{ "schema_version": 1, "id": "E39284-20241202", "type": "TOB", "status": "completed", "announced_date": "2024-12-02", "target": { "edinet_code": "E39284", "sec_code": null, "name": "ワンビ株式会社", "name_en": "Wanbi 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 }, "acquirer": { "edinet_code": "E35578", "sec_code": "4495", "name": "株式会社アイキューブドシステムズ", "name_en": "i3 Systems, Inc.", "industry": "情報・通信業", "industry_en": "Information & Communication" }, "anchor_doc_id": "S100UVPM", "needs_review": false, "review_reason": null, "terms": { "tender_price": { "history": [ { "value": 1200, "unit": "yen", "as_of_date": null, "source": { "doc_id": "S100UVPM", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100UVPM.pdf", "submitted": "2024-12-02", "quote": "(ⅰ)本公開買付価格を1,200円として本公開買付けを実施すること" } } ], "latest": { "value": 1200, "unit": "yen", "as_of_date": null, "source": { "doc_id": "S100UVPM", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100UVPM.pdf", "submitted": "2024-12-02", "quote": "(ⅰ)本公開買付価格を1,200円として本公開買付けを実施すること" } } }, "min_shares": { "history": [ { "value": 350000, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100UVPM", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100UVPM.pdf", "submitted": "2024-12-02", "quote": "買付予定数の下限を、本応募合意株式と同数である350,000株(所有割合：47.43％)(注４)と設定しており" } } ], "latest": { "value": 350000, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100UVPM", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100UVPM.pdf", "submitted": "2024-12-02", "quote": "買付予定数の下限を、本応募合意株式と同数である350,000株(所有割合：47.43％)(注４)と設定しており" } } }, "max_shares": { "history": [ { "value": 350000, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100UVPM", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100UVPM.pdf", "submitted": "2024-12-02", "quote": "買付予定数の上限を、下限と同数の350,000株(所有割合：47.43％)としております" } } ], "latest": { "value": 350000, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100UVPM", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100UVPM.pdf", "submitted": "2024-12-02", "quote": "買付予定数の上限を、下限と同数の350,000株(所有割合：47.43％)としております" } } }, "tendered_shares": { "history": [ { "value": 350000, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100V1G3", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100V1G3.pdf", "submitted": "2025-01-06", "quote": "応募株券等」といいます。)の総数(350,000株)" } } ], "latest": { "value": 350000, "unit": "shares", "as_of_date": null, "source": { "doc_id": "S100V1G3", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100V1G3.pdf", "submitted": "2025-01-06", "quote": "応募株券等」といいます。)の総数(350,000株)" } } }, "result": { "history": [ { "value": "成立", "unit": "text", "as_of_date": null, "source": { "doc_id": "S100V1G3", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100V1G3.pdf", "submitted": "2025-01-06", "quote": "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": "S100V1G3", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100V1G3.pdf", "submitted": "2025-01-06", "quote": "応募株券等の全部の買付け等を行います。" } } } }, "premiums": [], "profile": { "extracted": true, "listing": { "value": "keep_listing", "source": { "doc_id": "S100UVRI", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100UVRI.pdf", "submitted": "2024-12-02", "quote": "本公開買付けは当社株式の上場廃止を企図するものではなく、本公開買付けが成立した場合においても、公開買付者及び当社は引き続き当社株式の上場を維持する方針であることから" } }, "discount_tob": { "value": false, "source": null }, "acquirer_type": { "value": "strategic", "source": { "doc_id": "S100UVRI", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100UVRI.pdf", "submitted": "2024-12-02", "quote": "本公開買付けにより当社を連結子会社化することを目的としていること" } }, "auction": { "value": true, "source": { "doc_id": "S100UVRI", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100UVRI.pdf", "submitted": "2024-12-02", "quote": "更なる事業拡大の可能性を見出せる候補先企業(公開買付者を含む日本企業２社、海外企業２社)との業務提携関係について検討を開始いたしました。" } }, "competing_offer": { "value": false, "source": null }, "special_committee": { "value": false, "source": null }, "sc_own_valuer": null, "fairness_opinions": [], "proposals": [ { "date": "2024-10-24", "price": 1200, "proposer": "acquirer", "source": { "doc_id": "S100UVRI", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100UVRI.pdf", "submitted": "2024-12-02", "quote": "当社の取締役会による本公開買付けへの賛同の可否、及び本公開買付けに対する応募の見通し等を総合的に勘案し、2024年10月24日、当社に対して、本公開買付けの概要、想定譲受株式数は350,000株であること、及び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。)公開買付価格を1,200円とすることを記載した本公開買付けに関する提案書(以下「本提案書」といいます。)を提出したとのことです。" } } ], "initial_offer": 1200, "offer_raise_pct": 0, "offer_rounds": 1, "negotiation_excluded": null, "category": "partial", "category_basis": "filing" }, "valuations": [ { "valuator": "税理士法人AKJパートナーズ", "valuator_as_written": "税理士法人AKJパートナーズ", "valuator_en": "AKJ Partners Tax Corporation", "side": "acquirer", "method": "dcf", "method_label": "ＤＣＦ法", "method_en": "DCF method", "metrics": { "per_share_value": { "low": 960, "high": 1312, "unit": "yen_per_share", "source": { "doc_id": "S100UVRI", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100UVRI.pdf", "submitted": "2024-12-02", "quote": "ＤＣＦ法 ：960円～1,312円" } } } }, { "valuator": "晄和監査法人", "valuator_as_written": "晄和監査法人", "valuator_en": "Kowa Audit Corporation", "side": "target", "method": "comparable", "method_label": "マルチプル法", "method_en": "Comparable companies method", "metrics": { "per_share_value": { "low": 946, "high": 1050, "unit": "yen_per_share", "source": { "doc_id": "S100UVRI", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100UVRI.pdf", "submitted": "2024-12-02", "quote": "マルチプル法：946円～1,050円" } } } }, { "valuator": "晄和監査法人", "valuator_as_written": "晄和監査法人", "valuator_en": "Kowa Audit Corporation", "side": "target", "method": "dcf", "method_label": "ＤＣＦ法", "method_en": "DCF method", "metrics": { "per_share_value": { "low": 958, "high": 1335, "unit": "yen_per_share", "source": { "doc_id": "S100UVRI", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100UVRI.pdf", "submitted": "2024-12-02", "quote": "ＤＣＦ法 ：958円～1,335円" } }, "discount_rate": { "low": 8.3, "high": 11.3, "unit": "percent", "source": { "doc_id": "S100UVRI", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100UVRI.pdf", "submitted": "2024-12-02", "quote": "割引率(8.30％～11.30％が採用されています。)" } } } } ], "timeline": [ { "date": "2024-12-02", "doc_id": "S100UVPM", "doc_type_code": "240", "doc_type": "公開買付届出書", "filer": "株式会社アイキューブドシステムズ", "filer_en": "i3 Systems, Inc.", "description": "公開買付届出書", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100UVPM.pdf" }, { "date": "2024-12-02", "doc_id": "S100UVRI", "doc_type_code": "290", "doc_type": "意見表明報告書", "filer": "ワンビ株式会社", "filer_en": "Wanbi Co., Ltd.", "description": "意見表明報告書", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100UVRI.pdf" }, { "date": "2025-01-06", "doc_id": "S100V1G3", "doc_type_code": "270", "doc_type": "公開買付報告書", "filer": "株式会社アイキューブドシステムズ", "filer_en": "i3 Systems, Inc.", "description": "公開買付報告書", "doc_url": "https://disclosure2dl.edinet-fsa.go.jp/searchdocument/pdf/S100V1G3.pdf" } ], "related": [], "flags": [], "unverified_count": 0 }