{
 "schema_version": 1,
 "id": "7618-20230516",
 "type": "MBO",
 "status": "completed",
 "announced_date": "2023-05-16",
 "target": {
  "edinet_code": "E03323",
  "sec_code": "7618",
  "name": "株式会社ピーシーデポコーポレーション",
  "name_en": "PC DEPOT CORPORATION",
  "industry": "小売業",
  "industry_en": "Retail Trade"
 },
 "acquirer": {
  "edinet_code": "E38663",
  "sec_code": null,
  "name": "TNI株式会社",
  "name_en": "TNI 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": "S100QRUS",
 "needs_review": false,
 "review_reason": null,
 "terms": {
  "is_mbo": {
   "history": [
    {
     "value": "該当",
     "unit": "text",
     "as_of_date": null,
     "source": {
      "doc_id": "S100QRUS",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRUS.pdf",
      "submitted": "2023-05-16",
      "quote": "いわゆるマネジメント・バイアウト（ＭＢＯ）（注３）のための一連の取引"
     }
    }
   ],
   "latest": {
    "value": "該当",
    "unit": "text",
    "as_of_date": null,
    "source": {
     "doc_id": "S100QRUS",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRUS.pdf",
     "submitted": "2023-05-16",
     "quote": "いわゆるマネジメント・バイアウト（ＭＢＯ）（注３）のための一連の取引"
    }
   }
  },
  "tender_price": {
   "history": [
    {
     "value": 480,
     "unit": "yen",
     "as_of_date": null,
     "source": {
      "doc_id": "S100QRUS",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRUS.pdf",
      "submitted": "2023-05-16",
      "quote": "公開買付者は、2023年５月15日、本公開買付価格を480円とし、本取引の一環として本公開買付けを開始することを決定いたしました。"
     }
    }
   ],
   "latest": {
    "value": 480,
    "unit": "yen",
    "as_of_date": null,
    "source": {
     "doc_id": "S100QRUS",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRUS.pdf",
     "submitted": "2023-05-16",
     "quote": "公開買付者は、2023年５月15日、本公開買付価格を480円とし、本取引の一環として本公開買付けを開始することを決定いたしました。"
    }
   }
  },
  "min_shares": {
   "history": [
    {
     "value": 16083500,
     "unit": "shares",
     "as_of_date": null,
     "source": {
      "doc_id": "S100QRUS",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRUS.pdf",
      "submitted": "2023-05-16",
      "quote": "公開買付者は、本公開買付けにおいて16,083,500株（所有割合：31.30％）を買付予定数の下限として設定しており"
     }
    }
   ],
   "latest": {
    "value": 16083500,
    "unit": "shares",
    "as_of_date": null,
    "source": {
     "doc_id": "S100QRUS",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRUS.pdf",
     "submitted": "2023-05-16",
     "quote": "公開買付者は、本公開買付けにおいて16,083,500株（所有割合：31.30％）を買付予定数の下限として設定しており"
    }
   }
  },
  "tendered_shares": {
   "history": [
    {
     "value": 28983589,
     "unit": "shares",
     "as_of_date": null,
     "source": {
      "doc_id": "S100RDGY",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100RDGY.pdf",
      "submitted": "2023-07-11",
      "quote": "応募株券等の数の合計（28,983,589株）"
     }
    }
   ],
   "latest": {
    "value": 28983589,
    "unit": "shares",
    "as_of_date": null,
    "source": {
     "doc_id": "S100RDGY",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100RDGY.pdf",
     "submitted": "2023-07-11",
     "quote": "応募株券等の数の合計（28,983,589株）"
    }
   }
  },
  "result": {
   "history": [
    {
     "value": "成立",
     "unit": "text",
     "as_of_date": null,
     "source": {
      "doc_id": "S100RDGY",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100RDGY.pdf",
      "submitted": "2023-07-11",
      "quote": "応募株券等の数の合計（28,983,589株）が買付予定数の下限（16,083,500株）以上となりましたので"
     }
    }
   ],
   "latest": {
    "value": "成立",
    "unit": "text",
    "as_of_date": null,
    "source": {
     "doc_id": "S100RDGY",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100RDGY.pdf",
     "submitted": "2023-07-11",
     "quote": "応募株券等の数の合計（28,983,589株）が買付予定数の下限（16,083,500株）以上となりましたので"
    }
   }
  }
 },
 "premiums": [
  {
   "value": 60.54,
   "unit": "percent",
   "as_of_date": "2023-05-12",
   "source": {
    "doc_id": "S100QRVR",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRVR.pdf",
    "submitted": "2023-05-16",
    "quote": "本公開買付けの公表日の前営業日である2023年５月12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299円に対して60.54％"
   },
   "basis": "前営業日終値",
   "basis_en": "Closing price on the business day before announcement"
  },
  {
   "value": 62.71,
   "unit": "percent",
   "as_of_date": "2023-05-12",
   "source": {
    "doc_id": "S100QRVR",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRVR.pdf",
    "submitted": "2023-05-16",
    "quote": "同日までの直近１ヶ月間の終値単純平均値295円に対して62.71％"
   },
   "basis": "過去1ヶ月間の終値単純平均値",
   "basis_en": "1-month simple average closing price"
  },
  {
   "value": 62.71,
   "unit": "percent",
   "as_of_date": "2023-05-12",
   "source": {
    "doc_id": "S100QRVR",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRVR.pdf",
    "submitted": "2023-05-16",
    "quote": "同日までの直近３ヶ月間の終値単純平均値295円に対して62.71％"
   },
   "basis": "過去3ヶ月間の終値単純平均値",
   "basis_en": "3-month simple average closing price"
  },
  {
   "value": 66.67,
   "unit": "percent",
   "as_of_date": "2023-05-12",
   "source": {
    "doc_id": "S100QRVR",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRVR.pdf",
    "submitted": "2023-05-16",
    "quote": "同日までの直近６ヶ月間の終値単純平均値288円に対して66.67％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": "S100QRVR",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRVR.pdf",
    "submitted": "2023-05-16",
    "quote": "公開買付者は、株式会社東京証券取引所...プライム市場に上場している当社株式（但し、当社が所有する自己株式及び野島氏不応募合意株式（以下において定義します。）を除きます。）の全てを取得し、当社株式を非公開化することを目的として"
   }
  },
  "discount_tob": {
   "value": false,
   "source": null
  },
  "acquirer_type": {
   "value": "management",
   "source": {
    "doc_id": "S100QRVR",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRVR.pdf",
    "submitted": "2023-05-16",
    "quote": "本公開買付けがマネジメント・バイアウト（ＭＢＯ）のための本取引の一環として行われるものであり、構造的な利益相反の問題が存在すること"
   }
  },
  "auction": {
   "value": false,
   "source": null
  },
  "competing_offer": {
   "value": false,
   "source": null
  },
  "special_committee": {
   "value": true,
   "source": {
    "doc_id": "S100QRVR",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRVR.pdf",
    "submitted": "2023-05-16",
    "quote": "2023年３月14日開催の当社取締役会において、本特別委員会"
   }
  },
  "sc_own_valuer": null,
  "fairness_opinions": [],
  "proposals": [
   {
    "date": null,
    "price": 460,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100QRVR",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRVR.pdf",
     "submitted": "2023-05-16",
     "quote": "本公開買付価格を460円とする旨について再提案を行ったとのことです。"
    }
   },
   {
    "date": null,
    "price": 470,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100QRVR",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRVR.pdf",
     "submitted": "2023-05-16",
     "quote": "本公開買付価格を470円とする旨について提案を行ったとのことです。"
    }
   },
   {
    "date": null,
    "price": 475,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100QRVR",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRVR.pdf",
     "submitted": "2023-05-16",
     "quote": "本公開買付価格を475円とする旨について提案を行ったとのことです。"
    }
   },
   {
    "date": null,
    "price": 480,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100QRVR",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRVR.pdf",
     "submitted": "2023-05-16",
     "quote": "本公開買付価格を480円とする旨について最終提案を行ったとのことです。"
    }
   },
   {
    "date": null,
    "price": 450,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100QRVR",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRVR.pdf",
     "submitted": "2023-05-16",
     "quote": "本公開買付けにおける当社株式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450円とする旨"
    }
   }
  ],
  "initial_offer": 460,
  "offer_raise_pct": 4.35,
  "offer_rounds": 5,
  "negotiation_excluded": null,
  "category": "delisting",
  "category_basis": "filing"
 },
 "valuations": [
  {
   "valuator": "株式会社KPMG FAS",
   "valuator_as_written": "株式会社KPMG FAS",
   "valuator_en": "KPMG FAS Co., Ltd.",
   "side": "acquirer",
   "method": "dcf",
   "method_label": "DCF法",
   "method_en": "DCF method",
   "metrics": {
    "per_share_value": {
     "low": 426,
     "high": 523,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100QRVR",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRVR.pdf",
      "submitted": "2023-05-16",
      "quote": "DCF法 ：426円から523円"
     }
    }
   }
  },
  {
   "valuator": "株式会社KPMG FAS",
   "valuator_as_written": "株式会社KPMG FAS",
   "valuator_en": "KPMG FAS Co., Ltd.",
   "side": "acquirer",
   "method": "market_price",
   "method_label": "市場株価平均法",
   "method_en": "Market price method",
   "metrics": {
    "per_share_value": {
     "low": 288,
     "high": 299,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100QRVR",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRVR.pdf",
      "submitted": "2023-05-16",
      "quote": "市場株価平均法：288円から299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": "dcf",
   "method_label": "DCF法",
   "method_en": "DCF method",
   "metrics": {
    "per_share_value": {
     "low": 445,
     "high": 616,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100QRVR",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRVR.pdf",
      "submitted": "2023-05-16",
      "quote": "DCF法 ：445円から616円"
     }
    },
    "discount_rate": {
     "low": 7.09,
     "high": 10.24,
     "unit": "percent",
     "source": {
      "doc_id": "S100QRVR",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRVR.pdf",
      "submitted": "2023-05-16",
      "quote": "割引率は加重平均資本コスト（WACC：Weighted Average Cost of Capital）とし、7.09％～10.24％を採用しております。"
     }
    },
    "perpetual_growth_rate": {
     "low": 0,
     "high": 0,
     "unit": "percent",
     "source": {
      "doc_id": "S100QRVR",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRVR.pdf",
      "submitted": "2023-05-16",
      "quote": "永久成長率は０％として算定しております。"
     }
    }
   }
  },
  {
   "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": "market_price",
   "method_label": "市場株価法",
   "method_en": "Market price method",
   "metrics": {
    "per_share_value": {
     "low": 288,
     "high": 299,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100QRVR",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRVR.pdf",
      "submitted": "2023-05-16",
      "quote": "市場株価法：288円から299円"
     }
    }
   }
  }
 ],
 "timeline": [
  {
   "date": "2023-05-16",
   "doc_id": "S100QRUS",
   "doc_type_code": "240",
   "doc_type": "公開買付届出書",
   "filer": "TNI株式会社",
   "filer_en": "TNI Co., Ltd.",
   "description": "公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRUS.pdf"
  },
  {
   "date": "2023-05-16",
   "doc_id": "S100QRVR",
   "doc_type_code": "290",
   "doc_type": "意見表明報告書",
   "filer": "株式会社ピーシーデポコーポレーション",
   "filer_en": "PC DEPOT CORPORATION",
   "description": "意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100QRVR.pdf"
  },
  {
   "date": "2023-06-26",
   "doc_id": "S100R4FF",
   "doc_type_code": "250",
   "doc_type": "訂正公開買付届出書",
   "filer": "TNI株式会社",
   "filer_en": "TNI Co., Ltd.",
   "description": "訂正公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100R4FF.pdf"
  },
  {
   "date": "2023-07-11",
   "doc_id": "S100RDGY",
   "doc_type_code": "270",
   "doc_type": "公開買付報告書",
   "filer": "TNI株式会社",
   "filer_en": "TNI Co., Ltd.",
   "description": "公開買付報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100RDGY.pdf"
  }
 ],
 "related": [],
 "flags": [],
 "unverified_count": 0
}