COSMOS Pharmaceutical
COSMOS Pharmaceutical Corporation
Company highlights
A company that decided against loyalty points and weekly specials.
Vol.5, Chapter 7 (as of 2026-08-24)
Key figures
Period Jun 2025 to May 2026ConsolidatedJapanese GAAP
Business revenue model
Featured in
Vol.5, Chapter 7 (as of 2026-08-24)
“Kaisha no Shikumi: Earning Beyond the Till”, Chapter 7: Cosmos Pharmaceutical: The Chain That Scrapped Its Point Card in 2003
Book’s reference date 2026-08-24 / data last checked 2026-10-20
Key points in this volumeA company's profits depend not just on what it sells, but on who pays, and what they pay for.
It abolished its loyalty card in May 2003 and runs no daily specials. Most of its shops do not accept cashless payment either. The company explains that it reflects the costs it therefore does not carry in its selling prices.
For the year ended May 2026, net sales were ¥1,099.6 billion and operating income ¥42.4 billion, a margin of 3.85%. Food is 62.9% of sales, and although the sign says drugstore, medicines stay at 13.1%. It operates 1,708 shops.
The move that changed Cosmos Pharmaceutical
Drop the point card, and put the amount equivalent to the discount into the selling price from the start.
Net sales in the year ended May 2026 were ¥1.0996 trillion ($6.87 billion), operating profit ¥42.353 billion, and the operating margin 3.85%. Food is 62.9% of sales, there are 1,708 stores, and 59 of them have a dispensing counter.
Coverage in the book
- The Point Card Was Scrapped in May 2003
- Food Is 62.9% of Sales
- The Operating Margin Moves Between 3% and 4%
- Packing Stores Into a Small Catchment
- Rent and Fees Received Are Recorded Outside Operating Profit
Related books, articles and videos
“Kaisha no Shikumi: Earning Beyond the Till”
Chapter 7: COSMOS Pharmaceutical
“Cosmos Pharmaceutical: The Chain That Scrapped Its Point Card in 2003”
“Ano Kaisha no Shikumi” series, Vol.5 — Kindle and paperback
Find it on Amazon →
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
COSMOS Pharmaceutical
Period Jun 2025 to May 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and bonuses | ¥88.3 billion | Consolidated |
| Rents | ¥26.6 billion | Consolidated | |
| Depreciation | ¥22.6 billion | Consolidated | |
| Utilities expenses | ¥14.1 billion | Consolidated | |
| Legal welfare expenses | ¥9.8 billion | Consolidated | |
| Advertising expenses | ¥2.1 billion | Consolidated | |
| Retirement benefit expenses | ¥0.3 billion | Consolidated | |
| Directors' compensations | ¥0.1 billion | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥229.7 billion | Consolidated |
| Ordinary income | ¥44.6 billion | Consolidated | |
| Operating income | ¥42.4 billion | Consolidated | |
| Net income | ¥32.0 billion | Consolidated |
COSMOS Pharmaceutical
Selling, general and administrative expenses
Period Jun 2025 to May 2026Source Annual securities reports
- Salaries and bonuses ¥88.3 billion
- Rents ¥26.6 billion
- Depreciation ¥22.6 billion
- Utilities expenses ¥14.1 billion
- Legal welfare expenses ¥9.8 billion
- Advertising expenses ¥2.1 billion
- Other (not itemized) ¥23.9 billion
Performance, financial position and capital allocation
Long-term changes in performance
COSMOS Pharmaceutical
Long-term revenue, profit and asset trends
Period 2016 to 2026Source Annual securities reportsDisclosed
COSMOS Pharmaceutical
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥755.4B | ¥827.7B | ¥965.0B | ¥1,011.4B | ¥1,099.6B |
| Year on year (%) | +4.0% | +9.6% | +16.6% | +4.8% | +8.7% |
| Ordinary income (loss) | ¥32.9B | ¥33.1B | ¥34.3B | ¥43.2B | ¥44.6B |
| Change from prior year | -8.3% | +0.7% | +3.7% | +25.8% | +3.4% |
| Ordinary income (loss) as a share of Net sales | 4.4% | 4.0% | 3.6% | 4.3% | 4.1% |
| Change (percentage points) | -0.6 points | -0.4 points | -0.4 points | +0.7 points | -0.2 points |
COSMOS Pharmaceutical
Earnings and net assets per share over time
Unit yenSource Annual securities reports
COSMOS Pharmaceutical
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 | ¥755.4 billion | ¥827.7 billion | ¥965.0 billion | ¥1,011.4 billion | ¥1,099.6 billion |
| Ordinary income (loss) | ¥32.9 billion | ¥33.1 billion | ¥34.3 billion | ¥43.2 billion | ¥44.6 billion |
| Net income (loss) attributable to owners of parent | ¥23.2 billion | ¥23.8 billion | ¥24.5 billion | ¥31.0 billion | ¥32.0 billion |
| Comprehensive income | ¥23.2 billion | ¥23.8 billion | ¥24.5 billion | ¥31.0 billion | ¥32.2 billion |
| Net assets | ¥190.5 billion | ¥211.1 billion | ¥231.4 billion | ¥257.5 billion | ¥283.7 billion |
| Total assets | ¥363.1 billion | ¥421.0 billion | ¥476.5 billion | ¥524.8 billion | ¥596.5 billion |
| Net assets per share | 4,810.92 yen | 5,330.26 yen | 2,920.13 yen | 3,248.45 yen | 3,579.49 yen |
| Basic earnings (loss) per share | 584.76 yen | 600.96 yen | 308.61 yen | 390.86 yen | 404.33 yen |
| Equity-to-asset ratio | 52.5% | 50.1% | 48.6% | 49.1% | 47.6% |
| Return on equity | 12.8% | 11.9% | 11.1% | 12.7% | 11.8% |
| Net cash provided by (used in) operating activities | ¥32.2 billion | ¥54.4 billion | ¥55.2 billion | ¥52.5 billion | ¥58.8 billion |
| Net cash provided by (used in) investing activities | ¥-43.7 billion | ¥-49.1 billion | ¥-57.3 billion | ¥-55.4 billion | ¥-81.9 billion |
| Net cash provided by (used in) financing activities | ¥-6.2 billion | ¥3.2 billion | ¥8.5 billion | ¥7.7 billion | ¥19.3 billion |
| Cash and cash equivalents | ¥37.4 billion | ¥45.9 billion | ¥52.3 billion | ¥57.0 billion | ¥53.2 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥755.4 billion | ¥827.7 billion | ¥965.0 billion | ¥1,011.4 billion | ¥1,099.6 billion |
| Ordinary income (loss) | ¥32.8 billion | ¥33.1 billion | ¥34.3 billion | ¥43.2 billion | ¥44.6 billion |
| Net income (loss) | ¥23.1 billion | ¥23.8 billion | ¥24.4 billion | ¥31.0 billion | ¥32.0 billion |
| Capital stock | ¥4.2 billion | ¥4.2 billion | ¥4.2 billion | ¥4.2 billion | ¥4.2 billion |
| Total number of issued shares (common stock) | 40,000,800 shares | 40,000,800 shares | 40,000,800 shares | 80,001,600 shares | 80,001,600 shares |
| Net assets | ¥190.1 billion | ¥210.6 billion | ¥230.9 billion | ¥256.9 billion | ¥283.1 billion |
| Total assets | ¥362.6 billion | ¥420.6 billion | ¥476.1 billion | ¥524.4 billion | ¥596.1 billion |
| Net assets per share | 4,800.79 yen | 5,319 yen | 2,913.61 yen | 3,241.93 yen | 3,571.29 yen |
| Dividend per share | 80 yen | 100 yen | 120 yen | 70 yen | 82 yen |
| Interim dividend per share | 40 yen | 42.5 yen | 60 yen | 32.5 yen | 37.5 yen |
| Basic earnings (loss) per share | 584.4 yen | 600.71 yen | 308.51 yen | 390.83 yen | 404.37 yen |
| Equity-to-asset ratio | 52.4% | 50.1% | 48.5% | 49.0% | 47.5% |
| Return on equity | 12.8% | 11.9% | 11.1% | 12.7% | 11.9% |
| Payout ratio | 13.7% | 16.6% | 19.4% | 17.9% | 20.3% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 5/2026 | ¥82 | ¥37.5 | 20.3% | |
| FY ending 5/2025 | ¥70 | ¥32.5 | 17.9% | Stock split or share consolidation noted |
| FY ending 5/2024 | ¥120 | ¥60 | 19.4% | |
| FY ending 5/2023 | ¥100 | ¥42.5 | 16.6% | |
| FY ending 5/2022 | ¥80 | ¥40 | 13.7% | |
| FY ending 5/2021 | ¥70 | ¥27.5 | 10.2% | |
| FY ending 5/2020 | ¥110 | ¥50 | 10.2% | |
| FY ending 5/2019 | ¥100 | ¥45 | 10.3% | |
| FY ending 5/2018 | ¥90 | ¥45 | 10.1% | |
| FY ending 5/2017 | ¥80 | ¥35 | 8.7% | |
| FY ending 5/2016 | ¥65 | ¥30 | 10.4% |
COSMOS Pharmaceutical
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
COSMOS Pharmaceutical
Unit %Source Annual securities reports
- Financial institutions22.00%
- Securities firms0.80%
- Other corporations42.60%
- Foreign holders (institutions)23.60%
- Foreign holders (individuals)0.00%
- Individuals and others11.00%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 有限会社萬緑 | 38.65% | 30,636,000 |
| 2 | 日本マスタートラスト信託銀行株式会社(信託口) | 7.93% | 6,286,000 |
| 3 | 株式会社日本カストディ銀行(信託口) | 4.13% | 3,269,000 |
| 4 | 公益財団法人余慶会 | 3.79% | 3,000,000 |
| 5 | 管理信託(A036)受託者 株式会社SMBC信託銀行 | 3.03% | 2,400,000 |
| 6 | 管理信託(A037)受託者 株式会社SMBC信託銀行 | 2.59% | 2,052,000 |
| 7 | 管理信託(A038)受託者 株式会社SMBC信託銀行 | 2.59% | 2,051,000 |
| 8 | コスモス薬品従業員持株会 | 1.98% | 1,569,000 |
| 9 | CEP LUX-ORBIS SICAV(常任代理人 シティバンク、エヌ・エイ) | 1.89% | 1,498,000 |
| 10 | STATE STREET BANK AND TRUST COMPANY 505001(常任代理人 株式会社みずほ銀行) | 1.18% | 937,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 5/2026 | ¥76.8 billion |
| FY ending 5/2020 | ¥27.3 billion |
Revenue scale in the same industry
COSMOS Pharmaceutical
Source Annual securities reports of each company
Retail Trade: 343 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 AEONFY Feb 2026 ¥10.7T
- 2 Seven & iFY Feb 2026 ¥10.4T
- 3 FAST RETAILINGFY Aug 2025 ¥3.4T
- … 4 companies
- 8 ZENSHOFY Mar 2026 ¥1.3T
- 9 MatsukiyoCocokara &FY Mar 2026 ¥1.1T
- 10 COSMOS PharmaceuticalThis companyFY May 2026 ¥1.1T
- 11 SUGIFY Feb 2026 ¥1.0T
- 12 NojimaFY Mar 2026 ¥982.8B
- … 331 companies
Workforce information
Women 47,124 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 58,464 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
3.2 hours |
| Share of managers who are women | 13.5% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 264,461 t-CO2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥40.00 million |
| Non-audit fees (this year, total) | Not applicable |
| 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 | ¥32.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥58.8 billion | Consolidated |
| Net sales | ¥1,099.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-81.9 billion | Consolidated |
| Cash and cash equivalents | ¥53.2 billion | Consolidated |
| Net assets | ¥283.7 billion | Consolidated |
| Ordinary income (loss) | ¥44.6 billion | Consolidated |
| Total assets | ¥596.5 billion | Consolidated |
| Return on equity | 11.8% | Consolidated |
| Equity-to-asset ratio | 47.6% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥32.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥19.3 billion | Consolidated |
| Basic earnings (loss) per share | 404.33 yen | Consolidated |
| Net assets per share | 3,579.49 yen | Consolidated |
| Dividend per share | 82 yen | Parent only |
| Net sales | ¥1,099.6 billion | Parent only |
| Net income (loss) | ¥32.0 billion | Parent only |
| Total number of issued shares (common stock) | 80,001,600 shares | Parent only |
| Net assets | ¥283.1 billion | Parent only |
| Ordinary income (loss) | ¥44.6 billion | Parent only |
| Total assets | ¥596.1 billion | Parent only |
| Return on equity | 11.9% | Parent only |
| Equity-to-asset ratio | 47.5% | Parent only |
| Capital stock | ¥4.2 billion | Parent only |
| Payout ratio | 20.3% | Parent only |
| Interim dividend per share | 37.5 yen | Parent only |
| Basic earnings (loss) per share | 404.37 yen | Parent only |
| Net assets per share | 3,571.29 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 5,984 people | Consolidated |
| Number of employees | 5,984 people | Consolidated |
| Wage gap between men and women (all employees) | 50.1% | Parent only |
| Average length of service (years) | 7.4 years | Parent only |
| Average annual salary | ¥5.10 million | Parent only |
| Average age (years) | 32.1 years old | Parent only |
| Number of employees | 5,977 people | Parent only |
| Number of employees | 5,977 people | Parent only |
| Number of employees | 5,977 people | Parent only |
| Wage gap between men and women (regular employees) | 78.8% | Parent only |
| Wage gap between men and women (non-regular employees) | 116.9% | Parent only |
Other disclosed items (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 24,478 people | Consolidated |
| Average number of temporary employees | 24,478 people | Consolidated |
| Number of consolidated subsidiaries | 2 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 62.4% | Parent only |
| Average number of temporary employees | 24,444 people | Parent only |
| Average number of temporary employees | 24,444 people | Parent only |
| Average number of temporary employees | 24,444 people | Parent only |
| Total return on the share price index | 232.4% | Parent only |
| Ratio of female employees in managerial positions | 13.5% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 53,700,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 744,300 shares | Consolidated |
| Number of shares | 80,001,600 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.9% | Consolidated |
| Shareholding ratio | 67.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 744,300 shares | Consolidated |
| Number of voting rights | 792,119 units | Consolidated |
| Carrying amount on the balance sheet | ¥2.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥1.00 million | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Total shareholder return | 82.9% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥76.8 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥40.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥40.00 million | Consolidated |
Accounts unique to this company (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Change in average annual salary from the previous year | 4.4% | Parent only |
Balance sheet (129 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.5 billion | Consolidated |
| Other | ¥3.5 billion | Consolidated |
| Other | ¥2.0 billion | Consolidated |
| Other | ¥1.3 billion | Consolidated |
| Other | ¥0.9 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0 | Consolidated |
| Lease obligations | ¥5.3 billion | Consolidated |
| Lease obligations | ¥2.5 billion | Consolidated |
| Lease assets | ¥13.2 billion | Consolidated |
| Lease assets, net | ¥7.0 billion | Consolidated |
| Retained earnings | ¥274.4 billion | Consolidated |
| Prepaid expenses | ¥3.1 billion | Consolidated |
| Merchandise | ¥98.7 billion | Consolidated |
| Non-current liabilities | ¥71.9 billion | Consolidated |
| Non-current assets | ¥411.6 billion | Consolidated |
| Land | ¥67.5 billion | Consolidated |
| Accounts receivable - trade | ¥0.9 billion | Consolidated |
| Contract liabilities | ¥0.5 billion | Consolidated |
| Tools, furniture and fixtures | ¥50.6 billion | Consolidated |
| Tools, furniture and fixtures | ¥14.0 billion | Consolidated |
| Provision for loss on store closing | ¥0.2 billion | Consolidated |
| Buildings and structures | ¥393.1 billion | Consolidated |
| Buildings and structures, net | ¥276.0 billion | Consolidated |
| Construction in progress | ¥13.3 billion | Consolidated |
| Construction assistance deposits received | ¥4.7 billion | Consolidated |
| Investments and other assets | ¥29.7 billion | Consolidated |
| Investment securities | ¥3.00 million | Consolidated |
| Lease and guarantee deposits | ¥18.4 billion | Consolidated |
| Property, plant and equipment | ¥380.9 billion | Consolidated |
| Accounts receivable - other | ¥19.3 billion | Consolidated |
| Income taxes payable | ¥7.5 billion | Consolidated |
| Accrued consumption taxes | ¥2.7 billion | Consolidated |
| Accrued expenses | ¥10.5 billion | Consolidated |
| Accounts payable - other | ¥10.5 billion | Consolidated |
| Shareholders' equity | ¥283.5 billion | Consolidated |
| Machinery, equipment and vehicles | ¥7.8 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥3.1 billion | Consolidated |
| Current liabilities | ¥240.9 billion | Consolidated |
| Current assets | ¥184.9 billion | Consolidated |
| Accumulated depreciation | ¥-6.2 billion | Consolidated |
| Accumulated depreciation | ¥-36.7 billion | Consolidated |
| Accumulated depreciation | ¥-117.1 billion | Consolidated |
| Accumulated depreciation | ¥-4.7 billion | Consolidated |
| Intangible assets | ¥0.9 billion | Consolidated |
| Cash and cash equivalents | ¥53.2 billion | Consolidated |
| Cash and deposits | ¥61.3 billion | Consolidated |
| Net assets | ¥283.7 billion | Consolidated |
| Net assets | ¥283.7 billion | Consolidated |
| Total assets | ¥596.5 billion | Consolidated |
| Deferred tax assets | ¥3.1 billion | Consolidated |
| Treasury stock | ¥-0.2 billion | Consolidated |
| Valuation and translation adjustments | ¥0.2 billion | Consolidated |
| Liabilities | ¥312.8 billion | Consolidated |
| Liabilities and net assets | ¥596.5 billion | Consolidated |
| Supplies | ¥0.3 billion | Consolidated |
| Accounts payable - trade | ¥195.8 billion | Consolidated |
| Capital surplus | ¥5.1 billion | Consolidated |
| Capital stock | ¥4.2 billion | Consolidated |
| Asset retirement obligations | ¥2.3 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥0.2 billion | Consolidated |
| Net defined benefit liability | ¥2.0 billion | Consolidated |
| Long-term loans payable | ¥61.9 billion | Consolidated |
| Current portion of long-term loans payable | ¥8.8 billion | Consolidated |
| Other | ¥0.5 billion | Parent only |
| Other | ¥0 | Parent only |
| Other | ¥2.00 million | Parent only |
| Other | ¥1.3 billion | Parent only |
| Other | ¥0.4 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥0 | Parent only |
| Other capital surplus | ¥0.5 billion | Parent only |
| Software | ¥0.6 billion | Parent only |
| Lease obligations | ¥5.3 billion | Parent only |
| Lease obligations | ¥2.5 billion | Parent only |
| Lease assets, net | ¥7.0 billion | Parent only |
| General reserve | ¥0.3 billion | Parent only |
| Retained earnings | ¥274.0 billion | Parent only |
| Legal retained earnings | ¥7.00 million | Parent only |
| Unearned revenue | ¥0.2 billion | Parent only |
| Prepaid expenses | ¥3.1 billion | Parent only |
| Merchandise | ¥98.7 billion | Parent only |
| Non-current liabilities | ¥72.2 billion | Parent only |
| Non-current assets | ¥411.7 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥0.3 billion | Parent only |
| Land | ¥67.5 billion | Parent only |
| Accounts receivable - trade | ¥0.9 billion | Parent only |
| Contract liabilities | ¥0.5 billion | Parent only |
| Tools, furniture and fixtures | ¥14.0 billion | Parent only |
| Provision for loss on store closing | ¥0.2 billion | Parent only |
| Buildings, net | ¥246.5 billion | Parent only |
| Construction in progress | ¥13.3 billion | Parent only |
| Construction assistance deposits received | ¥4.7 billion | Parent only |
| Investments and other assets | ¥29.9 billion | Parent only |
| Investment securities | ¥3.00 million | Parent only |
| Lease and guarantee deposits | ¥18.4 billion | Parent only |
| Property, plant and equipment | ¥380.9 billion | Parent only |
| Accounts receivable - other | ¥19.3 billion | Parent only |
| Income taxes payable | ¥7.5 billion | Parent only |
| Accrued consumption taxes | ¥2.7 billion | Parent only |
| Accrued expenses | ¥10.6 billion | Parent only |
| Accounts payable - other | ¥10.4 billion | Parent only |
| Shareholders' equity | ¥283.0 billion | Parent only |
| Structures, net | ¥29.5 billion | Parent only |
| Machinery and equipment, net | ¥3.0 billion | Parent only |
| Current liabilities | ¥240.9 billion | Parent only |
| Current assets | ¥184.4 billion | Parent only |
| Intangible assets | ¥0.9 billion | Parent only |
| Cash and deposits | ¥60.9 billion | Parent only |
| Net assets | ¥283.1 billion | Parent only |
| Net assets | ¥283.1 billion | Parent only |
| Total assets | ¥596.1 billion | Parent only |
| Deferred tax assets | ¥3.2 billion | Parent only |
| Retained earnings brought forward | ¥273.4 billion | Parent only |
| Treasury stock | ¥-0.2 billion | Parent only |
| Valuation and translation adjustments | ¥0 | Parent only |
| Liabilities | ¥313.1 billion | Parent only |
| Liabilities and net assets | ¥596.1 billion | Parent only |
| Supplies | ¥0.3 billion | Parent only |
| Accounts payable - trade | ¥195.8 billion | Parent only |
| Capital surplus | ¥5.1 billion | Parent only |
| Legal capital surplus | ¥4.6 billion | Parent only |
| Capital stock | ¥4.2 billion | Parent only |
| Asset retirement obligations | ¥2.3 billion | Parent only |
| Vehicles, net | ¥0.1 billion | Parent only |
| Provision for retirement benefits | ¥2.3 billion | Parent only |
| Long-term loans payable | ¥61.9 billion | Parent only |
| Long-term prepaid expenses | ¥3.5 billion | Parent only |
| Shares of subsidiaries and associates | ¥60.00 million | Parent only |
| Deposits received | ¥1.7 billion | Parent only |
| Current portion of long-term loans payable | ¥8.8 billion | Parent only |
Statement of income (92 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.7 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other comprehensive income | ¥0.1 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-0 | Consolidated |
| Cost of real estate rent | ¥0.4 billion | Consolidated |
| Real estate rent | ¥1.2 billion | Consolidated |
| Dividends from surplus | ¥-5.9 billion | Consolidated |
| Comprehensive income | ¥32.2 billion | Consolidated |
| Insurance | ¥0.2 billion | Consolidated |
| Interest income | ¥74.00 million | Consolidated |
| Commission fee | ¥0.9 billion | Consolidated |
| Guaranty money income | ¥42.00 million | Consolidated |
| Operating income | ¥42.4 billion | Consolidated |
| Non-operating income | ¥3.4 billion | Consolidated |
| Non-operating expenses | ¥1.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥58.8 billion | Consolidated |
| Gain on Donated Fixed Assets | ¥0.5 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.2 billion | Consolidated |
| Rents | ¥26.6 billion | Consolidated |
| Cost of sales | ¥869.9 billion | Consolidated |
| Gross profit (loss) | ¥229.7 billion | Consolidated |
| Net sales | ¥1,099.6 billion | Consolidated |
| Advertising expenses | ¥2.1 billion | Consolidated |
| Loss on closing of stores | ¥0.2 billion | Consolidated |
| Provision for loss on store closing expenses | ¥0.2 billion | Consolidated |
| Net income | ¥32.0 billion | Consolidated |
| Net income | ¥32.0 billion | Consolidated |
| Net income (loss) | ¥32.0 billion | Consolidated |
| Net income (loss) | ¥32.0 billion | Consolidated |
| Directors' compensations | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-81.9 billion | Consolidated |
| Interest expenses | ¥0.6 billion | Consolidated |
| Utilities expenses | ¥14.1 billion | Consolidated |
| Income taxes - current | ¥12.4 billion | Consolidated |
| Income taxes | ¥12.2 billion | Consolidated |
| Income taxes - deferred | ¥-0.3 billion | Consolidated |
| Legal welfare expenses | ¥9.8 billion | Consolidated |
| Depreciation | ¥22.6 billion | Consolidated |
| Loss on disaster | ¥10.00 million | Consolidated |
| Extraordinary income | ¥0.2 billion | Consolidated |
| Extraordinary loss | ¥0.6 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-3.8 billion | Consolidated |
| Income (loss) before income taxes | ¥44.2 billion | Consolidated |
| Income (loss) before income taxes | ¥44.2 billion | Consolidated |
| Ordinary income | ¥44.6 billion | Consolidated |
| Salaries and bonuses | ¥88.3 billion | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Comprehensive income attributable to owners of parent | ¥32.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥19.3 billion | Consolidated |
| Selling, general and administrative expenses | ¥187.3 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥0.1 billion | Consolidated |
| Retirement benefit expenses | ¥0.3 billion | Consolidated |
| Other | ¥0.7 billion | Parent only |
| Other | ¥0.1 billion | Parent only |
| Cost of real estate rent | ¥0.4 billion | Parent only |
| Real estate rent | ¥1.2 billion | Parent only |
| Dividends from surplus | ¥-5.9 billion | Parent only |
| Insurance | ¥0.2 billion | Parent only |
| Interest income | ¥74.00 million | Parent only |
| Commission fee | ¥0.9 billion | Parent only |
| Guaranty money income | ¥42.00 million | Parent only |
| Operating income | ¥42.3 billion | Parent only |
| Non-operating income | ¥3.4 billion | Parent only |
| Non-operating expenses | ¥1.2 billion | Parent only |
| Gain on Donated Fixed Assets | ¥0.5 billion | Parent only |
| Loss on retirement of non-current assets | ¥0.2 billion | Parent only |
| Rents | ¥26.6 billion | Parent only |
| Cost of sales | ¥869.9 billion | Parent only |
| Gross profit (loss) | ¥229.7 billion | Parent only |
| Net sales | ¥1,099.6 billion | Parent only |
| Advertising expenses | ¥2.1 billion | Parent only |
| Loss on closing of stores | ¥0.2 billion | Parent only |
| Provision for loss on store closing expenses | ¥0.2 billion | Parent only |
| Net income (loss) | ¥32.0 billion | Parent only |
| Net income (loss) | ¥32.0 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Interest expenses | ¥0.6 billion | Parent only |
| Utilities expenses | ¥14.1 billion | Parent only |
| Income taxes - current | ¥12.4 billion | Parent only |
| Income taxes | ¥12.2 billion | Parent only |
| Income taxes - deferred | ¥-0.3 billion | Parent only |
| Legal welfare expenses | ¥9.7 billion | Parent only |
| Depreciation | ¥22.6 billion | Parent only |
| Loss on disaster | ¥10.00 million | Parent only |
| Extraordinary income | ¥0.2 billion | Parent only |
| Extraordinary loss | ¥0.6 billion | Parent only |
| Income (loss) before income taxes | ¥44.2 billion | Parent only |
| Ordinary income | ¥44.6 billion | Parent only |
| Salaries and bonuses | ¥88.2 billion | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Selling, general and administrative expenses | ¥187.3 billion | Parent only |
| Retirement benefit expenses | ¥0.3 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥26.2 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.1 billion | Consolidated |
| Total changes during the period | ¥26.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0 | Parent only |
Statement of cash flows (35 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-1.7 billion | Consolidated |
| Other | ¥-2.0 billion | Consolidated |
| Repayments of finance lease obligations | ¥-2.5 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥18.7 billion | Consolidated |
| Proceeds from insurance income | ¥0.2 billion | Consolidated |
| Interest expenses paid | ¥-0.6 billion | Consolidated |
| Interest and dividends income received | ¥29.00 million | Consolidated |
| Insurance | ¥-0.2 billion | Consolidated |
| Interest and dividend income | ¥-74.00 million | Consolidated |
| Guaranty money income | ¥-42.00 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.2 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.1 billion | Consolidated |
| Payments into time deposits | ¥-8.1 billion | Consolidated |
| Subtotal | ¥72.2 billion | Consolidated |
| Loss on closing of stores | ¥0.2 billion | Consolidated |
| Increase decrease in provision for loss on store closing | ¥0.2 billion | Consolidated |
| Collection of construction assistance fund receivables | ¥0.4 billion | Consolidated |
| Payments of construction assistance fund receivables | ¥-0.7 billion | Consolidated |
| Interest expenses | ¥0.6 billion | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥0.4 billion | Consolidated |
| Payments for lease and guarantee deposits | ¥-1.8 billion | Consolidated |
| Purchase of property plant and equipment | ¥-70.5 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.3 billion | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-7.8 billion | Consolidated |
| Decrease (increase) in inventories | ¥-6.7 billion | Consolidated |
| Income taxes paid | ¥-13.0 billion | Consolidated |
| Depreciation | ¥24.6 billion | Consolidated |
| Loss due disaster-OpeCF | ¥10.00 million | Consolidated |
| Payments for loss on disaster | ¥-0.1 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0 | Consolidated |
| Proceeds from compensation | ¥49.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥0.2 billion | Consolidated |
| Dividends | ¥-5.9 billion | Consolidated |
| Proceeds from long term loans payable | ¥34.3 billion | Consolidated |
| Repayment of long term loans payable | ¥-6.5 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥58.8 billion | Consolidated | Disclosed |
| Dividend per share | 82 | Parent only | Disclosed |
| Number of employees | 5,984 | Consolidated | Disclosed |
| Net assets | ¥283.7 billion | Consolidated | Disclosed |
| Net sales | ¥1,099.6 billion | Consolidated | Disclosed |
| Operating income | ¥42.4 billion | Consolidated | Disclosed |
| Ordinary income | ¥44.6 billion | Consolidated | Disclosed |
| Net income | ¥32.0 billion | Consolidated | Disclosed |
| Total assets | ¥596.5 billion | Consolidated | Disclosed |
| Operating margin | 3.9% | Consolidated | Calculated |
| Net margin | 2.9% | Consolidated | Calculated |
| Sales per employee | 183753844 yen | Consolidated | Calculated |
| Total asset turnover | 1.84 times | Consolidated | Calculated |
| Net assets to total assets | 47.6% | Consolidated | Calculated |