{
 "schema_version": 1,
 "id": "9945-20221017",
 "type": "MBO",
 "status": "completed",
 "announced_date": "2022-10-17",
 "target": {
  "edinet_code": "E03200",
  "sec_code": "9945",
  "name": "株式会社プレナス",
  "name_en": "PLENUS Co.,Ltd.",
  "industry": "小売業",
  "industry_en": "Retail Trade"
 },
 "acquirer": {
  "edinet_code": "E33344",
  "sec_code": null,
  "name": "合同会社塩井興産",
  "name_en": "Shioi Kosan 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": "S100PD2O",
 "needs_review": false,
 "review_reason": null,
 "terms": {
  "tender_price": {
   "history": [
    {
     "value": 2640,
     "unit": "yen",
     "as_of_date": null,
     "source": {
      "doc_id": "S100PD2O",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD2O.pdf",
      "submitted": "2022-10-17",
      "quote": "最終的に2022年10月14日に本公開買付価格を2,640円とすることを決定いたしました"
     }
    }
   ],
   "latest": {
    "value": 2640,
    "unit": "yen",
    "as_of_date": null,
    "source": {
     "doc_id": "S100PD2O",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD2O.pdf",
     "submitted": "2022-10-17",
     "quote": "最終的に2022年10月14日に本公開買付価格を2,640円とすることを決定いたしました"
    }
   }
  },
  "min_shares": {
   "history": [
    {
     "value": 9738914,
     "unit": "shares",
     "as_of_date": null,
     "source": {
      "doc_id": "S100PD2O",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD2O.pdf",
      "submitted": "2022-10-17",
      "quote": "公開買付者は、本公開買付けにおいて9,738,914株（所有割合25.28％）を買付予定数の下限として設定しており"
     }
    }
   ],
   "latest": {
    "value": 9738914,
    "unit": "shares",
    "as_of_date": null,
    "source": {
     "doc_id": "S100PD2O",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD2O.pdf",
     "submitted": "2022-10-17",
     "quote": "公開買付者は、本公開買付けにおいて9,738,914株（所有割合25.28％）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": "S100PD2O",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD2O.pdf",
      "submitted": "2022-10-17",
      "quote": "本取引は、いわゆるマネジメント・バイアウト（ＭＢＯ）に該当し"
     }
    }
   ],
   "latest": {
    "value": "該当",
    "unit": "text",
    "as_of_date": null,
    "source": {
     "doc_id": "S100PD2O",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD2O.pdf",
     "submitted": "2022-10-17",
     "quote": "本取引は、いわゆるマネジメント・バイアウト（ＭＢＯ）に該当し"
    }
   }
  },
  "tendered_shares": {
   "history": [
    {
     "value": 18541176,
     "unit": "shares",
     "as_of_date": null,
     "source": {
      "doc_id": "S100PQ0J",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PQ0J.pdf",
      "submitted": "2022-11-30",
      "quote": "応募株券等の総数（18,541,176株）"
     }
    }
   ],
   "latest": {
    "value": 18541176,
    "unit": "shares",
    "as_of_date": null,
    "source": {
     "doc_id": "S100PQ0J",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PQ0J.pdf",
     "submitted": "2022-11-30",
     "quote": "応募株券等の総数（18,541,176株）"
    }
   }
  },
  "result": {
   "history": [
    {
     "value": "成立",
     "unit": "text",
     "as_of_date": null,
     "source": {
      "doc_id": "S100PQ0J",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PQ0J.pdf",
      "submitted": "2022-11-30",
      "quote": "応募株券等の総数（18,541,176株）が買付予定数の下限（9,738,914株）以上となりましたので"
     }
    }
   ],
   "latest": {
    "value": "成立",
    "unit": "text",
    "as_of_date": null,
    "source": {
     "doc_id": "S100PQ0J",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PQ0J.pdf",
     "submitted": "2022-11-30",
     "quote": "応募株券等の総数（18,541,176株）が買付予定数の下限（9,738,914株）以上となりましたので"
    }
   }
  }
 },
 "premiums": [
  {
   "value": 38.66,
   "unit": "percent",
   "as_of_date": "2022-10-13",
   "source": {
    "doc_id": "S100PD3A",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD3A.pdf",
    "submitted": "2022-10-17",
    "quote": "2022年10月13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1,904円に対して38.66％"
   },
   "basis": "前営業日終値",
   "basis_en": "Closing price on the business day before announcement"
  },
  {
   "value": 37.86,
   "unit": "percent",
   "as_of_date": "2022-10-13",
   "source": {
    "doc_id": "S100PD3A",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD3A.pdf",
    "submitted": "2022-10-17",
    "quote": "過去１ヶ月間の終値単純平均値1,915円（小数点以下を四捨五入。以下、終値単純平均値の計算において同じです。）に対して37.86％"
   },
   "basis": "過去1ヶ月間の終値単純平均値",
   "basis_en": "1-month simple average closing price"
  },
  {
   "value": 35.45,
   "unit": "percent",
   "as_of_date": "2022-10-13",
   "source": {
    "doc_id": "S100PD3A",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD3A.pdf",
    "submitted": "2022-10-17",
    "quote": "過去３ヶ月間の終値単純平均値1,949円に対して35.45％"
   },
   "basis": "過去3ヶ月間の終値単純平均値",
   "basis_en": "3-month simple average closing price"
  },
  {
   "value": 35.66,
   "unit": "percent",
   "as_of_date": "2022-10-13",
   "source": {
    "doc_id": "S100PD3A",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD3A.pdf",
    "submitted": "2022-10-17",
    "quote": "過去６ヶ月間の終値単純平均値1,946円に対して35.66％"
   },
   "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": "unknown",
   "source": null
  },
  "discount_tob": {
   "value": false,
   "source": null
  },
  "acquirer_type": {
   "value": "management",
   "source": {
    "doc_id": "S100PD3A",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD3A.pdf",
    "submitted": "2022-10-17",
    "quote": "本取引は、いわゆるマネジメント・バイアウト（ＭＢＯ）（注）に該当し、塩井辰男氏は、本取引後も継続して当社の代表取締役社長として当社の経営にあたることを予定しているとのことです。"
   }
  },
  "auction": {
   "value": false,
   "source": {
    "doc_id": "S100PD3A",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD3A.pdf",
    "submitted": "2022-10-17",
    "quote": "本件において入札手続を取っても現実的な対抗提案がされる可能性は低いものと判断しており、上記のような間接的な形でマーケット・チェックを実施することによっても、取引条件の形成過程における当社の交渉力が強化され"
   }
  },
  "competing_offer": {
   "value": false,
   "source": null
  },
  "special_committee": {
   "value": true,
   "source": {
    "doc_id": "S100PD3A",
    "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD3A.pdf",
    "submitted": "2022-10-17",
    "quote": "当社は、2022年７月13日に開催された当社臨時取締役会における決議により、本特別委員会を設置いたしました"
   }
  },
  "sc_own_valuer": null,
  "fairness_opinions": [],
  "proposals": [
   {
    "date": null,
    "price": 2200,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100PD3A",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD3A.pdf",
     "submitted": "2022-10-17",
     "quote": "本公開買付価格を2,200円とする初回提案を行ったとのことです。"
    }
   },
   {
    "date": null,
    "price": 2450,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100PD3A",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD3A.pdf",
     "submitted": "2022-10-17",
     "quote": "本公開買付価格を2,450円、本新株予約権買付価格を１円とする再提案を行ったとのことです。"
    }
   },
   {
    "date": null,
    "price": 2550,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100PD3A",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD3A.pdf",
     "submitted": "2022-10-17",
     "quote": "本公開買付価格を2,550円、本新株予約権買付価格を１円とする再提案を行ったとのことです。"
    }
   },
   {
    "date": null,
    "price": 2600,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100PD3A",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD3A.pdf",
     "submitted": "2022-10-17",
     "quote": "本公開買付価格を2,600円、本新株予約権買付価格を１円とする再提案を行ったとのことです。"
    }
   },
   {
    "date": "2022-10-11",
    "price": 2640,
    "proposer": "target_or_committee",
    "source": {
     "doc_id": "S100PD3A",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD3A.pdf",
     "submitted": "2022-10-17",
     "quote": "本特別委員会は、当該提案に係る本公開買付価格についても、いまだ一般株主の利益の保護にとって十分とはいえないこと等を理由として、2022年10月11日に、本公開買付価格を2,640円とすることを含む提案内容の再考を要請しました。"
    }
   },
   {
    "date": "2022-10-12",
    "price": 2640,
    "proposer": "acquirer",
    "source": {
     "doc_id": "S100PD3A",
     "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD3A.pdf",
     "submitted": "2022-10-17",
     "quote": "公開買付者は、2022年10月12日、本公開買付価格を2,640円とする旨の対案を受諾し、本新株予約権買付価格を１円とする旨の提案を行い、同日、本公開買付価格を2,640円、本新株予約権買付価格を１円とすることで当社との間で実質的な合意に至ったとのことです。"
    }
   }
  ],
  "initial_offer": 2200,
  "offer_raise_pct": 20,
  "offer_rounds": 5,
  "negotiation_excluded": null,
  "category": "delisting",
  "category_basis": "terms"
 },
 "valuations": [
  {
   "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": 1523,
     "high": 2012,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100PD3A",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD3A.pdf",
      "submitted": "2022-10-17",
      "quote": "類似会社比較法：1,523円から2,012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": 2274,
     "high": 2847,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100PD3A",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD3A.pdf",
      "submitted": "2022-10-17",
      "quote": "ＤＣＦ法 ：2,274円から2,847円"
     }
    },
    "discount_rate": {
     "low": 5.99,
     "high": 6.63,
     "unit": "percent",
     "source": {
      "doc_id": "S100PD3A",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD3A.pdf",
      "submitted": "2022-10-17",
      "quote": "割引率は加重平均資本コスト（ＷＡＣＣ：Weighted Average Cost of Capital）とし、5.99％から6.63％を採用しており"
     }
    },
    "perpetual_growth_rate": {
     "low": -0.5,
     "high": 0.5,
     "unit": "percent",
     "source": {
      "doc_id": "S100PD3A",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD3A.pdf",
      "submitted": "2022-10-17",
      "quote": "永久成長率を△0.5％から0.5％として分析しております"
     }
    }
   }
  },
  {
   "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": 1904,
     "high": 1949,
     "unit": "yen_per_share",
     "source": {
      "doc_id": "S100PD3A",
      "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD3A.pdf",
      "submitted": "2022-10-17",
      "quote": "市場株価法 ：1,904円から1,949円"
     }
    }
   }
  }
 ],
 "timeline": [
  {
   "date": "2022-10-17",
   "doc_id": "S100PD2O",
   "doc_type_code": "240",
   "doc_type": "公開買付届出書",
   "filer": "合同会社塩井興産",
   "filer_en": "Shioi Kosan LLC",
   "description": "公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD2O.pdf"
  },
  {
   "date": "2022-10-17",
   "doc_id": "S100PD3A",
   "doc_type_code": "290",
   "doc_type": "意見表明報告書",
   "filer": "株式会社プレナス",
   "filer_en": "PLENUS Co.,Ltd.",
   "description": "意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PD3A.pdf"
  },
  {
   "date": "2022-11-14",
   "doc_id": "S100PN1V",
   "doc_type_code": "250",
   "doc_type": "訂正公開買付届出書",
   "filer": "合同会社塩井興産",
   "filer_en": "Shioi Kosan LLC",
   "description": "訂正公開買付届出書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PN1V.pdf"
  },
  {
   "date": "2022-11-15",
   "doc_id": "S100PN4Q",
   "doc_type_code": "300",
   "doc_type": "訂正意見表明報告書",
   "filer": "株式会社プレナス",
   "filer_en": "PLENUS Co.,Ltd.",
   "description": "訂正意見表明報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PN4Q.pdf"
  },
  {
   "date": "2022-11-30",
   "doc_id": "S100PQ0J",
   "doc_type_code": "270",
   "doc_type": "公開買付報告書",
   "filer": "合同会社塩井興産",
   "filer_en": "Shioi Kosan LLC",
   "description": "公開買付報告書",
   "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100PQ0J.pdf"
  }
 ],
 "related": [],
 "flags": [],
 "unverified_count": 0
}