{
 "schema_version": 1,
 "id": "4930-20240415",
 "type": "TOB",
 "status": "completed",
 "announced_date": "2024-04-15",
 "target": {
  "edinet_code": "E31959",
  "sec_code": "4930",
  "name": "株式会社グラフィコ",
  "name_en": "GRAPHICO,Inc.",
  "industry": "その他製品",
  "industry_en": "Other Products"
 },
 "acquirer": {
  "edinet_code": "E39582",
  "sec_code": null,
  "name": "Church & Dwight Japan合同会社",
  "name_en": "Church & Dwight Japan LLC",
  "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": "S100T9ZQ",
 "needs_review": false,
 "review_reason": null,
 "terms": {
  "tender_price": {
   "history": [
    {
     "value": 3800,
     "unit": "yen",
     "as_of_date": null,
     "source": {
      "doc_id": "S100T9ZQ",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100T9ZQ.pdf",
      "submitted": "2024-04-15",
      "quote": "本公開買付価格を１株当たり3,800円とすることを決定いたしました"
     }
    }
   ],
   "latest": {
    "value": 3800,
    "unit": "yen",
    "as_of_date": null,
    "source": {
     "doc_id": "S100T9ZQ",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100T9ZQ.pdf",
     "submitted": "2024-04-15",
     "quote": "本公開買付価格を１株当たり3,800円とすることを決定いたしました"
    }
   }
  },
  "min_shares": {
   "history": [
    {
     "value": 667200,
     "unit": "shares",
     "as_of_date": null,
     "source": {
      "doc_id": "S100T9ZQ",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100T9ZQ.pdf",
      "submitted": "2024-04-15",
      "quote": "買付予定数の下限を667,200株(所有割合：66.67％)と設定しており"
     }
    }
   ],
   "latest": {
    "value": 667200,
    "unit": "shares",
    "as_of_date": null,
    "source": {
     "doc_id": "S100T9ZQ",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100T9ZQ.pdf",
     "submitted": "2024-04-15",
     "quote": "買付予定数の下限を667,200株(所有割合：66.67％)と設定しており"
    }
   }
  },
  "tendered_shares": {
   "history": [
    {
     "value": 929842,
     "unit": "shares",
     "as_of_date": null,
     "source": {
      "doc_id": "S100TIZ1",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100TIZ1.pdf",
      "submitted": "2024-05-30",
      "quote": "応募株券等の総数(929,842株)"
     }
    }
   ],
   "latest": {
    "value": 929842,
    "unit": "shares",
    "as_of_date": null,
    "source": {
     "doc_id": "S100TIZ1",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100TIZ1.pdf",
     "submitted": "2024-05-30",
     "quote": "応募株券等の総数(929,842株)"
    }
   }
  },
  "result": {
   "history": [
    {
     "value": "成立",
     "unit": "text",
     "as_of_date": null,
     "source": {
      "doc_id": "S100TIZ1",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100TIZ1.pdf",
      "submitted": "2024-05-30",
      "quote": "応募株券等の総数(929,842株)が買付予定数の下限(667,200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": "S100TIZ1",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100TIZ1.pdf",
     "submitted": "2024-05-30",
     "quote": "応募株券等の総数(929,842株)が買付予定数の下限(667,200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": 37.48,
   "unit": "percent",
   "as_of_date": "2024-03-27",
   "source": {
    "doc_id": "S100TA1B",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100TA1B.pdf",
    "submitted": "2024-04-15",
    "quote": "直前日の終値で37.48％"
   },
   "basis": "前営業日終値",
   "basis_en": "Closing price on the business day before announcement"
  },
  {
   "value": 29.43,
   "unit": "percent",
   "as_of_date": "2024-03-27",
   "source": {
    "doc_id": "S100TA1B",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100TA1B.pdf",
    "submitted": "2024-04-15",
    "quote": "直前日の過去１カ月の平均終値で29.43％"
   },
   "basis": "過去1ヶ月間の終値単純平均値",
   "basis_en": "1-month simple average closing price"
  },
  {
   "value": 43.34,
   "unit": "percent",
   "as_of_date": "2024-03-27",
   "source": {
    "doc_id": "S100TA1B",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100TA1B.pdf",
    "submitted": "2024-04-15",
    "quote": "直前日の過去３カ月の平均終値で43.34％"
   },
   "basis": "過去3ヶ月間の終値単純平均値",
   "basis_en": "3-month simple average closing price"
  },
  {
   "value": 56.12,
   "unit": "percent",
   "as_of_date": "2024-03-27",
   "source": {
    "doc_id": "S100TA1B",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100TA1B.pdf",
    "submitted": "2024-04-15",
    "quote": "直前日の過去６カ月の平均終値で56.12％"
   },
   "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": "S100TA1B",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100TA1B.pdf",
    "submitted": "2024-04-15",
    "quote": "そのため、C&Dとしては、当社株式及び本新株予約権の全てを取得することが必須であり、当社を非公開化することなく、上場を維持したままC&Dの子会社とすることは考えていないとのことです。"
   }
  },
  "discount_tob": {
   "value": false,
   "source": null
  },
  "acquirer_type": {
   "value": "strategic",
   "source": {
    "doc_id": "S100TA1B",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100TA1B.pdf",
    "submitted": "2024-04-15",
    "quote": "これまでC&Dは当社を通じて日本における販売を行ってきたことから、C&D単独では、日本市場で他のブランドを販売するための日本における営業及びマーケティングを行える組織を欠いていると考えているとのことです。そのため、C&Dは、当社を非公開化し、C&Dのグループ会社とすることで"
   }
  },
  "auction": {
   "value": false,
   "source": null
  },
  "competing_offer": {
   "value": false,
   "source": null
  },
  "special_committee": {
   "value": true,
   "source": {
    "doc_id": "S100TA1B",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100TA1B.pdf",
    "submitted": "2024-04-15",
    "quote": "本特別委員会に対し、(ア)本取引の目的は合理性を有するか(本取引が当社の企業価値向上に資するかを含む。)"
   }
  },
  "sc_own_valuer": null,
  "fairness_opinions": [],
  "proposals": [
   {
    "date": "2024-03-13",
    "price": 4000,
    "proposer": "target_or_committee",
    "source": {
     "doc_id": "S100TA1B",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100TA1B.pdf",
     "submitted": "2024-04-15",
     "quote": "2024年３月13日、当社から、第三者算定機関による当社株式の株式価値の試算結果、当社の普通株式の市場株価の動向及び過去の類似する取引において付与されたプレミアムの実例等を勘案し、本公開買付価格4,000円とする要請をしました。"
    }
   },
   {
    "date": "2024-03-20",
    "price": 3606,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100TA1B",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100TA1B.pdf",
     "submitted": "2024-04-15",
     "quote": "2024年３月20日、C&Dは、当社に対して、上記当社からの要請を真摯に検討した結果、本公開買付価格について3,606円とする旨を提案(以下「第３回提案」といいます。) したとのことです。"
    }
   },
   {
    "date": "2024-02-26",
    "price": 3250,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100TA1B",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100TA1B.pdf",
     "submitted": "2024-04-15",
     "quote": "2024年２月26日、C&Dは、当社に対して、当社株式１株当たりの買付け等の価格(以下「本公開買付価格」といいます。)を3,250円"
    }
   },
   {
    "date": "2024-02-29",
    "price": 3315,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100TA1B",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100TA1B.pdf",
     "submitted": "2024-04-15",
     "quote": "C&Dは、2024年２月29日に本公開買付価格を3,315円"
    }
   },
   {
    "date": "2024-03-25",
    "price": 3800,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100TA1B",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100TA1B.pdf",
     "submitted": "2024-04-15",
     "quote": "C&Dは、2024年３月25日に本公開買付価格を3,800円"
    }
   }
  ],
  "initial_offer": 3606,
  "offer_raise_pct": 5.38,
  "offer_rounds": 4,
  "negotiation_excluded": null,
  "category": "delisting",
  "category_basis": "filing"
 },
 "valuations": [
  {
   "valuator": "株式会社SBI証券",
   "valuator_as_written": "株式会社SBI証券",
   "valuator_en": "SBI 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": 2119,
     "high": 2627,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100TA1B",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100TA1B.pdf",
      "submitted": "2024-04-15",
      "quote": "類似会社比較法 ：2,119円から2,627円"
     }
    }
   }
  },
  {
   "valuator": "株式会社SBI証券",
   "valuator_as_written": "株式会社SBI証券",
   "valuator_en": "SBI Securities Co., Ltd.",
   "side": "target",
   "method": "dcf",
   "method_label": "DCF法",
   "method_en": "DCF method",
   "metrics": {
    "per_share_value": {
     "low": 3693,
     "high": 4423,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100TA1B",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100TA1B.pdf",
      "submitted": "2024-04-15",
      "quote": "DCF法        ：3,693円から4,423円"
     }
    }
   }
  },
  {
   "valuator": "株式会社SBI証券",
   "valuator_as_written": "株式会社SBI証券",
   "valuator_en": "SBI Securities Co., Ltd.",
   "side": "target",
   "method": "market_price",
   "method_label": "市場株価法",
   "method_en": "Market price method",
   "metrics": {
    "per_share_value": {
     "low": 2434,
     "high": 2936,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100TA1B",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100TA1B.pdf",
      "submitted": "2024-04-15",
      "quote": "市場株価法    ：2,434円から2,936円"
     }
    }
   }
  }
 ],
 "timeline": [
  {
   "date": "2024-04-15",
   "doc_id": "S100T9ZQ",
   "doc_type_code": "240",
   "doc_type": "公開買付届出書",
   "filer": "Church & Dwight Japan合同会社",
   "filer_en": "Church & Dwight Japan LLC",
   "description": "公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100T9ZQ.pdf"
  },
  {
   "date": "2024-04-15",
   "doc_id": "S100TA1B",
   "doc_type_code": "290",
   "doc_type": "意見表明報告書",
   "filer": "株式会社グラフィコ",
   "filer_en": "GRAPHICO,Inc.",
   "description": "意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100TA1B.pdf"
  },
  {
   "date": "2024-05-30",
   "doc_id": "S100TIZ1",
   "doc_type_code": "270",
   "doc_type": "公開買付報告書",
   "filer": "Church & Dwight Japan合同会社",
   "filer_en": "Church & Dwight Japan LLC",
   "description": "公開買付報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100TIZ1.pdf"
  }
 ],
 "related": [],
 "flags": [],
 "unverified_count": 0
}