{
 "schema_version": 1,
 "id": "4312-20231109",
 "type": "TOB",
 "status": "completed",
 "announced_date": "2023-11-09",
 "target": {
  "edinet_code": "E05223",
  "sec_code": "4312",
  "name": "サイバネットシステム株式会社",
  "name_en": "Cybernet Systems Co.,Ltd.",
  "industry": "情報・通信業",
  "industry_en": "Information & Communication"
 },
 "acquirer": {
  "edinet_code": "E04810",
  "sec_code": "9749",
  "name": "富士ソフト株式会社",
  "name_en": "FUJI SOFT INCORPORATED",
  "industry": "情報・通信業",
  "industry_en": "Information & Communication"
 },
 "anchor_doc_id": "S100S680",
 "needs_review": false,
 "review_reason": null,
 "terms": {
  "tender_price": {
   "history": [
    {
     "value": 1095,
     "unit": "yen",
     "as_of_date": null,
     "source": {
      "doc_id": "S100S680",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S680.pdf",
      "submitted": "2023-11-09",
      "quote": "最終的に2023年11月８日開催の取締役会において、本公開買付価格を1,095円とすることを決定いたしました。"
     }
    }
   ],
   "latest": {
    "value": 1095,
    "unit": "yen",
    "as_of_date": null,
    "source": {
     "doc_id": "S100S680",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S680.pdf",
     "submitted": "2023-11-09",
     "quote": "最終的に2023年11月８日開催の取締役会において、本公開買付価格を1,095円とすることを決定いたしました。"
    }
   }
  },
  "min_shares": {
   "history": [
    {
     "value": 3793500,
     "unit": "shares",
     "as_of_date": null,
     "source": {
      "doc_id": "S100S680",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S680.pdf",
      "submitted": "2023-11-09",
      "quote": "公開買付者は、本公開買付けにおいて3,793,500株(所有割合：12.28％)(注２)を買付予定数の下限として設定しており"
     }
    }
   ],
   "latest": {
    "value": 3793500,
    "unit": "shares",
    "as_of_date": null,
    "source": {
     "doc_id": "S100S680",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S680.pdf",
     "submitted": "2023-11-09",
     "quote": "公開買付者は、本公開買付けにおいて3,793,500株(所有割合：12.28％)(注２)を買付予定数の下限として設定しており"
    }
   }
  },
  "tendered_shares": {
   "history": [
    {
     "value": 11173623,
     "unit": "shares",
     "as_of_date": null,
     "source": {
      "doc_id": "S100SITJ",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100SITJ.pdf",
      "submitted": "2023-12-22",
      "quote": "応募株券等の総数(11,173,623株)"
     }
    }
   ],
   "latest": {
    "value": 11173623,
    "unit": "shares",
    "as_of_date": null,
    "source": {
     "doc_id": "S100SITJ",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100SITJ.pdf",
     "submitted": "2023-12-22",
     "quote": "応募株券等の総数(11,173,623株)"
    }
   }
  },
  "result": {
   "history": [
    {
     "value": "成立",
     "unit": "text",
     "as_of_date": null,
     "source": {
      "doc_id": "S100SITJ",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100SITJ.pdf",
      "submitted": "2023-12-22",
      "quote": "応募株券等の総数(11,173,623株)が買付予定数の下限(3,793,500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": "S100SITJ",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100SITJ.pdf",
     "submitted": "2023-12-22",
     "quote": "応募株券等の総数(11,173,623株)が買付予定数の下限(3,793,500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": 37.39,
   "unit": "percent",
   "as_of_date": "2023-11-07",
   "source": {
    "doc_id": "S100S71Z",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
    "submitted": "2023-11-10",
    "quote": "終値797 円に対して 37.39％"
   },
   "basis": "前営業日終値",
   "basis_en": "Closing price on the business day before announcement"
  },
  {
   "value": 41.29,
   "unit": "percent",
   "as_of_date": "2023-11-07",
   "source": {
    "doc_id": "S100S71Z",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
    "submitted": "2023-11-10",
    "quote": "同日までの過去１ヶ月間の終値の単純平均値775円に対して41.29％"
   },
   "basis": "過去1ヶ月間の終値単純平均値",
   "basis_en": "1-month simple average closing price"
  },
  {
   "value": 43.7,
   "unit": "percent",
   "as_of_date": "2023-11-07",
   "source": {
    "doc_id": "S100S71Z",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
    "submitted": "2023-11-10",
    "quote": "同日までの過去３ヶ月間の終値の単純平均値762円に対して43.70％"
   },
   "basis": "過去3ヶ月間の終値単純平均値",
   "basis_en": "3-month simple average closing price"
  },
  {
   "value": 36.36,
   "unit": "percent",
   "as_of_date": "2023-11-07",
   "source": {
    "doc_id": "S100S71Z",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
    "submitted": "2023-11-10",
    "quote": "同日までの過去６ヶ月間の終値の単純平均値803円に対して36.36％のプレミアム"
   },
   "basis": "過去6ヶ月間の終値単純平均値",
   "basis_en": "6-month simple average closing price"
  }
 ],
 "profile": {
  "extracted": true,
  "listing": {
   "value": "delist",
   "source": {
    "doc_id": "S100S71Z",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
    "submitted": "2023-11-10",
    "quote": "公開買付者は、上場廃止により当社における上場維持コストを削減する"
   }
  },
  "discount_tob": {
   "value": false,
   "source": null
  },
  "acquirer_type": {
   "value": "parent",
   "source": {
    "doc_id": "S100S71Z",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
    "submitted": "2023-11-10",
    "quote": "1999年10月には現在の親会社である公開買付者（当時の商号は富士ソフトエービーシ株式会社）が当社の発行済全株式を神戸製鋼所から取得し、当社は公開買付者の子会社となりました。"
   }
  },
  "auction": {
   "value": false,
   "source": null
  },
  "competing_offer": {
   "value": false,
   "source": null
  },
  "special_committee": {
   "value": true,
   "source": {
    "doc_id": "S100S71Z",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
    "submitted": "2023-11-10",
    "quote": "本特別委員会の設置の趣旨に鑑み、本諮問事項に対する本特別委員会の答申内容を最大限尊重するものとし"
   }
  },
  "sc_own_valuer": null,
  "fairness_opinions": [],
  "proposals": [
   {
    "date": "2023-10-06",
    "price": 965,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100S71Z",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
     "submitted": "2023-11-10",
     "quote": "2023年10月６日に当社に対して本公開買付価格を965円"
    }
   },
   {
    "date": "2023-10-18",
    "price": 1000,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100S71Z",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
     "submitted": "2023-11-10",
     "quote": "2023年10月18日に、本公開買付価格を1,000円"
    }
   },
   {
    "date": "2023-10-30",
    "price": 1025,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100S71Z",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
     "submitted": "2023-11-10",
     "quote": "2023年10月30日に、本公開買付価格を1,025円"
    }
   },
   {
    "date": null,
    "price": 1150,
    "proposer": "target_or_committee",
    "source": {
     "doc_id": "S100S71Z",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
     "submitted": "2023-11-10",
     "quote": "本公開買付価格を1,150円とする要請を受けたとのことです"
    }
   },
   {
    "date": "2023-11-01",
    "price": 1075,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100S71Z",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
     "submitted": "2023-11-10",
     "quote": "2023年11月１日に、本公開買付価格を1,075円"
    }
   },
   {
    "date": null,
    "price": 1125,
    "proposer": "target_or_committee",
    "source": {
     "doc_id": "S100S71Z",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
     "submitted": "2023-11-10",
     "quote": "本公開買付価格を1,125円とする要請を受けたとのことです"
    }
   },
   {
    "date": "2023-11-02",
    "price": 1080,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100S71Z",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
     "submitted": "2023-11-10",
     "quote": "2023年11月２日に、本公開買付価格を1,080円"
    }
   },
   {
    "date": null,
    "price": 1110,
    "proposer": "target_or_committee",
    "source": {
     "doc_id": "S100S71Z",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
     "submitted": "2023-11-10",
     "quote": "本公開買付価格を1,110円とする要請を受けたとのことです"
    }
   },
   {
    "date": "2023-11-06",
    "price": 1090,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100S71Z",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
     "submitted": "2023-11-10",
     "quote": "2023年11月６日に、当社に対して、本公開買付価格を1,090円"
    }
   },
   {
    "date": null,
    "price": 1095,
    "proposer": "target_or_committee",
    "source": {
     "doc_id": "S100S71Z",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
     "submitted": "2023-11-10",
     "quote": "本公開買付価格を1,095円"
    }
   }
  ],
  "initial_offer": 965,
  "offer_raise_pct": 13.47,
  "offer_rounds": 6,
  "negotiation_excluded": null,
  "category": "delisting",
  "category_basis": "filing"
 },
 "valuations": [
  {
   "valuator": "SMBC日興証券株式会社",
   "valuator_as_written": "SMBC日興証券",
   "valuator_en": "SMBC Nikko Securities Inc.",
   "side": "acquirer",
   "method": "comparable",
   "method_label": "類似上場会社比較法",
   "method_en": "Comparable companies method",
   "metrics": {
    "per_share_value": {
     "low": 933,
     "high": 1027,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100S71Z",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
      "submitted": "2023-11-10",
      "quote": "類似上場会社比較法：933円～1,027円"
     }
    }
   }
  },
  {
   "valuator": "SMBC日興証券株式会社",
   "valuator_as_written": "SMBC日興証券",
   "valuator_en": "SMBC Nikko Securities Inc.",
   "side": "acquirer",
   "method": "dcf",
   "method_label": "ＤＣＦ法",
   "method_en": "DCF method",
   "metrics": {
    "per_share_value": {
     "low": 1016,
     "high": 1287,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100S71Z",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
      "submitted": "2023-11-10",
      "quote": "ＤＣＦ法 ：1,016円～1,287円"
     }
    }
   }
  },
  {
   "valuator": "SMBC日興証券株式会社",
   "valuator_as_written": "SMBC日興証券",
   "valuator_en": "SMBC Nikko Securities Inc.",
   "side": "acquirer",
   "method": "market_price",
   "method_label": "市場株価法",
   "method_en": "Market price method",
   "metrics": {
    "per_share_value": {
     "low": 762,
     "high": 803,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100S71Z",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
      "submitted": "2023-11-10",
      "quote": "当社株式１株当たりの株式価値の範囲を762円から803円と算定しているとのことです。"
     }
    }
   }
  },
  {
   "valuator": "EYストラテジー・アンド・コンサルティング株式会社",
   "valuator_as_written": "EYストラテジー・アンド・コンサルティング株式会社",
   "valuator_en": "EY Strategy and Consulting Co., Ltd.",
   "side": "target",
   "method": "comparable",
   "method_label": "類似会社比準法",
   "method_en": "Comparable companies method",
   "metrics": {
    "per_share_value": {
     "low": 443,
     "high": 1164,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100S71Z",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
      "submitted": "2023-11-10",
      "quote": "類似会社比準法：443円～1,164円"
     }
    }
   }
  },
  {
   "valuator": "EYストラテジー・アンド・コンサルティング株式会社",
   "valuator_as_written": "EYストラテジー・アンド・コンサルティング株式会社",
   "valuator_en": "EY Strategy and Consulting Co., Ltd.",
   "side": "target",
   "method": "dcf",
   "method_label": "ＤＣＦ法",
   "method_en": "DCF method",
   "metrics": {
    "per_share_value": {
     "low": 941,
     "high": 1229,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100S71Z",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
      "submitted": "2023-11-10",
      "quote": "ＤＣＦ法 ：941円～1,229円"
     }
    },
    "discount_rate": {
     "low": 7.9,
     "high": 10.5,
     "unit": "percent",
     "source": {
      "doc_id": "S100S71Z",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
      "submitted": "2023-11-10",
      "quote": "割引率は7.9％から10.5％を採用しており"
     }
    },
    "perpetual_growth_rate": {
     "low": 1.3,
     "high": 1.7,
     "unit": "percent",
     "source": {
      "doc_id": "S100S71Z",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
      "submitted": "2023-11-10",
      "quote": "永久成長率を1.3％から1.7％として分析しております"
     }
    }
   }
  },
  {
   "valuator": "EYストラテジー・アンド・コンサルティング株式会社",
   "valuator_as_written": "EYストラテジー・アンド・コンサルティング株式会社",
   "valuator_en": "EY Strategy and 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": 762,
     "high": 803,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100S71Z",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf",
      "submitted": "2023-11-10",
      "quote": "市場株価法 ：762円～803円"
     }
    }
   }
  }
 ],
 "timeline": [
  {
   "date": "2023-11-09",
   "doc_id": "S100S680",
   "doc_type_code": "240",
   "doc_type": "公開買付届出書",
   "filer": "富士ソフト株式会社",
   "filer_en": "FUJI SOFT INCORPORATED",
   "description": "公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S680.pdf"
  },
  {
   "date": "2023-11-10",
   "doc_id": "S100S71Z",
   "doc_type_code": "290",
   "doc_type": "意見表明報告書",
   "filer": "サイバネットシステム株式会社",
   "filer_en": "Cybernet Systems Co.,Ltd.",
   "description": "意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100S71Z.pdf"
  },
  {
   "date": "2023-12-22",
   "doc_id": "S100SITJ",
   "doc_type_code": "270",
   "doc_type": "公開買付報告書",
   "filer": "富士ソフト株式会社",
   "filer_en": "FUJI SOFT INCORPORATED",
   "description": "公開買付報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100SITJ.pdf"
  }
 ],
 "related": [],
 "flags": [],
 "unverified_count": 0
}