id": "S100X81W",
   "doc_type_code": "240",
   "doc_type": "公開買付届出書",
   "filer": "株式会社JG35",
   "filer_en": "JG35 Co., Ltd.",
   "description": "公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X81W.pdf"
  },
  {
   "date": "2025-12-02",
   "doc_id": "S100X829",
   "doc_type_code": "290",
   "doc_type": "意見表明報告書",
   "filer": "株式会社Fast Fitness Japan",
   "filer_en": "Fast Fitness Japan Incorporated",
   "description": "意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X829.pdf"
  },
  {
   "date": "2026-01-05",
   "doc_id": "S100XE05",
   "doc_type_code": "250",
   "doc_type": "訂正公開買付届出書",
   "filer": "株式会社JG35",
   "filer_en": "JG35 Co., Ltd.",
   "description": "訂正公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XE05.pdf"
  },
  {
   "date": "2026-01-05",
   "doc_id": "S100XDW4",
   "doc_type_code": "300",
   "doc_type": "訂正意見表明報告書",
   "filer": "株式会社Fast Fitness Japan",
   "filer_en": "Fast Fitness Japan Incorporated",
   "description": "訂正意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XDW4.pdf"
  },
  {
   "date": "2026-01-21",
   "doc_id": "S100XGX1",
   "doc_type_code": "270",
   "doc_type": "公開買付報告書",
   "filer": "株式会社JG35",
   "filer_en": "JG35 Co., Ltd.",
   "description": "公開買付報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XGX1.pdf"
  }
 ],
 "flags": [
  {
   "kind": "revised",
   "subject": "tob_terms:min_shares",
   "detail": "S100X81W: 3254600.0 → S100XE05: 3254400.0"
  }
 ],
 "unverified_count": 0
}