OOTOYA
OOTOYA Holdings Co., Ltd.
Company highlights
The largest segment by revenue is 国内直営事業, at 63.0% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
OOTOYA
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| 国内直営事業 | ¥22.9 billion | 63.0% | ¥19.1 billion | ¥1.0 billion | 4.3% | ¥0.6 billion |
| 国内フランチャイズ事業 | ¥10.1 billion | 27.8% | ¥8.4 billion | ¥1.7 billion | 17.0% | ¥1.5 billion |
| 海外直営事業 | ¥3.0 billion | 8.3% | ¥3.1 billion | ¥-69.00 million | -2.3% | ¥-8.00 million |
| 海外フランチャイズ事業 | ¥0.3 billion | 0.9% | ¥0.3 billion | ¥0.1 billion | 33.4% | ¥0.1 billion |
| Total of the businesses | ¥36.4 billion | 100.0% | ||||
Revenue and profit
OOTOYA
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Payrolls and allowances | ¥8.3 billion | Consolidated |
| Rents | ¥2.3 billion | Consolidated | |
| Salaries and allowances | ¥0.3 billion | Parent only | |
| Commission fees | ¥0.3 billion | Parent only | |
| Directors' compensations | ¥0.2 billion | Parent only | |
| Provision for bonuses | ¥64.00 million | Consolidated | |
| Retirement benefit expenses | ¥48.00 million | Consolidated | |
| Depreciation | ¥39.00 million | Parent only | |
| Provision for directors' bonuses | ¥15.00 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥-2.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥20.6 billion | Consolidated |
| Ordinary income | ¥2.2 billion | Consolidated | |
| Operating income | ¥2.1 billion | Consolidated | |
| Net income | ¥1.2 billion | Consolidated |
OOTOYA
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Payrolls and allowances ¥8.3 billion
- Rents ¥2.3 billion
- Salaries and allowances ¥0.3 billion
- Commission fees ¥0.3 billion
- Directors' compensations ¥0.2 billion
- Provision for bonuses ¥0.1 billion
- Other (not itemized) ¥7.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
OOTOYA
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
OOTOYA
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥18.8B | ¥23.8B | ¥27.9B | ¥31.4B | ¥37.0B |
| Year on year (%) | +16.7% | +26.6%◆ | +17.0% | +12.5% | +17.9% |
| Ordinary income (loss) | -¥0.5B | ¥0.4B | ¥1.7B | ¥1.7B | ¥2.2B |
| Change from prior year | 0.16x | loss to profit◆ | +379.9% | +1.4% | +28.0% |
| Ordinary income (loss) as a share of Net sales | -2.8% | 1.5% | 6.1% | 5.5% | 6.0% |
| Change (percentage points) | +18.0 points◆ | +4.3 points◆ | +4.6 points◆ | -0.6 points | +0.5 points |
Fiscal periods marked for changes
Earlier fiscal periods (2)
- 2020Ordinary income (loss) as a share of revenue -4.1 points, Ordinary income (loss) profit to loss
- 2021Net sales year on year -34.3%, Ordinary income (loss) as a share of revenue -18.6 points
- 2022Ordinary income (loss) as a share of revenue +18.0 points
- 2023Net sales year on year +26.6%, Ordinary income (loss) as a share of revenue +4.3 points, Ordinary income (loss) loss to profit
- 2024Ordinary income (loss) as a share of revenue +4.6 points
OOTOYA
Earnings and net assets per share over time
Unit yenSource Annual securities reports
OOTOYA
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 | ¥18.8 billion | ¥23.8 billion | ¥27.9 billion | ¥31.4 billion | ¥37.0 billion |
| Ordinary income (loss) | ¥-0.5 billion | ¥0.4 billion | ¥1.7 billion | ¥1.7 billion | ¥2.2 billion |
| Net income (loss) attributable to owners of parent | ¥1.9 billion | ¥0.3 billion | ¥1.4 billion | ¥1.2 billion | ¥1.2 billion |
| Comprehensive income | ¥1.9 billion | ¥0.4 billion | ¥1.5 billion | ¥1.4 billion | ¥1.3 billion |
| Net assets | ¥3.4 billion | ¥3.7 billion | ¥4.9 billion | ¥4.7 billion | ¥4.4 billion |
| Total assets | ¥9.8 billion | ¥9.6 billion | ¥10.8 billion | ¥11.9 billion | ¥11.9 billion |
| Net assets per share | 17.77 yen | 53.02 yen | 216.96 yen | 403.48 yen | 566.33 yen |
| Basic earnings (loss) per share | 249.49 yen | 23.75 yen | 179.14 yen | 161.66 yen | 170 yen |
| Diluted earnings per share | 239.45 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 34.0% | 37.4% | 44.1% | 37.7% | 34.5% |
| Return on equity | 80.6% | 8.0% | 33.5% | 26.4% | 28.7% |
| Net cash provided by (used in) operating activities | ¥2.4 billion | ¥0.7 billion | ¥2.2 billion | ¥2.1 billion | ¥3.1 billion |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | ¥-0.5 billion | ¥-0.8 billion | ¥-1.5 billion | ¥-1.6 billion |
| Net cash provided by (used in) financing activities | ¥-1.6 billion | ¥-0.8 billion | ¥-0.9 billion | ¥-1.1 billion | ¥-2.2 billion |
| Cash and cash equivalents | ¥4.3 billion | ¥3.9 billion | ¥4.5 billion | ¥4.2 billion | ¥3.5 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1.3 billion | ¥1.5 billion | ¥1.6 billion | ¥1.6 billion | ¥1.9 billion |
| Ordinary income (loss) | ¥0.2 billion | ¥0.4 billion | ¥0.4 billion | ¥0.3 billion | ¥0.5 billion |
| Net income (loss) | ¥0.3 billion | ¥0.2 billion | ¥0.3 billion | ¥0.2 billion | ¥0.3 billion |
| Capital stock | ¥3.0 billion | ¥3.0 billion | ¥3.0 billion | ¥2.0 billion | ¥2.1 billion |
| Total number of issued shares (common stock) | 7,251,800 shares | 7,251,800 shares | 7,251,800 shares | 7,257,300 shares | 7,263,300 shares |
| Net assets | ¥6.1 billion | ¥6.3 billion | ¥6.3 billion | ¥4.9 billion | ¥3.6 billion |
| Total assets | ¥8.8 billion | ¥8.3 billion | ¥7.7 billion | ¥6.9 billion | ¥5.1 billion |
| Net assets per share | 402.89 yen | 422.02 yen | 433.17 yen | 468.29 yen | 498.22 yen |
| Dividend per share | Could not be retrieved | 5 yen | 5 yen | 10 yen | 20 yen |
| Basic earnings (loss) per share | 30.44 yen | 17.39 yen | 28.1 yen | 23.77 yen | 37.73 yen |
| Equity-to-asset ratio | 69.7% | 75.7% | 82.4% | 72.1% | 71.2% |
| Return on equity | 5.5% | 3.7% | 4.9% | 4.0% | 6.4% |
| Payout ratio | Could not be retrieved | 28.8% | 17.8% | 42.1% | 53.0% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥20 | Could not be retrieved | 53.0% | |
| FY ending 3/2025 | ¥10 | Could not be retrieved | 42.1% | |
| FY ending 3/2024 | ¥5 | Could not be retrieved | 17.8% | |
| FY ending 3/2023 | ¥5 | Could not be retrieved | 28.8% | |
| FY 2022 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2021 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2020 | ¥25 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2019 | ¥25 | Could not be retrieved | 44.9% | |
| FY ending 3/2018 | ¥25 | Could not be retrieved | 67.5% | |
| FY ending 3/2017 | ¥30 | Could not be retrieved | 92.1% | |
| FY ending 3/2016 | ¥25 | Could not be retrieved | 712.3% | |
| FY ending 3/2015 | ¥25 | Could not be retrieved | 82.9% | |
| FY ending 3/2014 | ¥20 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2013 | ¥40 | ¥10 | 123.8% |
OOTOYA
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
OOTOYA
Unit %Source Annual securities reports
- Financial institutions0.04%
- Securities firms0.37%
- Other corporations49.04%
- Foreign holders (institutions)1.69%
- Foreign holders (individuals)0.12%
- Individuals and others48.74%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社コロワイド | 46.68% | 3,388,000 |
| 2 | 株式会社日本アクセス | 0.69% | 50,000 |
| 3 | ブルドックソース株式会社 | 0.51% | 37,000 |
| 4 | 日本ハム株式会社 | 0.37% | 27,000 |
| 5 | 大戸屋従業員持株会 | 0.35% | 25,000 |
| 6 | STATE STREET BANK AND TRUST COMPANY505004(常任代理人 株式会社みずほ銀行) | 0.23% | 16,000 |
| 7 | 蔵人 賢樹 | 0.21% | 15,000 |
| 8 | モルガン・スタンレーMUFG証券株式会社 | 0.21% | 14,000 |
| 9 | JPMSLLC CL JPY(常任代理人 シティバンク、エヌ・エイ東京支店) | 0.2% | 14,000 |
| 10 | SCBSG S/A SCB (HK)-EQTYDER A/C SCB HK PROP-JP000299900002(常任代理人 株式会社三菱UFJ銀行) | 0.18% | 13,000 |
Research and development expenses and capital expenditure
Revenue scale in the same industry
OOTOYA
Source Annual securities reports of each company
Retail Trade: 343 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 AEONFY Feb 2026 ¥10.7T
- 2 Seven & iFY Feb 2026 ¥10.4T
- 3 FAST RETAILINGFY Aug 2025 ¥3.4T
- … 169 companies
- 173 AMIYAKI TEI CO.,LDTFY Mar 2026 ¥37.7B
- 174 北雄ラッキーFY Feb 2026 ¥37.2B
- 175 OOTOYAThis companyFY Mar 2026 ¥37.0B
- 176 CHIKARANOMOTOFY Mar 2026 ¥36.3B
- 177 KANSEKIFY Feb 2026 ¥36.0B
- … 166 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 47 |
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) | ¥59.00 million |
| Non-audit fees (this year, total) | Not applicable |
| 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 | ¥1.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥3.1 billion | Consolidated |
| Net sales | ¥37.0 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.6 billion | Consolidated |
| Cash and cash equivalents | ¥3.5 billion | Consolidated |
| Net assets | ¥4.4 billion | Consolidated |
| Ordinary income (loss) | ¥2.2 billion | Consolidated |
| Total assets | ¥11.9 billion | Consolidated |
| Return on equity | 28.7% | Consolidated |
| Equity-to-asset ratio | 34.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-2.2 billion | Consolidated |
| Basic earnings (loss) per share | 170 yen | Consolidated |
| Net assets per share | 566.33 yen | Consolidated |
| Dividend per share | 20 yen | Parent only |
| Net sales | ¥1.9 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Total number of issued shares (common stock) | 7,263,300 shares | Parent only |
| Net assets | ¥3.6 billion | Parent only |
| Ordinary income (loss) | ¥0.5 billion | Parent only |
| Total assets | ¥5.1 billion | Parent only |
| Return on equity | 6.4% | Parent only |
| Equity-to-asset ratio | 71.2% | Parent only |
| Capital stock | ¥2.1 billion | Parent only |
| Payout ratio | 53.0% | Parent only |
| Basic earnings (loss) per share | 37.73 yen | Parent only |
| Net assets per share | 498.22 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 738 people | Consolidated |
| Number of employees | 738 people | Consolidated |
| Wage gap between men and women (all employees) | 82.0% | Parent only |
| Average length of service (years) | 11.9 years | Parent only |
| Average annual salary | ¥6.91 million | Parent only |
| Average age (years) | 47.3 years old | Parent only |
| Number of employees | 47 people | Parent only |
| Number of employees | 47 people | Parent only |
| Number of employees | 47 people | Parent only |
| Wage gap between men and women (regular employees) | 82.0% | Parent only |
Other disclosed items (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 1,832 people | Consolidated |
| Average number of temporary employees | 1,832 people | Consolidated |
| Number of consolidated subsidiaries | 7 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 125.0% | Parent only |
| Average number of temporary employees | 0 people | Parent only |
| Average number of temporary employees | 0 people | Parent only |
| Average number of temporary employees | 0 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 17.8% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 3,601,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 5,000 shares | Consolidated |
| Number of voting rights held | 36,015 units | Consolidated |
| Number of shares | 7,263,300 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.1% | Consolidated |
| Shareholding ratio | 49.6% | Consolidated |
| Ratio of voting rights held | 49.7% | Consolidated |
| Number of shares held in own name treasury shares etc | 5,000 shares | Consolidated |
| Number of voting rights | 72,533 units | Consolidated |
| Total shareholder return | 248.0% | Parent only |
Audit (2 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 | ¥59.00 million | Consolidated |
Accounts unique to this company (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥42.00 million | Consolidated |
| Revenue | ¥17.00 million | Consolidated |
| Revenue | ¥78.00 million | Consolidated |
| Revenue | ¥-78.00 million | Consolidated |
| Revenue | ¥-42.00 million | Consolidated |
| Revenue | ¥78.00 million | Consolidated |
| Revenue | ¥42.00 million | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Change in average annual salary from the previous year | 6.2% | Parent only |
| Revenue | ¥1.9 billion | Parent only |
| Revenue | ¥22.00 million | Parent only |
| Revenue | ¥91.00 million | Parent only |
Balance sheet (114 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.5 billion | Consolidated |
| Other | ¥25.00 million | Consolidated |
| Other | ¥40.00 million | Consolidated |
| Other | ¥0.8 billion | Consolidated |
| Other | ¥21.00 million | Consolidated |
| Other | ¥63.00 million | Consolidated |
| Other, net | ¥9.00 million | Consolidated |
| Retained earnings | ¥1.0 billion | Consolidated |
| Prepaid expenses | ¥0.2 billion | Consolidated |
| Raw materials and supplies | ¥0.1 billion | Consolidated |
| Non-current liabilities | ¥2.0 billion | Consolidated |
| Non-current assets | ¥6.1 billion | Consolidated |
| Land | ¥75.00 million | Consolidated |
| Accounts receivable - trade | ¥1.6 billion | Consolidated |
| Contract liabilities | ¥0.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥4.0 billion | Consolidated |
| Tools, furniture and fixtures | ¥1.3 billion | Consolidated |
| Provision for loss on store closing | ¥3.00 million | Consolidated |
| Buildings and structures | ¥5.9 billion | Consolidated |
| Buildings and structures, net | ¥2.1 billion | Consolidated |
| Construction in progress | ¥0.1 billion | Consolidated |
| Provision for directors' bonuses | ¥15.00 million | Consolidated |
| Investments and other assets | ¥2.4 billion | Consolidated |
| Investment securities | ¥20.00 million | Consolidated |
| Lease and guarantee deposits | ¥1.8 billion | Consolidated |
| Property, plant and equipment | ¥3.6 billion | Consolidated |
| Accounts receivable - other | ¥63.00 million | Consolidated |
| Income taxes payable | ¥0.3 billion | Consolidated |
| Accounts payable - other | ¥1.7 billion | Consolidated |
| Shareholders' equity | ¥3.8 billion | Consolidated |
| Current liabilities | ¥5.5 billion | Consolidated |
| Current assets | ¥5.8 billion | Consolidated |
| Accumulated depreciation | ¥-31.00 million | Consolidated |
| Accumulated depreciation | ¥-2.7 billion | Consolidated |
| Accumulated depreciation | ¥-3.8 billion | Consolidated |
| Foreign currency translation adjustment | ¥0.3 billion | Consolidated |
| Intangible assets | ¥63.00 million | Consolidated |
| Cash and cash equivalents | ¥3.5 billion | Consolidated |
| Cash and deposits | ¥3.5 billion | Consolidated |
| Net assets | ¥4.4 billion | Consolidated |
| Net assets | ¥4.4 billion | Consolidated |
| Total assets | ¥11.9 billion | Consolidated |
| Deferred tax assets | ¥0.6 billion | Consolidated |
| Treasury stock | ¥-0 | Consolidated |
| Valuation and translation adjustments | ¥0.3 billion | Consolidated |
| Liabilities | ¥7.5 billion | Consolidated |
| Liabilities and net assets | ¥11.9 billion | Consolidated |
| Provision for sales promotion expenses | ¥75.00 million | Consolidated |
| Accounts payable - trade | ¥1.7 billion | Consolidated |
| Allowance for doubtful accounts | ¥-4.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-11.00 million | Consolidated |
| Capital surplus | ¥0.8 billion | Consolidated |
| Capital stock | ¥2.1 billion | Consolidated |
| Asset retirement obligations | ¥0.9 billion | Consolidated |
| Asset retirement obligations | ¥35.00 million | Consolidated |
| Provision for bonuses | ¥64.00 million | Consolidated |
| Long-term loans payable | ¥0.6 billion | Consolidated |
| Long-term prepaid expenses | ¥19.00 million | Consolidated |
| Long-term loans receivable | ¥1.00 million | Consolidated |
| Non-controlling interests | ¥0.3 billion | Consolidated |
| Deposit from customer | ¥0.3 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.4 billion | Consolidated |
| Other | ¥19.00 million | Parent only |
| Other | ¥34.00 million | Parent only |
| Other | ¥5.00 million | Parent only |
| Other capital surplus | ¥0.2 billion | Parent only |
| Software | ¥13.00 million | Parent only |
| Investments in capital | ¥0 | Parent only |
| Retained earnings | ¥0.7 billion | Parent only |
| Prepaid expenses | ¥30.00 million | Parent only |
| Raw materials and supplies | ¥0 | Parent only |
| Non-current liabilities | ¥0.6 billion | Parent only |
| Non-current assets | ¥3.8 billion | Parent only |
| Land | ¥75.00 million | Parent only |
| Accounts receivable - trade | ¥0.2 billion | Parent only |
| Contract liabilities | ¥69.00 million | Parent only |
| Tools, furniture and fixtures | ¥8.00 million | Parent only |
| Buildings, net | ¥46.00 million | Parent only |
| Provision for directors' bonuses | ¥15.00 million | Parent only |
| Investments and other assets | ¥3.6 billion | Parent only |
| Property, plant and equipment | ¥0.1 billion | Parent only |
| Accounts receivable - other | ¥5.00 million | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued consumption taxes | ¥27.00 million | Parent only |
| Accrued expenses | ¥7.00 million | Parent only |
| Accounts payable - other | ¥95.00 million | Parent only |
| Shareholders' equity | ¥3.6 billion | Parent only |
| Structures, net | ¥10.00 million | Parent only |
| Current liabilities | ¥0.8 billion | Parent only |
| Current assets | ¥1.3 billion | Parent only |
| Intangible assets | ¥13.00 million | Parent only |
| Cash and deposits | ¥0.4 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥0.6 billion | Parent only |
| Net assets | ¥3.6 billion | Parent only |
| Net assets | ¥3.6 billion | Parent only |
| Total assets | ¥5.1 billion | Parent only |
| Deferred tax assets | ¥98.00 million | Parent only |
| Retained earnings brought forward | ¥0.7 billion | Parent only |
| Treasury stock | ¥-0 | Parent only |
| Liabilities | ¥1.5 billion | Parent only |
| Liabilities and net assets | ¥5.1 billion | Parent only |
| Provision for sales promotion expenses | ¥53.00 million | Parent only |
| Allowance for doubtful accounts | ¥-0.2 billion | Parent only |
| Capital surplus | ¥0.8 billion | Parent only |
| Legal capital surplus | ¥0.6 billion | Parent only |
| Capital stock | ¥2.1 billion | Parent only |
| Asset retirement obligations | ¥12.00 million | Parent only |
| Provision for bonuses | ¥4.00 million | Parent only |
| Vehicles, net | ¥8.00 million | Parent only |
| Long-term loans payable | ¥0.6 billion | Parent only |
| Shares of subsidiaries and associates | ¥0.6 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥3.1 billion | Parent only |
| Deposits received | ¥5.00 million | Parent only |
| Current portion of long-term loans payable | ¥0.4 billion | Parent only |
Statement of income (82 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0 | Consolidated |
| Other comprehensive income | ¥24.00 million | Consolidated |
| Dividends from surplus | ¥-0.1 billion | Consolidated |
| Comprehensive income | ¥1.3 billion | Consolidated |
| Interest income | ¥5.00 million | Consolidated |
| Operating income | ¥2.1 billion | Consolidated |
| Non-operating income | ¥99.00 million | Consolidated |
| Non-operating expenses | ¥33.00 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥3.1 billion | Consolidated |
| Gain on sales of non-current assets | ¥0 | Consolidated |
| Loss on retirement of non-current assets | ¥4.00 million | Consolidated |
| Rents | ¥2.3 billion | Consolidated |
| Cost of sales | ¥16.4 billion | Consolidated |
| Gross profit (loss) | ¥20.6 billion | Consolidated |
| Net sales | ¥37.0 billion | Consolidated |
| Loss on liquidation of subsidiaries general | ¥1.00 million | Consolidated |
| Loss on closing of stores | ¥1.00 million | Consolidated |
| Provision for loss on store closing expenses | ¥3.00 million | Consolidated |
| Net income | ¥1.2 billion | Consolidated |
| Net income | ¥1.2 billion | Consolidated |
| Net income (loss) | ¥1.3 billion | Consolidated |
| Net income (loss) | ¥1.3 billion | Consolidated |
| Provision for directors' bonuses | ¥15.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.6 billion | Consolidated |
| Interest expenses | ¥29.00 million | Consolidated |
| Issuance of new shares | ¥31.00 million | Consolidated |
| Income taxes - current | ¥0.5 billion | Consolidated |
| Income taxes | ¥0.9 billion | Consolidated |
| Income taxes - deferred | ¥0.3 billion | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Foreign exchange gains | ¥15.00 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥24.00 million | Consolidated |
| Extraordinary income | ¥78.00 million | Consolidated |
| Extraordinary loss | ¥0.1 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥15.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.7 billion | Consolidated |
| Income (loss) before income taxes | ¥2.1 billion | Consolidated |
| Income (loss) before income taxes | ¥2.1 billion | Consolidated |
| Ordinary income | ¥2.2 billion | Consolidated |
| Payrolls and allowances-SGA | ¥8.3 billion | Consolidated |
| Purchase of treasury stock | ¥-1.5 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-2.2 billion | Consolidated |
| Selling, general and administrative expenses | ¥18.5 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-2.00 million | Consolidated |
| Rent expenses | ¥4.00 million | Consolidated |
| Provision for bonuses | ¥64.00 million | Consolidated |
| Retirement benefit expenses | ¥48.00 million | Consolidated |
| Miscellaneous income | ¥18.00 million | Consolidated |
| Other | ¥0 | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥70.00 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥51.00 million | Consolidated |
| Dividends from surplus | ¥-0.1 billion | Parent only |
| Interest income | ¥41.00 million | Parent only |
| Operating income | ¥0.5 billion | Parent only |
| Non-operating income | ¥76.00 million | Parent only |
| Non-operating expenses | ¥59.00 million | Parent only |
| Loss on liquidation of subsidiaries general | ¥1.00 million | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Provision for directors' bonuses | ¥15.00 million | Parent only |
| Interest expenses | ¥29.00 million | Parent only |
| Commission fees | ¥0.3 billion | Parent only |
| Issuance of new shares | ¥31.00 million | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥0.2 billion | Parent only |
| Income taxes - deferred | ¥34.00 million | Parent only |
| Depreciation | ¥39.00 million | Parent only |
| Foreign exchange gains | ¥12.00 million | Parent only |
| Extraordinary loss | ¥1.00 million | Parent only |
| Income (loss) before income taxes | ¥0.5 billion | Parent only |
| Ordinary income | ¥0.5 billion | Parent only |
| Salaries and allowances | ¥0.3 billion | Parent only |
| Purchase of treasury stock | ¥-1.5 billion | Parent only |
| Selling, general and administrative expenses | ¥1.4 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥8.00 million | Parent only |
| Rent expenses | ¥21.00 million | Parent only |
| Provision for bonuses | ¥4.00 million | Parent only |
| Retirement benefit expenses | ¥8.00 million | Parent only |
| Miscellaneous income | ¥0 | Parent only |
Statement of changes in equity (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-0.3 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥75.00 million | Consolidated |
| Total changes during the period | ¥-1.3 billion | Parent only |
Statement of cash flows (32 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥-78.00 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.3 billion | Consolidated |
| Interest expenses paid | ¥-28.00 million | Consolidated |
| Interest and dividends income received | ¥5.00 million | Consolidated |
| Interest and dividend income | ¥-5.00 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0 | Consolidated |
| Loss on retirement of non-current assets | ¥4.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.2 billion | Consolidated |
| Subtotal | ¥3.4 billion | Consolidated |
| Interest expenses | ¥29.00 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥23.00 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-67.00 million | Consolidated |
| Purchase of property plant and equipment | ¥-1.5 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥2.00 million | Consolidated |
| Decrease in consumption taxes payable | ¥0.1 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥64.00 million | Consolidated |
| Income taxes paid | ¥-0.3 billion | Consolidated |
| Income taxes refund | ¥2.00 million | Consolidated |
| Depreciation | ¥0.6 billion | Consolidated |
| Impairment loss | ¥0.1 billion | Consolidated |
| Purchase of intangible assets | ¥-0 | Consolidated |
| Regarding purchase of treasury stock | ¥-1.5 billion | Consolidated |
| Payments of loans receivable | ¥-1.00 million | Consolidated |
| Collection of loans receivable | ¥4.00 million | Consolidated |
| Dividends | ¥-0.1 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.6 billion | Consolidated |
| Purchase of long-term prepaid expenses | ¥-10.00 million | Consolidated |
| Increase decrease in long term accounts payable other | ¥-44.00 million | Consolidated |
| Decrease (increase) in deposits paid | ¥-18.00 million | Consolidated |
| Increase decrease in lease and guarantee deposits received | ¥50.00 million | Consolidated |
| Increase (decrease) in deposits | ¥40.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥3.1 billion | Consolidated | Disclosed |
| Dividend per share | 20 | Parent only | Disclosed |
| Number of employees | 738 | Consolidated | Disclosed |
| Net assets | ¥4.4 billion | Consolidated | Disclosed |
| Net sales | ¥37.0 billion | Consolidated | Disclosed |
| Operating income | ¥2.1 billion | Consolidated | Disclosed |
| Ordinary income | ¥2.2 billion | Consolidated | Disclosed |
| Net income | ¥1.2 billion | Consolidated | Disclosed |
| Total assets | ¥11.9 billion | Consolidated | Disclosed |
| Operating margin | 5.8% | Consolidated | Calculated |
| Net margin | 3.3% | Consolidated | Calculated |
| Sales per employee | 50157182 yen | Consolidated | Calculated |
| Total asset turnover | 3.11 times | Consolidated | Calculated |
| Net assets to total assets | 37.1% | Consolidated | Calculated |