オイシックス
オイシックス・ラ・大地株式会社
Company highlights
A company that delivers every week with no membership fee.
Vol.4, Chapter 4 (as of 2026-08-22)
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Business revenue model
Featured in
Vol.4, Chapter 4 (as of 2026-08-22)
“Kaisha no Shikumi: Subscriptions”, Chapter 4: Oisix: No Membership Fee, and a Box Every Week
Book’s reference date 2026-08-22 / data last checked 2026-10-20
Key points in this volumeA subscription business's profits cannot be judged by member count alone.
For the year ended March 2026, Oisix ra daichi had sales of ¥251.4 billion. It charges regular members no basic membership fee.
It uses a subscription box whose contents are decided and delivered unless the customer changes them. Money arrives regularly even with a fee of zero, and school catering has been added as a second pillar.
The move that changed Oisix
Alongside home delivery, it made Shidax a consolidated subsidiary and brought institutional catering into the group's results.
On January 5, 2024, Oisix ra daichi took up a third-party allotment of shares in Shida Holdings, acquiring 66.0% of the voting rights and making Shidax a consolidated subsidiary. Shidax runs school meals and staff canteens. Until then this had been a company that delivered food to households. Consolidated net sales went from ¥148.4 billion ($928 million) in the year ended March 2024 to ¥256.0 billion in the year ended March 2025, a rise of 72.5%. Only the three months of the fourth quarter entered the consolidated accounts in the year ended March 2024, and a full year from the year ended March 2025. In September 2025 it took its food and social services subsidiaries to 100%, and in October 2025 it sold the vehicle subsidiary. B2B subscription in the year ended March 2026 was ¥83.2 billion, 33.1% of net sales. No statement from the company on what it was after in this acquisition could be confirmed.
Coverage in the book
- It Takes No Fee From Its Subscription Members
- What Is Inside the Sales of a Company That Takes No Fee
- Subscription Members Have Fallen for Three Years From a Peak at the End of the Year Ended March 2023
- The Company Names Two Conditions
- Oisix ra daichi's Ten Fiscal Years, and a First Dividend
Related books, articles and videos
“Kaisha no Shikumi: Subscriptions”
Chapter 4: オイシックス
“Oisix: No Membership Fee, and a Box Every Week”
“Ano Kaisha no Shikumi” series, Vol.4 — Kindle and paperback
Find it on Amazon →
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
オイシックス
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 | Share | Margin | Last year | |
| B2C subscription service(Delivery service) | ¥94.3 billion | 40.6% | ¥97.2 billion | ¥8.3 billion | 58.8% | 8.8% | ¥9.4 billion |
| B2B subscription service | ¥83.2 billion | 35.8% | ¥76.5 billion | ¥2.9 billion | 20.7% | 3.5% | ¥1.3 billion |
| Social service | ¥40.3 billion | 17.4% | ¥36.5 billion | ¥1.5 billion | 10.7% | 3.7% | ¥1.2 billion |
| Vehicle operation service | ¥14.5 billion | 6.3% | ¥27.1 billion | ¥1.4 billion | 9.7% | 9.4% | ¥1.9 billion |
| Total of the businesses | ¥232.4 billion | 100.0% | ¥14.0 billion | 100.0% | |||
Revenue and profit
オイシックス
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Packing and transportation expenses | ¥12.7 billion | Consolidated |
| Salaries and allowances | ¥11.8 billion | Consolidated | |
| Promotion expenses | ¥9.0 billion | Consolidated | |
| Outsourcing expenses | ¥5.3 billion | Consolidated | |
| Depreciation | ¥2.5 billion | Parent only | |
| Amortization of goodwill | ¥1.2 billion | Consolidated | |
| Provision for bonuses | ¥0.7 billion | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.2 billion | Consolidated | |
| Retirement benefit expenses | ¥0.2 billion | Consolidated | |
| Provision for point card certificates | ¥72.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥73.9 billion | Consolidated |
| Operating income | ¥7.3 billion | Consolidated | |
| Ordinary income | ¥6.8 billion | Consolidated | |
| Net income | ¥4.5 billion | Consolidated |
オイシックス
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Packing and transportation expenses ¥12.7 billion
- Salaries and allowances ¥11.8 billion
- Promotion expenses ¥9.0 billion
- Outsourcing expenses ¥5.3 billion
- Depreciation ¥2.5 billion
- Amortization of goodwill ¥1.2 billion
- Other (not itemized) ¥24.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
オイシックス
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
オイシックス
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥113.5B | ¥115.2B | ¥148.4B | ¥256.0B | ¥251.4B |
| Year on year (%) | +13.4% | +1.5% | +28.9%◆ | +72.5%◆ | -1.8% |
| Ordinary income (loss) | ¥4.2B | ¥2.8B | ¥4.4B | ¥6.6B | ¥6.8B |
| Change from prior year | -41.0% | -32.3% | +57.3% | +48.4% | +4.3% |
| Ordinary income (loss) as a share of Net sales | 3.7% | 2.4% | 3.0% | 2.6% | 2.7% |
| Change (percentage points) | -3.4 points◆ | -1.2 points | +0.5 points | -0.4 points | +0.2 points |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2018Net sales year on year +73.7%
- 2019Net sales year on year +60.1%
- 2021Net sales year on year +40.9%, Ordinary income (loss) as a share of revenue +4.5 points
- 2022Ordinary income (loss) as a share of revenue -3.4 points
- 2024Net sales year on year +28.9%
- 2025Net sales year on year +72.5%
オイシックス
Earnings and net assets per share over time
Unit yenSource Annual securities reports
オイシックス
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 | ¥113.5 billion | ¥115.2 billion | ¥148.4 billion | ¥256.0 billion | ¥251.4 billion |
| Ordinary income (loss) | ¥4.2 billion | ¥2.8 billion | ¥4.4 billion | ¥6.6 billion | ¥6.8 billion |
| Net income (loss) attributable to owners of parent | ¥2.7 billion | ¥1.8 billion | ¥4.1 billion | ¥3.6 billion | ¥4.5 billion |
| Comprehensive income | ¥3.0 billion | ¥2.3 billion | ¥3.4 billion | ¥3.7 billion | ¥4.4 billion |
| Net assets | ¥23.9 billion | ¥26.1 billion | ¥37.4 billion | ¥39.5 billion | ¥29.1 billion |
| Total assets | ¥52.6 billion | ¥64.5 billion | ¥143.7 billion | ¥134.6 billion | ¥108.1 billion |
| Net assets per share | 605.63 yen | 672.84 yen | 794.83 yen | 874.72 yen | 786.67 yen |
| Basic earnings (loss) per share | 74.64 yen | 49.45 yen | 112.38 yen | 103.13 yen | 130.34 yen |
| Diluted earnings per share | 74.6 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 42.0% | 38.1% | 20.2% | 22.6% | 25.3% |
| Return on equity | 13.2% | 7.7% | 15.3% | 12.2% | 15.7% |
| Net cash provided by (used in) operating activities | ¥0.9 billion | ¥5.3 billion | ¥7.7 billion | ¥3.5 billion | ¥9.3 billion |
| Net cash provided by (used in) investing activities | ¥-4.1 billion | ¥-12.1 billion | ¥-10.8 billion | ¥-12.5 billion | ¥2.0 billion |
| Net cash provided by (used in) financing activities | ¥0.6 billion | ¥8.3 billion | ¥17.7 billion | ¥-1.6 billion | ¥-9.2 billion |
| Cash and cash equivalents | ¥13.0 billion | ¥14.7 billion | ¥29.4 billion | ¥19.0 billion | ¥21.1 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥101.5 billion | ¥102.8 billion | ¥104.6 billion | ¥100.3 billion | ¥103.2 billion |
| Ordinary income (loss) | ¥4.0 billion | ¥4.2 billion | ¥5.8 billion | ¥5.7 billion | ¥4.8 billion |
| Net income (loss) | ¥2.5 billion | ¥2.6 billion | ¥5.7 billion | ¥3.6 billion | ¥0.8 billion |
| Capital stock | ¥4.0 billion | ¥4.0 billion | ¥4.0 billion | ¥4.0 billion | ¥4.0 billion |
| Total number of issued shares (common stock) | 38,014,892 shares | 38,028,092 shares | 38,028,092 shares | 38,028,092 shares | 36,940,000 shares |
| Net assets | ¥21.8 billion | ¥24.6 billion | ¥30.4 billion | ¥31.6 billion | ¥32.1 billion |
| Total assets | ¥48.6 billion | ¥61.7 billion | ¥80.7 billion | ¥72.8 billion | ¥87.5 billion |
| Net assets per share | 597.12 yen | 671.75 yen | 830.67 yen | 910.01 yen | 923.68 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 20 yen |
| Interim dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 8 yen |
| Basic earnings (loss) per share | 69.64 yen | 71.27 yen | 156.93 yen | 101.43 yen | 23.1 yen |
| Diluted earnings per share | 69.6 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 44.9% | 39.8% | 37.6% | 43.4% | 36.7% |
| Return on equity | 12.4% | 11.2% | 20.9% | 11.5% | 2.5% |
| Payout ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 86.6% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥20 | ¥8 | 86.6% |
Shareholder composition
Share ownership by holder category
オイシックス
Unit %Source Annual securities reports
- Financial institutions14.12%
- Securities firms1.35%
- Other corporations7.07%
- Foreign holders (institutions)32.14%
- Foreign holders (individuals)0.11%
- Individuals and others45.31%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 髙島 宏平 | 13.96% | 4,847,200 |
| 2 | STATE STREET BANK AND TRUST COMPANY 505001 (常任代理人 株式会社みずほ銀行決済営業部) | 8.41% | 2,922,559 |
| 3 | 日本マスタートラスト信託銀行株式会社(信託口) | 7.95% | 2,759,900 |
| 4 | THE BANK OF NEW YORK 133612(常任代理人 株式会社みずほ銀行決済営業部) | 7.47% | 2,595,800 |
| 5 | 株式会社日本カストディ銀行(信託口) | 6.39% | 2,221,100 |
| 6 | THE BANK OF NEW YORK MELLON 140040(常任代理人 株式会社みずほ銀行決済営業部) | 3.32% | 1,154,300 |
| 7 | 藤田 和芳 | 2.97% | 1,032,516 |
| 8 | 株式会社NTTドコモ | 2.88% | 1,000,000 |
| 9 | 株式会社リクルート | 2.88% | 1,000,000 |
| 10 | NORTHERN TRUST CO.(AVFC)RE USL NON-TREATY CLIENTS ACCOUNT(常任代理人 香港上海銀行東京支店) | 2.66% | 925,242 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥1.9 billion |
| FY ending 3/2021 | ¥1.9 billion |
Revenue scale in the same industry
オイシックス
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 15 companies
- 19 KYORITSU MAINTENANCEFY Mar 2026 ¥275.2B
- 20 RESORTTRUSTFY Mar 2026 ¥263.0B
- 21 オイシックスThis companyFY Mar 2026 ¥251.4B
- 22 H.U. GroupFY Mar 2026 ¥247.4B
- 23 TechnoProFY Jun 2025 ¥239.0B
- … 648 companies
Workforce information
Women 9.3 yrs Average length of service by gender
Women 1,462 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 2,234 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
27.3 hours |
| Annual paid leave taken |
74% |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 32.1% |
| Share of board members who are women | 30.8% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 3,798 t-CO2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥0.1 billion |
| Non-audit fees (this year, total) | ¥1.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥4.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥9.3 billion | Consolidated |
| Net sales | ¥251.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥2.0 billion | Consolidated |
| Cash and cash equivalents | ¥21.1 billion | Consolidated |
| Net assets | ¥29.1 billion | Consolidated |
| Ordinary income (loss) | ¥6.8 billion | Consolidated |
| Total assets | ¥108.1 billion | Consolidated |
| Return on equity | 15.7% | Consolidated |
| Equity-to-asset ratio | 25.3% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥4.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-9.2 billion | Consolidated |
| Basic earnings (loss) per share | 130.34 yen | Consolidated |
| Net assets per share | 786.67 yen | Consolidated |
| Dividend per share | 20 yen | Parent only |
| Net sales | ¥103.2 billion | Parent only |
| Net income (loss) | ¥0.8 billion | Parent only |
| Total number of issued shares (common stock) | 36,940,000 shares | Parent only |
| Net assets | ¥32.1 billion | Parent only |
| Ordinary income (loss) | ¥4.8 billion | Parent only |
| Total assets | ¥87.5 billion | Parent only |
| Return on equity | 2.5% | Parent only |
| Equity-to-asset ratio | 36.7% | Parent only |
| Capital stock | ¥4.0 billion | Parent only |
| Payout ratio | 86.6% | Parent only |
| Interim dividend per share | 8 yen | Parent only |
| Basic earnings (loss) per share | 23.1 yen | Parent only |
| Net assets per share | 923.68 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 8,196 people | Consolidated |
| Number of employees | 8,196 people | Consolidated |
| Wage gap between men and women (all employees) | 65.0% | Parent only |
| Average length of service (years) | 10 years | Parent only |
| Average annual salary | ¥6.94 million | Parent only |
| Average age (years) | 41.1 years old | Parent only |
| Number of employees | 916 people | Parent only |
| Number of employees | 916 people | Parent only |
| Number of employees | 916 people | Parent only |
| Wage gap between men and women (regular employees) | 67.8% | Parent only |
| Wage gap between men and women (non-regular employees) | 86.5% | Parent only |
Other disclosed items (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Scope1 greenhouse gas emissions | 386,817 t-CO2e | Consolidated |
| Gross scope 3 greenhouse gas emissions | 373,463 t-CO2e | Consolidated |
| Net sales to external customers | ¥251.4 billion | Consolidated |
| Average number of temporary employees | 32,315 people | Consolidated |
| Average number of temporary employees | 32,315 people | Consolidated |
| Number of associates accounted for using equity method | 3 companies | Consolidated |
| Equity in earnings losses of affiliates | ¥-41.00 million | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥1.9 billion | Consolidated |
| Depreciation | ¥4.4 billion | Consolidated |
| Number of consolidated subsidiaries | 29 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 955 people | Parent only |
| Average number of temporary employees | 955 people | Parent only |
| Average number of temporary employees | 955 people | Parent only |
| Total return on the share price index | 202.8% | Parent only |
| Ratio of female employees in managerial positions | 30.1% | Parent only |
Shares (18 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 20,458,617 shares | Consolidated |
| Total number of shares held treasury shares etc | 2,207,100 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 | 1 issues | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥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 | ¥0.1 billion | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.2 billion | Consolidated |
| Number of shares | 36,940,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 6.0% | Consolidated |
| Shareholding ratio | 58.9% | Consolidated |
| Number of shares held in own name treasury shares etc | 2,207,100 shares | Consolidated |
| Number of voting rights | 346,841 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Carrying amount on the balance sheet | ¥0.5 billion | Consolidated |
| Number of issues | 18 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 49.4% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.9 billion | Consolidated |
Audit (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - total | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥7.00 million | Consolidated |
| Fees for non-audit services - total | ¥1.00 million | Consolidated |
| Non audit fees consolidated subsidiaries | ¥1.00 million | Consolidated |
Accounts unique to this company (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥-58.00 million | Consolidated |
| Revenue | ¥-0.2 billion | Consolidated |
| Revenue | ¥26.00 million | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Change in average annual salary from the previous year | 3.6% | Parent only |
Balance sheet (136 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥2.3 billion | Consolidated |
| Other | ¥2.4 billion | Consolidated |
| Other | ¥2.0 billion | Consolidated |
| Other | ¥2.2 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.1 billion | Consolidated |
| Other, net | ¥0.9 billion | Consolidated |
| Goodwill | ¥7.7 billion | Consolidated |
| Goodwill | ¥7.7 billion | Consolidated |
| Reserve for loyalty awards credits | ¥0.1 billion | Consolidated |
| Lease obligations | ¥16.2 billion | Consolidated |
| Lease obligations | ¥1.3 billion | Consolidated |
| Lease assets | ¥22.0 billion | Consolidated |
| Lease assets, net | ¥16.9 billion | Consolidated |
| Work in process | ¥0.2 billion | Consolidated |
| Retained earnings | ¥20.2 billion | Consolidated |
| Raw materials and supplies | ¥1.9 billion | Consolidated |
| Notes receivable - trade | ¥14.00 million | Consolidated |
| Merchandise and finished goods | ¥2.8 billion | Consolidated |
| Non-current liabilities | ¥31.2 billion | Consolidated |
| Non-current assets | ¥54.9 billion | Consolidated |
| Accounts receivable - trade | ¥23.7 billion | Consolidated |
| Contract liabilities | ¥0.5 billion | Consolidated |
| Buildings and structures | ¥3.0 billion | Consolidated |
| Buildings and structures, net | ¥1.7 billion | Consolidated |
| Construction in progress | ¥41.00 million | Consolidated |
| Investments and other assets | ¥8.5 billion | Consolidated |
| Investment securities | ¥3.7 billion | Consolidated |
| Lease and guarantee deposits | ¥2.2 billion | Consolidated |
| Subscription rights to shares | ¥37.00 million | Consolidated |
| Property, plant and equipment | ¥23.4 billion | Consolidated |
| Accounts receivable - other | ¥1.7 billion | Consolidated |
| Income taxes payable | ¥2.3 billion | Consolidated |
| Accrued expenses | ¥7.4 billion | Consolidated |
| Accounts payable - other | ¥6.5 billion | Consolidated |
| Shareholders' equity | ¥26.1 billion | Consolidated |
| Machinery, equipment and vehicles | ¥5.7 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥3.9 billion | Consolidated |
| Current liabilities | ¥47.9 billion | Consolidated |
| Current assets | ¥53.2 billion | Consolidated |
| Accumulated depreciation | ¥-1.4 billion | Consolidated |
| Accumulated depreciation | ¥-5.1 billion | Consolidated |
| Accumulated depreciation | ¥-1.4 billion | Consolidated |
| Accumulated depreciation | ¥-1.8 billion | Consolidated |
| Foreign currency translation adjustment | ¥1.1 billion | Consolidated |
| Intangible assets | ¥23.0 billion | Consolidated |
| Cash and cash equivalents | ¥21.1 billion | Consolidated |
| Cash and deposits | ¥21.3 billion | Consolidated |
| Short-term loans payable | ¥14.2 billion | Consolidated |
| Net assets | ¥29.1 billion | Consolidated |
| Net assets | ¥29.1 billion | Consolidated |
| Total assets | ¥108.1 billion | Consolidated |
| Total assets | ¥108.1 billion | Consolidated |
| Deferred tax liabilities | ¥4.6 billion | Consolidated |
| Deferred tax assets | ¥2.4 billion | Consolidated |
| Treasury stock | ¥-4.6 billion | Consolidated |
| Valuation and translation adjustments | ¥1.2 billion | Consolidated |
| Liabilities | ¥79.1 billion | Consolidated |
| Liabilities and net assets | ¥108.1 billion | Consolidated |
| Accounts payable - trade | ¥10.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-10.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.3 billion | Consolidated |
| Capital surplus | ¥6.5 billion | Consolidated |
| Capital stock | ¥4.0 billion | Consolidated |
| Asset retirement obligations | ¥1.1 billion | Consolidated |
| Provision for bonuses | ¥1.2 billion | Consolidated |
| Long-term loans payable | ¥9.1 billion | Consolidated |
| Non-controlling interests | ¥1.7 billion | Consolidated |
| Customer relationship | ¥13.0 billion | Consolidated |
| Current portion of long-term loans payable | ¥1.7 billion | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥19.00 million | Parent only |
| Other | ¥51.00 million | Parent only |
| Other | ¥0.5 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥0.1 billion | Parent only |
| Software | ¥1.2 billion | Parent only |
| Software in progress | ¥0.2 billion | Parent only |
| Reserve for loyalty awards credits | ¥0.1 billion | Parent only |
| Lease obligations | ¥16.1 billion | Parent only |
| Lease obligations | ¥1.2 billion | Parent only |
| Lease assets, net | ¥16.8 billion | Parent only |
| Work in process | ¥0.2 billion | Parent only |
| Retained earnings | ¥24.6 billion | Parent only |
| Prepaid expenses | ¥0.6 billion | Parent only |
| Advance payments trade | ¥11.00 million | Parent only |
| Raw materials and supplies | ¥0.8 billion | Parent only |
| Merchandise and finished goods | ¥2.0 billion | Parent only |
| Right of trademark | ¥0 | Parent only |
| Non-current liabilities | ¥25.8 billion | Parent only |
| Non-current assets | ¥55.4 billion | Parent only |
| Accounts receivable - trade | ¥10.2 billion | Parent only |
| Contract liabilities | ¥0.2 billion | Parent only |
| Tools, furniture and fixtures | ¥0.8 billion | Parent only |
| Buildings, net | ¥1.4 billion | Parent only |
| Construction in progress | ¥39.00 million | Parent only |
| Investments and other assets | ¥31.1 billion | Parent only |
| Investment securities | ¥0.9 billion | Parent only |
| Lease and guarantee deposits | ¥1.7 billion | Parent only |
| Property, plant and equipment | ¥22.9 billion | Parent only |
| Accounts receivable - other | ¥1.3 billion | Parent only |
| Income taxes payable | ¥1.4 billion | Parent only |
| Accrued consumption taxes | ¥0.6 billion | Parent only |
| Accrued expenses | ¥1.0 billion | Parent only |
| Accounts payable - other | ¥4.5 billion | Parent only |
| Shareholders' equity | ¥31.9 billion | Parent only |
| Structures, net | ¥28.00 million | Parent only |
| Machinery and equipment, net | ¥3.8 billion | Parent only |
| Current liabilities | ¥29.6 billion | Parent only |
| Current assets | ¥32.1 billion | Parent only |
| Intangible assets | ¥1.4 billion | Parent only |
| Cash and deposits | ¥11.5 billion | Parent only |
| Short-term loans payable | ¥14.0 billion | Parent only |
| Net assets | ¥32.1 billion | Parent only |
| Net assets | ¥32.1 billion | Parent only |
| Total assets | ¥87.5 billion | Parent only |
| Deferred tax assets | ¥0.2 billion | Parent only |
| Retained earnings brought forward | ¥24.6 billion | Parent only |
| Treasury stock | ¥-4.6 billion | Parent only |
| Valuation and translation adjustments | ¥0.1 billion | Parent only |
| Liabilities | ¥55.4 billion | Parent only |
| Liabilities and net assets | ¥87.5 billion | Parent only |
| Accounts payable - trade | ¥4.9 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.7 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.2 billion | Parent only |
| Capital surplus | ¥7.9 billion | Parent only |
| Legal capital surplus | ¥7.9 billion | Parent only |
| Capital stock | ¥4.0 billion | Parent only |
| Asset retirement obligations | ¥1.0 billion | Parent only |
| Vehicles, net | ¥8.00 million | Parent only |
| Long-term loans payable | ¥8.6 billion | Parent only |
| Shares of subsidiaries and associates | ¥8.5 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥5.1 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥20.5 billion | Parent only |
| Deposits received | ¥88.00 million | Parent only |
| Current portion of long-term loans payable | ¥1.6 billion | Parent only |
Statement of income (101 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other comprehensive income | ¥-0.2 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-51.00 million | Consolidated |
| Amortization of goodwill | ¥1.2 billion | Consolidated |
| Amortization of goodwill | ¥1.2 billion | Consolidated |
| Provision for point card certificates | ¥72.00 million | Consolidated |
| Dividends from surplus | ¥-0.3 billion | Consolidated |
| Subsidy income | ¥30.00 million | Consolidated |
| Comprehensive income | ¥4.4 billion | Consolidated |
| Interest income | ¥37.00 million | Consolidated |
| Guaranty money income | ¥26.00 million | Consolidated |
| Dividend income | ¥4.00 million | Consolidated |
| Operating income | ¥7.3 billion | Consolidated |
| Operating income | ¥7.3 billion | Consolidated |
| Non-operating income | ¥0.5 billion | Consolidated |
| Non-operating expenses | ¥1.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥9.3 billion | Consolidated |
| Cost of sales | ¥177.5 billion | Consolidated |
| Gross profit (loss) | ¥73.9 billion | Consolidated |
| Net sales | ¥251.4 billion | Consolidated |
| Net sales | ¥251.4 billion | Consolidated |
| Outsourcing expenses | ¥5.3 billion | Consolidated |
| Net income | ¥4.5 billion | Consolidated |
| Net income | ¥4.5 billion | Consolidated |
| Net income (loss) | ¥4.6 billion | Consolidated |
| Net income (loss) | ¥4.6 billion | Consolidated |
| Loss on investments in partnership | ¥0.1 billion | Consolidated |
| Gain on sales of investment securities | ¥0.1 billion | Consolidated |
| Loss on valuation of investment securities | ¥48.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥2.0 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥41.00 million | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥7.00 million | Consolidated |
| Interest expenses | ¥0.6 billion | Consolidated |
| Income taxes - current | ¥3.6 billion | Consolidated |
| Income taxes | ¥2.8 billion | Consolidated |
| Income taxes - deferred | ¥-0.8 billion | Consolidated |
| Impairment loss | ¥1.7 billion | Consolidated |
| Impairment loss | ¥1.7 billion | Consolidated |
| Foreign exchange gains | ¥13.00 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-0.1 billion | Consolidated |
| Extraordinary income | ¥2.4 billion | Consolidated |
| Extraordinary loss | ¥1.8 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0 | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥2.1 billion | Consolidated |
| Income (loss) before income taxes | ¥7.4 billion | Consolidated |
| Income (loss) before income taxes | ¥7.4 billion | Consolidated |
| Ordinary income | ¥6.8 billion | Consolidated |
| Salaries and allowances | ¥11.8 billion | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Packing and transportation expenses | ¥12.7 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥4.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-9.2 billion | Consolidated |
| Promotion expenses | ¥9.0 billion | Consolidated |
| Selling, general and administrative expenses | ¥66.6 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.2 billion | Consolidated |
| Provision for bonuses | ¥0.7 billion | Consolidated |
| Retirement benefit expenses | ¥0.2 billion | Consolidated |
| Capital increase of consolidated subsidiaries | ¥63.00 million | Consolidated |
| Gain on sales of shares of subsidiaries and associates | ¥2.3 billion | Consolidated |
| Gain on liquidation of subsidiaries and associates | ¥58.00 million | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥-7.2 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥78.00 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥77.00 million | Consolidated |
| Other | ¥70.00 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Provision for point card certificates | ¥72.00 million | Parent only |
| Dividends from surplus | ¥-0.3 billion | Parent only |
| Interest income | ¥0.3 billion | Parent only |
| Guaranty money income | ¥26.00 million | Parent only |
| Operating income | ¥5.5 billion | Parent only |
| Non-operating income | ¥0.5 billion | Parent only |
| Non-operating expenses | ¥1.3 billion | Parent only |
| Cost of sales | ¥53.2 billion | Parent only |
| Gross profit (loss) | ¥50.0 billion | Parent only |
| Net sales | ¥103.2 billion | Parent only |
| Outsourcing expenses | ¥4.9 billion | Parent only |
| Net income (loss) | ¥0.8 billion | Parent only |
| Net income (loss) | ¥0.8 billion | Parent only |
| Gain on sales of investment securities | ¥0.1 billion | Parent only |
| Loss on valuation of investment securities | ¥35.00 million | Parent only |
| Interest expenses | ¥0.4 billion | Parent only |
| Income taxes - current | ¥2.0 billion | Parent only |
| Income taxes | ¥1.9 billion | Parent only |
| Income taxes - deferred | ¥-0.1 billion | Parent only |
| Depreciation | ¥2.5 billion | Parent only |
| Impairment loss | ¥9.00 million | Parent only |
| Foreign exchange gains | ¥17.00 million | Parent only |
| Extraordinary income | ¥2.1 billion | Parent only |
| Extraordinary loss | ¥4.2 billion | Parent only |
| Income (loss) before income taxes | ¥2.7 billion | Parent only |
| Ordinary income | ¥4.8 billion | Parent only |
| Salaries and allowances | ¥5.3 billion | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Packing and transportation expenses | ¥11.5 billion | Parent only |
| Promotion expenses | ¥7.8 billion | Parent only |
| Selling, general and administrative expenses | ¥44.5 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.7 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.2 billion | Parent only |
| Gain on sales of shares of subsidiaries and associates | ¥2.1 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥4.1 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-10.4 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-7.5 billion | Consolidated |
| Total changes during the period | ¥0.5 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-49.00 million | Parent only |
Statement of cash flows (47 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥91.00 million | Consolidated |
| Amortization of goodwill | ¥1.2 billion | Consolidated |
| Repayments of finance lease obligations | ¥-1.3 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-1.2 billion | Consolidated |
| Proceeds from cancellation of insurance funds | ¥0.4 billion | Consolidated |
| Interest expenses paid | ¥-0.6 billion | Consolidated |
| Interest and dividends income received | ¥42.00 million | Consolidated |
| Proceeds from subsidy income | ¥30.00 million | Consolidated |
| Subsidy income | ¥-30.00 million | Consolidated |
| Interest and dividend income | ¥-41.00 million | Consolidated |
| Guaranty money income | ¥-26.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-1.4 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥0.3 billion | Consolidated |
| Purchase of treasury stock of subsidiaries in consolidation | ¥-0.7 billion | Consolidated |
| Subtotal | ¥11.6 billion | Consolidated |
| Loss gain on investments in partnership | ¥0.1 billion | Consolidated |
| Purchase of investment securities | ¥-0.3 billion | Consolidated |
| Proceeds from sales of investment securities | ¥0.2 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.1 billion | Consolidated |
| Valuation gains (losses) on investment securities | ¥48.00 million | Consolidated |
| Equity in earnings losses of affiliates | ¥41.00 million | Consolidated |
| Interest expenses | ¥0.6 billion | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥86.00 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-0.1 billion | Consolidated |
| Purchase of property plant and equipment | ¥-1.1 billion | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-0.1 billion | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥0.7 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥0.4 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.1 billion | Consolidated |
| Income taxes paid | ¥-2.0 billion | Consolidated |
| Depreciation | ¥4.4 billion | Consolidated |
| Impairment loss | ¥1.7 billion | Consolidated |
| Purchase of intangible assets | ¥-0.8 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥4.4 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0 | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥2.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥30.00 million | Consolidated |
| Proceeds from sales of shares of subsidiaries resulting in change in scope of consolidation | ¥3.5 billion | Consolidated |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥-1.5 billion | Consolidated |
| Dividends | ¥-0.3 billion | Consolidated |
| Proceeds from long term loans payable | ¥11.0 billion | Consolidated |
| Repayment of long term loans payable | ¥-20.9 billion | Consolidated |
| Proceeds from sales of shares of subsidiaries and affiliates | ¥3.00 million | Consolidated |
| Loss (gain) on sale of shares of subsidiaries and associates | ¥-2.3 billion | Consolidated |
| Proceeds from share issuance to non controlling shareholders | ¥18.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥9.3 billion | Consolidated | Disclosed |
| Dividend per share | 20 | Parent only | Disclosed |
| Number of employees | 8,196 | Consolidated | Disclosed |
| Net assets | ¥29.1 billion | Consolidated | Disclosed |
| Net sales | ¥251.4 billion | Consolidated | Disclosed |
| Operating income | ¥7.3 billion | Consolidated | Disclosed |
| Ordinary income | ¥6.8 billion | Consolidated | Disclosed |
| Net income | ¥4.5 billion | Consolidated | Disclosed |
| Total assets | ¥108.1 billion | Consolidated | Disclosed |
| Operating margin | 2.9% | Consolidated | Calculated |
| Net margin | 1.8% | Consolidated | Calculated |
| Sales per employee | 30675817 yen | Consolidated | Calculated |
| Total asset turnover | 2.33 times | Consolidated | Calculated |
| Net assets to total assets | 26.9% | Consolidated | Calculated |