{
 "schema_version": 1,
 "id": "4336-20211213",
 "type": "TOB",
 "status": "completed",
 "announced_date": "2021-12-13",
 "target": {
  "edinet_code": "E05256",
  "sec_code": "4336",
  "name": "株式会社クリエアナブキ",
  "name_en": "CRIE ANABUKI INC.",
  "industry": "サービス業",
  "industry_en": "Services"
 },
 "acquirer": {
  "edinet_code": "E04025",
  "sec_code": "8928",
  "name": "穴吹興産株式会社",
  "name_en": "ANABUKI KOSAN INC.",
  "industry": "不動産業",
  "industry_en": "Real Estate"
 },
 "anchor_doc_id": "S100N1N1",
 "needs_review": false,
 "review_reason": null,
 "terms": {
  "tender_price": {
   "history": [
    {
     "value": 910,
     "unit": "yen",
     "as_of_date": null,
     "source": {
      "doc_id": "S100N1N1",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1N1.pdf",
      "submitted": "2021-12-13",
      "quote": "本公開買付価格（対象者普通株式１株当たり910円）"
     }
    }
   ],
   "latest": {
    "value": 910,
    "unit": "yen",
    "as_of_date": null,
    "source": {
     "doc_id": "S100N1N1",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1N1.pdf",
     "submitted": "2021-12-13",
     "quote": "本公開買付価格（対象者普通株式１株当たり910円）"
    }
   }
  },
  "min_shares": {
   "history": [
    {
     "value": 218100,
     "unit": "shares",
     "as_of_date": null,
     "source": {
      "doc_id": "S100N1N1",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1N1.pdf",
      "submitted": "2021-12-13",
      "quote": "買付予定数の下限を218,100株（所有割合：9.43％）と設定しており"
     }
    }
   ],
   "latest": {
    "value": 218100,
    "unit": "shares",
    "as_of_date": null,
    "source": {
     "doc_id": "S100N1N1",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1N1.pdf",
     "submitted": "2021-12-13",
     "quote": "買付予定数の下限を218,100株（所有割合：9.43％）と設定しており"
    }
   }
  },
  "tendered_shares": {
   "history": [
    {
     "value": 941557,
     "unit": "shares",
     "as_of_date": null,
     "source": {
      "doc_id": "S100NAUK",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100NAUK.pdf",
      "submitted": "2022-01-31",
      "quote": "応募株券等の総数（941,557株）"
     }
    }
   ],
   "latest": {
    "value": 941557,
    "unit": "shares",
    "as_of_date": null,
    "source": {
     "doc_id": "S100NAUK",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100NAUK.pdf",
     "submitted": "2022-01-31",
     "quote": "応募株券等の総数（941,557株）"
    }
   }
  },
  "result": {
   "history": [
    {
     "value": "成立",
     "unit": "text",
     "as_of_date": null,
     "source": {
      "doc_id": "S100NAUK",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100NAUK.pdf",
      "submitted": "2022-01-31",
      "quote": "応募株券等の総数（941,557株）が買付予定数の下限（218,100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、応募株券等の全ての買付け等を行います。"
     }
    }
   ],
   "latest": {
    "value": "成立",
    "unit": "text",
    "as_of_date": null,
    "source": {
     "doc_id": "S100NAUK",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100NAUK.pdf",
     "submitted": "2022-01-31",
     "quote": "応募株券等の総数（941,557株）が買付予定数の下限（218,100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、応募株券等の全ての買付け等を行います。"
    }
   }
  }
 },
 "premiums": [
  {
   "value": 42.41,
   "unit": "percent",
   "as_of_date": "2021-12-09",
   "source": {
    "doc_id": "S100N1NW",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf",
    "submitted": "2021-12-13",
    "quote": "2021年12月９日のＪＡＳＤＡＱにおける当社株式の終値639円に対して42.41％"
   },
   "basis": "前営業日終値",
   "basis_en": "Closing price on the business day before announcement"
  },
  {
   "value": 47.97,
   "unit": "percent",
   "as_of_date": "2021-12-09",
   "source": {
    "doc_id": "S100N1NW",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf",
    "submitted": "2021-12-13",
    "quote": "直近１ヶ月間の終値の単純平均値615円（小数点以下を四捨五入。以下、終値の単純平均値の計算において同じです。）に対して47.97％"
   },
   "basis": "過去1ヶ月間の終値単純平均値",
   "basis_en": "1-month simple average closing price"
  },
  {
   "value": 43.08,
   "unit": "percent",
   "as_of_date": "2021-12-09",
   "source": {
    "doc_id": "S100N1NW",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf",
    "submitted": "2021-12-13",
    "quote": "直近３ヶ月間の終値の単純平均値636円に対して43.08％"
   },
   "basis": "過去3ヶ月間の終値単純平均値",
   "basis_en": "3-month simple average closing price"
  },
  {
   "value": 40.87,
   "unit": "percent",
   "as_of_date": "2021-12-09",
   "source": {
    "doc_id": "S100N1NW",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf",
    "submitted": "2021-12-13",
    "quote": "直近６ヶ月間の終値の単純平均値646円に対して40.87％"
   },
   "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": "S100N1NW",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf",
    "submitted": "2021-12-13",
    "quote": "本公開買付けの成立後に、当社の株主を公開買付者のみとするための一連の手続（以下「本完全子会社化手続」といいます。）を実施することを予定しているとのことです。"
   }
  },
  "discount_tob": {
   "value": false,
   "source": null
  },
  "acquirer_type": {
   "value": "parent",
   "source": {
    "doc_id": "S100N1NW",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf",
    "submitted": "2021-12-13",
    "quote": "公開買付者が当社の56％以上の株式を所有する連結親子関係にあり"
   }
  },
  "auction": {
   "value": false,
   "source": null
  },
  "competing_offer": {
   "value": false,
   "source": null
  },
  "special_committee": {
   "value": true,
   "source": {
    "doc_id": "S100N1NW",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf",
    "submitted": "2021-12-13",
    "quote": "特別委員会（当該特別委員会の委員の構成及び具体的な活動内容等については、下記「(6）本公開買付価格の公正性を担保するための措置及び利益相反を回避するための措置等、本公開買付けの公正性を担保するための措置」の「② 当社における独立した特別委員会の設置及び答申書の取得」をご参照ください。以下「本特別委員会」といいます。）"
   }
  },
  "sc_own_valuer": null,
  "fairness_opinions": [],
  "proposals": [
   {
    "date": null,
    "price": 850,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100N1NW",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf",
     "submitted": "2021-12-13",
     "quote": "当社に対して本公開買付価格を850円とする旨の提案を行ったとのことです。"
    }
   },
   {
    "date": "2021-11-17",
    "price": 880,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100N1NW",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf",
     "submitted": "2021-12-13",
     "quote": "同年11月17日に本公開買付価格を880円とする旨の提案を行ったとのことです。"
    }
   },
   {
    "date": null,
    "price": 940,
    "proposer": "target_or_committee",
    "source": {
     "doc_id": "S100N1NW",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf",
     "submitted": "2021-12-13",
     "quote": "本公開買付価格を940円とするよう要請を受けたことから"
    }
   },
   {
    "date": "2021-11-24",
    "price": 895,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100N1NW",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf",
     "submitted": "2021-12-13",
     "quote": "同年11月24日に本公開買付価格を895円とする旨の再提案を行ったとのことです。"
    }
   },
   {
    "date": null,
    "price": 920,
    "proposer": "target_or_committee",
    "source": {
     "doc_id": "S100N1NW",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf",
     "submitted": "2021-12-13",
     "quote": "本公開買付価格を920円とするよう要請を受けたとのことです。"
    }
   },
   {
    "date": "2021-12-01",
    "price": 910,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100N1NW",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf",
     "submitted": "2021-12-13",
     "quote": "同年12月１日、さらに本公開買付価格を引き上げ、公開買付価格を910円とする旨の提案を行ったところ"
    }
   }
  ],
  "initial_offer": 850,
  "offer_raise_pct": 7.06,
  "offer_rounds": 4,
  "negotiation_excluded": null,
  "category": "delisting",
  "category_basis": "filing"
 },
 "valuations": [
  {
   "valuator": "株式会社三菱UFJ銀行",
   "valuator_as_written": "株式会社三菱UFJ銀行",
   "valuator_en": "MUFG Bank, Ltd.",
   "side": "acquirer",
   "method": "comparable",
   "method_label": "類似会社比較分析",
   "method_en": "Comparable companies method",
   "metrics": {
    "per_share_value": {
     "low": 590,
     "high": 827,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100N1NW",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf",
      "submitted": "2021-12-13",
      "quote": "類似会社比較分析：590円から827円"
     }
    }
   }
  },
  {
   "valuator": "株式会社三菱UFJ銀行",
   "valuator_as_written": "株式会社三菱UFJ銀行",
   "valuator_en": "MUFG Bank, Ltd.",
   "side": "acquirer",
   "method": "dcf",
   "method_label": "ＤＣＦ分析",
   "method_en": "DCF method",
   "metrics": {
    "per_share_value": {
     "low": 862,
     "high": 1002,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100N1NW",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf",
      "submitted": "2021-12-13",
      "quote": "ＤＣＦ分析 ：862円から1,002円"
     }
    }
   }
  },
  {
   "valuator": "株式会社三菱UFJ銀行",
   "valuator_as_written": "株式会社三菱UFJ銀行",
   "valuator_en": "MUFG Bank, Ltd.",
   "side": "acquirer",
   "method": "market_price",
   "method_label": "市場株価分析",
   "method_en": "Market price method",
   "metrics": {
    "per_share_value": {
     "low": 615,
     "high": 646,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100N1NW",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf",
      "submitted": "2021-12-13",
      "quote": "市場株価分析 ：615円から646円"
     }
    }
   }
  },
  {
   "valuator": "山田コンサルティンググループ株式会社",
   "valuator_as_written": "山田コンサルティンググループ株式会社",
   "valuator_en": "Yamada Consulting Group 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": 789,
     "high": 910,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100N1NW",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf",
      "submitted": "2021-12-13",
      "quote": "類似会社比較法：789円から910円"
     }
    }
   }
  },
  {
   "valuator": "山田コンサルティンググループ株式会社",
   "valuator_as_written": "山田コンサルティンググループ株式会社",
   "valuator_en": "Yamada Consulting Group Co., Ltd.",
   "side": "target",
   "method": "dcf",
   "method_label": "ＤＣＦ法",
   "method_en": "DCF method",
   "metrics": {
    "per_share_value": {
     "low": 799,
     "high": 938,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100N1NW",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf",
      "submitted": "2021-12-13",
      "quote": "ＤＣＦ法 ：799円から938円"
     }
    },
    "discount_rate": {
     "low": 9.01,
     "high": 9.95,
     "unit": "percent",
     "source": {
      "doc_id": "S100N1NW",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf",
      "submitted": "2021-12-13",
      "quote": "割引率は9.01％から9.95％を採用しており"
     }
    },
    "perpetual_growth_rate": {
     "low": -0.5,
     "high": 0.5,
     "unit": "percent",
     "source": {
      "doc_id": "S100N1NW",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf",
      "submitted": "2021-12-13",
      "quote": "永久成長率を－0.50％から0.50％として分析しております"
     }
    }
   }
  },
  {
   "valuator": "山田コンサルティンググループ株式会社",
   "valuator_as_written": "山田コンサルティンググループ株式会社",
   "valuator_en": "Yamada Consulting Group Co., Ltd.",
   "side": "target",
   "method": "market_price",
   "method_label": "市場株価法",
   "method_en": "Market price method",
   "metrics": {
    "per_share_value": {
     "low": 615,
     "high": 646,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100N1NW",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf",
      "submitted": "2021-12-13",
      "quote": "市場株価法 ：615円から646円"
     }
    }
   }
  }
 ],
 "timeline": [
  {
   "date": "2021-12-13",
   "doc_id": "S100N1N1",
   "doc_type_code": "240",
   "doc_type": "公開買付届出書",
   "filer": "穴吹興産株式会社",
   "filer_en": "ANABUKI KOSAN INC.",
   "description": "公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1N1.pdf"
  },
  {
   "date": "2021-12-13",
   "doc_id": "S100N1NW",
   "doc_type_code": "290",
   "doc_type": "意見表明報告書",
   "filer": "株式会社クリエアナブキ",
   "filer_en": "CRIE ANABUKI INC.",
   "description": "意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N1NW.pdf"
  },
  {
   "date": "2022-01-31",
   "doc_id": "S100NAUK",
   "doc_type_code": "270",
   "doc_type": "公開買付報告書",
   "filer": "穴吹興産株式会社",
   "filer_en": "ANABUKI KOSAN INC.",
   "description": "公開買付報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100NAUK.pdf"
  }
 ],
 "related": [],
 "flags": [],
 "unverified_count": 0
}