TRIAL
TRIAL Holdings, Inc.
Company highlights
The largest segment by revenue is 流通小売, at 99.9% of the total.
Key figures
Period Jul 2025 to Jun 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
TRIAL
Revenue and profit by business segment
Period Jul 2025 to Jun 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| 流通小売 | ¥1,342.5 billion | 99.9% | ¥799.8 billion | ¥34.9 billion | 98.2% | 2.6% | ¥23.7 billion |
| リテールAI | ¥0.9 billion | 0.1% | ¥1.0 billion | ¥0.7 billion | 1.8% | 71.6% | ¥55.00 million |
| Total of the businesses | ¥1,343.4 billion | 100.0% | ¥35.5 billion | 100.0% | |||
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Other salaries | ¥81.7 billion | Consolidated |
| Rent expenses | ¥40.4 billion | Consolidated | |
| Salaries and allowances | ¥38.4 billion | Consolidated | |
| Depreciation | ¥21.5 billion | Consolidated | |
| Amortization of goodwill | ¥15.3 billion | Consolidated | |
| Provision for bonuses | ¥2.2 billion | Consolidated | |
| Provision for point card certificates | ¥1.0 billion | Consolidated | |
| Outsourcing expenses | ¥0.8 billion | Parent only | |
| Retirement benefit expenses | ¥0.6 billion | Consolidated | |
| Commission fees | ¥0.6 billion | Parent only | |
| Research and development expenses | ¥0.2 billion | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥320.3 billion | Consolidated |
| Operating income | ¥30.4 billion | Consolidated | |
| Ordinary income | ¥20.2 billion | Consolidated | |
| Net income | ¥3.5 billion | Consolidated |
TRIAL
Selling, general and administrative expenses
Period Jul 2025 to Jun 2026Source Annual securities reports
- Other salaries ¥81.7 billion
- Rent expenses ¥40.4 billion
- Salaries and allowances ¥38.4 billion
- Depreciation ¥21.5 billion
- Amortization of goodwill ¥15.3 billion
- Provision for bonuses ¥2.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
TRIAL
Long-term revenue, profit and asset trends
Period 2021 to 2026Source Annual securities reportsDisclosed
TRIAL
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥595.5B | ¥653.1B | ¥717.9B | ¥803.8B | ¥1,347.1B |
| Year on year (%) | comparison basis not confirmed | +9.7% | +9.9% | +12.0% | +67.6%◆ |
| Ordinary income (loss) | ¥12.7B | ¥14.4B | ¥19.8B | ¥22.2B | ¥20.2B |
| Change from prior year | comparison basis not confirmed | +13.2% | +37.8% | +12.2% | -9.1% |
| Ordinary income (loss) as a share of Net sales | 2.1% | 2.2% | 2.8% | 2.8% | 1.5% |
| Change (percentage points) | comparison basis not confirmed | +0.1 points | +0.6 points | +0.0 points | -1.3 points |
Fiscal periods marked for changes
- 2026Net sales year on year +67.6%
TRIAL
Earnings and net assets per share over time
Unit yenSource Annual securities reports
TRIAL
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥595.5 billion | ¥653.1 billion | ¥717.9 billion | ¥803.8 billion | ¥1,347.1 billion |
| Ordinary income (loss) | ¥12.7 billion | ¥14.4 billion | ¥19.8 billion | ¥22.2 billion | ¥20.2 billion |
| Net income (loss) attributable to owners of parent | ¥7.1 billion | ¥8.1 billion | ¥11.4 billion | ¥11.8 billion | ¥3.5 billion |
| Comprehensive income | ¥7.4 billion | ¥8.7 billion | ¥12.1 billion | ¥11.9 billion | ¥6.5 billion |
| Net assets | ¥59.7 billion | ¥68.0 billion | ¥118.2 billion | ¥129.0 billion | ¥134.4 billion |
| Total assets | ¥185.7 billion | ¥200.6 billion | ¥283.6 billion | ¥300.3 billion | ¥807.8 billion |
| Net assets per share | 594.29 yen | 677 yen | 948.64 yen | 1,031.3 yen | 1,066.23 yen |
| Basic earnings (loss) per share | 73.46 yen | 82.9 yen | 109.77 yen | 96.23 yen | 28.76 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 108.79 yen | 95.52 yen | 28.55 yen |
| Equity-to-asset ratio | 31.2% | 32.8% | 40.8% | 42.0% | 16.2% |
| Return on equity | 13.0% | 13.1% | 12.6% | 9.7% | 2.7% |
| Net cash provided by (used in) operating activities | ¥22.3 billion | ¥18.4 billion | ¥59.5 billion | ¥-4.4 billion | ¥92.1 billion |
| Net cash provided by (used in) investing activities | ¥-13.5 billion | ¥-16.8 billion | ¥-26.0 billion | ¥-35.9 billion | ¥-405.0 billion |
| Net cash provided by (used in) financing activities | ¥-4.3 billion | ¥-5.2 billion | ¥34.5 billion | ¥20.8 billion | ¥309.4 billion |
| Cash and cash equivalents | ¥27.4 billion | ¥23.9 billion | ¥91.9 billion | ¥72.3 billion | ¥68.9 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥1.9 billion | ¥4.7 billion | ¥4.6 billion | ¥4.8 billion | ¥13.1 billion |
| Ordinary income (loss) | ¥0.1 billion | ¥2.5 billion | ¥1.4 billion | ¥1.4 billion | ¥-8.4 billion |
| Net income (loss) | ¥0.6 billion | ¥2.3 billion | ¥1.5 billion | ¥1.5 billion | ¥-5.0 billion |
| Capital stock | ¥0.1 billion | ¥0.1 billion | ¥19.8 billion | ¥19.8 billion | ¥20.2 billion |
| Total number of issued shares (common stock) | 488,452 shares | 97,690,400 shares | 122,318,300 shares | 122,373,300 shares | 122,848,400 shares |
| Net assets | ¥29.2 billion | ¥31.2 billion | ¥70.9 billion | ¥71.4 billion | ¥65.1 billion |
| Total assets | ¥31.5 billion | ¥73.4 billion | ¥127.5 billion | ¥166.7 billion | ¥561.1 billion |
| Net assets per share | 298.97 yen | 320.72 yen | 581.25 yen | 583.63 yen | 530.1 yen |
| Dividend per share | Could not be retrieved | 13 yen | 15 yen | 16 yen | 17 yen |
| Basic earnings (loss) per share | 6.61 yen | 23.52 yen | 14.31 yen | 12.56 yen | -41.02 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 14.18 yen | 12.47 yen | Could not be retrieved |
| Equity-to-asset ratio | 92.6% | 42.5% | 55.6% | 42.8% | 11.6% |
| Return on equity | 2.2% | 7.6% | 2.9% | 2.2% | -7.4% |
| Payout ratio | Could not be retrieved | 55.3% | 104.8% | 127.3% | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 6/2026 | ¥17 | Could not be retrieved | Could not be retrieved | |
| FY ending 6/2025 | ¥16 | Could not be retrieved | 127.3% | |
| FY ending 6/2024 | ¥15 | Could not be retrieved | 104.8% | |
| FY ending 6/2023 | ¥13 | Could not be retrieved | 55.3% | Stock split or share consolidation noted |
TRIAL
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
TRIAL
Unit %Source Annual securities reports
- Financial institutions2.99%
- Securities firms1.81%
- Other corporations70.03%
- Foreign holders (institutions)9.28%
- Foreign holders (individuals)0.04%
- Individuals and others15.84%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社ティー・エイチ・シー | 53.76% | 66,000,000 |
| 2 | 株式会社Heroic investment | 7.64% | 9,374,200 |
| 3 | BNY GCM CLIENT ACCOUNT JPRD AC ISG(FE-AC)(常任代理人 株式会社三菱UFJ銀行) | 1.84% | 2,260,586 |
| 4 | 永田 久男 | 1.6% | 1,963,800 |
| 5 | 日本マスタートラスト信託銀行株式会社(信託口) | 1.35% | 1,652,200 |
| 6 | GIC PRIVATE LIMITED - C(常任代理人 株式会社三菱UFJ銀行) | 1.15% | 1,413,960 |
| 7 | NOMURA PB NOMINEES LIMITED OMNIBUS - MARGIN(CASHPB)(常任代理人 野村證券株式会社) | 1.15% | 1,406,681 |
| 8 | 株式会社PALTAC | 0.98% | 1,200,000 |
| 9 | MSCO CUSTOMER SECURITIES(常任代理人 モルガン・スタンレーMUFG証券株式会社) | 0.91% | 1,114,430 |
| 10 | 野村證券株式会社 | 0.89% | 1,094,664 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 6/2026 | ¥0.2 billion | ¥48.9 billion |
| FY ending 6/2025 | ¥0.2 billion | ¥39.5 billion |
Research and development expenses and capital expenditure by segment (FY ending 6/2026)
| Segment | Capital expenditure |
|---|---|
| 流通小売 | ¥45.7 billion |
| リテールAI | ¥0.5 billion |
Revenue scale in the same industry
TRIAL
Source Annual securities reports of each company
Retail Trade: 343 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 AEONFY Feb 2026 ¥10.7T
- 2 Seven & iFY Feb 2026 ¥10.4T
- 3 FAST RETAILINGFY Aug 2025 ¥3.4T
- … 1 companies
- 5 YAMADAFY Mar 2026 ¥1.7T
- 6 TSURUHAFY Feb 2026 ¥1.5T
- 7 TRIALThis companyFY Jun 2026 ¥1.3T
- 8 ZENSHOFY Mar 2026 ¥1.3T
- 9 MatsukiyoCocokara &FY Mar 2026 ¥1.1T
- … 334 companies
Workforce information
Women 63 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 160 |
| Childcare leave taken, men |
50% |
| Childcare leave taken, women |
100% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | PwCJapan有限責任監査法人 |
| Audit fees (this year, total) | ¥0.2 billion |
| Non-audit fees (this year, total) | Not applicable |
| Non-audit fees (this year, network firms) | ¥91.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Retail Trade
“Kaisha no Shikumi: Raising Prices”
Reads the filings of restaurant, clothing and household goods chains for how price increases relate to customer numbers.
Retail Trade companies in this book: saizeriya, FOOD & LIFE COMPANIES, FAST RETAILING and others (6 in all)
“Ano Kaisha no Shikumi” series, Vol.2 — Kindle and paperback
Find it on Amazon →
Same industry: Retail Trade
“Kaisha no Shikumi: Earning Beyond the Till”
Reads the filings of supermarkets, department stores and drugstores for money received under headings other than product sales, such as finance and rent.
Retail Trade companies in this book: AEON, TSURUHA, Takashimaya and others (5 in all)
“Ano Kaisha no Shikumi” series, Vol.5 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥6.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥92.1 billion | Consolidated |
| Net sales | ¥1,347.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-405.0 billion | Consolidated |
| Diluted earnings per share | 28.55 yen | Consolidated |
| Cash and cash equivalents | ¥68.9 billion | Consolidated |
| Net assets | ¥134.4 billion | Consolidated |
| Ordinary income (loss) | ¥20.2 billion | Consolidated |
| Total assets | ¥807.8 billion | Consolidated |
| Return on equity | 2.7% | Consolidated |
| Equity-to-asset ratio | 16.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥3.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥309.4 billion | Consolidated |
| Basic earnings (loss) per share | 28.76 yen | Consolidated |
| Net assets per share | 1,066.23 yen | Consolidated |
| Dividend per share | 17 yen | Parent only |
| Operating revenue | ¥13.1 billion | Parent only |
| Net income (loss) | ¥-5.0 billion | Parent only |
| Total number of issued shares (common stock) | 122,848,400 shares | Parent only |
| Net assets | ¥65.1 billion | Parent only |
| Ordinary income (loss) | ¥-8.4 billion | Parent only |
| Total assets | ¥561.1 billion | Parent only |
| Return on equity | -7.4% | Parent only |
| Equity-to-asset ratio | 11.6% | Parent only |
| Capital stock | ¥20.2 billion | Parent only |
| Basic earnings (loss) per share | -41.02 yen | Parent only |
| Net assets per share | 530.1 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 9,434 people | Consolidated |
| Number of employees | 9,434 people | Consolidated |
| Wage gap between men and women (all employees) | 52.2% | Parent only |
| Average length of service (years) | 2.5 years | Parent only |
| Average annual salary | ¥11.38 million | Parent only |
| Average age (years) | 40.9 years old | Parent only |
| Number of employees | 113 people | Parent only |
| Number of employees | 113 people | Parent only |
| Wage gap between men and women (regular employees) | 61.4% | Parent only |
| Wage gap between men and women (non-regular employees) | 71.9% | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥1,347.1 billion | Consolidated |
| Average number of temporary employees | 35,308 people | Consolidated |
| Average number of temporary employees | 35,308 people | Consolidated |
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 7 companies | Consolidated |
| Investments accounted for using equity method | ¥4.6 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥447.1 billion | Consolidated |
| Write-downs of inventories | ¥0.4 billion | Consolidated |
| Depreciation | ¥24.2 billion | Consolidated |
| Number of consolidated subsidiaries | 38 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 0.0% | Parent only |
| Average number of temporary employees | 14 people | Parent only |
| Average number of temporary employees | 14 people | Parent only |
| Total return on the share price index | 149.1% | Parent only |
| Ratio of female employees in managerial positions | 22.8% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 87,480,521 shares | Consolidated |
| Total number of shares held treasury shares etc | 75,900 shares | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.7 billion | Consolidated |
| Number of shares | 122,848,400 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.1% | Consolidated |
| Shareholding ratio | 71.2% | Consolidated |
| Number of shares held in own name treasury shares etc | 75,900 shares | Consolidated |
| Number of voting rights | 1,226,406 units | Consolidated |
| Carrying amount on the balance sheet | ¥4.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥1.2 billion | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Total shareholder return | 120.8% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥0.2 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥48.9 billion | Consolidated |
Audit (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥59.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥0.2 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥0.2 billion | Consolidated |
| Fees for non-audit services - reporting company | ¥91.00 million | Consolidated |
| Fees for non-audit services - total | ¥91.00 million | Consolidated |
Accounts unique to this company (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥6.7 billion | Consolidated |
| Revenue | ¥72.00 million | Consolidated |
| Revenue | ¥0.8 billion | Consolidated |
| Revenue | ¥6.7 billion | Consolidated |
| Revenue | ¥0.6 billion | Consolidated |
| Revenue | ¥-6.7 billion | Consolidated |
| Revenue | ¥15.3 billion | Consolidated |
| Change in average annual salary from the previous year | 11.0% | Parent only |
| Revenue | ¥3.4 billion | Parent only |
| Revenue | ¥6.7 billion | Parent only |
| Revenue | ¥0.8 billion | Parent only |
Balance sheet (135 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥11.4 billion | Consolidated |
| Other | ¥1.2 billion | Consolidated |
| Other | ¥73.7 billion | Consolidated |
| Other | ¥22.5 billion | Consolidated |
| Other | ¥27.8 billion | Consolidated |
| Other | ¥11.1 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.7 billion | Consolidated |
| Other, net | ¥15.8 billion | Consolidated |
| Goodwill | ¥292.0 billion | Consolidated |
| Goodwill | ¥292.0 billion | Consolidated |
| Reserve for loyalty awards credits | ¥1.0 billion | Consolidated |
| Deferred tax liabilities for land revaluation | ¥0.8 billion | Consolidated |
| Retained earnings | ¥83.4 billion | Consolidated |
| Raw materials and supplies | ¥0.5 billion | Consolidated |
| Merchandise | ¥86.0 billion | Consolidated |
| Non-current liabilities | ¥73.8 billion | Consolidated |
| Non-current assets | ¥606.0 billion | Consolidated |
| Land | ¥64.5 billion | Consolidated |
| Accounts receivable - trade | ¥18.6 billion | Consolidated |
| Contract liabilities | ¥14.4 billion | Consolidated |
| Buildings and structures | ¥329.5 billion | Consolidated |
| Buildings and structures, net | ¥140.3 billion | Consolidated |
| Construction in progress | ¥8.8 billion | Consolidated |
| Construction assistance deposits received | ¥1.7 billion | Consolidated |
| Investments and other assets | ¥62.0 billion | Consolidated |
| Investment securities | ¥6.1 billion | Consolidated |
| Lease and guarantee deposits | ¥36.4 billion | Consolidated |
| Property, plant and equipment | ¥240.9 billion | Consolidated |
| Income taxes payable | ¥7.9 billion | Consolidated |
| Accrued consumption taxes | ¥5.2 billion | Consolidated |
| Accounts payable - other | ¥16.9 billion | Consolidated |
| Shareholders' equity | ¥127.6 billion | Consolidated |
| Inventories | ¥86.5 billion | Consolidated |
| Inventories | ¥86.5 billion | Consolidated |
| Machinery, equipment and vehicles | ¥29.3 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥11.4 billion | Consolidated |
| Current liabilities | ¥599.7 billion | Consolidated |
| Current assets | ¥201.8 billion | Consolidated |
| Accumulated depreciation | ¥-57.8 billion | Consolidated |
| Accumulated depreciation | ¥-189.2 billion | Consolidated |
| Accumulated depreciation | ¥-17.9 billion | Consolidated |
| Foreign currency translation adjustment | ¥0.6 billion | Consolidated |
| Intangible assets | ¥303.1 billion | Consolidated |
| Cash and cash equivalents | ¥68.9 billion | Consolidated |
| Cash and deposits | ¥68.9 billion | Consolidated |
| Short-term loans payable | ¥367.4 billion | Consolidated |
| Net assets | ¥134.4 billion | Consolidated |
| Net assets | ¥134.4 billion | Consolidated |
| Total assets | ¥807.8 billion | Consolidated |
| Total assets | ¥807.8 billion | Consolidated |
| Deferred gains or losses on hedges | ¥21.00 million | Consolidated |
| Deferred tax assets | ¥7.9 billion | Consolidated |
| Treasury stock | ¥-0.1 billion | Consolidated |
| Valuation and translation adjustments | ¥3.3 billion | Consolidated |
| Liabilities | ¥673.5 billion | Consolidated |
| Liabilities and net assets | ¥807.8 billion | Consolidated |
| Accounts payable - trade | ¥159.2 billion | Consolidated |
| Allowance for doubtful accounts | ¥-94.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-0 | Consolidated |
| Capital surplus | ¥24.0 billion | Consolidated |
| Capital stock | ¥20.2 billion | Consolidated |
| Asset retirement obligations | ¥34.2 billion | Consolidated |
| Asset retirement obligations | ¥0.2 billion | Consolidated |
| Provision for bonuses | ¥2.2 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥2.0 billion | Consolidated |
| Net defined benefit liability | ¥3.3 billion | Consolidated |
| Net defined benefit asset | ¥8.9 billion | Consolidated |
| Long-term loans payable | ¥24.1 billion | Consolidated |
| Non-controlling interests | ¥3.5 billion | Consolidated |
| Current portion of long-term loans payable | ¥3.0 billion | Consolidated |
| Other | ¥0.5 billion | Parent only |
| Other | ¥0.6 billion | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥4.00 million | Parent only |
| Other capital surplus | ¥0.3 billion | Parent only |
| Software | ¥11.00 million | Parent only |
| Retained earnings | ¥5.3 billion | Parent only |
| Unearned revenue | ¥56.00 million | Parent only |
| Advances received | ¥5.00 million | Parent only |
| Prepaid expenses | ¥0.8 billion | Parent only |
| Non-current liabilities | ¥17.5 billion | Parent only |
| Non-current assets | ¥443.8 billion | Parent only |
| Land | ¥0.6 billion | Parent only |
| Tools, furniture and fixtures | ¥0.3 billion | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Buildings | ¥5.2 billion | Parent only |
| Buildings, net | ¥4.2 billion | Parent only |
| Construction in progress | ¥5.00 million | Parent only |
| Investments and other assets | ¥438.6 billion | Parent only |
| Investment securities | ¥4.00 million | Parent only |
| Property, plant and equipment | ¥5.2 billion | Parent only |
| Accounts receivable - other | ¥4.4 billion | Parent only |
| Income taxes payable | ¥12.00 million | Parent only |
| Accrued expenses | ¥0.5 billion | Parent only |
| Accounts payable - other | ¥5.6 billion | Parent only |
| Shareholders' equity | ¥65.1 billion | Parent only |
| Structures | ¥0.3 billion | Parent only |
| Structures, net | ¥0.2 billion | Parent only |
| Machinery and equipment | ¥43.00 million | Parent only |
| Machinery and equipment, net | ¥31.00 million | Parent only |
| Current liabilities | ¥478.5 billion | Parent only |
| Current assets | ¥117.3 billion | Parent only |
| Accumulated depreciation | ¥-0.1 billion | Parent only |
| Accumulated depreciation | ¥-1.0 billion | Parent only |
| Accumulated depreciation | ¥-0.1 billion | Parent only |
| Accumulated depreciation | ¥-11.00 million | Parent only |
| Accumulated depreciation | ¥-47.00 million | Parent only |
| Intangible assets | ¥16.00 million | Parent only |
| Cash and deposits | ¥26.2 billion | Parent only |
| Short-term loans payable | ¥367.4 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥86.0 billion | Parent only |
| Net assets | ¥65.1 billion | Parent only |
| Net assets | ¥65.1 billion | Parent only |
| Total assets | ¥561.1 billion | Parent only |
| Deferred tax assets | ¥68.00 million | Parent only |
| Retained earnings brought forward | ¥5.3 billion | Parent only |
| Treasury stock | ¥-0.1 billion | Parent only |
| Liabilities | ¥496.0 billion | Parent only |
| Liabilities and net assets | ¥561.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-4.7 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.7 billion | Parent only |
| Capital surplus | ¥39.7 billion | Parent only |
| Legal capital surplus | ¥39.3 billion | Parent only |
| Capital stock | ¥20.2 billion | Parent only |
| Asset retirement obligations | ¥0.3 billion | Parent only |
| Provision for bonuses | ¥35.00 million | Parent only |
| Vehicle and delivery equipment | ¥81.00 million | Parent only |
| Vehicles, net | ¥33.00 million | Parent only |
| Long-term loans payable | ¥16.7 billion | Parent only |
| Long-term prepaid expenses | ¥0.6 billion | Parent only |
| Shares of subsidiaries and associates | ¥432.0 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥10.1 billion | Parent only |
| Deposits received | ¥104.9 billion | Parent only |
| Current portion of long term loans receivable from subsidiaries and affiliates | ¥0.3 billion | Parent only |
| Current portion of long-term loans payable | ¥93.00 million | Parent only |
Statement of income (94 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.6 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other comprehensive income | ¥2.4 billion | Consolidated |
| Other operating revenue | ¥17.1 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.1 billion | Consolidated |
| Amortization of goodwill | ¥15.3 billion | Consolidated |
| Provision for point card certificates | ¥1.0 billion | Consolidated |
| Dividends from surplus | ¥-2.0 billion | Consolidated |
| Subsidy income | ¥0.3 billion | Consolidated |
| Comprehensive income | ¥6.5 billion | Consolidated |
| Interest and dividend income | ¥0.3 billion | Consolidated |
| Commission fee | ¥0.6 billion | Consolidated |
| Operating income | ¥30.4 billion | Consolidated |
| Operating income | ¥30.4 billion | Consolidated |
| Non-operating income | ¥2.4 billion | Consolidated |
| Non-operating expenses | ¥12.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥92.1 billion | Consolidated |
| Operating gross profit | ¥337.4 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.3 billion | Consolidated |
| Cost of sales | ¥1,026.8 billion | Consolidated |
| Gross profit (loss) | ¥320.3 billion | Consolidated |
| Net sales | ¥1,347.1 billion | Consolidated |
| Net sales | ¥1,347.1 billion | Consolidated |
| Net income | ¥3.5 billion | Consolidated |
| Net income | ¥3.5 billion | Consolidated |
| Net income (loss) | ¥4.1 billion | Consolidated |
| Net income (loss) | ¥4.1 billion | Consolidated |
| Gain on sales of investment securities | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-405.0 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥0.2 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥24.00 million | Consolidated |
| Interest expenses | ¥4.3 billion | Consolidated |
| Issuance of new shares | ¥0.8 billion | Consolidated |
| Income taxes - current | ¥12.0 billion | Consolidated |
| Income taxes | ¥14.1 billion | Consolidated |
| Income taxes - deferred | ¥2.1 billion | Consolidated |
| Depreciation | ¥21.5 billion | Consolidated |
| Impairment loss | ¥1.9 billion | Consolidated |
| Impairment loss | ¥1.9 billion | Consolidated |
| Foreign exchange losses | ¥68.00 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥0.2 billion | Consolidated |
| Extraordinary loss | ¥1.9 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.1 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-3.4 billion | Consolidated |
| Research and development expenses | ¥0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥18.3 billion | Consolidated |
| Income (loss) before income taxes | ¥18.3 billion | Consolidated |
| Ordinary income | ¥20.2 billion | Consolidated |
| Salaries and allowances | ¥38.4 billion | Consolidated |
| Disposal of treasury stock | ¥11.00 million | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Comprehensive income attributable to owners of parent | ¥5.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥309.4 billion | Consolidated |
| Selling, general and administrative expenses | ¥307.0 billion | Consolidated |
| Rent expenses | ¥40.4 billion | Consolidated |
| Provision for bonuses | ¥2.2 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥2.0 billion | Consolidated |
| Retirement benefit expenses | ¥0.6 billion | Consolidated |
| Other salaries | ¥81.7 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.6 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.6 billion | Consolidated |
| Other | ¥15.00 million | Parent only |
| Other | ¥28.00 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Dividends from surplus | ¥-2.0 billion | Parent only |
| Subsidy income | ¥7.00 million | Parent only |
| Interest and dividend income | ¥1.1 billion | Parent only |
| Operating income | ¥8.4 billion | Parent only |
| Operating revenue | ¥13.1 billion | Parent only |
| Non-operating income | ¥1.6 billion | Parent only |
| Non-operating expenses | ¥18.4 billion | Parent only |
| Operating gross profit | ¥13.1 billion | Parent only |
| Outsourcing expenses | ¥0.8 billion | Parent only |
| Net income (loss) | ¥-5.0 billion | Parent only |
| Net income (loss) | ¥-5.0 billion | Parent only |
| Gain on sales of investment securities | ¥0.4 billion | Parent only |
| Gain on extinguishment of tie-in shares | ¥0.4 billion | Parent only |
| Interest expenses | ¥5.4 billion | Parent only |
| Commission fees | ¥0.6 billion | Parent only |
| Issuance of new shares | ¥0.8 billion | Parent only |
| Income taxes - current | ¥-3.0 billion | Parent only |
| Income taxes | ¥-3.0 billion | Parent only |
| Income taxes - deferred | ¥59.00 million | Parent only |
| Depreciation | ¥0.3 billion | Parent only |
| Extraordinary income | ¥0.4 billion | Parent only |
| Income (loss) before income taxes | ¥-8.0 billion | Parent only |
| Ordinary income | ¥-8.4 billion | Parent only |
| Salaries and allowances | ¥1.0 billion | Parent only |
| Disposal of treasury stock | ¥11.00 million | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Selling, general and administrative expenses | ¥4.7 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥5.5 billion | Parent only |
| Provision for bonuses | ¥22.00 million | Parent only |
| Dividends from subsidiaries and associates | ¥9.5 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥5.3 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥2.9 billion | Consolidated |
| Total changes during the period | ¥-6.3 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.2 billion | Parent only |
Statement of cash flows (40 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.5 billion | Consolidated |
| Other | ¥-12.00 million | Consolidated |
| Amortization of goodwill | ¥15.3 billion | Consolidated |
| Proceeds from exercise of stock options | ¥0.3 billion | Consolidated |
| Proceeds from sale and leaseback | ¥0.1 billion | Consolidated |
| Increase decrease in provision for point card certificates | ¥0.1 billion | Consolidated |
| Repayments of lease obligations | ¥-7.00 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥48.5 billion | Consolidated |
| Interest expenses paid | ¥-3.9 billion | Consolidated |
| Interest and dividends income received | ¥0.3 billion | Consolidated |
| Interest and dividend income | ¥-0.3 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-3.2 billion | Consolidated |
| Subtotal | ¥105.3 billion | Consolidated |
| Collection of construction assistance fund receivables | ¥0.1 billion | Consolidated |
| Payments of construction assistance fund receivables | ¥-17.00 million | Consolidated |
| Proceeds from sales of investment securities | ¥0.7 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-0.2 billion | Consolidated |
| Interest expenses | ¥4.3 billion | Consolidated |
| Payments for lease and guarantee deposits | ¥-1.3 billion | Consolidated |
| Purchase of property plant and equipment | ¥-45.0 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥1.1 billion | Consolidated |
| Decrease (increase) in inventories | ¥-10.9 billion | Consolidated |
| Income taxes paid | ¥-9.7 billion | Consolidated |
| Income taxes refund | ¥63.00 million | Consolidated |
| Depreciation | ¥24.2 billion | Consolidated |
| Impairment loss | ¥1.9 billion | Consolidated |
| Purchase of intangible assets | ¥-2.1 billion | Consolidated |
| Increase in short term loans payable | ¥367.4 billion | Consolidated |
| Net increase (decrease) in short-term borrowings | ¥-26.5 billion | Consolidated |
| Payments of loans receivable | ¥-0.1 billion | Consolidated |
| Collection of loans receivable | ¥0.2 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥11.00 million | Consolidated |
| Payments for asset retirement obligations | ¥-0.2 billion | Consolidated |
| Increase (decrease) in provision for bonuses | ¥18.00 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-359.0 billion | Consolidated |
| Dividends | ¥-2.0 billion | Consolidated |
| Proceeds from long term loans payable | ¥18.0 billion | Consolidated |
| Repayment of long term loans payable | ¥-41.1 billion | Consolidated |
| Purchase of shares of subsidiaries and associates | ¥-0.2 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-37.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥92.1 billion | Consolidated | Disclosed |
| Dividend per share | 17 | Parent only | Disclosed |
| Number of employees | 9,434 | Consolidated | Disclosed |
| Net assets | ¥134.4 billion | Consolidated | Disclosed |
| Net sales | ¥1,347.1 billion | Consolidated | Disclosed |
| Operating income | ¥30.4 billion | Consolidated | Disclosed |
| Operating revenue | ¥13.1 billion | Parent only | Disclosed |
| Ordinary income | ¥20.2 billion | Consolidated | Disclosed |
| Net income | ¥3.5 billion | Consolidated | Disclosed |
| Total assets | ¥807.8 billion | Consolidated | Disclosed |
| Operating margin | 2.3% | Consolidated | Calculated |
| Net margin | 0.3% | Consolidated | Calculated |
| Sales per employee | 142792983 yen | Consolidated | Calculated |
| Total asset turnover | 1.67 times | Consolidated | Calculated |
| Net assets to total assets | 16.6% | Consolidated | Calculated |