{
 "schema_version": 1,
 "id": "7250-20250728",
 "type": "MBO",
 "status": "completed",
 "announced_date": "2025-07-28",
 "target": {
  "edinet_code": "E02178",
  "sec_code": "7250",
  "name": "太平洋工業株式会社",
  "name_en": "PACIFIC INDUSTRIAL CO.,LTD.",
  "industry": "輸送用機器",
  "industry_en": "Transportation Equipment"
 },
 "acquirer": {
  "edinet_code": "E40851",
  "sec_code": null,
  "name": "株式会社CORE",
  "name_en": "CORE 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": "S100WF2N",
 "needs_review": false,
 "review_reason": null,
 "terms": {
  "tender_price": {
   "history": [
    {
     "value": 2050,
     "unit": "yen",
     "as_of_date": null,
     "source": {
      "doc_id": "S100WF2N",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WF2N.pdf",
      "submitted": "2025-07-28",
      "quote": "本公開買付価格を2,050円、本新株予約権買付価格を１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しました。"
     }
    },
    {
     "value": 2919,
     "unit": "yen",
     "as_of_date": null,
     "source": {
      "doc_id": "S100WWQM",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WWQM.pdf",
      "submitted": "2025-10-23",
      "quote": "本買付価格変更後の本公開買付価格(2,919円)は、本公開買付けの公表日の前営業日である2025年７月24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1,461円に対して99.79％"
     }
    },
    {
     "value": 3036,
     "unit": "yen",
     "as_of_date": null,
     "source": {
      "doc_id": "S100XF5Z",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XF5Z.pdf",
      "submitted": "2026-01-09",
      "quote": "本公開買付価格を2,919円から3,036円に変更することを対象者及び本特別委員会に対して提案いたしました。"
     }
    }
   ],
   "latest": {
    "value": 3036,
    "unit": "yen",
    "as_of_date": null,
    "source": {
     "doc_id": "S100XF5Z",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XF5Z.pdf",
     "submitted": "2026-01-09",
     "quote": "本公開買付価格を2,919円から3,036円に変更することを対象者及び本特別委員会に対して提案いたしました。"
    }
   }
  },
  "min_shares": {
   "history": [
    {
     "value": 35841900,
     "unit": "shares",
     "as_of_date": null,
     "source": {
      "doc_id": "S100WF2N",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WF2N.pdf",
      "submitted": "2025-07-28",
      "quote": "応募株券等の数の合計が買付予定数の下限(35,841,900株)に満たない場合は、応募株券等の全部の買付け等を行いません。"
     }
    },
    {
     "value": 25337400,
     "unit": "shares",
     "as_of_date": null,
     "source": {
      "doc_id": "S100XF5Z",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XF5Z.pdf",
      "submitted": "2026-01-09",
      "quote": "公開買付者は、本公開買付けにおいて 25,337,400株(所有割合：43.84％)を買付予定数の下限として設定しており"
     }
    }
   ],
   "latest": {
    "value": 25337400,
    "unit": "shares",
    "as_of_date": null,
    "source": {
     "doc_id": "S100XF5Z",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XF5Z.pdf",
     "submitted": "2026-01-09",
     "quote": "公開買付者は、本公開買付けにおいて 25,337,400株(所有割合：43.84％)を買付予定数の下限として設定しており"
    }
   }
  },
  "is_mbo": {
   "history": [
    {
     "value": "該当",
     "unit": "text",
     "as_of_date": null,
     "source": {
      "doc_id": "S100WF2N",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WF2N.pdf",
      "submitted": "2025-07-28",
      "quote": "本取引は、いわゆるマネジメント・バイアウト(ＭＢＯ)(注５)に該当します。"
     }
    }
   ],
   "latest": {
    "value": "該当",
    "unit": "text",
    "as_of_date": null,
    "source": {
     "doc_id": "S100WF2N",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WF2N.pdf",
     "submitted": "2025-07-28",
     "quote": "本取引は、いわゆるマネジメント・バイアウト(ＭＢＯ)(注５)に該当します。"
    }
   }
  },
  "period_start": {
   "history": [
    {
     "value": "2025-07-28",
     "unit": "date",
     "as_of_date": null,
     "source": {
      "doc_id": "S100WNL9",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WNL9.pdf",
      "submitted": "2025-09-08",
      "quote": "買付け等の期間 2025年７月28日(月曜日)から2025年９月24日(水曜日)まで(40営業日)"
     }
    }
   ],
   "latest": {
    "value": "2025-07-28",
    "unit": "date",
    "as_of_date": null,
    "source": {
     "doc_id": "S100WNL9",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WNL9.pdf",
     "submitted": "2025-09-08",
     "quote": "買付け等の期間 2025年７月28日(月曜日)から2025年９月24日(水曜日)まで(40営業日)"
    }
   }
  },
  "period_end": {
   "history": [
    {
     "value": "2025-09-24",
     "unit": "date",
     "as_of_date": null,
     "source": {
      "doc_id": "S100WNL9",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WNL9.pdf",
      "submitted": "2025-09-08",
      "quote": "買付け等の期間 2025年７月28日(月曜日)から2025年９月24日(水曜日)まで(40営業日)"
     }
    },
    {
     "value": "2025-10-08",
     "unit": "date",
     "as_of_date": null,
     "source": {
      "doc_id": "S100WQOH",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WQOH.pdf",
      "submitted": "2025-09-24",
      "quote": "買付け等の期間 2025年７月28日(月曜日)から2025年10月８日(水曜日)まで(50営業日)"
     }
    },
    {
     "value": "2025-10-23",
     "unit": "date",
     "as_of_date": null,
     "source": {
      "doc_id": "S100WTZ3",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WTZ3.pdf",
      "submitted": "2025-10-08",
      "quote": "買付け等の期間 2025年７月28日(月曜日)から2025年10月23日(木曜日)まで(60営業日)"
     }
    },
    {
     "value": "2025-11-07",
     "unit": "date",
     "as_of_date": null,
     "source": {
      "doc_id": "S100WWQM",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WWQM.pdf",
      "submitted": "2025-10-23",
      "quote": "買付け等の期間 2025年７月28日(月曜日)から2025年11月７日(金曜日)まで(70営業日)"
     }
    },
    {
     "value": "2025-11-21",
     "unit": "date",
     "as_of_date": null,
     "source": {
      "doc_id": "S100X01C",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X01C.pdf",
      "submitted": "2025-11-07",
      "quote": "買付け等の期間 2025年７月28日(月曜日)から2025年11月21日(金曜日)まで(80営業日)"
     }
    },
    {
     "value": "2025-12-08",
     "unit": "date",
     "as_of_date": null,
     "source": {
      "doc_id": "S100X68W",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X68W.pdf",
      "submitted": "2025-11-21",
      "quote": "買付け等の期間 2025年７月28日(月曜日)から2025年12月８日(月曜日)まで(90営業日)"
     }
    },
    {
     "value": "2025-12-22",
     "unit": "date",
     "as_of_date": null,
     "source": {
      "doc_id": "S100X941",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X941.pdf",
      "submitted": "2025-12-08",
      "quote": "買付け等の期間 2025年７月28日(月曜日)から2025年12月22日(月曜日)まで(100営業日)"
     }
    },
    {
     "value": "2026-01-13",
     "unit": "date",
     "as_of_date": null,
     "source": {
      "doc_id": "S100XC71",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XC71.pdf",
      "submitted": "2025-12-22",
      "quote": "買付け等の期間 2025年７月28日(月曜日)から2026年１月13日(火曜日)まで(110営業日)"
     }
    },
    {
     "value": "2026-01-26",
     "unit": "date",
     "as_of_date": null,
     "source": {
      "doc_id": "S100XF5Z",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XF5Z.pdf",
      "submitted": "2026-01-09",
      "quote": "買付け等の期間 2025年７月28日(月曜日)から2026年１月26日(月曜日)まで(119営業日)"
     }
    }
   ],
   "latest": {
    "value": "2026-01-26",
    "unit": "date",
    "as_of_date": null,
    "source": {
     "doc_id": "S100XF5Z",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XF5Z.pdf",
     "submitted": "2026-01-09",
     "quote": "買付け等の期間 2025年７月28日(月曜日)から2026年１月26日(月曜日)まで(119営業日)"
    }
   }
  },
  "period_business_days": {
   "history": [
    {
     "value": 40,
     "unit": "business_days",
     "as_of_date": null,
     "source": {
      "doc_id": "S100WNL9",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WNL9.pdf",
      "submitted": "2025-09-08",
      "quote": "買付け等の期間 2025年７月28日(月曜日)から2025年９月24日(水曜日)まで(40営業日)"
     }
    },
    {
     "value": 50,
     "unit": "business_days",
     "as_of_date": null,
     "source": {
      "doc_id": "S100WQOH",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WQOH.pdf",
      "submitted": "2025-09-24",
      "quote": "買付け等の期間 2025年７月28日(月曜日)から2025年10月８日(水曜日)まで(50営業日)"
     }
    },
    {
     "value": 60,
     "unit": "business_days",
     "as_of_date": null,
     "source": {
      "doc_id": "S100WTZ3",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WTZ3.pdf",
      "submitted": "2025-10-08",
      "quote": "買付け等の期間 2025年７月28日(月曜日)から2025年10月23日(木曜日)まで(60営業日)"
     }
    },
    {
     "value": 70,
     "unit": "business_days",
     "as_of_date": null,
     "source": {
      "doc_id": "S100WWQM",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WWQM.pdf",
      "submitted": "2025-10-23",
      "quote": "買付け等の期間 2025年７月28日(月曜日)から2025年11月７日(金曜日)まで(70営業日)"
     }
    },
    {
     "value": 80,
     "unit": "business_days",
     "as_of_date": null,
     "source": {
      "doc_id": "S100X01C",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X01C.pdf",
      "submitted": "2025-11-07",
      "quote": "買付け等の期間 2025年７月28日(月曜日)から2025年11月21日(金曜日)まで(80営業日)"
     }
    },
    {
     "value": 90,
     "unit": "business_days",
     "as_of_date": null,
     "source": {
      "doc_id": "S100X68W",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X68W.pdf",
      "submitted": "2025-11-21",
      "quote": "買付け等の期間 2025年７月28日(月曜日)から2025年12月８日(月曜日)まで(90営業日)"
     }
    },
    {
     "value": 100,
     "unit": "business_days",
     "as_of_date": null,
     "source": {
      "doc_id": "S100X941",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X941.pdf",
      "submitted": "2025-12-08",
      "quote": "買付け等の期間 2025年７月28日(月曜日)から2025年12月22日(月曜日)まで(100営業日)"
     }
    },
    {
     "value": 110,
     "unit": "business_days",
     "as_of_date": null,
     "source": {
      "doc_id": "S100XC71",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XC71.pdf",
      "submitted": "2025-12-22",
      "quote": "買付け等の期間 2025年７月28日(月曜日)から2026年１月13日(火曜日)まで(110営業日)"
     }
    },
    {
     "value": 119,
     "unit": "business_days",
     "as_of_date": null,
     "source": {
      "doc_id": "S100XF5Z",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XF5Z.pdf",
      "submitted": "2026-01-09",
      "quote": "買付け等の期間 2025年７月28日(月曜日)から2026年１月26日(月曜日)まで(119営業日)"
     }
    }
   ],
   "latest": {
    "value": 119,
    "unit": "business_days",
    "as_of_date": null,
    "source": {
     "doc_id": "S100XF5Z",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XF5Z.pdf",
     "submitted": "2026-01-09",
     "quote": "買付け等の期間 2025年７月28日(月曜日)から2026年１月26日(月曜日)まで(119営業日)"
    }
   }
  },
  "tendered_shares": {
   "history": [
    {
     "value": 31938413,
     "unit": "shares",
     "as_of_date": null,
     "source": {
      "doc_id": "S100XHNN",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XHNN.pdf",
      "submitted": "2026-01-27",
      "quote": "応募株券等の数の合計(31,938,413株)"
     }
    }
   ],
   "latest": {
    "value": 31938413,
    "unit": "shares",
    "as_of_date": null,
    "source": {
     "doc_id": "S100XHNN",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XHNN.pdf",
     "submitted": "2026-01-27",
     "quote": "応募株券等の数の合計(31,938,413株)"
    }
   }
  },
  "result": {
   "history": [
    {
     "value": "成立",
     "unit": "text",
     "as_of_date": null,
     "source": {
      "doc_id": "S100XHNN",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XHNN.pdf",
      "submitted": "2026-01-27",
      "quote": "応募株券等の数の合計(31,938,413株)が買付予定数の下限(25,337,400株)以上となりましたので"
     }
    }
   ],
   "latest": {
    "value": "成立",
    "unit": "text",
    "as_of_date": null,
    "source": {
     "doc_id": "S100XHNN",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XHNN.pdf",
     "submitted": "2026-01-27",
     "quote": "応募株券等の数の合計(31,938,413株)が買付予定数の下限(25,337,400株)以上となりましたので"
    }
   }
  }
 },
 "premiums": [
  {
   "value": 107.8,
   "unit": "percent",
   "as_of_date": "2025-07-24",
   "source": {
    "doc_id": "S100XF6A",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XF6A.pdf",
    "submitted": "2026-01-09",
    "quote": "本公開買付けの公表日の前営業日である2025年７月24日の東京証券取引所プライム市場における当社株式の終値1,461円に対して107.80％"
   },
   "basis": "前営業日終値",
   "basis_en": "Closing price on the business day before announcement"
  },
  {
   "value": 122.09,
   "unit": "percent",
   "as_of_date": "2025-07-24",
   "source": {
    "doc_id": "S100XF6A",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XF6A.pdf",
    "submitted": "2026-01-09",
    "quote": "2025年７月24日までの過去１ヶ月間の終値単純平均値1,367円に対して122.09％"
   },
   "basis": "過去1ヶ月間の終値単純平均値",
   "basis_en": "1-month simple average closing price"
  },
  {
   "value": 130.52,
   "unit": "percent",
   "as_of_date": "2025-07-24",
   "source": {
    "doc_id": "S100XF6A",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XF6A.pdf",
    "submitted": "2026-01-09",
    "quote": "過去３ヶ月間の終値単純平均値1,317円に対して130.52％"
   },
   "basis": "過去3ヶ月間の終値単純平均値",
   "basis_en": "3-month simple average closing price"
  },
  {
   "value": 126.4,
   "unit": "percent",
   "as_of_date": "2025-07-24",
   "source": {
    "doc_id": "S100XF6A",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XF6A.pdf",
    "submitted": "2026-01-09",
    "quote": "過去６ヶ月間の終値単純平均値1,341円に対して126.40％"
   },
   "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": "S100WF4C",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WF4C.pdf",
    "submitted": "2025-07-28",
    "quote": "本公開買付けが成立した場合には本臨時株主総会(下記「(5) 本公開買付け後の組織再編等の方針(いわゆる二段階買収に関する事項)」に定義します。以下同じです。)において本スクイーズアウト手続(以下に定義します。以下同じです。)に関連する各議案に、公開買付者の指示に従って公開買付者と同一の内容で議決権を行使する旨等を書面で合意しているとのことです"
   }
  },
  "discount_tob": {
   "value": false,
   "source": null
  },
  "acquirer_type": {
   "value": "management",
   "source": {
    "doc_id": "S100WF4C",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WF4C.pdf",
    "submitted": "2025-07-28",
    "quote": "本取引は、いわゆるマネジメント・バイアウト(ＭＢＯ)に該当するとのことです。"
   }
  },
  "auction": {
   "value": false,
   "source": {
    "doc_id": "S100WF4C",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WF4C.pdf",
    "submitted": "2025-07-28",
    "quote": "本取引において、市場における潜在的な買収者の有無を調査・検討する、いわゆる積極的なマーケット・チェック（本取引の公表前における入札手続等を含む。）は実施されていないが"
   }
  },
  "competing_offer": {
   "value": false,
   "source": null
  },
  "special_committee": {
   "value": true,
   "source": {
    "doc_id": "S100WF4C",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WF4C.pdf",
    "submitted": "2025-07-28",
    "quote": "2024年10月28日付の当社取締役会において、公開買付関連当事者及び本取引の成否のいずれからも独立した、当社の社外取締役４名"
   }
  },
  "sc_own_valuer": null,
  "fairness_opinions": [],
  "proposals": [
   {
    "date": null,
    "price": 1600,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100WF4C",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WF4C.pdf",
     "submitted": "2025-07-28",
     "quote": "本公開買付価格を1,600円とする初回提案(以下「本初回提案」といいます。)を行ったとのことです。"
    }
   },
   {
    "date": null,
    "price": 1800,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100WF4C",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WF4C.pdf",
     "submitted": "2025-07-28",
     "quote": "本公開買付価格を1,800円、本新株予約権買付価格を１円とする旨の再提案を行ったとのことです。"
    }
   },
   {
    "date": null,
    "price": 1900,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100WF4C",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WF4C.pdf",
     "submitted": "2025-07-28",
     "quote": "本公開買付価格を1,900円、本新株予約権買付価格を１円とする旨の再提案を行ったとのことです。"
    }
   },
   {
    "date": null,
    "price": 1970,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100WF4C",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WF4C.pdf",
     "submitted": "2025-07-28",
     "quote": "本公開買付価格を1,970円、本新株予約権買付価格を１円とする旨の再提案を行ったとのことです。"
    }
   },
   {
    "date": null,
    "price": 2050,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100WF4C",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WF4C.pdf",
     "submitted": "2025-07-28",
     "quote": "本公開買付価格を2,050円、本新株予約権買付価格を１円とする旨の最終提案を行ったとのことです。"
    }
   }
  ],
  "initial_offer": 1600,
  "offer_raise_pct": 89.75,
  "offer_rounds": 5,
  "negotiation_excluded": null,
  "category": "delisting",
  "category_basis": "filing"
 },
 "valuations": [
  {
   "valuator": "公開買付者",
   "valuator_as_written": "公開買付者",
   "valuator_en": "Tender Offeror",
   "side": "acquirer",
   "method": "dcf",
   "method_label": "本公開買付者試算（DCF法）",
   "method_en": "DCF method",
   "metrics": {
    "per_share_value": {
     "low": 2904,
     "high": 4670,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100XF6A",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XF6A.pdf",
      "submitted": "2026-01-09",
      "quote": "割引率を6.5％～7.5％、永久成長率を0.0％～2.0％とし、当社株式の１株当たりの株式価値の範囲を2,904円～4,670円と試算しているとのことです。"
     }
    },
    "discount_rate": {
     "low": 6.5,
     "high": 7.5,
     "unit": "percent",
     "source": {
      "doc_id": "S100XF6A",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XF6A.pdf",
      "submitted": "2026-01-09",
      "quote": "割引率を6.5％～7.5％、永久成長率を0.0％～2.0％とし"
     }
    },
    "perpetual_growth_rate": {
     "low": 0,
     "high": 2,
     "unit": "percent",
     "source": {
      "doc_id": "S100XF6A",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XF6A.pdf",
      "submitted": "2026-01-09",
      "quote": "割引率を6.5％～7.5％、永久成長率を0.0％～2.0％とし"
     }
    }
   }
  },
  {
   "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": 668,
     "high": 1804,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100WF4C",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WF4C.pdf",
      "submitted": "2025-07-28",
      "quote": "類似会社比較法 ：  668円～1,804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": 1594,
     "high": 2393,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100WF4C",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WF4C.pdf",
      "submitted": "2025-07-28",
      "quote": "ＤＣＦ法 ：1,594円～2,393円"
     }
    },
    "discount_rate": {
     "low": 7.17,
     "high": 8.17,
     "unit": "percent",
     "source": {
      "doc_id": "S100WF4C",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WF4C.pdf",
      "submitted": "2025-07-28",
      "quote": "割引率は加重平均資本コストを採用した、7.17％から8.17％を採用しており"
     }
    },
    "perpetual_growth_rate": {
     "low": 0,
     "high": 1,
     "unit": "percent",
     "source": {
      "doc_id": "S100WF4C",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WF4C.pdf",
      "submitted": "2025-07-28",
      "quote": "永久成長率を0.0％から1.0％として"
     }
    }
   }
  },
  {
   "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": 1317,
     "high": 1461,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100WF4C",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WF4C.pdf",
      "submitted": "2025-07-28",
      "quote": "市場株価法 ：1,317円～1,461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": "target",
   "method": "comparable",
   "method_label": "類似会社比較法",
   "method_en": "Comparable companies method",
   "metrics": {
    "per_share_value": {
     "low": 1119,
     "high": 1264,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100X697",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X697.pdf",
      "submitted": "2025-11-21",
      "quote": "当社株式の１株当たりの価値の範囲を1,119円から1,264円と算定しております"
     }
    }
   }
  },
  {
   "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": "target",
   "method": "dcf",
   "method_label": "ＤＣＦ法",
   "method_en": "DCF method",
   "metrics": {
    "per_share_value": {
     "low": 1773,
     "high": 2453,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100X697",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X697.pdf",
      "submitted": "2025-11-21",
      "quote": "ＤＣＦ法 ：1,773円から2,453円"
     }
    },
    "discount_rate": {
     "low": 8.5,
     "high": 9.8,
     "unit": "percent",
     "source": {
      "doc_id": "S100X697",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X697.pdf",
      "submitted": "2025-11-21",
      "quote": "割引率は加重平均資本コスト(ＷＡＣＣ：Weighted Average Costof Capital)とし、8.5％～9.8％を採用しており"
     }
    },
    "perpetual_growth_rate": {
     "low": 0,
     "high": 0,
     "unit": "percent",
     "source": {
      "doc_id": "S100X697",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X697.pdf",
      "submitted": "2025-11-21",
      "quote": "永久成長率法では理論上想定される長期的な環境変化を勘案して、成長率を0.0％として"
     }
    }
   }
  },
  {
   "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": "target",
   "method": "market_price",
   "method_label": "市場株価法",
   "method_en": "Market price method",
   "metrics": {
    "per_share_value": {
     "low": 1317,
     "high": 1461,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100X697",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X697.pdf",
      "submitted": "2025-11-21",
      "quote": "市場株価法 ：1,317円から1,461円"
     }
    }
   }
  }
 ],
 "timeline": [
  {
   "date": "2025-07-28",
   "doc_id": "S100WF2N",
   "doc_type_code": "240",
   "doc_type": "公開買付届出書",
   "filer": "株式会社CORE",
   "filer_en": "CORE Co., Ltd.",
   "description": "公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WF2N.pdf"
  },
  {
   "date": "2025-07-28",
   "doc_id": "S100WF4C",
   "doc_type_code": "290",
   "doc_type": "意見表明報告書",
   "filer": "太平洋工業株式会社",
   "filer_en": "PACIFIC INDUSTRIAL CO.,LTD.",
   "description": "意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WF4C.pdf"
  },
  {
   "date": "2025-09-08",
   "doc_id": "S100WNL9",
   "doc_type_code": "250",
   "doc_type": "訂正公開買付届出書",
   "filer": "株式会社CORE",
   "filer_en": "CORE Co., Ltd.",
   "description": "訂正公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WNL9.pdf"
  },
  {
   "date": "2025-09-08",
   "doc_id": "S100WNLW",
   "doc_type_code": "300",
   "doc_type": "訂正意見表明報告書",
   "filer": "太平洋工業株式会社",
   "filer_en": "PACIFIC INDUSTRIAL CO.,LTD.",
   "description": "訂正意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WNLW.pdf"
  },
  {
   "date": "2025-09-24",
   "doc_id": "S100WQOH",
   "doc_type_code": "250",
   "doc_type": "訂正公開買付届出書",
   "filer": "株式会社CORE",
   "filer_en": "CORE Co., Ltd.",
   "description": "訂正公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WQOH.pdf"
  },
  {
   "date": "2025-09-24",
   "doc_id": "S100WQOQ",
   "doc_type_code": "300",
   "doc_type": "訂正意見表明報告書",
   "filer": "太平洋工業株式会社",
   "filer_en": "PACIFIC INDUSTRIAL CO.,LTD.",
   "description": "訂正意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WQOQ.pdf"
  },
  {
   "date": "2025-10-08",
   "doc_id": "S100WTZ3",
   "doc_type_code": "250",
   "doc_type": "訂正公開買付届出書",
   "filer": "株式会社CORE",
   "filer_en": "CORE Co., Ltd.",
   "description": "訂正公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WTZ3.pdf"
  },
  {
   "date": "2025-10-08",
   "doc_id": "S100WTZC",
   "doc_type_code": "300",
   "doc_type": "訂正意見表明報告書",
   "filer": "太平洋工業株式会社",
   "filer_en": "PACIFIC INDUSTRIAL CO.,LTD.",
   "description": "訂正意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WTZC.pdf"
  },
  {
   "date": "2025-10-23",
   "doc_id": "S100WWQM",
   "doc_type_code": "250",
   "doc_type": "訂正公開買付届出書",
   "filer": "株式会社CORE",
   "filer_en": "CORE Co., Ltd.",
   "description": "訂正公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WWQM.pdf"
  },
  {
   "date": "2025-10-23",
   "doc_id": "S100WWQW",
   "doc_type_code": "300",
   "doc_type": "訂正意見表明報告書",
   "filer": "太平洋工業株式会社",
   "filer_en": "PACIFIC INDUSTRIAL CO.,LTD.",
   "description": "訂正意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100WWQW.pdf"
  },
  {
   "date": "2025-11-07",
   "doc_id": "S100X01C",
   "doc_type_code": "250",
   "doc_type": "訂正公開買付届出書",
   "filer": "株式会社CORE",
   "filer_en": "CORE Co., Ltd.",
   "description": "訂正公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X01C.pdf"
  },
  {
   "date": "2025-11-07",
   "doc_id": "S100X01P",
   "doc_type_code": "300",
   "doc_type": "訂正意見表明報告書",
   "filer": "太平洋工業株式会社",
   "filer_en": "PACIFIC INDUSTRIAL CO.,LTD.",
   "description": "訂正意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X01P.pdf"
  },
  {
   "date": "2025-11-21",
   "doc_id": "S100X68W",
   "doc_type_code": "250",
   "doc_type": "訂正公開買付届出書",
   "filer": "株式会社CORE",
   "filer_en": "CORE Co., Ltd.",
   "description": "訂正公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X68W.pdf"
  },
  {
   "date": "2025-11-21",
   "doc_id": "S100X697",
   "doc_type_code": "300",
   "doc_type": "訂正意見表明報告書",
   "filer": "太平洋工業株式会社",
   "filer_en": "PACIFIC INDUSTRIAL CO.,LTD.",
   "description": "訂正意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X697.pdf"
  },
  {
   "date": "2025-12-08",
   "doc_id": "S100X941",
   "doc_type_code": "250",
   "doc_type": "訂正公開買付届出書",
   "filer": "株式会社CORE",
   "filer_en": "CORE Co., Ltd.",
   "description": "訂正公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X941.pdf"
  },
  {
   "date": "2025-12-08",
   "doc_id": "S100X948",
   "doc_type_code": "300",
   "doc_type": "訂正意見表明報告書",
   "filer": "太平洋工業株式会社",
   "filer_en": "PACIFIC INDUSTRIAL CO.,LTD.",
   "description": "訂正意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100X948.pdf"
  },
  {
   "date": "2025-12-22",
   "doc_id": "S100XC71",
   "doc_type_code": "250",
   "doc_type": "訂正公開買付届出書",
   "filer": "株式会社CORE",
   "filer_en": "CORE Co., Ltd.",
   "description": "訂正公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XC71.pdf"
  },
  {
   "date": "2025-12-22",
   "doc_id": "S100XC7A",
   "doc_type_code": "300",
   "doc_type": "訂正意見表明報告書",
   "filer": "太平洋工業株式会社",
   "filer_en": "PACIFIC INDUSTRIAL CO.,LTD.",
   "description": "訂正意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XC7A.pdf"
  },
  {
   "date": "2026-01-09",
   "doc_id": "S100XF5Z",
   "doc_type_code": "250",
   "doc_type": "訂正公開買付届出書",
   "filer": "株式会社CORE",
   "filer_en": "CORE Co., Ltd.",
   "description": "訂正公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XF5Z.pdf"
  },
  {
   "date": "2026-01-09",
   "doc_id": "S100XF6A",
   "doc_type_code": "300",
   "doc_type": "訂正意見表明報告書",
   "filer": "太平洋工業株式会社",
   "filer_en": "PACIFIC INDUSTRIAL CO.,LTD.",
   "description": "訂正意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XF6A.pdf"
  },
  {
   "date": "2026-01-27",
   "doc_id": "S100XHNN",
   "doc_type_code": "270",
   "doc_type": "公開買付報告書",
   "filer": "株式会社CORE",
   "filer_en": "CORE Co., Ltd.",
   "description": "公開買付報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100XHNN.pdf"
  }
 ],
 "related": [],
 "flags": [
  {
   "kind": "revised",
   "subject": "tob_terms:tender_price",
   "detail": "S100WF2N: 2050.0 → S100WWQM: 2919.0"
  },
  {
   "kind": "revised",
   "subject": "tob_terms:tender_price",
   "detail": "S100WWQM: 2919.0 → S100XF5Z: 3036.0"
  },
  {
   "kind": "revised",
   "subject": "tob_terms:min_shares",
   "detail": "S100XC71: 35841900.0 → S100XF5Z: 25337400.0"
  },
  {
   "kind": "revised",
   "subject": "tob_terms:period_end",
   "detail": "S100WNL9: 2025-09-24 → S100WQOH: 2025-10-08"
  },
  {
   "kind": "revised",
   "subject": "tob_terms:period_end",
   "detail": "S100WQOH: 2025-10-08 → S100WTZ3: 2025-10-23"
  },
  {
   "kind": "revised",
   "subject": "tob_terms:period_end",
   "detail": "S100WTZ3: 2025-10-23 → S100WWQM: 2025-11-07"
  },
  {
   "kind": "revised",
   "subject": "tob_terms:period_end",
   "detail": "S100WWQM: 2025-11-07 → S100X01C: 2025-11-21"
  },
  {
   "kind": "revised",
   "subject": "tob_terms:period_end",
   "detail": "S100X01C: 2025-11-21 → S100X68W: 2025-12-08"
  },
  {
   "kind": "revised",
   "subject": "tob_terms:period_end",
   "detail": "S100X68W: 2025-12-08 → S100X941: 2025-12-22"
  },
  {
   "kind": "revised",
   "subject": "tob_terms:period_end",
   "detail": "S100X941: 2025-12-22 → S100XC71: 2026-01-13"
  },
  {
   "kind": "revised",
   "subject": "tob_terms:period_end",
   "detail": "S100XC71: 2026-01-13 → S100XF5Z: 2026-01-26"
  },
  {
   "kind": "revised",
   "subject": "tob_terms:period_business_days",
   "detail": "S100WNL9: 40.0 → S100WQOH: 50.0"
  },
  {
   "kind": "revised",
   "subject": "tob_terms:period_business_days",
   "detail": "S100WQOH: 50.0 → S100WTZ3: 60.0"
  },
  {
   "kind": "revised",
   "subject": "tob_terms:period_business_days",
   "detail": "S100WTZ3: 60.0 → S100WWQM: 70.0"
  },
  {
   "kind": "revised",
   "subject": "tob_terms:period_business_days",
   "detail": "S100WWQM: 70.0 → S100X01C: 80.0"
  },
  {
   "kind": "revised",
   "subject": "tob_terms:period_business_days",
   "detail": "S100X01C: 80.0 → S100X68W: 90.0"
  },
  {
   "kind": "revised",
   "subject": "tob_terms:period_business_days",
   "detail": "S100X68W: 90.0 → S100X941: 100.0"
  },
  {
   "kind": "revised",
   "subject": "tob_terms:period_business_days",
   "detail": "S100X941: 100.0 → S100XC71: 110.0"
  },
  {
   "kind": "revised",
   "subject": "tob_terms:period_business_days",
   "detail": "S100XC71: 110.0 → S100XF5Z: 119.0"
  }
 ],
 "unverified_count": 0
}