{
 "schema_version": 1,
 "id": "9358-20211201",
 "type": "TOB",
 "status": "completed",
 "announced_date": "2021-12-01",
 "target": {
  "edinet_code": "E04335",
  "sec_code": "9358",
  "name": "株式会社宇徳",
  "name_en": "Utoc Corporation",
  "industry": "倉庫・運輸関連",
  "industry_en": null
 },
 "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": "S100MZ7D",
 "needs_review": false,
 "review_reason": null,
 "terms": {
  "tender_price": {
   "history": [
    {
     "value": 725,
     "unit": "yen",
     "as_of_date": null,
     "source": {
      "doc_id": "S100MZ7D",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ7D.pdf",
      "submitted": "2021-12-01",
      "quote": "最終的に本公開買付価格を１株当たり725円と決定いたしました。"
     }
    }
   ],
   "latest": {
    "value": 725,
    "unit": "yen",
    "as_of_date": null,
    "source": {
     "doc_id": "S100MZ7D",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ7D.pdf",
     "submitted": "2021-12-01",
     "quote": "最終的に本公開買付価格を１株当たり725円と決定いたしました。"
    }
   }
  }
 },
 "premiums": [
  {
   "value": 40.5,
   "unit": "percent",
   "as_of_date": "2021-11-29",
   "source": {
    "doc_id": "S100MZ8X",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.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516円に対して40.50％"
   },
   "basis": "前営業日終値",
   "basis_en": "Closing price on the business day before announcement"
  },
  {
   "value": 37.57,
   "unit": "percent",
   "as_of_date": "2021-11-29",
   "source": {
    "doc_id": "S100MZ8X",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.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527円に対して37.57％"
   },
   "basis": "過去1ヶ月間の終値単純平均値",
   "basis_en": "1-month simple average closing price"
  },
  {
   "value": 33.76,
   "unit": "percent",
   "as_of_date": "2021-11-29",
   "source": {
    "doc_id": "S100MZ8X",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.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542円に対して33.76％"
   },
   "basis": "過去3ヶ月間の終値単純平均値",
   "basis_en": "3-month simple average closing price"
  },
  {
   "value": 35.77,
   "unit": "percent",
   "as_of_date": "2021-11-29",
   "source": {
    "doc_id": "S100MZ8X",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.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534円に対して35.77％"
   },
   "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": "S100MZ8X",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
    "submitted": "2021-12-01",
    "quote": "当社株式の上場廃止により、コーポレートガバナンス・コード等への対応を含めた近時の上場維持に係る業務負担や、有価証券報告書等の継続的な情報開示、監査、株主総会の運営や株主名簿管理人への事務委託に要する費用に代表される上場維持に要する費用の削減が見込まれ"
   }
  },
  "discount_tob": {
   "value": false,
   "source": null
  },
  "acquirer_type": {
   "value": "parent",
   "source": {
    "doc_id": "S100MZ8X",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
    "submitted": "2021-12-01",
    "quote": "当社の支配株主(親会社)である公開買付者による当社の普通株式"
   }
  },
  "auction": {
   "value": false,
   "source": {
    "doc_id": "S100MZ8X",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
    "submitted": "2021-12-01",
    "quote": "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・チェックに関しては、情報管理の観点等から実務上その実施は必ずしも容易とは言えず、従って本取引においてもそのような対応が行われていないことのみをもって、マーケット・チェックの点で不合理な状況が生じるものでは無いと考えられること"
   }
  },
  "competing_offer": {
   "value": false,
   "source": null
  },
  "special_committee": {
   "value": true,
   "source": {
    "doc_id": "S100MZ8X",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
    "submitted": "2021-12-01",
    "quote": "同年10月18日開催の取締役会における決議により、中井元氏(当社の独立社外取締役)、河合千尋氏(当社の独立社外監査役、ベイサイド・パートナーズ会計事務所代表、横浜市公立大学法人評価委員会委員)、高橋明人氏(弁護士、高橋・片山法律事務所)の３名から構成される特別委員会"
   }
  },
  "sc_own_valuer": {
   "value": "山田コンサルティンググループ株式会社",
   "source": {
    "doc_id": "S100MZ8X",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
    "submitted": "2021-12-01",
    "quote": "本特別委員会は、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特別委員会からの答申書の取得」に記載のとおり、上記の権限に基づき、2021年10月29日、独自のファイナンシャル・アドバイザー及び第三者算定機関として山田コンサルティンググループ株式会社(以下「山田コンサル」といいます。)を選任しております。"
   }
  },
  "fairness_opinions": [],
  "proposals": [
   {
    "date": null,
    "price": 680,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100MZ8X",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
     "submitted": "2021-12-01",
     "quote": "本公開買付けにおける当社株式の買付け等の価格(以下「本公開買付価格」といいます。)を１株当たり680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が"
    }
   },
   {
    "date": "2021-11-05",
    "price": 700,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100MZ8X",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
     "submitted": "2021-12-01",
     "quote": "公開買付者は、本公開買付価格の再検討を要請されたことを踏まえ、同月５日に本公開買付価格を１株当たり700円に引き上げる旨の提案を行いましたが"
    }
   },
   {
    "date": "2021-11-12",
    "price": 710,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100MZ8X",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
     "submitted": "2021-12-01",
     "quote": "公開買付者は、同月12日に、当社に対して改めて本公開買付価格を１株当たり710円とする旨の提案を行いましたが"
    }
   },
   {
    "date": "2021-11-17",
    "price": 715,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100MZ8X",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
     "submitted": "2021-12-01",
     "quote": "公開買付者は、同月17日に、本公開買付価格を１株当たり715円とする旨の提案を行いましたが"
    }
   },
   {
    "date": "2021-11-25",
    "price": 725,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100MZ8X",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
     "submitted": "2021-12-01",
     "quote": "同月25日に本公開買付価格を１株当たり725円とする最終提案を行い"
    }
   }
  ],
  "initial_offer": 680,
  "offer_raise_pct": 6.62,
  "offer_rounds": 5,
  "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": 605,
     "high": 769,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100MZ8X",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
      "submitted": "2021-12-01",
      "quote": "２. ＤＣＦ法                605円～769円"
     }
    },
    "discount_rate": {
     "low": 7.75,
     "high": 10.75,
     "unit": "percent",
     "source": {
      "doc_id": "S100MZ8X",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
      "submitted": "2021-12-01",
      "quote": "7.75％から10.75％までのレンジの割引率を用いて"
     }
    },
    "perpetual_growth_rate": {
     "low": 0.25,
     "high": 0.75,
     "unit": "percent",
     "source": {
      "doc_id": "S100MZ8X",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
      "submitted": "2021-12-01",
      "quote": "0.25％から0.75％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"
     }
    }
   }
  },
  {
   "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": 454,
     "high": 603,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100MZ8X",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
      "submitted": "2021-12-01",
      "quote": "１. 市場株価法 454円～603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": 660,
     "high": 782,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100MZ8X",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
      "submitted": "2021-12-01",
      "quote": "４. プレミアム分析 660円～782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": 649,
     "high": 879,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100MZ8X",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
      "submitted": "2021-12-01",
      "quote": "３. 将来株式価値の現価分析        649円～879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": "special_committee",
   "method": "comparable",
   "method_label": "類似会社比較法",
   "method_en": "Comparable companies method",
   "metrics": {
    "per_share_value": {
     "low": 575,
     "high": 740,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100MZ8X",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
      "submitted": "2021-12-01",
      "quote": "類似会社比較法： 575円から740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": "special_committee",
   "method": "dcf",
   "method_label": "ＤＣＦ法",
   "method_en": "DCF method",
   "metrics": {
    "per_share_value": {
     "low": 540,
     "high": 877,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100MZ8X",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
      "submitted": "2021-12-01",
      "quote": "ＤＣＦ法： 540円から877円"
     }
    },
    "discount_rate": {
     "low": 6.69,
     "high": 8.17,
     "unit": "percent",
     "source": {
      "doc_id": "S100MZ8X",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
      "submitted": "2021-12-01",
      "quote": "割引率は、6.69％～8.17％を採用しており"
     }
    },
    "perpetual_growth_rate": {
     "low": -0.5,
     "high": 0.5,
     "unit": "percent",
     "source": {
      "doc_id": "S100MZ8X",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
      "submitted": "2021-12-01",
      "quote": "永久成長率は-0.50％～0.50％"
     }
    }
   }
  },
  {
   "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": "special_committee",
   "method": "market_price",
   "method_label": "市場株価法",
   "method_en": "Market price method",
   "metrics": {
    "per_share_value": {
     "low": 516,
     "high": 542,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100MZ8X",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
      "submitted": "2021-12-01",
      "quote": "市場株価法： 516円から542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": 322,
     "high": 636,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100MZ8X",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
      "submitted": "2021-12-01",
      "quote": "類似会社比較法： 322円から636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": 630,
     "high": 1239,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100MZ8X",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
      "submitted": "2021-12-01",
      "quote": "ＤＣＦ法： 630円から1,239円"
     }
    },
    "discount_rate": {
     "low": 4.5,
     "high": 5,
     "unit": "percent",
     "source": {
      "doc_id": "S100MZ8X",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
      "submitted": "2021-12-01",
      "quote": "割引率は4.50％～5.00％を採用しており"
     }
    },
    "perpetual_growth_rate": {
     "low": -0.25,
     "high": 0.25,
     "unit": "percent",
     "source": {
      "doc_id": "S100MZ8X",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.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": 516,
     "high": 542,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100MZ8X",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf",
      "submitted": "2021-12-01",
      "quote": "市場株価平均法： 516円から542円"
     }
    }
   }
  }
 ],
 "timeline": [
  {
   "date": "2021-12-01",
   "doc_id": "S100MZ7D",
   "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/S100MZ7D.pdf"
  },
  {
   "date": "2021-12-01",
   "doc_id": "S100MZ8X",
   "doc_type_code": "290",
   "doc_type": "意見表明報告書",
   "filer": "株式会社宇徳",
   "filer_en": "Utoc Corporation",
   "description": "意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100MZ8X.pdf"
  },
  {
   "date": "2022-01-19",
   "doc_id": "S100N90S",
   "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/S100N90S.pdf"
  }
 ],
 "related": [],
 "flags": [],
 "unverified_count": 0
}