{ "schema_version": 1, "id": "7635-20251113", "type": "MBO", "status": "completed", "announced_date": "2025-11-13", "target": { "edinet_code": "E02910", "sec_code": "7635", "name": "杉田エース株式会社", "name_en": "SUGITA ACE CO.,LTD", "industry": "卸売業", "industry_en": "Wholesale Trade" }, "acquirer": { "edinet_code": "E41174", "sec_code": null, "name": "株式会社UMK", "name_en": "UMK 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": "S100X3I0", "needs_review": false, "review_reason": null, "terms": { "tender_price": { "history": [ { "value": 1710, "unit": "yen", "as_of_date": null, "source": { "doc_id": "S100X3I0", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3I0.pdf", "submitted": "2025-11-13", "quote": "公開買付者は、2025年11月11日、本公開買付価格を1,710円とし、本取引の一環として本公開買付けを実施することを決定いたしました。" } } ], "latest": { "value": 1710, "unit": "yen", "as_of_date": null, "source": { "doc_id": "S100X3I0", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3I0.pdf", "submitted": "2025-11-13", "quote": "公開買付者は、2025年11月11日、本公開買付価格を1,710円とし、本取引の一環として本公開買付けを実施することを決定いたしました。" } } }, "min_shares": { "history": [ { "value": 1683035, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100X3I0", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3I0.pdf", "submitted": "2025-11-13", "quote": "公開買付者は、買付予定数の下限を1,683,035株（所有割合：31.37％）に設定しており" } } ], "latest": { "value": 1683035, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100X3I0", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3I0.pdf", "submitted": "2025-11-13", "quote": "公開買付者は、買付予定数の下限を1,683,035株（所有割合：31.37％）に設定しており" } } }, "is_mbo": { "history": [ { "value": "該当", "unit": "text", "as_of_date": null, "source": { "doc_id": "S100X3I0", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3I0.pdf", "submitted": "2025-11-13", "quote": "なお、本取引は、いわゆるマネジメント・バイアウト（ＭＢＯ）（注２）に該当し" } } ], "latest": { "value": "該当", "unit": "text", "as_of_date": null, "source": { "doc_id": "S100X3I0", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3I0.pdf", "submitted": "2025-11-13", "quote": "なお、本取引は、いわゆるマネジメント・バイアウト（ＭＢＯ）（注２）に該当し" } } }, "tendered_shares": { "history": [ { "value": 2930441, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100XDI2", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XDI2.pdf", "submitted": "2025-12-26", "quote": "応募株券等の数の合計（2,930,441株）" } } ], "latest": { "value": 2930441, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100XDI2", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XDI2.pdf", "submitted": "2025-12-26", "quote": "応募株券等の数の合計（2,930,441株）" } } }, "result": { "history": [ { "value": "成立", "unit": "text", "as_of_date": null, "source": { "doc_id": "S100XDI2", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XDI2.pdf", "submitted": "2025-12-26", "quote": "応募株券等の数の合計（2,930,441株）が買付予定数の下限（1,683,035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": "S100XDI2", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XDI2.pdf", "submitted": "2025-12-26", "quote": "応募株券等の数の合計（2,930,441株）が買付予定数の下限（1,683,035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": 40.39, "unit": "percent", "as_of_date": "2025-11-11", "source": { "doc_id": "S100X3JV", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3JV.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1,218円に対して40.39％" }, "basis": "前営業日終値", "basis_en": "Closing price on the business day before announcement" }, { "value": 39.93, "unit": "percent", "as_of_date": "2025-11-11", "source": { "doc_id": "S100X3JV", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3JV.pdf", "submitted": "2025-11-13", "quote": "直近１ヶ月間の終値単純平均値1,222円に対して39.93％" }, "basis": "過去1ヶ月間の終値単純平均値", "basis_en": "1-month simple average closing price" }, { "value": 37.35, "unit": "percent", "as_of_date": "2025-11-11", "source": { "doc_id": "S100X3JV", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3JV.pdf", "submitted": "2025-11-13", "quote": "直近３ヶ月間の終値単純平均値1,245円に対して37.35％" }, "basis": "過去3ヶ月間の終値単純平均値", "basis_en": "3-month simple average closing price" }, { "value": 40.28, "unit": "percent", "as_of_date": "2025-11-11", "source": { "doc_id": "S100X3JV", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3JV.pdf", "submitted": "2025-11-13", "quote": "直近６ヶ月間の終値単純平均値1,219円に対して40.28％" }, "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": "トラスティーズ・アドバイザリー株式会社", "valuator_as_written": "トラスティーズ・アドバイザリー株式会社", "valuator_en": "Trustees Advisory Co., Ltd.", "side": "target", "method": "dcf", "method_label": "ＤＣＦ法", "method_en": "DCF method", "metrics": { "per_share_value": { "low": 1465, "high": 1920, "unit": "yen_per_share", "source": { "doc_id": "S100X3JV", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3JV.pdf", "submitted": "2025-11-13", "quote": "ＤＣＦ法 ：1,465円から1,920円" } }, "discount_rate": { "low": 6.42, "high": 6.92, "unit": "percent", "source": { "doc_id": "S100X3JV", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3JV.pdf", "submitted": "2025-11-13", "quote": "割引率は加重平均資本コスト（ＷＡＣＣ：Weighted Average Cost of Capital）を採用し、6.42％から6.92％としております。" } }, "perpetual_growth_rate": { "low": 0, "high": 1, "unit": "percent", "source": { "doc_id": "S100X3JV", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3JV.pdf", "submitted": "2025-11-13", "quote": "永久成長率を0.00％から1.00％とし" } } } }, { "valuator": "トラスティーズ・アドバイザリー株式会社", "valuator_as_written": "トラスティーズ・アドバイザリー株式会社", "valuator_en": "Trustees Advisory Co., Ltd.", "side": "target", "method": "market_price", "method_label": "市場株価法", "method_en": "Market price method", "metrics": { "per_share_value": { "low": 1218, "high": 1245, "unit": "yen_per_share", "source": { "doc_id": "S100X3JV", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3JV.pdf", "submitted": "2025-11-13", "quote": "市場株価法：1,218円から1,245円" } } } } ], "timeline": [ { "date": "2025-11-13", "doc_id": "S100X3I0", "doc_type_code": "240", "doc_type": "公開買付届出書", "filer": "株式会社UMK", "filer_en": "UMK Co., Ltd.", "description": "公開買付届出書", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3I0.pdf" }, { "date": "2025-11-13", "doc_id": "S100X3JV", "doc_type_code": "290", "doc_type": "意見表明報告書", "filer": "杉田エース株式会社", "filer_en": "SUGITA ACE CO.,LTD", "description": "意見表明報告書", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X3JV.pdf" }, { "date": "2025-12-26", "doc_id": "S100XDI2", "doc_type_code": "270", "doc_type": "公開買付報告書", "filer": "株式会社UMK", "filer_en": "UMK Co., Ltd.", "description": "公開買付報告書", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XDI2.pdf" } ], "flags": [], "unverified_count": 0 }