WARABEYA NICHIYO
WARABEYA NICHIYO HOLDINGS CO.,LTD.
Company highlights
The largest segment by revenue is Grocery related, at 89.8% of the total.
Key figures
Period Mar 2025 to Feb 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
WARABEYA NICHIYO
Revenue and profit by business segment
Period Mar 2025 to Feb 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Grocery related | ¥210.0 billion | 89.8% | ¥198.4 billion | ¥7.0 billion | 83.2% | 3.3% | ¥4.2 billion |
| Logistics business | ¥12.7 billion | 5.4% | ¥12.7 billion | ¥0.9 billion | 11.1% | 7.4% | ¥0.7 billion |
| 食材関連事業 | ¥11.2 billion | 4.8% | ¥11.4 billion | ¥0.5 billion | 5.7% | 4.3% | ¥0.5 billion |
| Total of the businesses | ¥233.8 billion | 100.0% | ¥8.4 billion | 100.0% | |||
Revenue and profit
WARABEYA NICHIYO
Period Mar 2025 to Feb 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Packing and transportation expenses | ¥15.7 billion | Consolidated |
| Other | ¥10.4 billion | Consolidated | |
| Salaries, allowances and bonuses | ¥7.6 billion | Consolidated | |
| Rent expenses | ¥1.2 billion | Consolidated | |
| Depreciation | ¥0.8 billion | Consolidated | |
| Provision for bonuses | ¥0.7 billion | Consolidated | |
| Directors' compensations | ¥0.2 billion | Parent only | |
| Profit by stage | Gross profit (loss) | ¥44.0 billion | Consolidated |
| Operating income | ¥7.4 billion | Consolidated | |
| Ordinary income | ¥7.4 billion | Consolidated | |
| Net income | ¥5.3 billion | Consolidated |
WARABEYA NICHIYO
Selling, general and administrative expenses
Period Mar 2025 to Feb 2026Source Annual securities reports
- Packing and transportation expenses ¥15.7 billion
- Other ¥10.4 billion
- Salaries, allowances and bonuses ¥7.6 billion
- Rent expenses ¥1.2 billion
- Depreciation ¥0.8 billion
- Provision for bonuses ¥0.7 billion
Performance, financial position and capital allocation
Long-term changes in performance
WARABEYA NICHIYO
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
WARABEYA NICHIYO
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥192.3B | ¥194.4B | ¥207.0B | ¥222.5B | ¥233.8B |
| Year on year (%) | -1.0% | +1.1% | +6.5% | +7.5% | +5.1% |
| Ordinary income (loss) | ¥5.0B | ¥4.6B | ¥6.8B | ¥4.9B | ¥7.4B |
| Change from prior year | +35.7% | -8.1% | +47.5% | -28.2% | +51.4% |
| Ordinary income (loss) as a share of Net sales | 2.6% | 2.4% | 3.3% | 2.2% | 3.2% |
| Change (percentage points) | +0.7 points | -0.2 points | +0.9 points | -1.1 points | +1.0 points |
WARABEYA NICHIYO
Earnings and net assets per share over time
Unit yenSource Annual securities reports
WARABEYA NICHIYO
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥192.3 billion | ¥194.4 billion | ¥207.0 billion | ¥222.5 billion | ¥233.8 billion |
| Ordinary income (loss) | ¥5.0 billion | ¥4.6 billion | ¥6.8 billion | ¥4.9 billion | ¥7.4 billion |
| Net income (loss) attributable to owners of parent | ¥3.3 billion | ¥2.8 billion | ¥4.3 billion | ¥2.7 billion | ¥5.3 billion |
| Comprehensive income | ¥4.2 billion | ¥4.0 billion | ¥4.8 billion | ¥5.2 billion | ¥5.3 billion |
| Net assets | ¥47.9 billion | ¥51.5 billion | ¥54.3 billion | ¥59.1 billion | ¥62.1 billion |
| Total assets | ¥82.2 billion | ¥92.7 billion | ¥102.0 billion | ¥120.9 billion | ¥131.7 billion |
| Net assets per share | 2,723.51 yen | 2,891.48 yen | 3,051.98 yen | 3,244.2 yen | 3,431.29 yen |
| Basic earnings (loss) per share | 186.98 yen | 160.94 yen | 244.71 yen | 153.41 yen | 307.34 yen |
| Equity-to-asset ratio | 57.9% | 54.5% | 52.3% | 46.9% | 45.1% |
| Return on equity | 7.1% | 5.7% | 8.2% | 4.9% | 9.2% |
| Net cash provided by (used in) operating activities | ¥8.1 billion | ¥7.4 billion | ¥9.4 billion | ¥12.5 billion | ¥17.0 billion |
| Net cash provided by (used in) investing activities | ¥-4.0 billion | ¥-7.5 billion | ¥-13.5 billion | ¥-20.7 billion | ¥-13.5 billion |
| Net cash provided by (used in) financing activities | ¥-3.5 billion | ¥0.7 billion | ¥0.8 billion | ¥8.3 billion | ¥-1.9 billion |
| Cash and cash equivalents | ¥9.7 billion | ¥11.2 billion | ¥8.1 billion | ¥8.4 billion | ¥10.4 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥2.2 billion | ¥4.2 billion | ¥5.2 billion | ¥7.0 billion | ¥4.8 billion |
| Ordinary income (loss) | ¥0.5 billion | ¥1.8 billion | ¥3.5 billion | ¥4.9 billion | ¥3.2 billion |
| Net income (loss) | ¥0.1 billion | ¥1.2 billion | ¥3.0 billion | ¥4.5 billion | ¥3.2 billion |
| Capital stock | ¥8.0 billion | ¥8.0 billion | ¥8.0 billion | ¥8.0 billion | ¥8.0 billion |
| Total number of issued shares (common stock) | 17,625,660 shares | 17,625,660 shares | 17,625,660 shares | 17,625,660 shares | 17,625,660 shares |
| Net assets | ¥38.0 billion | ¥38.3 billion | ¥39.4 billion | ¥42.3 billion | ¥43.3 billion |
| Total assets | ¥41.8 billion | ¥46.4 billion | ¥47.0 billion | ¥60.3 billion | ¥61.9 billion |
| Net assets per share | 2,175.63 yen | 2,194.63 yen | 2,256.14 yen | 2,423.68 yen | 2,500.41 yen |
| Dividend per share | 50 yen | 65 yen | 90 yen | 90 yen | 120 yen |
| Interim dividend per share | Could not be retrieved | Could not be retrieved | 45 yen | 45 yen | 60 yen |
| Basic earnings (loss) per share | 8.19 yen | 67.98 yen | 169.7 yen | 259.63 yen | 184.07 yen |
| Equity-to-asset ratio | 90.8% | 82.7% | 83.9% | 70.2% | 69.9% |
| Return on equity | 0.4% | 3.1% | 7.6% | 11.1% | 7.5% |
| Payout ratio | 610.6% | 95.6% | 53.0% | 34.7% | 65.2% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 2/2026 | ¥120 | ¥60 | 65.2% | |
| FY ending 2/2025 | ¥90 | ¥45 | 34.7% | |
| FY ending 2/2024 | ¥90 | ¥45 | 53.0% | |
| FY ending 2/2023 | ¥65 | Could not be retrieved | 95.6% | |
| FY ending 2/2022 | ¥50 | Could not be retrieved | 610.6% | |
| FY ending 2/2021 | ¥40 | Could not be retrieved | 100.5% | |
| FY ending 2/2020 | ¥40 | Could not be retrieved | 93.0% | |
| FY ending 2/2019 | ¥40 | Could not be retrieved | 144.9% | |
| FY ending 2/2018 | ¥40 | Could not be retrieved | 89.4% | |
| FY ending 2/2017 | ¥40 | Could not be retrieved | 11.9% | |
| FY ending 2/2016 | ¥40 | Could not be retrieved | 50.0% | |
| FY ending 2/2015 | ¥35 | Could not be retrieved | 37.5% | |
| FY ending 2/2014 | ¥35 | Could not be retrieved | 56.2% | |
| FY ending 2/2013 | ¥30 | Could not be retrieved | 45.3% |
WARABEYA NICHIYO
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
WARABEYA NICHIYO
Unit %Source Annual securities reports
- Financial institutions18.10%
- Securities firms3.60%
- Other corporations25.40%
- Foreign holders (institutions)28.70%
- Foreign holders (individuals)0.00%
- Individuals and others24.20%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社セブン-イレブン・ジャパン | 12.46% | 2,195,000 |
| 2 | 日本マスタートラスト信託銀行株式会社(信託口) | 10.66% | 1,877,000 |
| 3 | 株式会社大友アセットマネジメント | 7.66% | 1,350,000 |
| 4 | LEADING GUIDE HONGKONG LIMITED(常任代理人 シティバンク、エヌ・エイ東京支店) | 7.38% | 1,299,000 |
| 5 | 大友 啓行 | 3.84% | 675,000 |
| 6 | わらべや日洋ホールディングス共栄会 | 3.27% | 575,000 |
| 7 | 株式会社日本カストディ銀行(信託口) | 2.53% | 446,000 |
| 8 | THE BANK OF NEW YORK 134088(常任代理人 株式会社みずほ銀行決済営業部) | 2.12% | 373,000 |
| 9 | 窪田 みゆき | 1.84% | 324,000 |
| 10 | JP JPMSE LUX RE UBS AG LONDON BRANCH EQ CO(常任代理人 株式会社三菱UFJ銀行) | 1.84% | 324,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 2/2026 | ¥15.7 billion |
| FY ending 2/2021 | ¥5.6 billion |
Research and development expenses and capital expenditure by segment (FY ending 2/2026)
| Segment | Capital expenditure |
|---|---|
| Grocery related | ¥13.5 billion |
| Logistics business | ¥2.2 billion |
Revenue scale in the same industry
WARABEYA NICHIYO
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
- … 32 companies
- 36 MARUDAI FOODFY Mar 2026 ¥238.4B
- 37 Morinaga&CoFY Mar 2026 ¥236.7B
- 38 WARABEYA NICHIYOThis companyFY Feb 2026 ¥233.8B
- 39 J-OIL MILLSFY Mar 2026 ¥226.6B
- 40 中部飼料FY Mar 2026 ¥211.8B
- … 90 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | EY新日本有限責任監査法人 |
| Audit fees (this year, total) | ¥64.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Non-audit fees (this year, network firms) | ¥1.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥5.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥17.0 billion | Consolidated |
| Net sales | ¥233.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-13.5 billion | Consolidated |
| Cash and cash equivalents | ¥10.4 billion | Consolidated |
| Net assets | ¥62.1 billion | Consolidated |
| Ordinary income (loss) | ¥7.4 billion | Consolidated |
| Total assets | ¥131.7 billion | Consolidated |
| Return on equity | 9.2% | Consolidated |
| Equity-to-asset ratio | 45.1% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥5.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.9 billion | Consolidated |
| Basic earnings (loss) per share | 307.34 yen | Consolidated |
| Net assets per share | 3,431.29 yen | Consolidated |
| Dividend per share | 120 yen | Parent only |
| Operating revenue | ¥4.8 billion | Parent only |
| Net income (loss) | ¥3.2 billion | Parent only |
| Total number of issued shares (common stock) | 17,625,660 shares | Parent only |
| Net assets | ¥43.3 billion | Parent only |
| Ordinary income (loss) | ¥3.2 billion | Parent only |
| Total assets | ¥61.9 billion | Parent only |
| Return on equity | 7.5% | Parent only |
| Equity-to-asset ratio | 69.9% | Parent only |
| Capital stock | ¥8.0 billion | Parent only |
| Payout ratio | 65.2% | Parent only |
| Interim dividend per share | 60 yen | Parent only |
| Basic earnings (loss) per share | 184.07 yen | Parent only |
| Net assets per share | 2,500.41 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,960 people | Consolidated |
| Number of employees | 1,960 people | Consolidated |
| Wage gap between men and women (all employees) | 63.8% | Parent only |
| Average length of service (years) | 10.9 years | Parent only |
| Average annual salary | ¥7.42 million | Parent only |
| Average age (years) | 43.2 years old | Parent only |
| Number of employees | 82 people | Parent only |
| Number of employees | 82 people | Parent only |
| Wage gap between men and women (regular employees) | 61.2% | Parent only |
| Wage gap between men and women (non-regular employees) | 95.6% | Parent only |
Other disclosed items (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥233.8 billion | Consolidated |
| Average number of temporary employees | 7,874 people | Consolidated |
| Average number of temporary employees | 7,874 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥15.7 billion | Consolidated |
| Depreciation | ¥7.3 billion | Consolidated |
| Number of consolidated subsidiaries | 13 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Total return on the share price index | 238.4% | Parent only |
| Ratio of female employees in managerial positions | 10.0% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 9,442,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 12,300 shares | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 2 issues | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥14.00 million | Consolidated |
| Number of shares | 17,625,660 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.1% | Consolidated |
| Shareholding ratio | 53.6% | Consolidated |
| Number of shares held in own name treasury shares etc | 12,300 shares | Consolidated |
| Number of voting rights | 175,813 units | Consolidated |
| Carrying amount on the balance sheet | ¥0 | Consolidated |
| Carrying amount on the balance sheet | ¥0.8 billion | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 245.5% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥15.7 billion | Consolidated |
Audit (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥43.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥64.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥20.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥1.00 million | Consolidated |
| Fees for non-audit services - total | ¥1.00 million | Consolidated |
Balance sheet (116 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.9 billion | Consolidated |
| Other | ¥2.5 billion | Consolidated |
| Other | ¥7.1 billion | Consolidated |
| Other | ¥2.4 billion | Consolidated |
| Other | ¥2.4 billion | Consolidated |
| Other | ¥1.8 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.3 billion | Consolidated |
| Other, net | ¥4.8 billion | Consolidated |
| Lease obligations | ¥9.3 billion | Consolidated |
| Lease obligations | ¥1.7 billion | Consolidated |
| Lease assets | ¥10.1 billion | Consolidated |
| Lease assets, net | ¥5.3 billion | Consolidated |
| Retained earnings | ¥40.1 billion | Consolidated |
| Raw materials and supplies | ¥2.0 billion | Consolidated |
| Merchandise and finished goods | ¥2.5 billion | Consolidated |
| Non-current liabilities | ¥37.9 billion | Consolidated |
| Non-current assets | ¥95.1 billion | Consolidated |
| Land | ¥13.1 billion | Consolidated |
| Accounts receivable - trade | ¥19.2 billion | Consolidated |
| Contract liabilities | ¥0.8 billion | Consolidated |
| Guarantee deposits | ¥1.2 billion | Consolidated |
| Buildings and structures | ¥89.4 billion | Consolidated |
| Buildings and structures, net | ¥49.7 billion | Consolidated |
| Construction in progress | ¥2.5 billion | Consolidated |
| Provision for management board incentive plan trust-NCL | ¥0.4 billion | Consolidated |
| Investments and other assets | ¥9.4 billion | Consolidated |
| Investment securities | ¥1.2 billion | Consolidated |
| Notes and accounts payable - trade | ¥10.5 billion | Consolidated |
| Property, plant and equipment | ¥83.9 billion | Consolidated |
| Income taxes payable | ¥0.6 billion | Consolidated |
| Accounts payable - other | ¥11.5 billion | Consolidated |
| Shareholders' equity | ¥55.5 billion | Consolidated |
| Machinery, equipment and vehicles | ¥26.5 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥8.4 billion | Consolidated |
| Current liabilities | ¥31.7 billion | Consolidated |
| Current assets | ¥36.6 billion | Consolidated |
| Accumulated depreciation | ¥-2.3 billion | Consolidated |
| Accumulated depreciation | ¥-4.9 billion | Consolidated |
| Accumulated depreciation | ¥-39.7 billion | Consolidated |
| Accumulated depreciation | ¥-18.0 billion | Consolidated |
| Foreign currency translation adjustment | ¥3.1 billion | Consolidated |
| Intangible assets | ¥1.8 billion | Consolidated |
| Cash and cash equivalents | ¥10.4 billion | Consolidated |
| Cash and deposits | ¥10.4 billion | Consolidated |
| Net assets | ¥62.1 billion | Consolidated |
| Net assets | ¥62.1 billion | Consolidated |
| Total assets | ¥131.7 billion | Consolidated |
| Total assets | ¥131.7 billion | Consolidated |
| Deferred gains or losses on hedges | ¥1.00 million | Consolidated |
| Deferred tax assets | ¥3.2 billion | Consolidated |
| Treasury stock | ¥-0.7 billion | Consolidated |
| Valuation and translation adjustments | ¥3.9 billion | Consolidated |
| Liabilities | ¥69.6 billion | Consolidated |
| Liabilities and net assets | ¥131.7 billion | Consolidated |
| Allowance for doubtful accounts | ¥-2.00 million | Consolidated |
| Capital surplus | ¥8.1 billion | Consolidated |
| Capital stock | ¥8.0 billion | Consolidated |
| Asset retirement obligations | ¥1.6 billion | Consolidated |
| Provision for bonuses | ¥1.6 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥0.5 billion | Consolidated |
| Net defined benefit liability | ¥3.7 billion | Consolidated |
| Net defined benefit asset | ¥1.3 billion | Consolidated |
| Long-term loans payable | ¥22.1 billion | Consolidated |
| Long-term loans receivable | ¥75.00 million | Consolidated |
| Non-controlling interests | ¥2.7 billion | Consolidated |
| Current portion of long-term loans payable | ¥3.4 billion | Consolidated |
| Other | ¥16.00 million | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥53.00 million | Parent only |
| Other | ¥1.00 million | Parent only |
| Other | ¥0 | Parent only |
| Valuation difference on available-for-sale securities | ¥0.3 billion | Parent only |
| Other, net | ¥2.00 million | Parent only |
| General reserve | ¥8.9 billion | Parent only |
| Retained earnings | ¥27.6 billion | Parent only |
| Legal retained earnings | ¥0.2 billion | Parent only |
| Unearned revenue | ¥51.00 million | Parent only |
| Prepaid expenses | ¥82.00 million | Parent only |
| Trade accounts receivable | ¥0.2 billion | Parent only |
| Non-current liabilities | ¥15.5 billion | Parent only |
| Non-current assets | ¥52.0 billion | Parent only |
| Land | ¥9.1 billion | Parent only |
| Notes regarding reserve for reduction entry of land | ¥14.00 million | Parent only |
| Guarantee deposits | ¥0.7 billion | Parent only |
| Buildings, net | ¥3.2 billion | Parent only |
| Provision for management board incentive plan trust-NCL | ¥0.4 billion | Parent only |
| Investments and other assets | ¥39.6 billion | Parent only |
| Investment securities | ¥0.8 billion | Parent only |
| Property, plant and equipment | ¥12.4 billion | Parent only |
| Accounts receivable - other | ¥0.3 billion | Parent only |
| Income taxes payable | ¥63.00 million | Parent only |
| Accounts payable - other | ¥0.4 billion | Parent only |
| Shareholders' equity | ¥43.0 billion | Parent only |
| Current liabilities | ¥3.1 billion | Parent only |
| Current assets | ¥9.9 billion | Parent only |
| Intangible assets | ¥0 | Parent only |
| Cash and deposits | ¥5.7 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥4.0 billion | Parent only |
| Net assets | ¥43.3 billion | Parent only |
| Net assets | ¥43.3 billion | Parent only |
| Total assets | ¥61.9 billion | Parent only |
| Deferred tax assets | ¥0.2 billion | Parent only |
| Retained earnings brought forward | ¥18.5 billion | Parent only |
| Treasury stock | ¥-0.7 billion | Parent only |
| Valuation and translation adjustments | ¥0.3 billion | Parent only |
| Liabilities | ¥18.6 billion | Parent only |
| Liabilities and net assets | ¥61.9 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.4 billion | Parent only |
| Capital surplus | ¥8.1 billion | Parent only |
| Legal capital surplus | ¥8.1 billion | Parent only |
| Capital stock | ¥8.0 billion | Parent only |
| Long-term loans payable | ¥15.1 billion | Parent only |
| Long-term loans receivable | ¥36.7 billion | Parent only |
| Shares of subsidiaries and associates | ¥0.9 billion | Parent only |
| Deposits received | ¥13.00 million | Parent only |
| Current portion of long-term loans payable | ¥2.5 billion | Parent only |
Statement of income (82 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥10.4 billion | Consolidated |
| Other comprehensive income | ¥-0.4 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥11.00 million | Consolidated |
| Dividends from surplus | ¥-1.8 billion | Consolidated |
| Subsidy income | ¥0.1 billion | Consolidated |
| Comprehensive income | ¥5.3 billion | Consolidated |
| Interest income | ¥82.00 million | Consolidated |
| Rent income | ¥0.2 billion | Consolidated |
| Dividend income | ¥0.3 billion | Consolidated |
| Operating income | ¥7.4 billion | Consolidated |
| Operating income | ¥7.4 billion | Consolidated |
| Non-operating income | ¥1.1 billion | Consolidated |
| Non-operating expenses | ¥1.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥17.0 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.3 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.2 billion | Consolidated |
| Cost of sales | ¥189.9 billion | Consolidated |
| Gross profit (loss) | ¥44.0 billion | Consolidated |
| Net sales | ¥233.8 billion | Consolidated |
| Net sales | ¥233.8 billion | Consolidated |
| Net income | ¥5.3 billion | Consolidated |
| Net income | ¥5.3 billion | Consolidated |
| Net income (loss) | ¥5.6 billion | Consolidated |
| Net income (loss) | ¥5.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-13.5 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥73.00 million | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥57.00 million | Consolidated |
| Interest expenses | ¥0.4 billion | Consolidated |
| Income taxes - current | ¥1.3 billion | Consolidated |
| Income taxes | ¥1.6 billion | Consolidated |
| Income taxes - deferred | ¥0.4 billion | Consolidated |
| Depreciation | ¥0.8 billion | Consolidated |
| Impairment loss | ¥75.00 million | Consolidated |
| Impairment loss | ¥75.00 million | Consolidated |
| Impairment loss | ¥75.00 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-0.4 billion | Consolidated |
| Extraordinary income | ¥0.5 billion | Consolidated |
| Extraordinary loss | ¥0.6 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.3 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥1.9 billion | Consolidated |
| Income (loss) before income taxes | ¥7.2 billion | Consolidated |
| Income (loss) before income taxes | ¥7.2 billion | Consolidated |
| Ordinary income | ¥7.4 billion | Consolidated |
| Salaries, allowances and bonuses | ¥7.6 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥3.00 million | Consolidated |
| Purchase of treasury stock | ¥-0.4 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥5.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.9 billion | Consolidated |
| Selling, general and administrative expenses | ¥36.5 billion | Consolidated |
| Rent expenses | ¥1.2 billion | Consolidated |
| Cost of rent income | ¥0.2 billion | Consolidated |
| Gain on reversal of asset retirement obligation-EI | ¥0.1 billion | Consolidated |
| Provision for bonuses | ¥0.7 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥-8.00 million | Consolidated |
| Packing and transportation expenses | ¥15.7 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.3 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.3 billion | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0 | Parent only |
| Dividends from surplus | ¥-1.8 billion | Parent only |
| Interest and dividend income | ¥0.8 billion | Parent only |
| Operating income | ¥2.6 billion | Parent only |
| Operating revenue | ¥4.8 billion | Parent only |
| Non-operating income | ¥0.9 billion | Parent only |
| Non-operating expenses | ¥0.4 billion | Parent only |
| Operating expenses | ¥2.2 billion | Parent only |
| Net income (loss) | ¥3.2 billion | Parent only |
| Net income (loss) | ¥3.2 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Interest expenses | ¥0.4 billion | Parent only |
| Income taxes - current | ¥36.00 million | Parent only |
| Income taxes | ¥-31.00 million | Parent only |
| Income taxes - deferred | ¥-67.00 million | Parent only |
| Depreciation | ¥0.2 billion | Parent only |
| Impairment loss | ¥4.00 million | Parent only |
| Extraordinary loss | ¥4.00 million | Parent only |
| Income (loss) before income taxes | ¥3.2 billion | Parent only |
| Ordinary income | ¥3.2 billion | Parent only |
| Salaries, allowances and bonuses | ¥0.7 billion | Parent only |
| Purchase of treasury stock | ¥-0.4 billion | Parent only |
Accounts unique to this company (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.6 billion | Consolidated |
| Revenue | ¥0.6 billion | Consolidated |
| Revenue | ¥1.8 billion | Consolidated |
| Revenue | ¥0.2 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥3.0 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-82.00 million | Consolidated |
| Total changes during the period | ¥1.0 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥11.00 million | Parent only |
Statement of cash flows (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.0 billion | Consolidated |
| Other | ¥26.00 million | Consolidated |
| Other | ¥-0.4 billion | Consolidated |
| Repayments of lease obligations | ¥-2.1 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.9 billion | Consolidated |
| Interest expenses paid | ¥-0.4 billion | Consolidated |
| Interest and dividends income received | ¥0.4 billion | Consolidated |
| Interest and dividend income | ¥-0.4 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.2 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-2.0 billion | Consolidated |
| Subtotal | ¥17.8 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-73.00 million | Consolidated |
| Interest expenses | ¥0.4 billion | Consolidated |
| Purchase of property plant and equipment | ¥-13.8 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.4 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥2.9 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.2 billion | Consolidated |
| Income taxes paid | ¥-0.9 billion | Consolidated |
| Depreciation | ¥7.3 billion | Consolidated |
| Impairment loss | ¥75.00 million | Consolidated |
| Purchase of intangible assets | ¥-0.1 billion | Consolidated |
| Payments of loans receivable | ¥-80.00 million | Consolidated |
| Collection of loans receivable | ¥0.1 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.1 billion | Consolidated |
| Increase (decrease) in provision for bonuses | ¥40.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-9.00 million | Consolidated |
| Dividends | ¥-1.8 billion | Consolidated |
| Proceeds from long term loans payable | ¥5.0 billion | Consolidated |
| Repayment of long term loans payable | ¥-2.5 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥17.0 billion | Consolidated | Disclosed |
| Dividend per share | 120 | Parent only | Disclosed |
| Number of employees | 1,960 | Consolidated | Disclosed |
| Net assets | ¥62.1 billion | Consolidated | Disclosed |
| Net sales | ¥233.8 billion | Consolidated | Disclosed |
| Operating income | ¥7.4 billion | Consolidated | Disclosed |
| Operating revenue | ¥4.8 billion | Parent only | Disclosed |
| Ordinary income | ¥7.4 billion | Consolidated | Disclosed |
| Net income | ¥5.3 billion | Consolidated | Disclosed |
| Total assets | ¥131.7 billion | Consolidated | Disclosed |
| Operating margin | 3.2% | Consolidated | Calculated |
| Net margin | 2.3% | Consolidated | Calculated |
| Sales per employee | 119302551 yen | Consolidated | Calculated |
| Total asset turnover | 1.78 times | Consolidated | Calculated |
| Net assets to total assets | 47.2% | Consolidated | Calculated |