{
 "schema_version": 1,
 "id": "8806-20211201",
 "type": "TOB",
 "status": "completed",
 "announced_date": "2021-12-01",
 "target": {
  "edinet_code": "E03861",
  "sec_code": "8806",
  "name": "ダイビル株式会社",
  "name_en": "DAIBIRU CORPORATION",
  "industry": "不動産業",
  "industry_en": "Real Estate"
 },
 "acquirer": {
  "edinet_code": "E04236",
  "sec_code": "9104",
  "name": "株式会社 商船三井",
  "name_en": "Mitsui O.S.K. Lines, Ltd.",
  "industry": "海運業",
  "industry_en": "Marine Transportation"
 },
 "anchor_doc_id": "S100MZ6X",
 "needs_review": false,
 "review_reason": null,
 "terms": {
  "tender_price": {
   "history": [
    {
     "value": 2200,
     "unit": "yen",
     "as_of_date": null,
     "source": {
      "doc_id": "S100MZ6X",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ6X.pdf",
      "submitted": "2021-12-01",
      "quote": "本公開買付価格である１株当たり2,200円は、公開買付者による本公開買付けの公表日の前営業日である2021年11月29日の東京証券取引所市場第一部における対象者株式の終値1,489円に対して47.75％"
     }
    }
   ],
   "latest": {
    "value": 2200,
    "unit": "yen",
    "as_of_date": null,
    "source": {
     "doc_id": "S100MZ6X",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ6X.pdf",
     "submitted": "2021-12-01",
     "quote": "本公開買付価格である１株当たり2,200円は、公開買付者による本公開買付けの公表日の前営業日である2021年11月29日の東京証券取引所市場第一部における対象者株式の終値1,489円に対して47.75％"
    }
   }
  },
  "min_shares": {
   "history": [
    {
     "value": 16928034,
     "unit": "shares",
     "as_of_date": null,
     "source": {
      "doc_id": "S100MZ6X",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ6X.pdf",
      "submitted": "2021-12-01",
      "quote": "16,928,034株（所有割合：14.76％）を買付予定数の下限として設定しており"
     }
    }
   ],
   "latest": {
    "value": 16928034,
    "unit": "shares",
    "as_of_date": null,
    "source": {
     "doc_id": "S100MZ6X",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ6X.pdf",
     "submitted": "2021-12-01",
     "quote": "16,928,034株（所有割合：14.76％）を買付予定数の下限として設定しており"
    }
   }
  },
  "tendered_shares": {
   "history": [
    {
     "value": 35200639,
     "unit": "shares",
     "as_of_date": null,
     "source": {
      "doc_id": "S100N90Q",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N90Q.pdf",
      "submitted": "2022-01-19",
      "quote": "応募株券等の総数（35,200,639株）"
     }
    }
   ],
   "latest": {
    "value": 35200639,
    "unit": "shares",
    "as_of_date": null,
    "source": {
     "doc_id": "S100N90Q",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N90Q.pdf",
     "submitted": "2022-01-19",
     "quote": "応募株券等の総数（35,200,639株）"
    }
   }
  },
  "result": {
   "history": [
    {
     "value": "成立",
     "unit": "text",
     "as_of_date": null,
     "source": {
      "doc_id": "S100N90Q",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N90Q.pdf",
      "submitted": "2022-01-19",
      "quote": "応募株券等の総数（35,200,639株）が買付予定数の下限（16,928,034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": "S100N90Q",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N90Q.pdf",
     "submitted": "2022-01-19",
     "quote": "応募株券等の総数（35,200,639株）が買付予定数の下限（16,928,034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": 47.75,
   "unit": "percent",
   "as_of_date": "2021-11-29",
   "source": {
    "doc_id": "S100MZ8M",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
    "submitted": "2021-12-01",
    "quote": "2021年11月29日の東京証券取引所市場第一部における当社株式の終値1,489円に対して47.75％"
   },
   "basis": "前営業日終値",
   "basis_en": "Closing price on the business day before announcement"
  },
  {
   "value": 44.55,
   "unit": "percent",
   "as_of_date": "2021-11-29",
   "source": {
    "doc_id": "S100MZ8M",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
    "submitted": "2021-12-01",
    "quote": "直近１ヶ月間(2021年11月１日から2021年11月29日)の終値単純平均値1,522円に対して44.55％"
   },
   "basis": "過去1ヶ月間の終値単純平均値",
   "basis_en": "1-month simple average closing price"
  },
  {
   "value": 43.51,
   "unit": "percent",
   "as_of_date": "2021-11-29",
   "source": {
    "doc_id": "S100MZ8M",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
    "submitted": "2021-12-01",
    "quote": "直近３ヶ月間(2021年８月30日から2021年11月29日)の終値単純平均値1,533円に対して43.51％"
   },
   "basis": "過去3ヶ月間の終値単純平均値",
   "basis_en": "3-month simple average closing price"
  },
  {
   "value": 50.27,
   "unit": "percent",
   "as_of_date": "2021-11-29",
   "source": {
    "doc_id": "S100MZ8M",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
    "submitted": "2021-12-01",
    "quote": "直近６ヶ月間(2021年５月31日から2021年11月29日)の終値単純平均値1,464円に対して50.27％"
   },
   "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": "S100MZ8M",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
    "submitted": "2021-12-01",
    "quote": "買付予定数の下限(16,928,034株)は公開買付者が当社を完全子会社とすることを目的としており"
   }
  },
  "discount_tob": {
   "value": false,
   "source": null
  },
  "acquirer_type": {
   "value": "parent",
   "source": {
    "doc_id": "S100MZ8M",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
    "submitted": "2021-12-01",
    "quote": "公開買付者は2004年10月15日付で当社を連結子会社として以降、上場会社としての当社の独立性を尊重しながら、公開買付者グループとしての一体運営及びシナジー実現を進めてきたとのことです。"
   }
  },
  "auction": {
   "value": false,
   "source": null
  },
  "competing_offer": {
   "value": false,
   "source": null
  },
  "special_committee": {
   "value": true,
   "source": {
    "doc_id": "S100MZ8M",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
    "submitted": "2021-12-01",
    "quote": "2021年９月16日開催の当社取締役会の決議により、大井篤氏(当社独立社外取締役)、宮野谷篤氏(当社独立社外取締役)、妙中茂樹氏(当社独立社外監査役)及び西出智幸氏(当社独立社外監査役)の４名から構成される特別委員会(以下「本特別委員会」といいます。)を設置し"
   }
  },
  "sc_own_valuer": {
   "value": "株式会社プルータス・コンサルティング",
   "source": {
    "doc_id": "S100MZ8M",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
    "submitted": "2021-12-01",
    "quote": "上記の権限に基づき、2021年９月16日に独自の法務アドバイザーとして中村・角田・松本法律事務所を、独自の財務アドバイザーとして株式会社プルータス・コンサルティング(以下「プルータス」といいます。)を選任しております。"
   }
  },
  "fairness_opinions": [
   {
    "obtained_by": "special_committee",
    "provider": "株式会社プルータス・コンサルティング",
    "source": {
     "doc_id": "S100MZ8M",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
     "submitted": "2021-12-01",
     "quote": "プルータスに対し、当社株式の株式価値の算定及び付随する財務分析、並びに本フェアネス・オピニオンの表明を依頼し、2021年11月29日付で、本株式価値算定書(プルータス)及び本フェアネス・オピニオンを取得いたしました。"
    }
   }
  ],
  "proposals": [
   {
    "date": null,
    "price": 2000,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100MZ8M",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
     "submitted": "2021-12-01",
     "quote": "本公開買付価格を１株当たり2,000円とすることを含む、本取引に関する正式提案を行ったとのことです。"
    }
   },
   {
    "date": "2021-10-27",
    "price": 2050,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100MZ8M",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
     "submitted": "2021-12-01",
     "quote": "同年10月27日に本公開買付価格を１株当たり2,050円とする旨の提案を行いました"
    }
   },
   {
    "date": "2021-11-17",
    "price": 2100,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100MZ8M",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
     "submitted": "2021-12-01",
     "quote": "同年11月17日に本公開買付価格を１株当たり2,100円とする最終提案を行ったとのことです。"
    }
   },
   {
    "date": "2021-11-24",
    "price": 2200,
    "proposer": "target_or_committee",
    "source": {
     "doc_id": "S100MZ8M",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
     "submitted": "2021-12-01",
     "quote": "同年11月24日に当社から上記と同様の理由により本公開買付価格を2,200円に引き上げるよう求める旨の提案を受領した"
    }
   }
  ],
  "initial_offer": 2000,
  "offer_raise_pct": 10,
  "offer_rounds": 3,
  "negotiation_excluded": null,
  "category": "delisting",
  "category_basis": "filing"
 },
 "valuations": [
  {
   "valuator": "ゴールドマン・サックス証券株式会社",
   "valuator_as_written": "ゴールドマン・サックス証券株式会社",
   "valuator_en": "Goldman Sachs Japan Co., Ltd.",
   "side": "acquirer",
   "method": "dcf",
   "method_label": "DCF法",
   "method_en": "DCF method",
   "metrics": {
    "per_share_value": {
     "low": 1239,
     "high": 2813,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100MZ8M",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
      "submitted": "2021-12-01",
      "quote": "２. ＤＣＦ法 1,239円～2,813円"
     }
    },
    "discount_rate": {
     "low": 3.25,
     "high": 3.75,
     "unit": "percent",
     "source": {
      "doc_id": "S100MZ8M",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
      "submitted": "2021-12-01",
      "quote": "当社の推定加重平均資本コストを踏まえた3.25％から3.75％までのレンジの割引率を用いて"
     }
    },
    "perpetual_growth_rate": {
     "low": 0.5,
     "high": 1,
     "unit": "percent",
     "source": {
      "doc_id": "S100MZ8M",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
      "submitted": "2021-12-01",
      "quote": "0.50％から1.00％までの永久成長率を適用してターミナル・バリューを計算しているとのことです"
     }
    }
   }
  },
  {
   "valuator": "ゴールドマン・サックス証券株式会社",
   "valuator_as_written": "ゴールドマン・サックス証券株式会社",
   "valuator_en": "Goldman Sachs Japan Co., Ltd.",
   "side": "acquirer",
   "method": "market_price",
   "method_label": "市場株価法",
   "method_en": "Market price method",
   "metrics": {
    "per_share_value": {
     "low": 1188,
     "high": 1652,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100MZ8M",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
      "submitted": "2021-12-01",
      "quote": "１. 市場株価法 1,188円～1,652円"
     }
    }
   }
  },
  {
   "valuator": "ゴールドマン・サックス証券株式会社",
   "valuator_as_written": "ゴールドマン・サックス証券株式会社",
   "valuator_en": "Goldman Sachs Japan Co., Ltd.",
   "side": "acquirer",
   "method": "other",
   "method_label": "プレミアム分析",
   "method_en": "Other",
   "metrics": {
    "per_share_value": {
     "low": 1905,
     "high": 2256,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100MZ8M",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
      "submitted": "2021-12-01",
      "quote": "４. プレミアム分析 1,905円～2,256円"
     }
    }
   }
  },
  {
   "valuator": "ゴールドマン・サックス証券株式会社",
   "valuator_as_written": "ゴールドマン・サックス証券株式会社",
   "valuator_en": "Goldman Sachs Japan Co., Ltd.",
   "side": "acquirer",
   "method": "other",
   "method_label": "将来株式価値の現価分析",
   "method_en": "Other",
   "metrics": {
    "per_share_value": {
     "low": 1008,
     "high": 2180,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100MZ8M",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
      "submitted": "2021-12-01",
      "quote": "３. 将来株式価値の現価分析 1,008円～2,180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": "special_committee",
   "method": "comparable",
   "method_label": "類似会社比較法",
   "method_en": "Comparable companies method",
   "metrics": {
    "per_share_value": {
     "low": 1011,
     "high": 1681,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100MZ8M",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
      "submitted": "2021-12-01",
      "quote": "類似会社比較法： 1,011円から1,681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": "special_committee",
   "method": "dcf",
   "method_label": "ＤＣＦ法",
   "method_en": "DCF method",
   "metrics": {
    "per_share_value": {
     "low": 1602,
     "high": 2911,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100MZ8M",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
      "submitted": "2021-12-01",
      "quote": "ＤＣＦ法 ： 1,602円から2,911円"
     }
    },
    "discount_rate": {
     "low": 3,
     "high": 3.5,
     "unit": "percent",
     "source": {
      "doc_id": "S100MZ8M",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
      "submitted": "2021-12-01",
      "quote": "割引率には加重平均資本コスト(Weighted Average Cost of Capital)を使用しており、3.0％～3.5％を採用しております。"
     }
    },
    "perpetual_growth_rate": {
     "low": 0,
     "high": 0,
     "unit": "percent",
     "source": {
      "doc_id": "S100MZ8M",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
      "submitted": "2021-12-01",
      "quote": "永久成長率は０％として当社株式価値を算定しております。"
     }
    }
   }
  },
  {
   "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": "special_committee",
   "method": "market_price",
   "method_label": "市場株価法",
   "method_en": "Market price method",
   "metrics": {
    "per_share_value": {
     "low": 1464,
     "high": 1533,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100MZ8M",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
      "submitted": "2021-12-01",
      "quote": "市場株価法 ： 1,464円から1,533円"
     }
    }
   }
  },
  {
   "valuator": "野村證券株式会社",
   "valuator_as_written": "野村證券株式会社",
   "valuator_en": "Nomura 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": 915,
     "high": 1799,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100MZ8M",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
      "submitted": "2021-12-01",
      "quote": "類似会社比較法： 915円から1,799円"
     }
    }
   }
  },
  {
   "valuator": "野村證券株式会社",
   "valuator_as_written": "野村證券株式会社",
   "valuator_en": "Nomura Securities Co., Ltd.",
   "side": "target",
   "method": "dcf",
   "method_label": "ＤＣＦ法",
   "method_en": "DCF method",
   "metrics": {
    "per_share_value": {
     "low": 1211,
     "high": 2448,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100MZ8M",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
      "submitted": "2021-12-01",
      "quote": "ＤＣＦ法： 1,211円から2,448円"
     }
    },
    "discount_rate": {
     "low": 3,
     "high": 3.5,
     "unit": "percent",
     "source": {
      "doc_id": "S100MZ8M",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
      "submitted": "2021-12-01",
      "quote": "割引率には加重平均資本コスト(Weighted Average Cost of Capital)を使用しており、3.0％～3.5％を採用しております。"
     }
    },
    "perpetual_growth_rate": {
     "low": -0.25,
     "high": 0.25,
     "unit": "percent",
     "source": {
      "doc_id": "S100MZ8M",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
      "submitted": "2021-12-01",
      "quote": "永久成長率は-0.25％～0.25％"
     }
    }
   }
  },
  {
   "valuator": "野村證券株式会社",
   "valuator_as_written": "野村證券株式会社",
   "valuator_en": "Nomura Securities Co., Ltd.",
   "side": "target",
   "method": "market_price",
   "method_label": "市場株価平均法",
   "method_en": "Market price method",
   "metrics": {
    "per_share_value": {
     "low": 1464,
     "high": 1533,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100MZ8M",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf",
      "submitted": "2021-12-01",
      "quote": "市場株価平均法： 1,464円から1,533円"
     }
    }
   }
  }
 ],
 "timeline": [
  {
   "date": "2021-12-01",
   "doc_id": "S100MZ6X",
   "doc_type_code": "240",
   "doc_type": "公開買付届出書",
   "filer": "株式会社商船三井",
   "filer_en": "Mitsui O.S.K. Lines, Ltd.",
   "description": "公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ6X.pdf"
  },
  {
   "date": "2021-12-01",
   "doc_id": "S100MZ8M",
   "doc_type_code": "290",
   "doc_type": "意見表明報告書",
   "filer": "ダイビル株式会社",
   "filer_en": "DAIBIRU CORPORATION",
   "description": "意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8M.pdf"
  },
  {
   "date": "2022-01-19",
   "doc_id": "S100N90Q",
   "doc_type_code": "270",
   "doc_type": "公開買付報告書",
   "filer": "株式会社商船三井",
   "filer_en": "Mitsui O.S.K. Lines, Ltd.",
   "description": "公開買付報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100N90Q.pdf"
  }
 ],
 "related": [],
 "flags": [],
 "unverified_count": 0
}