サントリー食品インターナショナル
サントリー食品インターナショナル株式会社
Company highlights
The largest segment by revenue is Japan, at 42.9% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
サントリー食品インターナショナル
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Japan | ¥735.2 billion | 42.9% | ¥731.8 billion | ¥47.0 billion | 26.9% | 6.4% | ¥49.1 billion |
| Asia Pacific | ¥394.1 billion | 23.0% | ¥402.0 billion | ¥42.5 billion | 24.4% | 10.8% | ¥45.4 billion |
| Europe | ¥390.2 billion | 22.7% | ¥368.1 billion | ¥61.6 billion | 35.3% | 15.8% | ¥60.4 billion |
| Americas | ¥196.0 billion | 11.4% | ¥194.8 billion | ¥23.5 billion | 13.5% | 12.0% | ¥23.7 billion |
| Total of the businesses | ¥1,715.4 billion | 100.0% | ¥174.6 billion | 100.0% | |||
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Selling general and administrative expenses IFRS | ¥484.7 billion | Consolidated |
| Employee benefit expenses sgaifrs | ¥172.4 billion | Consolidated | |
| Other | ¥77.6 billion | Consolidated | |
| Depreciation and amortization | ¥39.7 billion | Consolidated | |
| Advertising and promotion expenses | ¥23.3 billion | Parent only | |
| Rent expenses | ¥6.6 billion | Consolidated | |
| Profit by stage | Operating income | ¥148.7 billion | Consolidated |
| Gross profit (loss) | ¥112.9 billion | Parent only | |
| Net income | ¥88.7 billion | Consolidated | |
| Ordinary income | ¥87.3 billion | Parent only |
サントリー食品インターナショナル
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Selling general and administrative expenses IFRS ¥484.7 billion
- Employee benefit expenses sgaifrs ¥172.4 billion
- Other ¥77.6 billion
- Depreciation and amortization ¥39.7 billion
- Advertising and promotion expenses ¥23.3 billion
- Rent expenses ¥6.6 billion
Performance, financial position and capital allocation
Long-term changes in performance
サントリー食品インターナショナル
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
Recent performance trends
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥1,268.9B | ¥1,450.4B | ¥1,591.7B | ¥1,696.8B | ¥1,715.4B |
| Year on year (%) | +7.7% | +14.3% | +9.7% | +6.6% | +1.1% |
| Profit (loss) before tax (IFRS) | ¥117.1B | ¥139.3B | ¥141.8B | ¥161.0B | ¥147.0B |
| Change from prior year | +24.3% | +19.0% | +1.8% | +13.6% | -8.7% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | 9.2% | 9.6% | 8.9% | 9.5% | 8.6% |
| Change (percentage points) | +1.2 points | +0.4 points | -0.7 points | +0.6 points | -0.9 points |
サントリー食品インターナショナル
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥1,268.9 billion | ¥1,450.4 billion | ¥1,591.7 billion | ¥1,696.8 billion | ¥1,715.4 billion |
| Profit (loss) before tax (IFRS) | ¥117.1 billion | ¥139.3 billion | ¥141.8 billion | ¥161.0 billion | ¥147.0 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥68.7 billion | ¥82.3 billion | ¥82.7 billion | ¥93.5 billion | ¥88.7 billion |
| Comprehensive income attributable to owners of parent (IFRS) | ¥102.9 billion | ¥128.7 billion | ¥147.2 billion | ¥148.5 billion | ¥144.8 billion |
| Equity attributable to owners of parent (IFRS) | ¥860.6 billion | ¥965.2 billion | ¥1,087.4 billion | ¥1,209.6 billion | ¥1,315.9 billion |
| Total assets (IFRS) | ¥1,676.9 billion | ¥1,783.3 billion | ¥1,912.4 billion | ¥2,058.0 billion | ¥2,218.0 billion |
| Equity attributable to owners of parent per share (IFRS) | 2,785.09 yen | 3,123.69 yen | 3,519 yen | 3,914.53 yen | 4,258.74 yen |
| Basic earnings (loss) per share (IFRS) | 222.25 yen | 266.4 yen | 267.78 yen | 302.57 yen | 287.13 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 51.3% | 54.1% | 56.9% | 58.8% | 59.3% |
| Return on equity attributable to owners of parent (IFRS) | 8.4% | 9.0% | 8.1% | 8.1% | 7.0% |
| Net cash provided by (used in) operating activities (IFRS) | ¥158.2 billion | ¥150.5 billion | ¥158.3 billion | ¥193.7 billion | ¥159.3 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥-56.9 billion | ¥-42.4 billion | ¥-77.8 billion | ¥-101.3 billion | ¥-88.8 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥-96.1 billion | ¥-92.2 billion | ¥-115.4 billion | ¥-112.0 billion | ¥-84.0 billion |
| Cash and cash equivalents (IFRS) | ¥176.7 billion | ¥200.6 billion | ¥171.8 billion | ¥160.5 billion | ¥148.7 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥355.8 billion | ¥390.4 billion | ¥439.0 billion | ¥432.8 billion | ¥444.0 billion |
| Ordinary income (loss) | ¥38.1 billion | ¥17.9 billion | ¥28.4 billion | ¥59.2 billion | ¥87.3 billion |
| Net income (loss) | ¥31.6 billion | ¥48.4 billion | ¥22.1 billion | ¥51.3 billion | ¥78.0 billion |
| Capital stock | ¥168.4 billion | ¥168.4 billion | ¥168.4 billion | ¥168.4 billion | ¥168.4 billion |
| Total number of issued shares (common stock) | 309,000,000 shares | 309,000,000 shares | 309,000,000 shares | 309,000,000 shares | 309,000,000 shares |
| Net assets | ¥622.0 billion | ¥645.5 billion | ¥643.1 billion | ¥666.9 billion | ¥705.5 billion |
| Total assets | ¥945.9 billion | ¥980.0 billion | ¥929.5 billion | ¥903.4 billion | ¥925.5 billion |
| Net assets per share | 2,013 yen | 2,089.05 yen | 2,081.38 yen | 2,158.18 yen | 2,283.02 yen |
| Dividend per share | 78 yen | 80 yen | 80 yen | 120 yen | 120 yen |
| Interim dividend per share | 39 yen | 39 yen | 40 yen | 55 yen | 60 yen |
| Basic earnings (loss) per share | 102.19 yen | 156.56 yen | 71.44 yen | 165.94 yen | 252.53 yen |
| Equity-to-asset ratio | 65.8% | 65.9% | 69.2% | 73.8% | 76.2% |
| Return on equity | 5.1% | 7.6% | 3.4% | 7.8% | 11.4% |
| Payout ratio | 76.3% | 51.1% | 112.0% | 72.3% | 47.5% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥120 | ¥60 | 47.5% | |
| FY ending 12/2024 | ¥120 | ¥55 | 72.3% | |
| FY ending 12/2023 | ¥80 | ¥40 | 112.0% | |
| FY ending 12/2022 | ¥80 | ¥39 | 51.1% | |
| FY ending 12/2021 | ¥78 | ¥39 | 76.3% | |
| FY ending 12/2020 | ¥78 | ¥39 | 80.7% | |
| FY ending 12/2019 | ¥78 | ¥39 | 73.7% | |
| FY ending 12/2018 | ¥78 | ¥39 | 49.7% | |
| FY ending 12/2017 | ¥75 | ¥37 | 50.3% | |
| FY ending 12/2016 | ¥73 | ¥34 | 59.1% | |
| FY ending 12/2015 | ¥68 | ¥33 | 61.3% | |
| FY ending 12/2014 | ¥60 | ¥29 | 54.1% | |
| FY ending 12/2013 | ¥58 | Could not be retrieved | 59.2% | Stock split or share consolidation noted |
| FY ending 12/2012 | ¥29,896.5 | Could not be retrieved | 41.2% |
サントリー食品インターナショナル
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
サントリー食品インターナショナル
Unit %Source Annual securities reports
- Financial institutions9.21%
- Securities firms2.14%
- Other corporations60.05%
- Foreign holders (institutions)25.59%
- Foreign holders (individuals)0.00%
- Individuals and others2.97%
- Government and municipalities0.00%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | サントリーホールディングス株式会社 | 59.48% | 183,800,000 |
| 2 | 日本マスタートラスト信託銀行株式会社(信託口) | 6.19% | 19,150,600 |
| 3 | STATE STREET BANK AND TRUST COMPANY 510312(常任代理人 株式会社みずほ銀行決済営業部) | 2.23% | 6,911,461 |
| 4 | STATE STREET BANK AND TRUST COMPANY 510311(常任代理人 株式会社みずほ銀行決済営業部) | 1.87% | 5,803,139 |
| 5 | STATE STREET BANK AND TRUST COMPANY 505103(常任代理人 株式会社みずほ銀行決済営業部) | 1.44% | 4,451,578 |
| 6 | 株式会社日本カストディ銀行(信託口) | 1.41% | 4,383,900 |
| 7 | BBH FOR BRIDGE BUILDER INTERNATIONAL EQUITY FUND - PZENA(常任代理人 株式会社三菱UFJ銀行) | 0.87% | 2,709,000 |
| 8 | STATE STREET BANK AND TRUST COMPANY 505001(常任代理人 株式会社みずほ銀行決済営業部) | 0.68% | 2,111,143 |
| 9 | SMBC日興証券株式会社 | 0.64% | 1,982,251 |
| 10 | JP MORGAN CHASE BANK 385781(常任代理人 株式会社みずほ銀行決済営業部) | 0.59% | 1,829,931 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥11.3 billion | ¥112.3 billion |
| FY ending 12/2020 | ¥8.1 billion | ¥68.8 billion |
| FY ending 12/2016 | ¥9.4 billion | Could not be retrieved |
| FY ending 12/2015 | ¥9.5 billion | Could not be retrieved |
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| Japan | ¥5.9 billion | ¥36.5 billion |
| Asia Pacific | ¥2.1 billion | ¥44.9 billion |
| Europe | ¥3.2 billion | ¥20.1 billion |
| Americas | Could not be retrieved | ¥8.3 billion |
Revenue scale in the same industry
サントリー食品インターナショナル
Source Annual securities reports of each company
Foods: 130 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 JAPAN TOBACCOFY Dec 2025 ¥3.5T
- 2 SuntoryFY Dec 2025 ¥3.1T
- 3 ASAHI GROUPFY Dec 2025 ¥2.9T
- 4 KirinFY Dec 2025 ¥2.4T
- 5 サントリー食品インターナショナルThis companyFY Dec 2025 ¥1.7T
- 6 AjinomotoFY Mar 2026 ¥1.6T
- 7 NH FoodsFY Mar 2026 ¥1.5T
- … 123 companies
Workforce information
Women 669 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 2,877 |
| Childcare leave taken, men |
105.7% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 10.1% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥0.2 billion |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥0.7 billion |
| Non-audit fees (this year, network firms) | ¥0.2 billion |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥159.3 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 287.13 yen | Consolidated |
| Revenue (IFRS) | ¥1,715.4 billion | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥88.7 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥144.8 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-88.8 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥148.7 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥147.0 billion | Consolidated |
| Total assets (IFRS) | ¥2,218.0 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥1,315.9 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 7.0% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 59.3% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-84.0 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 4,258.74 yen | Consolidated |
| Dividend per share | 120 yen | Parent only |
| Net sales | ¥444.0 billion | Parent only |
| Net income (loss) | ¥78.0 billion | Parent only |
| Total number of issued shares (common stock) | 309,000,000 shares | Parent only |
| Net assets | ¥705.5 billion | Parent only |
| Ordinary income (loss) | ¥87.3 billion | Parent only |
| Total assets | ¥925.5 billion | Parent only |
| Return on equity | 11.4% | Parent only |
| Equity-to-asset ratio | 76.2% | Parent only |
| Capital stock | ¥168.4 billion | Parent only |
| Payout ratio | 47.5% | Parent only |
| Interim dividend per share | 60 yen | Parent only |
| Basic earnings (loss) per share | 252.53 yen | Parent only |
| Net assets per share | 2,283.02 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 22,700 people | Consolidated |
| Number of employees | 22,700 people | Consolidated |
| Wage gap between men and women (all employees) | 73.0% | Parent only |
| Average length of service (years) | 15 years | Parent only |
| Average annual salary | ¥11.71 million | Parent only |
| Average age (years) | 40.1 years old | Parent only |
| Number of employees | 534 people | Parent only |
| Number of employees | 534 people | Parent only |
| Number of employees | 534 people | Parent only |
| Wage gap between men and women (regular employees) | 73.1% | Parent only |
| Wage gap between men and women (non-regular employees) | 162.2% | Parent only |
Other disclosed items (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 970 people | Consolidated |
| Average number of temporary employees | 970 people | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 105.7% | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 10.1% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 233,133,003 shares | Consolidated |
| Total number of shares held treasury shares etc | 900 shares | Consolidated |
| Number of shares | 309,000,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 75.4% | Consolidated |
| Number of shares held in own name treasury shares etc | 900 shares | Consolidated |
| Number of voting rights | 3,089,216 units | Consolidated |
| Carrying amount on the balance sheet | ¥0 | Consolidated |
| Carrying amount on the balance sheet | ¥22.00 million | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 142.6% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥11.3 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥112.3 billion | Consolidated |
Audit (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥0.2 billion | Consolidated |
| Fees for audit and attestation services - total | ¥0.7 billion | Consolidated |
| Fees for audit and attestation services - total | ¥0.2 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥0.7 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥43.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥53.00 million | Consolidated |
| Fees for non-audit services - total | ¥0.2 billion | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥0.1 billion | Consolidated |
Balance sheet (146 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥39.9 billion | Consolidated |
| Other | ¥-25.0 billion | Consolidated |
| Other | ¥15.0 billion | Consolidated |
| Other | ¥-21.8 billion | Consolidated |
| Other | ¥46.1 billion | Consolidated |
| Other | ¥24.3 billion | Consolidated |
| Other current liabilities clifrs | ¥11.1 billion | Consolidated |
| Other current assets caifrs | ¥35.9 billion | Consolidated |
| Other components of equity IFRS | ¥194.7 billion | Consolidated |
| Other financial liabilities | ¥26.1 billion | Consolidated |
| Other financial liabilities | ¥61.5 billion | Consolidated |
| Other financial assets | ¥2.7 billion | Consolidated |
| Other financial assets | ¥15.0 billion | Consolidated |
| Other non current liabilities nclifrs | ¥8.6 billion | Consolidated |
| Other non current assets ncaifrs | ¥7.2 billion | Consolidated |
| Goodwill | ¥468.6 billion | Consolidated |
| Goodwill | ¥-168.8 billion | Consolidated |
| Goodwill IFRS | ¥299.9 billion | Consolidated |
| Goodwill IFRS | ¥299.9 billion | Consolidated |
| Software | ¥-28.7 billion | Consolidated |
| Software | ¥44.2 billion | Consolidated |
| Software IFRS | ¥15.5 billion | Consolidated |
| Trade and other payables2 clifrs | ¥503.5 billion | Consolidated |
| Work in process | ¥8.0 billion | Consolidated |
| Right of use assets IFRS | ¥67.6 billion | Consolidated |
| Retained earnings IFRS | ¥767.4 billion | Consolidated |
| Raw materials | ¥40.7 billion | Consolidated |
| Merchandise and finished goods | ¥74.5 billion | Consolidated |
| Trademarks accumulated amortization and impairment losses IFRS | ¥-105.0 billion | Consolidated |
| Trademarks acquisition cost IFRS | ¥539.1 billion | Consolidated |
| Trademarks IFRS | ¥434.2 billion | Consolidated |
| Land | ¥290.6 billion | Consolidated |
| Land | ¥-118.4 billion | Consolidated |
| Land | ¥172.2 billion | Consolidated |
| Trade and other receivables2 caifrs | ¥401.2 billion | Consolidated |
| Current assets other than assets held for sale caifrs | ¥726.0 billion | Consolidated |
| Assets held for sale IFRS | ¥1.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥232.6 billion | Consolidated |
| Tools, furniture and fixtures | ¥-151.7 billion | Consolidated |
| Tools, furniture and fixtures | ¥80.9 billion | Consolidated |
| Construction in progress | ¥40.3 billion | Consolidated |
| Construction in progress | ¥-0.2 billion | Consolidated |
| Construction in progress IFRS | ¥40.1 billion | Consolidated |
| Provisions clifrs | ¥1.5 billion | Consolidated |
| Provisions nclifrs | ¥11.2 billion | Consolidated |
| Investments accounted for using equity method IFRS | ¥0.1 billion | Consolidated |
| Property, plant and equipment | ¥1,190.8 billion | Consolidated |
| Property, plant and equipment | ¥-672.7 billion | Consolidated |
| Property plant and equipment IFRS | ¥518.1 billion | Consolidated |
| Property plant and equipment IFRS | ¥518.1 billion | Consolidated |
| Income taxes payable | ¥17.0 billion | Consolidated |
| Inventories | ¥137.5 billion | Consolidated |
| Inventories | ¥137.5 billion | Consolidated |
| Machinery, equipment and vehicles | ¥587.4 billion | Consolidated |
| Machinery, equipment and vehicles | ¥-377.5 billion | Consolidated |
| Machinery and vehicles IFRS | ¥209.9 billion | Consolidated |
| Total current liabilities IFRS | ¥574.2 billion | Consolidated |
| Current assets IFRS | ¥727.2 billion | Consolidated |
| Intangible assets accumulated amortization and impairment losses IFRS | ¥-155.5 billion | Consolidated |
| Intangible assets acquisition cost IFRS | ¥720.9 billion | Consolidated |
| Intangible assets IFRS | ¥565.4 billion | Consolidated |
| Intangible assets IFRS | ¥565.4 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥148.7 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥148.7 billion | Consolidated |
| Bonds and borrowings clifrs | ¥14.9 billion | Consolidated |
| Bonds and borrowings nclifrs | ¥0.5 billion | Consolidated |
| Net assets | ¥1,425.2 billion | Consolidated |
| Net assets | ¥1,425.2 billion | Consolidated |
| Total assets | ¥2,218.0 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥120.6 billion | Consolidated |
| Deferred tax assets IFRS | ¥17.5 billion | Consolidated |
| Treasury shares IFRS | ¥-1.00 million | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥1,315.9 billion | Consolidated |
| Liabilities and equity IFRS | ¥2,218.0 billion | Consolidated |
| Liabilities IFRS | ¥792.8 billion | Consolidated |
| Supplies | ¥14.3 billion | Consolidated |
| Capital surplus IFRS | ¥185.5 billion | Consolidated |
| Share capital IFRS | ¥168.4 billion | Consolidated |
| Net defined benefit liability | ¥16.2 billion | Consolidated |
| Non controlling interests IFRS | ¥109.2 billion | Consolidated |
| Non current labilities IFRS | ¥218.6 billion | Consolidated |
| Non current assets IFRS | ¥1,490.9 billion | Consolidated |
| Other | ¥0.3 billion | Parent only |
| Other | ¥35.00 million | Parent only |
| Other | ¥3.9 billion | Parent only |
| Other | ¥4.3 billion | Parent only |
| Other | ¥31.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥11.00 million | Parent only |
| Other capital surplus | ¥67.5 billion | Parent only |
| Other, net | ¥1.0 billion | Parent only |
| Goodwill | ¥0.2 billion | Parent only |
| Software | ¥1.3 billion | Parent only |
| Work in process | ¥1.0 billion | Parent only |
| General reserve | ¥35.0 billion | Parent only |
| Retained earnings | ¥322.7 billion | Parent only |
| Prepaid pension cost | ¥4.5 billion | Parent only |
| Prepaid expenses | ¥1.0 billion | Parent only |
| Advance payments trade | ¥0.3 billion | Parent only |
| Raw materials and supplies | ¥18.3 billion | Parent only |
| Merchandise and finished goods | ¥0.1 billion | Parent only |
| Non-current liabilities | ¥7.3 billion | Parent only |
| Non-current assets | ¥580.6 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥1.0 billion | Parent only |
| Land | ¥28.8 billion | Parent only |
| Accounts receivable - trade | ¥93.5 billion | Parent only |
| Tools, furniture and fixtures | ¥28.4 billion | Parent only |
| Guarantee deposits | ¥73.00 million | Parent only |
| Buildings, net | ¥1.3 billion | Parent only |
| Construction in progress | ¥0.4 billion | Parent only |
| Investments and other assets | ¥518.2 billion | Parent only |
| Property, plant and equipment | ¥60.9 billion | Parent only |
| Accounts receivable - other | ¥13.6 billion | Parent only |
| Income taxes payable | ¥6.4 billion | Parent only |
| Accrued expenses | ¥17.1 billion | Parent only |
| Accounts payable - other | ¥13.2 billion | Parent only |
| Shareholders' equity | ¥704.5 billion | Parent only |
| Machinery and equipment, net | ¥1.1 billion | Parent only |
| Current liabilities | ¥212.7 billion | Parent only |
| Current assets | ¥344.8 billion | Parent only |
| Intangible assets | ¥1.5 billion | Parent only |
| Cash and deposits | ¥100.0 billion | Parent only |
| Short-term loans payable | ¥14.9 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥112.7 billion | Parent only |
| Net assets | ¥705.5 billion | Parent only |
| Net assets | ¥705.5 billion | Parent only |
| Total assets | ¥925.5 billion | Parent only |
| Deferred gains or losses on hedges | ¥1.0 billion | Parent only |
| Deferred tax assets | ¥1.8 billion | Parent only |
| Retained earnings brought forward | ¥286.7 billion | Parent only |
| Treasury stock | ¥-1.00 million | Parent only |
| Valuation and translation adjustments | ¥1.0 billion | Parent only |
| Liabilities | ¥220.0 billion | Parent only |
| Liabilities and net assets | ¥925.5 billion | Parent only |
| Accounts payable - trade | ¥69.8 billion | Parent only |
| Allowance for doubtful accounts | ¥-14.00 million | Parent only |
| Capital surplus | ¥213.4 billion | Parent only |
| Legal capital surplus | ¥145.9 billion | Parent only |
| Capital stock | ¥168.4 billion | Parent only |
| Asset retirement obligations | ¥0.4 billion | Parent only |
| Provision for bonuses | ¥2.9 billion | Parent only |
| Provision for retirement benefits | ¥6.6 billion | Parent only |
| Long-term prepaid expenses | ¥47.00 million | Parent only |
| Shares of subsidiaries and associates | ¥498.1 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥13.7 billion | Parent only |
| Electronically recorded obligations - operating | ¥13.4 billion | Parent only |
| Deposits received | ¥71.1 billion | Parent only |
Statement of income (101 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥3.1 billion | Consolidated |
| Other | ¥1.2 billion | Consolidated |
| Other | ¥77.6 billion | Consolidated |
| Other | ¥32.00 million | Consolidated |
| Other | ¥74.00 million | Consolidated |
| Net change in fair value of equity instruments designated as measured at fair value through other comprehensive income net of tax items that will not be reclassified to profit or loss ociifrs | ¥0.2 billion | Consolidated |
| Other comprehensive income IFRS | ¥57.0 billion | Consolidated |
| Other comprehensive income IFRS | ¥57.0 billion | Consolidated |
| Other income IFRS | ¥5.9 billion | Consolidated |
| Other income IFRS | ¥5.9 billion | Consolidated |
| Other expenses IFRS | ¥14.4 billion | Consolidated |
| Other expenses IFRS | ¥14.4 billion | Consolidated |
| Effective portion of cash flow hedges net of tax items that may be reclassified to profit or loss ociifrs | ¥-0.7 billion | Consolidated |
| Financial liabilities measured at amortized cost | ¥4.0 billion | Consolidated |
| Financial assets measured at amortized cost | ¥2.6 billion | Consolidated |
| Insurance claim income IFRS | ¥0.3 billion | Consolidated |
| Operating income | ¥148.7 billion | Consolidated |
| Operating income | ¥148.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥159.3 billion | Consolidated |
| Gain on sale of fixed assets IFRS | ¥1.5 billion | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥57.1 billion | Consolidated |
| Basic earnings loss per share IFRS | 287.13 yen | Consolidated |
| Cost of sales IFRS | ¥1,073.5 billion | Consolidated |
| Gross profit IFRS | ¥642.0 billion | Consolidated |
| Net sales | ¥1,715.4 billion | Consolidated |
| Net sales | ¥1,715.4 billion | Consolidated |
| Revenue from external customers IFRS | ¥1,715.4 billion | Consolidated |
| Gain on sale of investments in subsidiaries IFRS | ¥84.00 million | Consolidated |
| Advertising and sales promotion expenses IFRS | ¥162.6 billion | Consolidated |
| Profit loss IFRS | ¥110.1 billion | Consolidated |
| Profit loss IFRS | ¥110.1 billion | Consolidated |
| Profit loss IFRS | ¥110.1 billion | Consolidated |
| Profit loss IFRS | ¥110.1 billion | Consolidated |
| Comprehensive income (IFRS) | ¥167.2 billion | Consolidated |
| Comprehensive income (IFRS) | ¥167.2 billion | Consolidated |
| Comprehensive income (IFRS) | ¥167.2 billion | Consolidated |
| Net income | ¥88.7 billion | Consolidated |
| Employee benefit expenses sgaifrs | ¥172.4 billion | Consolidated |
| Total transactions with owners IFRS | ¥-57.2 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-88.8 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that may be reclassified to profit or loss ociifrs | ¥7.00 million | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥-53.00 million | Consolidated |
| Income tax expense IFRS | ¥36.9 billion | Consolidated |
| Depreciation and amortization | ¥83.6 billion | Consolidated |
| Depreciation and amortization | ¥39.7 billion | Consolidated |
| Impairment loss | ¥0.8 billion | Consolidated |
| Reversal of impairment losses IFRS | ¥1.0 billion | Consolidated |
| Foreign exchange loss IFRS | ¥0.4 billion | Consolidated |
| Net increase decrease in cash and cash equivalents before effect of exchange rate changes IFRS | ¥-13.5 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥1.7 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax items that will not be reclassified to profit or loss ociifrs | ¥0.5 billion | Consolidated |
| Total of items that will not be reclassified to profit or loss ociifrs | ¥0.7 billion | Consolidated |
| Total of items that may be reclassified to profit or loss ociifrs | ¥56.4 billion | Consolidated |
| Profit loss before tax IFRS | ¥147.0 billion | Consolidated |
| Profit loss before tax IFRS | ¥147.0 billion | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥144.8 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-84.0 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥484.7 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥484.7 billion | Consolidated |
| Rent expenses | ¥6.6 billion | Consolidated |
| Capital expenditures IFRS | ¥112.2 billion | Consolidated |
| Dividendsofsurplus | ¥-57.2 billion | Consolidated |
| Finance income IFRS | ¥2.8 billion | Consolidated |
| Finance income IFRS | ¥2.8 billion | Consolidated |
| Finance costs IFRS | ¥4.5 billion | Consolidated |
| Finance costs IFRS | ¥4.5 billion | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥21.4 billion | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥22.4 billion | Consolidated |
| Other | ¥1.2 billion | Parent only |
| Other | ¥50.00 million | Parent only |
| Other | ¥16.00 million | Parent only |
| Dividends from surplus | ¥-38.6 billion | Parent only |
| Interest income | ¥4.1 billion | Parent only |
| Dividend income | ¥56.3 billion | Parent only |
| Operating income | ¥28.8 billion | Parent only |
| Non-operating income | ¥73.8 billion | Parent only |
| Non-operating expenses | ¥15.2 billion | Parent only |
| Gain on sales of non-current assets | ¥40.00 million | Parent only |
| Loss on disposal of property, plant and equipment | ¥16.00 million | Parent only |
| Fixed asset rent | ¥12.1 billion | Parent only |
| Rent expenses on non-current assets | ¥11.5 billion | Parent only |
| Cost of sales | ¥331.1 billion | Parent only |
| Gross profit (loss) | ¥112.9 billion | Parent only |
| Net sales | ¥444.0 billion | Parent only |
| Advertising and promotion expenses | ¥23.3 billion | Parent only |
| Net income (loss) | ¥78.0 billion | Parent only |
| Net income (loss) | ¥78.0 billion | Parent only |
| Interest expenses | ¥3.7 billion | Parent only |
| Income taxes - current | ¥9.5 billion | Parent only |
| Income taxes | ¥8.8 billion | Parent only |
| Income taxes - deferred | ¥-0.7 billion | Parent only |
| Impairment loss | ¥0.2 billion | Parent only |
| Extraordinary income | ¥40.00 million | Parent only |
| Extraordinary loss | ¥0.5 billion | Parent only |
| Income (loss) before income taxes | ¥86.8 billion | Parent only |
| Ordinary income | ¥87.3 billion | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Selling, general and administrative expenses | ¥84.1 billion | Parent only |
| Provision for loss on business of subsidiaries and associates | ¥0.2 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥33.00 million | Parent only |
Accounts unique to this company (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥-41.00 million | Consolidated |
| Revenue | ¥91.5 billion | Consolidated |
| Revenue | ¥91.5 billion | Consolidated |
| Revenue | ¥25.9 billion | Consolidated |
| Revenue | ¥2.6 billion | Consolidated |
| Revenue | ¥9.7 billion | Consolidated |
| Revenue | ¥1.00 million | Consolidated |
| Revenue | ¥1.00 million | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥25.0 billion | Parent only |
Statement of cash flows (23 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.6 billion | Consolidated |
| Other | ¥-0 | Consolidated |
| Other | ¥2.9 billion | Consolidated |
| Repayments of lease obligations | ¥-13.7 billion | Consolidated |
| Increase decrease in trade and other payables2 ope cfifrs | ¥30.9 billion | Consolidated |
| Interest paid ope cfifrs | ¥-4.0 billion | Consolidated |
| Interest and dividends received ope cfifrs | ¥3.1 billion | Consolidated |
| Interest and dividend income | ¥-2.7 billion | Consolidated |
| Decrease increase in trade and other receivables2 ope cfifrs | ¥-48.2 billion | Consolidated |
| Subtotal | ¥202.9 billion | Consolidated |
| Share of loss profit of investments accounted for using equity method ope cfifrs | ¥53.00 million | Consolidated |
| Interest expenses | ¥4.0 billion | Consolidated |
| Purchase of property plant and equipment and intangible assets inv cfifrs | ¥-94.0 billion | Consolidated |
| Proceeds from sale of property plant and equipment and intangible assets inv cfifrs | ¥4.6 billion | Consolidated |
| Decrease (increase) in inventories | ¥-14.4 billion | Consolidated |
| Income taxes refund (paid) | ¥-42.7 billion | Consolidated |
| Depreciation and amortization | ¥83.6 billion | Consolidated |
| Impairment losses reversal of impairment losses ope cfifrs | ¥-0.1 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥12.0 billion | Consolidated |
| Dividends | ¥-38.6 billion | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-25.1 billion | Consolidated |
| Payments for acquisition of interests in subsidiaries from non-controlling interests | ¥-40.00 million | Consolidated |
| Dividends paid to non controlling interests fin cfifrs | ¥-18.6 billion | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥38.6 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.8 billion | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥159.3 billion | Consolidated | Disclosed |
| Dividend per share | 120 | Parent only | Disclosed |
| Number of employees | 22,700 | Consolidated | Disclosed |
| Net assets | ¥1,425.2 billion | Consolidated | Disclosed |
| Net sales | ¥1,715.4 billion | Consolidated | Disclosed |
| Operating income | ¥148.7 billion | Consolidated | Disclosed |
| Ordinary income | ¥87.3 billion | Parent only | Disclosed |
| Net income | ¥88.7 billion | Consolidated | Disclosed |
| Total assets | ¥2,218.0 billion | Consolidated | Disclosed |
| Operating margin | 8.7% | Consolidated | Calculated |
| Net margin | 5.2% | Consolidated | Calculated |
| Sales per employee | 75569956 yen | Consolidated | Calculated |
| Total asset turnover | 0.77 times | Consolidated | Calculated |
| Net assets to total assets | 64.3% | Consolidated | Calculated |