STI Foods
STI Foods Holdings,Inc.
Company highlights
The largest segment by revenue is Grocery manufacturing and selling business, at 93.6% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
STI Foods
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Ordinary income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Grocery manufacturing and selling business | ¥36.1 billion | 93.6% | ¥35.6 billion | ¥3.1 billion | 97.9% | 8.5% | ¥2.9 billion |
| Retail business | ¥2.5 billion | 6.4% | Could not be retrieved | ¥66.00 million | 2.1% | 2.7% | Could not be retrieved |
| Total of the businesses | ¥38.6 billion | 100.0% | ¥3.1 billion | 100.0% | |||
Revenue and profit
STI Foods
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Freightage expenses | ¥3.7 billion | Consolidated |
| Employees' salaries | ¥1.3 billion | Consolidated | |
| Salaries and allowances | ¥0.6 billion | Parent only | |
| Directors' compensations | ¥0.4 billion | Consolidated | |
| Rents | ¥0.3 billion | Consolidated | |
| Legal welfare expenses | ¥0.2 billion | Consolidated | |
| Depreciation | ¥0.2 billion | Parent only | |
| Bonuses | ¥0.2 billion | Consolidated | |
| Retirement benefit expenses | ¥51.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥10.4 billion | Consolidated |
| Ordinary income | ¥2.6 billion | Consolidated | |
| Operating income | ¥2.6 billion | Consolidated | |
| Net income | ¥2.5 billion | Consolidated |
STI Foods
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Freightage expenses ¥3.7 billion
- Employees' salaries ¥1.3 billion
- Salaries and allowances ¥0.6 billion
- Directors' compensations ¥0.4 billion
- Rents ¥0.3 billion
- Legal welfare expenses ¥0.2 billion
- Other (not itemized) ¥1.4 billion
Performance, financial position and capital allocation
Long-term changes in performance
STI Foods
Long-term revenue, profit and asset trends
Period 2017 to 2025Source Annual securities reportsDisclosed
STI Foods
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥26.3B | ¥27.6B | ¥31.8B | ¥35.6B | ¥38.6B |
| Year on year (%) | +13.9% | +5.0% | +15.3% | +11.9% | +8.5% |
| Ordinary income (loss) | ¥1.7B | ¥1.5B | ¥2.3B | ¥2.9B | ¥2.6B |
| Change from prior year | +36.7% | -12.4% | +52.5% | +25.2% | -10.8% |
| Ordinary income (loss) as a share of Net sales | 6.6% | 5.5% | 7.3% | 8.2% | 6.7% |
| Change (percentage points) | +1.1 points | -1.1 points | +1.8 points | +0.9 points | -1.5 points |
Fiscal periods marked for changes
- 2020Ordinary income (loss) as a share of revenue +2.7 points
STI Foods
Earnings and net assets per share over time
Unit yenSource Annual securities reports
STI Foods
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 | ¥26.3 billion | ¥27.6 billion | ¥31.8 billion | ¥35.6 billion | ¥38.6 billion |
| Ordinary income (loss) | ¥1.7 billion | ¥1.5 billion | ¥2.3 billion | ¥2.9 billion | ¥2.6 billion |
| Net income (loss) attributable to owners of parent | ¥1.1 billion | ¥1.0 billion | ¥1.6 billion | ¥1.7 billion | ¥2.5 billion |
| Comprehensive income | ¥1.1 billion | ¥1.0 billion | ¥1.6 billion | ¥1.7 billion | ¥2.5 billion |
| Net assets | ¥5.4 billion | ¥6.2 billion | ¥7.4 billion | ¥8.4 billion | ¥10.0 billion |
| Total assets | ¥12.8 billion | ¥13.8 billion | ¥15.1 billion | ¥19.3 billion | ¥21.9 billion |
| Net assets per share | 315.24 yen | 348.84 yen | 418.85 yen | 471.68 yen | 565.11 yen |
| Basic earnings (loss) per share | 66.65 yen | 58.06 yen | 87.91 yen | 94.8 yen | 139.96 yen |
| Diluted earnings per share | Could not be retrieved | 55.29 yen | 85.58 yen | 92.23 yen | 136.26 yen |
| Equity-to-asset ratio | 42.6% | 44.9% | 49.3% | 43.5% | 46.0% |
| Return on equity | 24.7% | 17.3% | 22.9% | 21.3% | 27.0% |
| Net cash provided by (used in) operating activities | ¥1.5 billion | ¥0.9 billion | ¥3.1 billion | ¥3.2 billion | ¥2.0 billion |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | ¥-0.7 billion | ¥-0.5 billion | ¥-3.5 billion | ¥-1.6 billion |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | ¥-0.8 billion | ¥-1.3 billion | ¥0.4 billion | ¥-1.1 billion |
| Cash and cash equivalents | ¥3.2 billion | ¥2.6 billion | ¥4.0 billion | ¥4.2 billion | ¥3.5 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥9.5 billion | ¥10.9 billion | ¥11.3 billion | ¥11.4 billion | ¥10.6 billion |
| Ordinary income (loss) | ¥1.0 billion | ¥1.4 billion | ¥1.5 billion | ¥1.9 billion | ¥2.2 billion |
| Net income (loss) | ¥0.9 billion | ¥1.2 billion | ¥1.1 billion | ¥1.1 billion | ¥1.9 billion |
| Capital stock | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion |
| Total number of issued shares (common stock) | 5,752,900 shares | 5,926,300 shares | 5,926,300 shares | 5,926,300 shares | 17,778,900 shares |
| Net assets | ¥4.2 billion | ¥5.1 billion | ¥5.9 billion | ¥6.3 billion | ¥7.3 billion |
| Total assets | ¥7.7 billion | ¥8.5 billion | ¥9.0 billion | ¥11.6 billion | ¥12.4 billion |
| Net assets per share | 243.75 yen | 289.44 yen | 334.27 yen | 351.85 yen | 412.17 yen |
| Dividend per share | 55 yen | 55 yen | 90 yen | 120 yen | 40 yen |
| Interim dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 40 yen | 20 yen |
| Basic earnings (loss) per share | 55 yen | 69.18 yen | 63.21 yen | 60.4 yen | 106.76 yen |
| Diluted earnings per share | Could not be retrieved | 65.89 yen | 61.53 yen | 58.77 yen | 103.94 yen |
| Equity-to-asset ratio | 54.4% | 60.3% | 65.8% | 53.9% | 59.3% |
| Return on equity | 27.2% | 25.6% | 20.3% | 17.6% | 27.9% |
| Payout ratio | 33.3% | 26.5% | 47.5% | 66.2% | 37.5% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥40 | ¥20 | 37.5% | Stock split or share consolidation noted |
| FY ending 12/2024 | ¥120 | ¥40 | 66.2% | |
| FY ending 12/2023 | ¥90 | Could not be retrieved | 47.5% | |
| FY ending 12/2022 | ¥55 | Could not be retrieved | 26.5% | |
| FY ending 12/2021 | ¥55 | Could not be retrieved | 33.3% | |
| FY ending 12/2020 | ¥40 | Could not be retrieved | 48.4% | Stock split or share consolidation noted |
| FY ending 12/2019 | ¥140 | ¥75 | 40.4% | |
| FY ending 12/2018 | ¥150 | Could not be retrieved | 110.9% | Stock split or share consolidation noted |
STI Foods
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
STI Foods
Unit %Source Annual securities reports
- Financial institutions0.74%
- Securities firms2.00%
- Other corporations52.69%
- Foreign holders (institutions)4.67%
- Foreign holders (individuals)0.10%
- Individuals and others39.81%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | ㈱十見 | 33.92% | 6,030,000 |
| 2 | 十見 裕 | 12.15% | 2,160,000 |
| 3 | ㈱極洋 | 8.44% | 1,500,000 |
| 4 | ㈱セブン-イレブン・ジャパン | 8.44% | 1,500,000 |
| 5 | ㈱キャメル珈琲 | 1.69% | 300,000 |
| 6 | モルガン・スタンレーMUFG証券株式会社 | 1.11% | 196,000 |
| 7 | GOLDMAN SACHS INTERNATIONAL(常任代理人ゴールドマン・サックス証券㈱) | 0.83% | 147,000 |
| 8 | ㈱日本カストディ銀行(信託口) | 0.62% | 109,000 |
| 9 | ECM MF(常任代理人立花証券㈱) | 0.59% | 104,000 |
| 10 | BANQUE PICTET AND CIE SA RP ACTIONS MARCHES DEVE LOPPES SMALL AND MID CAP(常任代理人㈱三菱UFJ銀行) | 0.56% | 98,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 12/2025 | ¥1.0 billion |
| FY ending 12/2020 | ¥0.9 billion |
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Capital expenditure |
|---|---|
| Grocery manufacturing and selling business | ¥1.0 billion |
| Retail business | ¥42.00 million |
Revenue scale in the same industry
STI Foods
Source Annual securities reports of each company
Foods: 130 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 JAPAN TOBACCOFY Dec 2025 ¥3.5T
- 2 SuntoryFY Dec 2025 ¥3.1T
- 3 ASAHI GROUPFY Dec 2025 ¥2.9T
- … 77 companies
- 81 EAT&HOLDINGSFY Feb 2026 ¥40.5B
- 82 KADOYA SESAME MILLSFY Mar 2026 ¥40.0B
- 83 STI FoodsThis companyFY Dec 2025 ¥38.6B
- 84 NAKAMURAYAFY Mar 2026 ¥37.4B
- 85 MorozoffFY Jan 2026 ¥36.3B
- … 45 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 仰星監査法人 |
| Audit fees (this year, total) | ¥48.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Non-audit fees (this year, network firms) | ¥5.00 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) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥2.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.0 billion | Consolidated |
| Net sales | ¥38.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.6 billion | Consolidated |
| Diluted earnings per share | 136.26 yen | Consolidated |
| Cash and cash equivalents | ¥3.5 billion | Consolidated |
| Net assets | ¥10.0 billion | Consolidated |
| Ordinary income (loss) | ¥2.6 billion | Consolidated |
| Total assets | ¥21.9 billion | Consolidated |
| Return on equity | 27.0% | Consolidated |
| Equity-to-asset ratio | 46.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥2.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.1 billion | Consolidated |
| Basic earnings (loss) per share | 139.96 yen | Consolidated |
| Net assets per share | 565.11 yen | Consolidated |
| Dividend per share | 40 yen | Parent only |
| Net sales | ¥10.6 billion | Parent only |
| Net income (loss) | ¥1.9 billion | Parent only |
| Diluted earnings per share | 103.94 yen | Parent only |
| Total number of issued shares (common stock) | 17,778,900 shares | Parent only |
| Net assets | ¥7.3 billion | Parent only |
| Ordinary income (loss) | ¥2.2 billion | Parent only |
| Total assets | ¥12.4 billion | Parent only |
| Return on equity | 27.9% | Parent only |
| Equity-to-asset ratio | 59.3% | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Payout ratio | 37.5% | Parent only |
| Interim dividend per share | 20 yen | Parent only |
| Basic earnings (loss) per share | 106.76 yen | Parent only |
| Net assets per share | 412.17 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 413 people | Consolidated |
| Number of employees | 413 people | Consolidated |
| Wage gap between men and women (all employees) | 72.5% | Parent only |
| Average length of service (years) | 5.4 years | Parent only |
| Average annual salary | ¥6.93 million | Parent only |
| Average age (years) | 41.2 years old | Parent only |
| Number of employees | 91 people | Parent only |
| Number of employees | 91 people | Parent only |
| Wage gap between men and women (regular employees) | 80.1% | Parent only |
| Wage gap between men and women (non-regular employees) | 41.5% | Parent only |
Other disclosed items (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥38.6 billion | Consolidated |
| Average number of temporary employees | 1,058 people | Consolidated |
| Average number of temporary employees | 1,058 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥1.0 billion | Consolidated |
| Write-downs of inventories | ¥1.00 million | Consolidated |
| Depreciation | ¥1.0 billion | Consolidated |
| Number of consolidated subsidiaries | 10 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 3 people | Parent only |
| Average number of temporary employees | 3 people | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 17.1% | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 12,144,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 500 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 |
| 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 | 5 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥26.00 million | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥5.00 million | Consolidated |
| Number of shares | 17,778,900 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 68.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 500 shares | Consolidated |
| Number of voting rights | 177,678 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Carrying amount on the balance sheet | ¥89.00 million | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Total shareholder return | 146.3% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.0 billion | Consolidated |
Audit (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥48.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥48.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥1.00 million | Consolidated |
| Fees for non-audit services - total | ¥5.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥4.00 million | Consolidated |
Balance sheet (134 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥29.00 million | Consolidated |
| Other | ¥92.00 million | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Other | ¥0.8 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥4.00 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥15.00 million | Consolidated |
| Other, net | ¥0.3 billion | Consolidated |
| Software | ¥0.2 billion | Consolidated |
| Lease obligations | ¥0.8 billion | Consolidated |
| Lease obligations | ¥0.3 billion | Consolidated |
| Lease assets | ¥2.8 billion | Consolidated |
| Lease assets, net | ¥1.0 billion | Consolidated |
| Work in process | ¥50.00 million | Consolidated |
| Retained earnings | ¥8.0 billion | Consolidated |
| Raw materials and supplies | ¥1.4 billion | Consolidated |
| Notes receivable - trade | ¥79.00 million | Consolidated |
| Notes and accounts receivable trade | ¥4.1 billion | Consolidated |
| Merchandise and finished goods | ¥1.1 billion | Consolidated |
| Non-current liabilities | ¥4.7 billion | Consolidated |
| Non-current assets | ¥11.3 billion | Consolidated |
| Land | ¥3.7 billion | Consolidated |
| Accounts receivable - trade | ¥4.0 billion | Consolidated |
| Buildings and structures | ¥7.4 billion | Consolidated |
| Buildings and structures, net | ¥4.2 billion | Consolidated |
| Construction in progress | ¥13.00 million | Consolidated |
| Provision for directors' retirement benefits | ¥47.00 million | Consolidated |
| Investments and other assets | ¥1.4 billion | Consolidated |
| Real estate for investment | ¥0.9 billion | Consolidated |
| Real estate for investment net | ¥0.9 billion | Consolidated |
| Investment securities | ¥0.2 billion | Consolidated |
| Lease and guarantee deposits | ¥0.2 billion | Consolidated |
| Subscription rights to shares | ¥0 | Consolidated |
| Property, plant and equipment | ¥9.7 billion | Consolidated |
| Income taxes payable | ¥0.4 billion | Consolidated |
| Accounts payable - other | ¥1.3 billion | Consolidated |
| Shareholders' equity | ¥10.0 billion | Consolidated |
| Machinery, equipment and vehicles | ¥2.0 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.5 billion | Consolidated |
| Current liabilities | ¥7.1 billion | Consolidated |
| Current assets | ¥10.6 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-0.7 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-1.8 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-3.3 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-16.00 million | Consolidated |
| Accumulated depreciation and impairment loss | ¥-1.5 billion | Consolidated |
| Foreign currency translation adjustment | ¥41.00 million | Consolidated |
| Intangible assets | ¥0.2 billion | Consolidated |
| Cash and cash equivalents | ¥3.5 billion | Consolidated |
| Cash and deposits | ¥3.5 billion | Consolidated |
| Short-term loans payable | ¥0.2 billion | Consolidated |
| Bonds payable | ¥0.7 billion | Consolidated |
| Net assets | ¥10.0 billion | Consolidated |
| Net assets | ¥10.0 billion | Consolidated |
| Total assets | ¥21.9 billion | Consolidated |
| Total assets | ¥21.9 billion | Consolidated |
| Deferred gains or losses on hedges | ¥7.00 million | Consolidated |
| Deferred tax liabilities | ¥0.7 billion | Consolidated |
| Deferred tax assets | ¥69.00 million | Consolidated |
| Treasury stock | ¥-0 | Consolidated |
| Valuation and translation adjustments | ¥64.00 million | Consolidated |
| Liabilities | ¥11.8 billion | Consolidated |
| Liabilities and net assets | ¥21.9 billion | Consolidated |
| Accounts payable - trade | ¥3.5 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0 | Consolidated |
| Allowance for doubtful accounts | ¥-0 | Consolidated |
| Capital surplus | ¥0.9 billion | Consolidated |
| Capital stock | ¥1.0 billion | Consolidated |
| Asset retirement obligations | ¥0.3 billion | Consolidated |
| Net defined benefit liability | ¥75.00 million | Consolidated |
| Long-term loans payable | ¥1.5 billion | Consolidated |
| Long term accounts payable other | ¥0.5 billion | Consolidated |
| Current portion of bonds payable | ¥0.1 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.6 billion | Consolidated |
| Other | ¥46.00 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0.4 billion | Parent only |
| Other | ¥3.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥10.00 million | Parent only |
| Other capital surplus | ¥0.9 billion | Parent only |
| Software | ¥0.1 billion | Parent only |
| Lease obligations | ¥25.00 million | Parent only |
| Lease obligations | ¥11.00 million | Parent only |
| Lease assets | ¥33.00 million | Parent only |
| Retained earnings | ¥4.4 billion | Parent only |
| Legal retained earnings | ¥20.00 million | Parent only |
| Raw materials and supplies | ¥1.1 billion | Parent only |
| Merchandise and finished goods | ¥0.9 billion | Parent only |
| Non-current liabilities | ¥2.1 billion | Parent only |
| Non-current assets | ¥6.2 billion | Parent only |
| Land | ¥1.9 billion | Parent only |
| Accounts receivable - trade | ¥0.9 billion | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Buildings | ¥1.9 billion | Parent only |
| Construction in progress | ¥3.00 million | Parent only |
| Investments and other assets | ¥1.8 billion | Parent only |
| Investment securities | ¥0.1 billion | Parent only |
| Lease and guarantee deposits | ¥0.1 billion | Parent only |
| Subscription rights to shares | ¥0 | Parent only |
| Property, plant and equipment | ¥4.3 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥0.2 billion | Parent only |
| Shareholders' equity | ¥7.3 billion | Parent only |
| Structures | ¥0.2 billion | Parent only |
| Machinery and equipment | ¥27.00 million | Parent only |
| Current liabilities | ¥2.9 billion | Parent only |
| Current assets | ¥6.2 billion | Parent only |
| Intangible assets | ¥0.1 billion | Parent only |
| Cash and deposits | ¥2.4 billion | Parent only |
| Bonds payable | ¥0.7 billion | Parent only |
| Net assets | ¥7.3 billion | Parent only |
| Net assets | ¥7.3 billion | Parent only |
| Total assets | ¥12.4 billion | Parent only |
| Deferred gains or losses on hedges | ¥7.00 million | Parent only |
| Deferred tax assets | ¥9.00 million | Parent only |
| Retained earnings brought forward | ¥4.4 billion | Parent only |
| Treasury stock | ¥-0 | Parent only |
| Valuation and translation adjustments | ¥17.00 million | Parent only |
| Liabilities | ¥5.0 billion | Parent only |
| Liabilities and net assets | ¥12.4 billion | Parent only |
| Accounts payable - trade | ¥0.7 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.3 billion | Parent only |
| Capital surplus | ¥1.8 billion | Parent only |
| Legal capital surplus | ¥1.0 billion | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Asset retirement obligations | ¥6.00 million | Parent only |
| Vehicle and delivery equipment | ¥30.00 million | Parent only |
| Long-term loans payable | ¥1.3 billion | Parent only |
| Long term accounts payable other | ¥0.2 billion | Parent only |
| Shares of subsidiaries and associates | ¥1.4 billion | Parent only |
| Affiliated company short-term loans payable | ¥1.0 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥0.9 billion | Parent only |
| Current portion of bonds payable | ¥0.1 billion | Parent only |
| Current portion of long-term loans payable | ¥0.5 billion | Parent only |
Statement of income (85 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥17.00 million | Consolidated |
| Other | ¥6.00 million | Consolidated |
| Other | ¥0 | Consolidated |
| Other comprehensive income | ¥2.00 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥2.00 million | Consolidated |
| Loss on cancellation of lease contracts | ¥4.00 million | Consolidated |
| Dividends from surplus | ¥-0.8 billion | Consolidated |
| Subsidy income | ¥3.00 million | Consolidated |
| Comprehensive income | ¥2.5 billion | Consolidated |
| Insurance | ¥20.00 million | Consolidated |
| Interest and dividend income | ¥19.00 million | Consolidated |
| Guaranty money income | ¥8.00 million | Consolidated |
| Operating income | ¥2.6 billion | Consolidated |
| Non-operating income | ¥98.00 million | Consolidated |
| Non-operating expenses | ¥59.00 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.0 billion | Consolidated |
| Loss on sale of non-current assets | ¥1.00 million | Consolidated |
| Gain on sales of non-current assets | ¥0 | Consolidated |
| Loss on retirement of non-current assets | ¥19.00 million | Consolidated |
| Rents | ¥0.3 billion | Consolidated |
| Cost of sales | ¥28.2 billion | Consolidated |
| Gross profit (loss) | ¥10.4 billion | Consolidated |
| Net sales | ¥38.6 billion | Consolidated |
| Net sales | ¥38.6 billion | Consolidated |
| Net income | ¥2.5 billion | Consolidated |
| Net income | ¥2.5 billion | Consolidated |
| Net income (loss) | ¥2.5 billion | Consolidated |
| Net income (loss) | ¥2.5 billion | Consolidated |
| Directors' compensations | ¥0.4 billion | Consolidated |
| Employees' salaries | ¥1.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.6 billion | Consolidated |
| Interest expenses | ¥52.00 million | Consolidated |
| Income taxes - current | ¥0.8 billion | Consolidated |
| Income taxes | ¥0.7 billion | Consolidated |
| Income taxes - deferred | ¥-93.00 million | Consolidated |
| Legal welfare expenses | ¥0.2 billion | Consolidated |
| Loss on disaster | ¥10.00 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-6.00 million | Consolidated |
| Gain on sales of goods | ¥14.00 million | Consolidated |
| Extraordinary income | ¥0.6 billion | Consolidated |
| Extraordinary loss | ¥35.00 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-7.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.7 billion | Consolidated |
| Income (loss) before income taxes | ¥3.2 billion | Consolidated |
| Income (loss) before income taxes | ¥3.2 billion | Consolidated |
| Ordinary income | ¥2.6 billion | Consolidated |
| Ordinary income | ¥2.6 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥7.00 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥2.5 billion | Consolidated |
| Gain on bargain purchase | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥7.9 billion | Consolidated |
| Bonuses | ¥0.2 billion | Consolidated |
| Retirement benefit expenses | ¥51.00 million | Consolidated |
| Freightage expenses | ¥3.7 billion | Consolidated |
| Other | ¥7.00 million | Parent only |
| Other | ¥0 | Parent only |
| Dividends from surplus | ¥-0.8 billion | Parent only |
| Insurance | ¥10.00 million | Parent only |
| Interest income | ¥29.00 million | Parent only |
| Guaranty money income | ¥1.00 million | Parent only |
| Dividend income | ¥0 | Parent only |
| Operating income | ¥2.2 billion | Parent only |
| Non-operating income | ¥39.00 million | Parent only |
| Non-operating expenses | ¥34.00 million | Parent only |
| Loss on sale of non-current assets | ¥0 | Parent only |
| Loss on retirement of non-current assets | ¥12.00 million | Parent only |
| Cost of sales | ¥5.8 billion | Parent only |
| Gross profit (loss) | ¥4.7 billion | Parent only |
| Net sales | ¥10.6 billion | Parent only |
| Net income (loss) | ¥1.9 billion | Parent only |
| Net income (loss) | ¥1.9 billion | Parent only |
| Directors' compensations | ¥0.3 billion | Parent only |
| Interest expenses | ¥32.00 million | Parent only |
| Income taxes - current | ¥0.3 billion | Parent only |
| Income taxes | ¥0.3 billion | Parent only |
| Income taxes - deferred | ¥-4.00 million | Parent only |
| Depreciation | ¥0.2 billion | Parent only |
| Foreign exchange losses | ¥1.00 million | Parent only |
| Extraordinary income | ¥91.00 million | Parent only |
| Extraordinary loss | ¥12.00 million | Parent only |
| Income (loss) before income taxes | ¥2.2 billion | Parent only |
| Ordinary income | ¥2.2 billion | Parent only |
| Salaries and allowances | ¥0.6 billion | Parent only |
| Selling, general and administrative expenses | ¥2.6 billion | Parent only |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥32.00 million | Consolidated |
| Revenue | ¥3.00 million | Consolidated |
| Revenue | ¥81.00 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.7 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥2.00 million | Consolidated |
| Total changes during the period | ¥1.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥4.00 million | Parent only |
Statement of cash flows (35 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥24.00 million | Consolidated |
| Other | ¥-15.00 million | Consolidated |
| Increase (decrease) in other liabilities | ¥-57.00 million | Consolidated |
| Decrease (increase) in other assets | ¥-0.1 billion | Consolidated |
| Repayments of lease obligations | ¥-0.4 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.7 billion | Consolidated |
| Interest expenses paid | ¥-52.00 million | Consolidated |
| Interest and dividends income received | ¥6.00 million | Consolidated |
| Interest and dividend income | ¥-19.00 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥1.00 million | Consolidated |
| Loss on retirement of non-current assets | ¥19.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-26.00 million | Consolidated |
| Subtotal | ¥3.2 billion | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥-11.00 million | Consolidated |
| Purchase of investment securities | ¥-28.00 million | Consolidated |
| Interest expenses | ¥52.00 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-88.00 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.6 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥3.00 million | Consolidated |
| Decrease (increase) in inventories | ¥0.4 billion | Consolidated |
| Income taxes paid | ¥-1.1 billion | Consolidated |
| Income taxes refund | ¥0 | Consolidated |
| Depreciation | ¥1.0 billion | Consolidated |
| Purchase of intangible assets | ¥-17.00 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-15.00 million | Consolidated |
| Redemption of bonds | ¥-0.1 billion | Consolidated |
| Gain on bargain purchase | ¥-0.6 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥0 | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-37.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-4.00 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.9 billion | Consolidated |
| Dividends | ¥-0.8 billion | Consolidated |
| Proceeds from long term loans payable | ¥1.0 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.6 billion | Consolidated |
| Payments for long term accounts payable other | ¥-0.2 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥2.0 billion | Consolidated | Disclosed |
| Dividend per share | 40 | Parent only | Disclosed |
| Number of employees | 413 | Consolidated | Disclosed |
| Net assets | ¥10.0 billion | Consolidated | Disclosed |
| Net sales | ¥38.6 billion | Consolidated | Disclosed |
| Operating income | ¥2.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥2.6 billion | Consolidated | Disclosed |
| Net income | ¥2.5 billion | Consolidated | Disclosed |
| Total assets | ¥21.9 billion | Consolidated | Disclosed |
| Operating margin | 6.6% | Consolidated | Calculated |
| Net margin | 6.4% | Consolidated | Calculated |
| Sales per employee | 93474576 yen | Consolidated | Calculated |
| Total asset turnover | 1.77 times | Consolidated | Calculated |
| Net assets to total assets | 46.0% | Consolidated | Calculated |