TORIDOLL
TORIDOLL Holdings Corporation
Company highlights
A company that deliberately does not franchise.
Vol.3, Chapter 6 (as of 2026-08-19)
Key figures
Period Apr 2025 to Mar 2026ConsolidatedIFRS
Business revenue model
Featured in
Vol.3, Chapter 6 (as of 2026-08-19)
“Kaisha no Shikumi: Franchising”, Chapter 6: Marugame Seimen: Company-Operated Only in Japan, Company-Operated and Franchised Overseas
Book’s reference date 2026-08-19 / data last checked 2026-10-20
Key points in this volumeA chain's profits depend on how the money is divided, not just on how many stores it has.
Marugame Seimen has 887 shops in Japan (as of the end of March 2026), and every one of the 887 is company-operated. There is not a single franchise.
The company explains that operating its own shops, rather than franchising, is the best fit. That choice is connected to keeping the noodle-making process inside the shop.
The Move That Changed Toridoll
It kept Marugame Seimen in Japan company-operated and launched products to take away.
For the year ended March 2021, Toridoll Holdings had an operating loss of ¥7.3 billion ($45.6 million). Closures and shortened hours ran on through the pandemic, and with the work of milling and cutting noodles in the store still on its hands, customer counts and sales fell sharply. Marugame Seimen in Japan stayed company-operated through that period too. In April 2021, at the start of the year ended March 2022, it launched the Marugame Udon Bento, which passed 20 million servings within the year ended March 2022. The company explains that this made up for the earnings lost as dine-in fell away, and that in stores with a dedicated takeaway window there was a knock-on effect on tempura sales as well. The Marugame Udo-natsu, launched on June 25, 2024, reached a cumulative 13.7 million servings by the end of March 2025. For the year ended March 2026, the business margin of the Marugame Seimen segment was 16.0%, far above the consolidated operating margin of 3.8%.
Coverage in the book
- The Company Runs All 887 Stores Itself
- The Reason the Company Gives for Not Franchising
- "Company-Operated Only" Applies to Japan
- A Business Margin of 16.0% and an Operating Margin of 3.8%
- It Buys Overseas and Writes Down Overseas
Related books, articles and videos
“Kaisha no Shikumi: Franchising”
Chapter 6: TORIDOLL
“Marugame Seimen: Company-Operated Only in Japan, Company-Operated and Franchised Overseas”
“Ano Kaisha no Shikumi” series, Vol.3 — Kindle and paperback
Find it on Amazon →
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
TORIDOLL
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating profit | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| 丸亀製麺 | ¥137.2 billion | 49.2% | ¥128.1 billion | ¥22.0 billion | 69.9% | 16.0% | ¥20.9 billion |
| Overseas business | ¥101.9 billion | 36.6% | ¥104.7 billion | ¥5.3 billion | 16.8% | 5.2% | ¥2.5 billion |
| OthersInJapanReportableSegmentsMember | ¥39.6 billion | 14.2% | ¥35.4 billion | ¥4.2 billion | 13.2% | 10.5% | ¥4.4 billion |
| Total of the businesses | ¥278.7 billion | 100.0% | ¥31.4 billion | 100.0% | |||
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Selling general and administrative expenses IFRS | ¥189.2 billion | Consolidated |
| Employee benefit expenses sgaifrs | ¥90.1 billion | Consolidated | |
| Other | ¥40.9 billion | Consolidated | |
| Depreciation and amortization | ¥30.5 billion | Consolidated | |
| Utilities expenses | ¥13.2 billion | Consolidated | |
| Supplies expenses | ¥8.4 billion | Consolidated | |
| Rents | ¥6.2 billion | Consolidated | |
| Advertising expenses | ¥5.7 billion | Parent only | |
| Business consignment expenses | ¥3.5 billion | Parent only | |
| Provision for bonuses | ¥0.2 billion | Parent only | |
| Other salaries | ¥0.2 billion | Parent only | |
| Depreciation | ¥0.2 billion | Parent only | |
| Profit by stage | Gross profit (loss) | ¥46.3 billion | Parent only |
| Operating income | ¥10.6 billion | Consolidated | |
| Ordinary income | ¥9.8 billion | Parent only | |
| Net income | ¥2.3 billion | Consolidated |
TORIDOLL
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Selling general and administrative expenses IFRS ¥189.2 billion
- Employee benefit expenses sgaifrs ¥90.1 billion
- Other ¥40.9 billion
- Depreciation and amortization ¥30.5 billion
- Utilities expenses ¥13.2 billion
- Supplies expenses ¥8.4 billion
Performance, financial position and capital allocation
Long-term changes in performance
TORIDOLL
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
Recent performance trends
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥153.4B | ¥188.3B | ¥232.0B | ¥268.2B | ¥278.7B |
| Year on year (%) | Could not be retrieved | +22.8%◆ | +23.2%◆ | +15.6% | +3.9% |
| Profit (loss) before tax (IFRS) | ¥13.9B | ¥7.7B | ¥10.6B | ¥5.3B | ¥8.1B |
| Change from prior year | Could not be retrieved | -44.6% | +36.6% | -49.5% | +51.7% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | 9.1% | 4.1% | 4.5% | 2.0% | 2.9% |
| Change (percentage points) | Could not be retrieved | -5.0 points◆ | +0.4 points | -2.6 points◆ | +0.9 points |
Fiscal periods marked for changes
- 2023Revenue (IFRS) year on year +22.8%, Profit (loss) before tax (IFRS) as a share of revenue -5.0 points
- 2024Revenue (IFRS) year on year +23.2%
- 2025Profit (loss) before tax (IFRS) as a share of revenue -2.6 points
TORIDOLL
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥153.4 billion | ¥188.3 billion | ¥232.0 billion | ¥268.2 billion | ¥278.7 billion |
| Profit (loss) before tax (IFRS) | ¥13.9 billion | ¥7.7 billion | ¥10.6 billion | ¥5.3 billion | ¥8.1 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥9.0 billion | ¥3.8 billion | ¥5.5 billion | ¥1.9 billion | ¥2.3 billion |
| Comprehensive income attributable to owners of parent (IFRS) | ¥13.6 billion | ¥8.5 billion | ¥13.8 billion | ¥2.5 billion | ¥7.2 billion |
| Equity attributable to owners of parent (IFRS) | ¥62.0 billion | ¥69.6 billion | ¥80.6 billion | ¥87.2 billion | ¥92.4 billion |
| Total assets (IFRS) | ¥240.8 billion | ¥266.2 billion | ¥321.4 billion | ¥323.2 billion | ¥309.1 billion |
| Equity attributable to owners of parent per share (IFRS) | 714.46 yen | 798.9 yen | 923.23 yen | 995.86 yen | 1,051.11 yen |
| Basic earnings (loss) per share (IFRS) | 99.25 yen | 39.58 yen | 58.21 yen | 16.95 yen | 21.65 yen |
| Diluted earnings (loss) per share (IFRS) | 98.46 yen | 39.28 yen | 57.63 yen | 16.81 yen | 21.5 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 25.8% | 26.1% | 25.1% | 27.0% | 29.9% |
| Return on equity attributable to owners of parent (IFRS) | 17.7% | 5.8% | 7.3% | 2.2% | 2.6% |
| Net cash provided by (used in) operating activities (IFRS) | ¥35.1 billion | ¥32.6 billion | ¥42.8 billion | ¥37.7 billion | ¥49.2 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥-5.7 billion | ¥-11.9 billion | ¥-26.8 billion | ¥-12.8 billion | ¥-15.7 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥-2.9 billion | ¥-8.8 billion | ¥-16.5 billion | ¥-13.2 billion | ¥-48.1 billion |
| Cash and cash equivalents (IFRS) | ¥53.5 billion | ¥67.5 billion | ¥70.6 billion | ¥82.3 billion | ¥69.9 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥77.0 billion | ¥81.6 billion | ¥86.4 billion | ¥96.5 billion | ¥108.5 billion |
| Ordinary income (loss) | ¥7.5 billion | ¥3.4 billion | ¥8.7 billion | ¥2.9 billion | ¥9.8 billion |
| Net income (loss) | ¥3.7 billion | ¥1.2 billion | ¥0.5 billion | ¥-5.7 billion | ¥-11.7 billion |
| Capital stock | ¥4.5 billion | ¥4.7 billion | ¥4.9 billion | ¥5.2 billion | ¥5.5 billion |
| Total number of issued shares (common stock) | 87,663,352 shares | 87,920,752 shares | 88,140,552 shares | 88,434,952 shares | 88,731,752 shares |
| Net assets | ¥43.7 billion | ¥44.8 billion | ¥45.1 billion | ¥39.1 billion | ¥27.2 billion |
| Total assets | ¥128.7 billion | ¥140.1 billion | ¥148.0 billion | ¥155.2 billion | ¥133.9 billion |
| Net assets per share | 497.78 yen | 507.12 yen | 508.47 yen | 439.92 yen | 304.38 yen |
| Dividend per share | 7.5 yen | 7.5 yen | 9 yen | 10 yen | 11 yen |
| Basic earnings (loss) per share | 43.22 yen | 13.88 yen | 6.17 yen | -65.55 yen | -132.91 yen |
| Diluted earnings per share | 42.88 yen | 13.77 yen | 6.11 yen | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 33.6% | 31.5% | 30.0% | 24.8% | 20.0% |
| Return on equity | 9.1% | 2.8% | 1.2% | Could not be retrieved | Could not be retrieved |
| Payout ratio | 17.4% | 54.0% | 145.9% | Could not be retrieved | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥11 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2025 | ¥10 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2024 | ¥9 | Could not be retrieved | 145.9% | |
| FY ending 3/2023 | ¥7.5 | Could not be retrieved | 54.0% | |
| FY ending 3/2022 | ¥7.5 | Could not be retrieved | 17.4% |
TORIDOLL
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
TORIDOLL
Unit %Source Annual securities reports
- Financial institutions10.52%
- Securities firms0.39%
- Other corporations12.99%
- Foreign holders (institutions)3.85%
- Foreign holders (individuals)0.09%
- Individuals and others72.16%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 粟田 貴也 | 31.38% | 27,584,335 |
| 2 | 有限会社ティーアンドティー | 12.1% | 10,635,046 |
| 3 | 日本マスタートラスト信託銀行株式会社(信託口) | 5.53% | 4,865,200 |
| 4 | 特定有価証券信託受託者 株式会社SMBC信託銀行 | 4.25% | 3,738,000 |
| 5 | アリアケジャパン株式会社 | 0.68% | 600,000 |
| 6 | 株式会社日本カストディ銀行(信託口) | 0.43% | 380,300 |
| 7 | BNP PARIBAS LUXEMBOURG/2S/JASDEC/JANUS HENDERSON HORIZON FUND(常任代理人 香港上海銀行東京支店) | 0.39% | 343,300 |
| 8 | STATE STREET BANK AND TRUST COMPANY 505223(常任代理人 株式会社みずほ銀行決済営業部) | 0.35% | 303,663 |
| 9 | BNY GCM CLIENT ACCOUNT JPRD AC ISG(FE-AC)(常任代理人 株式会社三菱UFJ銀行決済事業部) | 0.31% | 274,967 |
| 10 | 株式会社日本カストディ銀行(信託口4) | 0.25% | 223,100 |
Research and development expenses and capital expenditure
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| 丸亀製麺 | ¥16.2 billion |
| Overseas business | ¥14.4 billion |
| OthersInJapanReportableSegmentsMember | ¥6.8 billion |
Revenue scale in the same industry
TORIDOLL
Source Annual securities reports of each company
Retail Trade: 343 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 AEONFY Feb 2026 ¥10.7T
- 2 Seven & iFY Feb 2026 ¥10.4T
- 3 FAST RETAILINGFY Aug 2025 ¥3.4T
- … 59 companies
- 63 CAWACHIFY Mar 2026 ¥284.5B
- 64 KojimaFY Aug 2025 ¥282.8B
- 65 TORIDOLLThis companyFY Mar 2026 ¥278.7B
- 66 RETAIL PARTNERSFY Feb 2026 ¥278.2B
- 67 丸井FY Mar 2026 ¥276.9B
- … 276 companies
Workforce information
Women 5.1 yrs Average length of service by gender
Women 7,052 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 11,773 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
21.7 hours |
| Annual paid leave taken |
65% |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 22.2% |
| Share of board members who are women | 21.4% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 118,753 t-CO2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任あずさ監査法人 |
| Audit fees (this year, total) | ¥0.1 billion |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥0.1 billion |
| Non-audit fees (this year, network firms) | ¥17.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (26 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥49.2 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 21.65 yen | Consolidated |
| Revenue (IFRS) | ¥278.7 billion | Consolidated |
| Diluted earnings (loss) per share (IFRS) | 21.5 yen | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥2.3 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥7.2 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-15.7 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥69.9 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥8.1 billion | Consolidated |
| Total assets (IFRS) | ¥309.1 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥92.4 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 2.6% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 29.9% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-48.1 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 1,051.11 yen | Consolidated |
| Dividend per share | 11 yen | Parent only |
| Net sales | ¥108.5 billion | Parent only |
| Net income (loss) | ¥-11.7 billion | Parent only |
| Total number of issued shares (common stock) | 88,731,752 shares | Parent only |
| Net assets | ¥27.2 billion | Parent only |
| Ordinary income (loss) | ¥9.8 billion | Parent only |
| Total assets | ¥133.9 billion | Parent only |
| Equity-to-asset ratio | 20.0% | Parent only |
| Capital stock | ¥5.5 billion | Parent only |
| Basic earnings (loss) per share | -132.91 yen | Parent only |
| Net assets per share | 304.38 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 7,775 people | Consolidated |
| Number of employees | 7,775 people | Consolidated |
| Wage gap between men and women (all employees) | 72.0% | Parent only |
| Average length of service (years) | 6.43 years | Parent only |
| Average annual salary | ¥8.33 million | Parent only |
| Average age (years) | 41.98 years old | Parent only |
| Number of employees | 351 people | Parent only |
| Number of employees | 351 people | Parent only |
| Number of employees | 351 people | Parent only |
| Wage gap between men and women (regular employees) | 79.1% | Parent only |
| Wage gap between men and women (non-regular employees) | 181.6% | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 15,844 people | Consolidated |
| Average number of temporary employees | 15,844 people | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 75.0% | Parent only |
| Average number of temporary employees | 16 people | Parent only |
| Average number of temporary employees | 16 people | Parent only |
| Average number of temporary employees | 16 people | Parent only |
| Total return on the share price index | 179.0% | Parent only |
| Ratio of female employees in managerial positions | 22.2% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 48,947,911 shares | Consolidated |
| Total number of shares held treasury shares etc | 814,100 shares | Consolidated |
| Number of shares | 88,731,752 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.9% | Consolidated |
| Shareholding ratio | 55.7% | Consolidated |
| Number of shares held in own name treasury shares etc | 814,100 shares | Consolidated |
| Number of voting rights | 878,264 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Number of issues | 8 issues | Consolidated |
| Total shareholder return | 265.2% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥38.2 billion | Consolidated |
Audit (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥77.00 million | 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 - total | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥52.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥5.00 million | Consolidated |
| Fees for non-audit services - total | ¥17.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥12.00 million | Consolidated |
Accounts unique to this company (18 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.8 billion | Consolidated |
| Revenue | ¥13.9 billion | Consolidated |
| Revenue | ¥-0.4 billion | Consolidated |
| Revenue | ¥57.00 million | Consolidated |
| Revenue | ¥-0.2 billion | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥-0.6 billion | Consolidated |
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥6.00 million | Consolidated |
| Revenue | ¥42.00 million | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥-0.3 billion | Consolidated |
| Change in average annual salary from the previous year | 2.5% | Parent only |
| Revenue | ¥4.00 million | Parent only |
| Revenue | ¥42.00 million | Parent only |
| Revenue | ¥77.00 million | Parent only |
| Revenue | ¥6.0 billion | Parent only |
Balance sheet (145 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥-38.00 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥-71.00 million | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other current liabilities clifrs | ¥10.3 billion | Consolidated |
| Other current assets caifrs | ¥4.8 billion | Consolidated |
| Other components of equity IFRS | ¥25.2 billion | Consolidated |
| Other financial assets | ¥12.6 billion | Consolidated |
| Other non current liabilities nclifrs | ¥0.2 billion | Consolidated |
| Other non current assets ncaifrs | ¥2.1 billion | Consolidated |
| Goodwill | ¥47.3 billion | Consolidated |
| Goodwill | ¥-9.5 billion | Consolidated |
| Goodwill and intangible assets accumulated amortization and impairment losses IFRS | ¥-14.6 billion | Consolidated |
| Goodwill and intangible assets acquisition cost IFRS | ¥71.8 billion | Consolidated |
| Goodwill and intangible assets IFRS | ¥57.3 billion | Consolidated |
| Goodwill and intangible assets IFRS | ¥57.3 billion | Consolidated |
| Goodwill IFRS | ¥37.9 billion | Consolidated |
| Software | ¥-1.5 billion | Consolidated |
| Software | ¥1.6 billion | Consolidated |
| Software IFRS | ¥41.00 million | Consolidated |
| Lease obligations | ¥22.0 billion | Consolidated |
| Lease obligations | ¥77.1 billion | Consolidated |
| Right of use assets IFRS | ¥93.6 billion | Consolidated |
| Borrowings | ¥4.6 billion | Consolidated |
| Borrowings | ¥29.4 billion | Consolidated |
| Retained earnings IFRS | ¥40.5 billion | Consolidated |
| Raw materials | ¥1.2 billion | Consolidated |
| Merchandise | ¥0.1 billion | Consolidated |
| Trademarks accumulated amortization and impairment losses IFRS | ¥-3.2 billion | Consolidated |
| Trademarks acquisition cost IFRS | ¥22.2 billion | Consolidated |
| Trademarks IFRS | ¥19.0 billion | Consolidated |
| Trade and other payables clifrs | ¥18.6 billion | Consolidated |
| Trade and other receivables caifrs | ¥10.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥29.0 billion | Consolidated |
| Tools, furniture and fixtures | ¥-19.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥9.9 billion | Consolidated |
| Buildings and structures | ¥100.3 billion | Consolidated |
| Buildings and structures | ¥-60.1 billion | Consolidated |
| Buildings and structures IFRS | ¥40.2 billion | Consolidated |
| Construction in progress | ¥1.0 billion | Consolidated |
| Construction in progress IFRS | ¥1.0 billion | Consolidated |
| Provisions clifrs | ¥2.1 billion | Consolidated |
| Provisions nclifrs | ¥7.3 billion | Consolidated |
| Investments accounted for using equity method IFRS | ¥2.5 billion | Consolidated |
| Property, plant and equipment | ¥130.4 billion | Consolidated |
| Property, plant and equipment | ¥-79.3 billion | Consolidated |
| Property plant and equipment IFRS | ¥51.2 billion | Consolidated |
| Property plant and equipment IFRS | ¥51.2 billion | Consolidated |
| Income taxes payable | ¥2.8 billion | Consolidated |
| Inventories | ¥1.3 billion | Consolidated |
| Inventories | ¥1.3 billion | Consolidated |
| Total current liabilities IFRS | ¥76.1 billion | Consolidated |
| Current assets IFRS | ¥86.5 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥69.9 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥69.9 billion | Consolidated |
| Bonds payable | ¥24.9 billion | Consolidated |
| Net assets | ¥92.4 billion | Consolidated |
| Net assets | ¥92.4 billion | Consolidated |
| Total assets | ¥309.1 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥1.6 billion | Consolidated |
| Deferred tax assets IFRS | ¥3.4 billion | Consolidated |
| Treasury shares IFRS | ¥-1.0 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥92.4 billion | Consolidated |
| Liabilities and equity IFRS | ¥309.1 billion | Consolidated |
| Liabilities IFRS | ¥216.7 billion | Consolidated |
| Capital surplus IFRS | ¥8.4 billion | Consolidated |
| Share capital IFRS | ¥5.4 billion | Consolidated |
| Non controlling interests IFRS | ¥-55.00 million | Consolidated |
| Non current labilities IFRS | ¥140.6 billion | Consolidated |
| Non current assets IFRS | ¥222.6 billion | Consolidated |
| Current portion of long term borrowings clifrs | ¥15.0 billion | Consolidated |
| Other | ¥0.3 billion | Parent only |
| Other | ¥0.8 billion | Parent only |
| Other | ¥40.00 million | Parent only |
| Other | ¥0.5 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥0.1 billion | Parent only |
| Other capital surplus | ¥4.4 billion | Parent only |
| Software | ¥3.00 million | Parent only |
| Software in progress | ¥27.00 million | Parent only |
| Lease obligations | ¥1.1 billion | Parent only |
| Lease obligations | ¥0.3 billion | Parent only |
| Lease assets, net | ¥0.8 billion | Parent only |
| General reserve | ¥13.4 billion | Parent only |
| Retained earnings | ¥16.5 billion | Parent only |
| Legal retained earnings | ¥0.3 billion | Parent only |
| Prepaid expenses | ¥1.2 billion | Parent only |
| Raw materials and supplies | ¥13.00 million | Parent only |
| Right of trademark | ¥1.00 million | Parent only |
| Trade accounts receivable | ¥4.9 billion | Parent only |
| Non-current liabilities | ¥75.0 billion | Parent only |
| Non-current assets | ¥107.0 billion | Parent only |
| Land | ¥72.00 million | Parent only |
| Tools, furniture and fixtures | ¥6.3 billion | Parent only |
| Provision for loss on store closing | ¥6.00 million | Parent only |
| Buildings, net | ¥27.8 billion | Parent only |
| Construction in progress | ¥0.4 billion | Parent only |
| Construction assistance deposits received | ¥2.4 billion | Parent only |
| Investments and other assets | ¥69.5 billion | Parent only |
| Investment securities | ¥0.2 billion | Parent only |
| Lease and guarantee deposits | ¥6.7 billion | Parent only |
| Subscription rights to shares | ¥0.5 billion | Parent only |
| Property, plant and equipment | ¥37.5 billion | Parent only |
| Accounts receivable - other | ¥6.3 billion | Parent only |
| Income taxes payable | ¥0.4 billion | Parent only |
| Accrued expenses | ¥0.4 billion | Parent only |
| Accounts payable - other | ¥4.7 billion | Parent only |
| Shareholders' equity | ¥26.7 billion | Parent only |
| Structures, net | ¥2.1 billion | Parent only |
| Current liabilities | ¥31.7 billion | Parent only |
| Current assets | ¥26.9 billion | Parent only |
| Intangible assets | ¥32.00 million | Parent only |
| Cash and deposits | ¥13.3 billion | Parent only |
| Short-term loans payable | ¥3.5 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥0.6 billion | Parent only |
| Bonds payable | ¥3.8 billion | Parent only |
| Net assets | ¥27.2 billion | Parent only |
| Net assets | ¥27.2 billion | Parent only |
| Total assets | ¥133.9 billion | Parent only |
| Deferred tax assets | ¥3.0 billion | Parent only |
| Retained earnings brought forward | ¥2.8 billion | Parent only |
| Treasury stock | ¥-0.9 billion | Parent only |
| Accounts payable facilities | ¥2.5 billion | Parent only |
| Liabilities | ¥106.7 billion | Parent only |
| Liabilities and net assets | ¥133.9 billion | Parent only |
| Accounts payable - trade | ¥4.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.0 billion | Parent only |
| Allowance for doubtful accounts | ¥-71.00 million | Parent only |
| Capital surplus | ¥5.6 billion | Parent only |
| Legal capital surplus | ¥1.2 billion | Parent only |
| Capital stock | ¥5.5 billion | Parent only |
| Asset retirement obligations | ¥5.1 billion | Parent only |
| Asset retirement obligations | ¥35.00 million | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Vehicles, net | ¥53.00 million | Parent only |
| Convertible-bond-type bonds with share acquisition rights | ¥22.0 billion | Parent only |
| Long-term loans payable | ¥42.7 billion | Parent only |
| Long-term prepaid expenses | ¥0.2 billion | Parent only |
| Long-term loans receivable | ¥9.4 billion | Parent only |
| Shares of subsidiaries and associates | ¥47.9 billion | Parent only |
| Telephone subscription right | ¥1.00 million | Parent only |
| Deposits received | ¥96.00 million | Parent only |
| Current portion of bonds payable | ¥0.8 billion | Parent only |
| Current portion of long-term loans payable | ¥14.5 billion | Parent only |
Statement of income (115 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.6 billion | Consolidated |
| Other | ¥0.8 billion | Consolidated |
| Other | ¥-44.00 million | Consolidated |
| Other | ¥40.9 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Financial assets measured at fair value through other comprehensive income net of tax items that may be reclassified to profit or loss ociifrs | ¥12.00 million | Consolidated |
| Other comprehensive income IFRS | ¥4.9 billion | Consolidated |
| Other comprehensive income IFRS | ¥4.9 billion | Consolidated |
| Other income and expenses net IFRS | ¥0.5 billion | Consolidated |
| Other income IFRS | ¥2.9 billion | Consolidated |
| Other operating income IFRS | ¥2.9 billion | Consolidated |
| Other operating expenses IFRS | ¥2.4 billion | Consolidated |
| Other expenses IFRS | ¥2.4 billion | Consolidated |
| Segment profit loss IFRS | ¥21.5 billion | Consolidated |
| Lease obligations | ¥2.2 billion | Consolidated |
| Financial liabilities measured at amortized cost | ¥0.8 billion | Consolidated |
| Financial assets measured at amortized cost | ¥0.8 billion | Consolidated |
| Insurance claim income IFRS | ¥1.8 billion | Consolidated |
| Dividend income IFRS | ¥56.00 million | Consolidated |
| Operating income | ¥10.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥49.2 billion | Consolidated |
| Loss on sale of fixed assets IFRS | ¥0.3 billion | Consolidated |
| Loss on retirement of fixed assets IFRS | ¥81.00 million | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥4.9 billion | Consolidated |
| Rents | ¥6.2 billion | Consolidated |
| Basic earnings loss per share IFRS | 21.65 yen | Consolidated |
| Cost of sales IFRS | ¥68.1 billion | Consolidated |
| Gross profit IFRS | ¥210.6 billion | Consolidated |
| Net sales | ¥278.7 billion | Consolidated |
| Net sales | ¥278.7 billion | Consolidated |
| Revenue from external customers IFRS | ¥278.7 billion | Consolidated |
| Loss on sale of investments in subsidiaries IFRS | ¥0.9 billion | Consolidated |
| Diluted earnings loss per share IFRS | 21.5 yen | Consolidated |
| Profit loss IFRS | ¥2.7 billion | Consolidated |
| Profit loss IFRS | ¥2.7 billion | Consolidated |
| Profit loss IFRS | ¥2.7 billion | Consolidated |
| Profit loss IFRS | ¥2.7 billion | Consolidated |
| Comprehensive income (IFRS) | ¥7.6 billion | Consolidated |
| Comprehensive income (IFRS) | ¥7.6 billion | Consolidated |
| Net income | ¥2.3 billion | Consolidated |
| Employee benefit expenses sgaifrs | ¥90.1 billion | Consolidated |
| Total transactions with owners IFRS | ¥-11.8 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-15.7 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that may be reclassified to profit or loss ociifrs | ¥-19.00 million | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥-1.1 billion | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥-1.1 billion | Consolidated |
| Change in interests in subsidiaries | ¥-11.0 billion | Consolidated |
| Exercise of share acquisition rights ssifrs | ¥0.4 billion | Consolidated |
| Utilities expenses | ¥13.2 billion | Consolidated |
| Income tax expense IFRS | ¥5.3 billion | Consolidated |
| Supplies expenses | ¥8.4 billion | Consolidated |
| Depreciation and amortization | ¥30.8 billion | Consolidated |
| Depreciation and amortization | ¥30.5 billion | Consolidated |
| Impairment loss | ¥11.4 billion | Consolidated |
| Impairment loss | ¥11.4 billion | Consolidated |
| Foreign exchange gain IFRS | ¥0.9 billion | Consolidated |
| Net increase decrease in cash and cash equivalents before effect of exchange rate changes IFRS | ¥-14.6 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥2.2 billion | Consolidated |
| Total of items that will not be reclassified to profit or loss ociifrs | ¥12.00 million | Consolidated |
| Total of items that may be reclassified to profit or loss ociifrs | ¥4.9 billion | Consolidated |
| Profit loss before tax IFRS | ¥8.1 billion | Consolidated |
| Profit loss before tax IFRS | ¥8.1 billion | Consolidated |
| Profit loss before tax IFRS | ¥8.1 billion | Consolidated |
| Purchase and proceeds from sales of treasury stock | ¥34.00 million | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥7.2 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-48.1 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥189.2 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥189.2 billion | Consolidated |
| Dividendsofsurplus | ¥-0.9 billion | Consolidated |
| Finance income and expenses net IFRS | ¥-1.4 billion | Consolidated |
| Finance income and expenses net IFRS | ¥-1.4 billion | Consolidated |
| Finance income IFRS | ¥1.8 billion | Consolidated |
| Finance income IFRS | ¥1.8 billion | Consolidated |
| Finance costs IFRS | ¥3.2 billion | Consolidated |
| Finance costs IFRS | ¥3.2 billion | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥0.4 billion | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥0.4 billion | Consolidated |
| Other | ¥0.5 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥26.00 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Dividends from surplus | ¥-0.9 billion | Parent only |
| Interest income | ¥0.3 billion | Parent only |
| Dividend income | ¥3.9 billion | Parent only |
| Operating income | ¥5.5 billion | Parent only |
| Non-operating income | ¥5.6 billion | Parent only |
| Non-operating expenses | ¥1.3 billion | Parent only |
| Rents | ¥0.8 billion | Parent only |
| Cost of sales | ¥62.3 billion | Parent only |
| Gross profit (loss) | ¥46.3 billion | Parent only |
| Net sales | ¥108.5 billion | Parent only |
| Loss on valuation of shares of subsidiaries | ¥17.6 billion | Parent only |
| Advertising expenses | ¥5.7 billion | Parent only |
| Net income (loss) | ¥-11.7 billion | Parent only |
| Net income (loss) | ¥-11.7 billion | Parent only |
| Interest expenses | ¥1.1 billion | Parent only |
| Issuance of new shares | ¥0.6 billion | Parent only |
| Business consignment expenses | ¥3.5 billion | Parent only |
| Utilities expenses | ¥8.9 billion | Parent only |
| Income taxes - current | ¥0.6 billion | Parent only |
| Income taxes | ¥1.7 billion | Parent only |
| Income taxes - deferred | ¥1.1 billion | Parent only |
| Depreciation | ¥0.2 billion | Parent only |
| Impairment loss | ¥0.6 billion | Parent only |
| Foreign exchange gains | ¥0.9 billion | Parent only |
| Extraordinary income | ¥0.1 billion | Parent only |
| Extraordinary loss | ¥19.9 billion | Parent only |
| Income (loss) before income taxes | ¥-10.0 billion | Parent only |
| Ordinary income | ¥9.8 billion | Parent only |
| Disposal of treasury stock | ¥68.00 million | Parent only |
| Selling, general and administrative expenses | ¥40.8 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Loss on sale of shares of subsidiaries and associates | ¥1.1 billion | Parent only |
| Provision of allowance for doubtful accounts for subsidiaries and affiliates | ¥0.3 billion | Parent only |
| Other salaries | ¥0.2 billion | Parent only |
Statement of cash flows (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-1.7 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥1.5 billion | Consolidated |
| Repayments of lease obligations | ¥-22.3 billion | Consolidated |
| Interest paid ope cfifrs | ¥-2.8 billion | Consolidated |
| Interest and dividends received ope cfifrs | ¥0.9 billion | Consolidated |
| Interest and dividend income | ¥-0.8 billion | Consolidated |
| Increase (decrease) in trade and other payables | ¥0.8 billion | Consolidated |
| Decrease (increase) in trade and other receivables | ¥-0.9 billion | Consolidated |
| Subtotal | ¥54.7 billion | Consolidated |
| Share of loss profit of investments accounted for using equity method ope cfifrs | ¥1.1 billion | Consolidated |
| Interest expenses | ¥3.0 billion | Consolidated |
| Proceeds from collection of leasehold deposits and guarantee deposits inv cfifrs | ¥0.4 billion | Consolidated |
| Payments for leasehold deposits and guarantee deposits inv cfifrs | ¥-0.8 billion | Consolidated |
| Purchase of property plant and equipment inv cfifrs | ¥-13.8 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.1 billion | Consolidated |
| Income taxes refund (paid) | ¥-3.5 billion | Consolidated |
| Depreciation and amortization | ¥30.8 billion | Consolidated |
| Impairment losses reversal of impairment losses ope cfifrs | ¥11.4 billion | Consolidated |
| Purchase of intangible assets inv cfifrs | ¥-31.00 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-7.5 billion | Consolidated |
| Redemption of bonds fin cfifrs | ¥-0.8 billion | Consolidated |
| Proceeds from issuance of bonds fin cfifrs | ¥3.0 billion | Consolidated |
| Dividends | ¥-0.9 billion | Consolidated |
| Proceeds from long term borrowings fin cfifrs | ¥13.0 billion | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-21.7 billion | Consolidated |
| Payments for acquisition of interests in subsidiaries from non-controlling interests | ¥-10.8 billion | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-11.9 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-41.00 million | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥49.2 billion | Consolidated | Disclosed |
| Dividend per share | 11 | Parent only | Disclosed |
| Number of employees | 7,775 | Consolidated | Disclosed |
| Net assets | ¥92.4 billion | Consolidated | Disclosed |
| Net sales | ¥278.7 billion | Consolidated | Disclosed |
| Operating income | ¥10.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥9.8 billion | Parent only | Disclosed |
| Net income | ¥2.3 billion | Consolidated | Disclosed |
| Total assets | ¥309.1 billion | Consolidated | Disclosed |
| Operating margin | 3.8% | Consolidated | Calculated |
| Net margin | 0.8% | Consolidated | Calculated |
| Sales per employee | 35847588 yen | Consolidated | Calculated |
| Total asset turnover | 0.9 times | Consolidated | Calculated |
| Net assets to total assets | 29.9% | Consolidated | Calculated |