AEON KYUSHU
AEON KYUSHU CO., LTD.
Company highlights
The latest annual dividend per share is higher than the year before.
Key figures
Period Mar 2025 to Feb 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Breakdown by business: not published
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries, allowances and bonuses | ¥59.0 billion | Consolidated |
| Salaries and bonuses | ¥57.7 billion | Parent only | |
| Rents | ¥20.7 billion | Consolidated | |
| Repair and maintenance | ¥11.9 billion | Consolidated | |
| Utilities expenses | ¥10.3 billion | Consolidated | |
| Legal welfare expenses | ¥10.3 billion | Consolidated | |
| Promotion expenses | ¥9.1 billion | Consolidated | |
| Other | ¥7.9 billion | Consolidated | |
| Depreciation | ¥7.5 billion | Consolidated | |
| Advertising expenses | ¥5.1 billion | Consolidated | |
| Office supplies expenses | ¥3.4 billion | Consolidated | |
| Provision for bonuses | ¥1.9 billion | Consolidated | |
| Retirement benefit expenses | ¥0.6 billion | Consolidated | |
| Traveling and transportation expenses | ¥0.6 billion | Consolidated | |
| Directors' compensations | ¥0.1 billion | Consolidated | |
| Provision of allowance for doubtful accounts | ¥-1.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥133.3 billion | Consolidated |
| Ordinary income | ¥11.5 billion | Consolidated | |
| Operating income | ¥10.7 billion | Consolidated | |
| Net income | ¥6.0 billion | Consolidated |
AEON KYUSHU
Selling, general and administrative expenses
Period Mar 2025 to Feb 2026Source Annual securities reports
- Salaries, allowances and bonuses ¥59.0 billion
- Salaries and bonuses ¥57.7 billion
- Rents ¥20.7 billion
- Repair and maintenance ¥11.9 billion
- Utilities expenses ¥10.3 billion
- Legal welfare expenses ¥10.3 billion
Performance, financial position and capital allocation
Long-term changes in performance
AEON KYUSHU
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
AEON KYUSHU
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥460.9B | ¥459.4B | ¥484.7B | ¥505.5B | ¥520.6B |
| Year on year (%) | +39.6%◆ | -0.3% | comparison basis not confirmed | +4.3% | +3.0% |
| Ordinary income (loss) | ¥6.0B | ¥8.8B | ¥10.5B | ¥11.0B | ¥11.5B |
| Change from prior year | +77.7% | +47.3% | comparison basis not confirmed | +4.6% | +4.4% |
| Ordinary income (loss) as a share of Net sales | 1.3% | 1.9% | 2.2% | 2.2% | 2.2% |
| Change (percentage points) | +0.3 points | +0.6 points | comparison basis not confirmed | +0.0 points | +0.0 points |
Fiscal periods marked for changes
Earlier fiscal periods (1)
- 2015Ordinary income (loss) profit to loss
- 2017Ordinary income (loss) loss to profit
- 2021Net sales year on year +60.6%
- 2022Net sales year on year +39.6%
AEON KYUSHU
Earnings and net assets per share over time
Unit yenSource Annual securities reports
AEON KYUSHU
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 | Could not be retrieved | Could not be retrieved | ¥484.7 billion | ¥505.5 billion | ¥520.6 billion |
| Ordinary income (loss) | Could not be retrieved | Could not be retrieved | ¥10.5 billion | ¥11.0 billion | ¥11.5 billion |
| Net income (loss) attributable to owners of parent | Could not be retrieved | Could not be retrieved | ¥7.0 billion | ¥6.0 billion | ¥6.0 billion |
| Comprehensive income | Could not be retrieved | Could not be retrieved | ¥7.2 billion | ¥6.2 billion | ¥6.0 billion |
| Net assets | Could not be retrieved | Could not be retrieved | ¥50.3 billion | ¥55.2 billion | ¥60.6 billion |
| Total assets | Could not be retrieved | Could not be retrieved | ¥171.5 billion | ¥180.3 billion | ¥206.4 billion |
| Net assets per share | Could not be retrieved | Could not be retrieved | 1,476.31 yen | 1,617.23 yen | 1,764.49 yen |
| Basic earnings (loss) per share | Could not be retrieved | Could not be retrieved | 205.2 yen | 177.45 yen | 175 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 205.07 yen | 177.25 yen | 174.73 yen |
| Equity-to-asset ratio | Could not be retrieved | Could not be retrieved | 29.2% | 30.6% | 29.2% |
| Return on equity | Could not be retrieved | Could not be retrieved | 14.0% | 11.5% | 10.3% |
| Net cash provided by (used in) operating activities | Could not be retrieved | Could not be retrieved | ¥14.6 billion | ¥14.4 billion | ¥23.7 billion |
| Net cash provided by (used in) investing activities | Could not be retrieved | Could not be retrieved | ¥-11.6 billion | ¥-17.4 billion | ¥-28.8 billion |
| Net cash provided by (used in) financing activities | Could not be retrieved | Could not be retrieved | ¥-3.8 billion | ¥5.1 billion | ¥10.0 billion |
| Cash and cash equivalents | Could not be retrieved | Could not be retrieved | ¥5.5 billion | ¥7.6 billion | ¥12.6 billion |
Parent only indicators (16 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥460.9 billion | ¥459.4 billion | ¥483.3 billion | ¥501.9 billion | ¥513.0 billion |
| Ordinary income (loss) | ¥6.0 billion | ¥8.8 billion | ¥11.1 billion | ¥11.9 billion | ¥12.5 billion |
| Net income (loss) | ¥2.8 billion | ¥4.7 billion | ¥7.3 billion | ¥6.5 billion | ¥6.5 billion |
| Capital stock | ¥4.8 billion | ¥4.9 billion | ¥4.9 billion | ¥4.9 billion | ¥4.9 billion |
| Total number of issued shares (common stock) | 34,742,418 shares | 34,833,558 shares | 34,833,558 shares | 34,833,558 shares | 34,833,558 shares |
| Net assets | ¥42.0 billion | ¥46.3 billion | ¥50.3 billion | ¥55.2 billion | ¥60.5 billion |
| Total assets | ¥157.9 billion | ¥158.2 billion | ¥170.6 billion | ¥178.5 billion | ¥204.7 billion |
| Net assets per share | 1,211.9 yen | 1,330.89 yen | 1,479.48 yen | 1,617.51 yen | 1,767.59 yen |
| Dividend per share | 20 yen | 28 yen | 50 yen | 45 yen | 50 yen |
| Interim dividend per share | Could not be retrieved | Could not be retrieved | 14 yen | 20 yen | 20 yen |
| Basic earnings (loss) per share | 80 yen | 134.78 yen | 214.3 yen | 191.72 yen | 190.24 yen |
| Diluted earnings per share | 79.89 yen | 134.69 yen | 214.16 yen | 191.51 yen | 189.95 yen |
| Equity-to-asset ratio | 26.6% | 29.2% | 29.4% | 30.9% | 29.5% |
| Return on equity | 6.8% | 10.6% | 15.2% | 12.4% | 11.2% |
| Payout ratio | 25.0% | 20.8% | 23.3% | 23.5% | 26.3% |
| Cash and cash equivalents | ¥5.9 billion | ¥5.5 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 2/2026 | ¥50 | ¥20 | 26.3% | |
| FY ending 2/2025 | ¥45 | ¥20 | 23.5% | |
| FY ending 2/2024 | ¥50 | ¥14 | 23.3% | |
| FY ending 2/2023 | ¥28 | Could not be retrieved | 20.8% | |
| FY ending 2/2022 | ¥20 | Could not be retrieved | 25.0% | |
| FY ending 2/2021 | ¥15 | Could not be retrieved | 20.1% | |
| FY ending 2/2020 | ¥10 | Could not be retrieved | 63.4% | |
| FY ending 2/2019 | ¥10 | Could not be retrieved | 113.7% | |
| FY ending 2/2018 | ¥10 | Could not be retrieved | 185.2% | |
| FY ending 2/2017 | ¥10 | Could not be retrieved | 46.0% | |
| FY ending 2/2016 | ¥10 | Could not be retrieved | Could not be retrieved | |
| FY ending 2/2015 | ¥10 | Could not be retrieved | Could not be retrieved | |
| FY ending 2/2014 | ¥13 | Could not be retrieved | 91.5% | |
| FY ending 2/2013 | ¥13 | Could not be retrieved | 35.3% |
AEON KYUSHU
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
AEON KYUSHU
Unit %Source Annual securities reports
- Financial institutions1.60%
- Securities firms0.20%
- Other corporations73.80%
- Foreign holders (institutions)0.50%
- Foreign holders (individuals)0.00%
- Individuals and others23.60%
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 2/2026 | ¥27.2 billion |
| FY ending 2/2021 | ¥14.4 billion |
Revenue scale in the same industry
AEON KYUSHU
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
- … 30 companies
- 34 DCMFY Feb 2026 ¥542.3B
- 35 YANASE ANDFY Mar 2025 ¥541.0B
- 36 AEON KYUSHUThis companyFY Feb 2026 ¥520.6B
- 37 KOHNAN SHOJIFY Feb 2026 ¥502.1B
- 38 CREATE SDFY May 2026 ¥497.1B
- … 305 companies
Workforce information
Women 20,002 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 28,591 |
| Childcare leave taken, men |
57.7% |
| Childcare leave taken, women |
100% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 201,283 t-CO2 |
| Sites covered by the report | 21 |
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) | ¥74.00 million |
| Non-audit fees (this year, total) | ¥2.00 million |
| Non-audit fees (this year, network firms) | ¥14.00 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) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥6.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥23.7 billion | Consolidated |
| Net sales | ¥520.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-28.8 billion | Consolidated |
| Diluted earnings per share | 174.73 yen | Consolidated |
| Cash and cash equivalents | ¥12.6 billion | Consolidated |
| Net assets | ¥60.6 billion | Consolidated |
| Ordinary income (loss) | ¥11.5 billion | Consolidated |
| Total assets | ¥206.4 billion | Consolidated |
| Return on equity | 10.3% | Consolidated |
| Equity-to-asset ratio | 29.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥6.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥10.0 billion | Consolidated |
| Basic earnings (loss) per share | 175 yen | Consolidated |
| Net assets per share | 1,764.49 yen | Consolidated |
| Dividend per share | 50 yen | Parent only |
| Net sales | ¥513.0 billion | Parent only |
| Net income (loss) | ¥6.5 billion | Parent only |
| Diluted earnings per share | 189.95 yen | Parent only |
| Total number of issued shares (common stock) | 34,833,558 shares | Parent only |
| Net assets | ¥60.5 billion | Parent only |
| Ordinary income (loss) | ¥12.5 billion | Parent only |
| Total assets | ¥204.7 billion | Parent only |
| Return on equity | 11.2% | Parent only |
| Equity-to-asset ratio | 29.5% | Parent only |
| Capital stock | ¥4.9 billion | Parent only |
| Payout ratio | 26.3% | Parent only |
| Interim dividend per share | 20 yen | Parent only |
| Basic earnings (loss) per share | 190.24 yen | Parent only |
| Net assets per share | 1,767.59 yen | Parent only |
Employees (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 5,431 people | Consolidated |
| Number of employees | 5,431 people | Consolidated |
| Wage gap between men and women (all employees) | 65.8% | Parent only |
| Average length of service (years) | 11 years | Parent only |
| Average length of service months | 8 months | Parent only |
| Average annual salary | ¥4.81 million | Parent only |
| Average age (years) | 47 years old | Parent only |
| Average age months | 2 months | Parent only |
| Number of employees | 5,316 people | Parent only |
| Number of employees | 5,316 people | Parent only |
| Number of employees | 5,316 people | Parent only |
| Wage gap between men and women (regular employees) | 74.7% | Parent only |
| Wage gap between men and women (non-regular employees) | 96.1% | Parent only |
Other disclosed items (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 13,495 people | Consolidated |
| Average number of temporary employees | 13,495 people | Consolidated |
| Number of consolidated subsidiaries | 1 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 67.6% | Parent only |
| Average number of temporary employees | 13,323 people | Parent only |
| Average number of temporary employees | 13,323 people | Parent only |
| Average number of temporary employees | 13,323 people | Parent only |
| Total return on the share price index | 238.4% | Parent only |
| Ratio of female employees in managerial positions | 29.2% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 27,040,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 79,800 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥27.00 million | Consolidated |
| Number of shares | 34,833,558 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.2% | Consolidated |
| Shareholding ratio | 77.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 79,800 shares | Consolidated |
| Number of voting rights | 346,343 units | Consolidated |
| Carrying amount on the balance sheet | ¥57.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥0.5 billion | Consolidated |
| Number of issues | 7 issues | Consolidated |
| Number of issues | 7 issues | Consolidated |
| Total shareholder return | 161.4% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥27.2 billion | Consolidated |
Audit (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥74.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥74.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥14.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥2.00 million | Consolidated |
| Fees for non-audit services - total | ¥14.00 million | Consolidated |
| Fees for non-audit services - total | ¥2.00 million | Consolidated |
Balance sheet (139 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥17.00 million | Consolidated |
| Other | ¥2.8 billion | Consolidated |
| Other | ¥1.8 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.2 billion | Consolidated |
| Retained earnings | ¥44.5 billion | Consolidated |
| Prepaid expenses | ¥1.6 billion | Consolidated |
| Merchandise | ¥29.7 billion | Consolidated |
| Electronically recorded obligations non operating | ¥3.6 billion | Consolidated |
| Non-current liabilities | ¥51.1 billion | Consolidated |
| Non-current assets | ¥144.6 billion | Consolidated |
| Land | ¥59.8 billion | Consolidated |
| Accounts receivable - trade | ¥3.8 billion | Consolidated |
| Tools, furniture and fixtures | ¥41.6 billion | Consolidated |
| Tools, furniture and fixtures | ¥12.2 billion | Consolidated |
| Guarantee deposits | ¥13.8 billion | Consolidated |
| Provision for loss on store closing | ¥1.7 billion | Consolidated |
| Buildings and structures | ¥150.5 billion | Consolidated |
| Buildings and structures, net | ¥45.1 billion | Consolidated |
| Construction in progress | ¥1.2 billion | Consolidated |
| Investments and other assets | ¥26.1 billion | Consolidated |
| Investment securities | ¥0.6 billion | Consolidated |
| Notes and accounts payable - trade | ¥45.1 billion | Consolidated |
| Subscription rights to shares | ¥0.1 billion | Consolidated |
| Property, plant and equipment | ¥118.3 billion | Consolidated |
| Accounts receivable - other | ¥12.3 billion | Consolidated |
| Income taxes payable | ¥2.7 billion | Consolidated |
| Accounts payable - other | ¥13.5 billion | Consolidated |
| Shareholders' equity | ¥58.8 billion | Consolidated |
| Machinery, equipment and vehicles | ¥0.5 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥28.00 million | Consolidated |
| Current liabilities | ¥94.8 billion | Consolidated |
| Current assets | ¥61.8 billion | Consolidated |
| Accumulated depreciation | ¥-29.4 billion | Consolidated |
| Accumulated depreciation | ¥-105.4 billion | Consolidated |
| Accumulated depreciation | ¥-0.5 billion | Consolidated |
| Intangible assets | ¥0.2 billion | Consolidated |
| Cash and cash equivalents | ¥12.6 billion | Consolidated |
| Cash and deposits | ¥12.6 billion | Consolidated |
| Short-term loans payable | ¥0.2 billion | Consolidated |
| Net assets | ¥60.6 billion | Consolidated |
| Net assets | ¥60.6 billion | Consolidated |
| Total assets | ¥206.4 billion | Consolidated |
| Deferred tax assets | ¥6.5 billion | Consolidated |
| Treasury stock | ¥-1.4 billion | Consolidated |
| Valuation and translation adjustments | ¥1.5 billion | Consolidated |
| Liabilities | ¥145.9 billion | Consolidated |
| Liabilities and net assets | ¥206.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-2.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-6.00 million | Consolidated |
| Capital surplus | ¥10.9 billion | Consolidated |
| Capital stock | ¥4.9 billion | Consolidated |
| Asset retirement obligations | ¥4.0 billion | Consolidated |
| Provision for bonuses | ¥1.9 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥1.3 billion | Consolidated |
| Net defined benefit asset | ¥3.7 billion | Consolidated |
| Long-term loans payable | ¥36.8 billion | Consolidated |
| Long-term prepaid expenses | ¥1.4 billion | Consolidated |
| Electronically recorded obligations - operating | ¥5.9 billion | Consolidated |
| Non-controlling interests | ¥0.1 billion | Consolidated |
| Guarantee deposited-NCL | ¥10.0 billion | Consolidated |
| Deposits received | ¥6.8 billion | Consolidated |
| Current portion of long-term loans payable | ¥10.6 billion | Consolidated |
| Other | ¥66.00 million | Parent only |
| Other | ¥17.00 million | Parent only |
| Other | ¥0.9 billion | Parent only |
| Other | ¥0.1 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥0.2 billion | Parent only |
| Other capital surplus | ¥64.00 million | Parent only |
| Software | ¥0.2 billion | Parent only |
| Lease obligations | ¥0.2 billion | Parent only |
| Lease obligations | ¥23.00 million | Parent only |
| General reserve | ¥35.8 billion | Parent only |
| Retained earnings | ¥45.8 billion | Parent only |
| Legal retained earnings | ¥0.9 billion | Parent only |
| Prepaid pension cost | ¥1.9 billion | Parent only |
| Prepaid expenses | ¥1.5 billion | Parent only |
| Merchandise | ¥28.7 billion | Parent only |
| Electronically recorded obligations non operating | ¥3.2 billion | Parent only |
| Non-current liabilities | ¥51.0 billion | Parent only |
| Non-current assets | ¥142.6 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥93.00 million | Parent only |
| Land | ¥59.8 billion | Parent only |
| Accounts receivable - trade | ¥3.7 billion | Parent only |
| Contract liabilities | ¥0.2 billion | Parent only |
| Tools, furniture and fixtures | ¥11.5 billion | Parent only |
| Guarantee deposits | ¥13.6 billion | Parent only |
| Provision for loss on store closing | ¥1.7 billion | Parent only |
| Buildings | ¥41.0 billion | Parent only |
| Construction in progress | ¥1.2 billion | Parent only |
| Investments and other assets | ¥25.9 billion | Parent only |
| Investment securities | ¥0.6 billion | Parent only |
| Notes payable trade | ¥0.5 billion | Parent only |
| Subscription rights to shares | ¥0.1 billion | Parent only |
| Right of using facilities | ¥10.00 million | Parent only |
| Property, plant and equipment | ¥116.4 billion | Parent only |
| Accounts receivable - other | ¥12.2 billion | Parent only |
| Income taxes payable | ¥2.7 billion | Parent only |
| Accrued consumption taxes | ¥1.6 billion | Parent only |
| Accrued expenses | ¥5.8 billion | Parent only |
| Accounts payable - other | ¥7.5 billion | Parent only |
| Shareholders' equity | ¥60.2 billion | Parent only |
| Structures | ¥2.9 billion | Parent only |
| Machinery and equipment | ¥26.00 million | Parent only |
| Current liabilities | ¥93.1 billion | Parent only |
| Current assets | ¥62.1 billion | Parent only |
| Intangible assets | ¥0.2 billion | Parent only |
| Cash and deposits | ¥12.5 billion | Parent only |
| Short-term loans payable | ¥0.2 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥3.0 billion | Parent only |
| Net assets | ¥60.5 billion | Parent only |
| Net assets | ¥60.5 billion | Parent only |
| Total assets | ¥204.7 billion | Parent only |
| Deferred tax assets | ¥7.1 billion | Parent only |
| Retained earnings brought forward | ¥9.0 billion | Parent only |
| Treasury stock | ¥-1.4 billion | Parent only |
| Notes payable facilities | ¥89.00 million | Parent only |
| Valuation and translation adjustments | ¥0.2 billion | Parent only |
| Liabilities | ¥144.1 billion | Parent only |
| Liabilities and net assets | ¥204.7 billion | Parent only |
| Supplies | ¥0.2 billion | Parent only |
| Accounts payable - trade | ¥43.5 billion | Parent only |
| Allowance for doubtful accounts | ¥-2.00 million | Parent only |
| Allowance for doubtful accounts | ¥-6.00 million | Parent only |
| Capital surplus | ¥10.9 billion | Parent only |
| Legal capital surplus | ¥10.8 billion | Parent only |
| Capital stock | ¥4.9 billion | Parent only |
| Asset retirement obligations | ¥4.0 billion | Parent only |
| Provision for bonuses | ¥1.9 billion | Parent only |
| Vehicle and delivery equipment | ¥1.00 million | Parent only |
| Long-term loans payable | ¥36.8 billion | Parent only |
| Long-term prepaid expenses | ¥1.3 billion | Parent only |
| Long term guarantee deposited | ¥10.0 billion | Parent only |
| Shares of subsidiaries and associates | ¥1.5 billion | Parent only |
| Electronically recorded obligations - operating | ¥5.9 billion | Parent only |
| Telephone subscription right | ¥28.00 million | Parent only |
| Deposits received | ¥6.8 billion | Parent only |
| Current portion of guarantee deposits | ¥0.1 billion | Parent only |
| Current portion of long-term loans payable | ¥10.6 billion | Parent only |
Accounts unique to this company (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥51.00 million | Consolidated |
| Revenue | ¥26.6 billion | Consolidated |
| Revenue | ¥51.00 million | Consolidated |
| Revenue | ¥0.8 billion | Consolidated |
| Revenue | ¥1.3 billion | Consolidated |
| Revenue | ¥0.7 billion | Consolidated |
| Revenue | ¥7.00 million | Consolidated |
| Revenue | ¥0.7 billion | Consolidated |
| Revenue | ¥51.00 million | Parent only |
| Revenue | ¥26.8 billion | Parent only |
| Revenue | ¥1.3 billion | Parent only |
| Revenue | ¥0.7 billion | Parent only |
| Revenue | ¥51.00 million | Parent only |
Statement of income (110 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥7.9 billion | Consolidated |
| Other comprehensive income | ¥0.5 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.1 billion | Consolidated |
| Rent income of real estate | ¥17.2 billion | Consolidated |
| Office supplies expenses | ¥3.4 billion | Consolidated |
| Repair and maintenance | ¥11.9 billion | Consolidated |
| Dividends from surplus | ¥-1.6 billion | Consolidated |
| Comprehensive income | ¥6.0 billion | Consolidated |
| Insurance | ¥0.1 billion | Consolidated |
| Insurance | ¥0.3 billion | Consolidated |
| Interest income | ¥38.00 million | Consolidated |
| Dividend income | ¥12.00 million | Consolidated |
| Operating income | ¥10.7 billion | Consolidated |
| Non-operating income | ¥1.7 billion | Consolidated |
| Non-operating expenses | ¥0.9 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥23.7 billion | Consolidated |
| Operating gross profit | ¥159.9 billion | Consolidated |
| Gain on sales of non-current assets | ¥10.00 million | Consolidated |
| Loss on sales and retirement of noncurrent assets | ¥80.00 million | Consolidated |
| Rents | ¥20.7 billion | Consolidated |
| Cost of sales | ¥387.3 billion | Consolidated |
| Gross profit (loss) | ¥133.3 billion | Consolidated |
| Net sales | ¥520.6 billion | Consolidated |
| Advertising expenses | ¥5.1 billion | Consolidated |
| Loss on closing of stores | ¥0.6 billion | Consolidated |
| Net income | ¥6.0 billion | Consolidated |
| Net income | ¥6.0 billion | Consolidated |
| Net income (loss) | ¥5.5 billion | Consolidated |
| Net income (loss) | ¥5.5 billion | Consolidated |
| Directors' compensations | ¥0.1 billion | Consolidated |
| Commission income | ¥9.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-28.8 billion | Consolidated |
| Interest expenses | ¥0.6 billion | Consolidated |
| Commission fees | ¥0.2 billion | Consolidated |
| Traveling and transportation expenses | ¥0.6 billion | Consolidated |
| Utilities expenses | ¥10.3 billion | Consolidated |
| Income taxes - current | ¥2.7 billion | Consolidated |
| Income taxes | ¥3.2 billion | Consolidated |
| Income taxes - deferred | ¥0.5 billion | Consolidated |
| Legal welfare expenses | ¥10.3 billion | Consolidated |
| Depreciation | ¥7.5 billion | Consolidated |
| Impairment loss | ¥1.8 billion | Consolidated |
| Impairment loss | ¥1.8 billion | Consolidated |
| Extraordinary income | ¥0.3 billion | Consolidated |
| Extraordinary loss | ¥3.1 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥4.9 billion | Consolidated |
| Income (loss) before income taxes | ¥8.7 billion | Consolidated |
| Income (loss) before income taxes | ¥8.7 billion | Consolidated |
| Ordinary income | ¥11.5 billion | Consolidated |
| Salaries, allowances and bonuses | ¥59.0 billion | Consolidated |
| Disposal of treasury stock | ¥0.3 billion | Consolidated |
| Purchase of treasury stock | ¥-2.00 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥6.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥10.0 billion | Consolidated |
| Promotion expenses | ¥9.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥149.1 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-1.00 million | Consolidated |
| Provision for bonuses | ¥1.9 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥0.4 billion | Consolidated |
| Retirement benefit expenses | ¥0.6 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-0.5 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-0.5 billion | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Rent income of real estate | ¥17.4 billion | Parent only |
| Transfer to other accounts | ¥0.1 billion | Parent only |
| Repair and maintenance | ¥11.7 billion | Parent only |
| Dividends from surplus | ¥-1.6 billion | Parent only |
| Insurance | ¥0.1 billion | Parent only |
| Insurance | ¥0.3 billion | Parent only |
| Interest income | ¥66.00 million | Parent only |
| Dividend income | ¥12.00 million | Parent only |
| Total | ¥410.4 billion | Parent only |
| Cost of merchandize sold | ¥381.6 billion | Parent only |
| Ending goods | ¥28.7 billion | Parent only |
| Beginning goods | ¥28.1 billion | Parent only |
| Loss on valuation of goods | ¥14.00 million | Parent only |
| Operating income | ¥11.7 billion | Parent only |
| Non-operating income | ¥1.7 billion | Parent only |
| Non-operating expenses | ¥0.9 billion | Parent only |
| Operating gross profit | ¥158.2 billion | Parent only |
| Gain on sales of non-current assets | ¥11.00 million | Parent only |
| Loss on sales and retirement of noncurrent assets | ¥80.00 million | Parent only |
| Rents | ¥20.5 billion | Parent only |
| Gross profit (loss) | ¥131.4 billion | Parent only |
| Net sales | ¥513.0 billion | Parent only |
| Loss on closing of stores | ¥0.6 billion | Parent only |
| Cost of purchased goods | ¥382.3 billion | Parent only |
| Net income (loss) | ¥6.5 billion | Parent only |
| Net income (loss) | ¥6.5 billion | Parent only |
| Commission income | ¥9.4 billion | Parent only |
| Interest expenses | ¥0.6 billion | Parent only |
| Commission fees | ¥0.2 billion | Parent only |
| Income taxes - current | ¥2.7 billion | Parent only |
| Income taxes | ¥3.2 billion | Parent only |
| Income taxes - deferred | ¥0.5 billion | Parent only |
| Depreciation | ¥7.2 billion | Parent only |
| Impairment loss | ¥1.8 billion | Parent only |
| Extraordinary income | ¥0.3 billion | Parent only |
| Extraordinary loss | ¥3.1 billion | Parent only |
| Income (loss) before income taxes | ¥9.7 billion | Parent only |
| Ordinary income | ¥12.5 billion | Parent only |
| Salaries and bonuses | ¥57.7 billion | Parent only |
| Disposal of treasury stock | ¥0.3 billion | Parent only |
| Purchase of treasury stock | ¥-2.00 million | Parent only |
| Selling, general and administrative expenses | ¥146.4 billion | Parent only |
| Provision for bonuses | ¥1.9 billion | Parent only |
| Retirement benefit expenses | ¥0.6 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 | ¥0.7 billion | Consolidated |
| Total changes during the period | ¥5.3 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.1 billion | Parent only |
Statement of cash flows (38 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.9 billion | Consolidated |
| Other | ¥-27.00 million | Consolidated |
| Repayments of finance lease obligations | ¥-23.00 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥6.5 billion | Consolidated |
| Proceeds from insurance income | ¥0.3 billion | Consolidated |
| Interest expenses paid | ¥-0.6 billion | Consolidated |
| Interest and dividends income received | ¥43.00 million | Consolidated |
| Insurance | ¥-0.3 billion | Consolidated |
| Interest and dividend income | ¥-50.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.5 billion | Consolidated |
| Subtotal | ¥25.3 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥2.2 billion | Consolidated |
| Payments for guarantee deposits | ¥-0.5 billion | Consolidated |
| Increase decrease in provision for loss on store closing | ¥-1.4 billion | Consolidated |
| Interest expenses | ¥0.6 billion | Consolidated |
| Purchase of property plant and equipment | ¥-27.4 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥19.00 million | Consolidated |
| Losses (gains) on disposal or sales of property, plant and equipment | ¥69.00 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-1.0 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.8 billion | Consolidated |
| Income taxes paid | ¥-1.2 billion | Consolidated |
| Depreciation | ¥7.5 billion | Consolidated |
| Impairment loss | ¥1.8 billion | Consolidated |
| Payments for loss by disaster-OpeCF | ¥-0.2 billion | Consolidated |
| Net increase (decrease) in short-term borrowings | ¥-0.2 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-2.00 million | Consolidated |
| Proceeds from sales of treasury stock | ¥0.3 billion | Consolidated |
| Payments of loans receivable | ¥-2.2 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-2.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.4 billion | Consolidated |
| Inorease (decrease) in asset for retirement benefits | ¥-1.3 billion | Consolidated |
| Dividends | ¥-1.6 billion | Consolidated |
| Proceeds from long term loans payable | ¥27.2 billion | Consolidated |
| Repayment of long term loans payable | ¥-15.7 billion | Consolidated |
| Purchase of long-term prepaid expenses | ¥-0.5 billion | Consolidated |
| Repayments of long-term deposits received | ¥-0.9 billion | Consolidated |
| Proceeds from guarantee deposits received | ¥0.6 billion | Consolidated |
| Increase (decrease) in deposits | ¥2.4 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥23.7 billion | Consolidated | Disclosed |
| Dividend per share | 50 | Parent only | Disclosed |
| Number of employees | 5,431 | Consolidated | Disclosed |
| Net assets | ¥60.6 billion | Consolidated | Disclosed |
| Net sales | ¥520.6 billion | Consolidated | Disclosed |
| Operating income | ¥10.7 billion | Consolidated | Disclosed |
| Ordinary income | ¥11.5 billion | Consolidated | Disclosed |
| Net income | ¥6.0 billion | Consolidated | Disclosed |
| Total assets | ¥206.4 billion | Consolidated | Disclosed |
| Operating margin | 2.1% | Consolidated | Calculated |
| Net margin | 1.1% | Consolidated | Calculated |
| Sales per employee | 95854907 yen | Consolidated | Calculated |
| Total asset turnover | 2.52 times | Consolidated | Calculated |
| Net assets to total assets | 29.3% | Consolidated | Calculated |