FOOD & LIFE COMPANIES
FOOD & LIFE COMPANIES LTD.
Company highlights
The same restaurant business, moving prices in the opposite way to Saizeriya.
Vol.2, Chapter 1 (as of 2026-08-18)
Key figures
Period Oct 2024 to Sep 2025ConsolidatedIFRS
Business revenue model
Featured in
Vol.2, Chapter 1 (as of 2026-08-18)
“Kaisha no Shikumi: Raising Prices”, Chapter 1: Saizeriya and Sushiro: The Same Restaurant Business, Opposite Ways of Moving Prices
Book’s reference date 2026-08-18 / data last checked 2026-10-20
Key points in this volumePricing power comes from structure, not the product.
FOOD & LIFE COMPANIES (Sushiro) separates price bands by the colour of the plate. It keeps the room to move prices themselves inside the restaurant.
Where Saizeriya holds prices still and adjusts elsewhere, this company moves the mix of price bands. The same restaurant business, facing prices from opposite directions.
The Move That Changed Sushiro
It withdrew the ¥100 plate (before tax) after 38 years and rebuilt the price tiers themselves.
In the year ended September 2022, Sushiro's operating profit was ¥10.1 billion ($63.1 million), an operating margin of 3.6%. In October 2022, just after the revision, the existing-store customer count fell to 80.2%. On October 1, 2022, the company ended the ¥100 plate (before tax) and moved to three price tiers: suburban, semi-urban, and urban. In May 2023, it expanded the cheapest yellow plate to more than 80 items, added a black plate ¥100 cheaper than the ¥360 one, and introduced a white plate with no fixed price. Operating profit for the year ended September 2025 was ¥36.1 billion, up 54.4%, an operating margin of 8.40% (calculated). Sushiro overseas earned segment profit of ¥16.3 billion in the same year.
Coverage in the book
- A ¥300 Doria and a ¥100 Plate That Disappeared
- The Day the ¥100 Plate Disappeared
- What Does Sushiro Earn From Now?
- After Ending the ¥100 Plate, It Rebuilt the Price Tiers
- Food & Life Companies' Nine Fiscal Years and Its Dividend Policy
Related books, articles and videos
“Kaisha no Shikumi: Raising Prices”
Chapter 1: FOOD & LIFE COMPANIES
“Saizeriya and Sushiro: The Same Restaurant Business, Opposite Ways of Moving Prices”
“Ano Kaisha no Shikumi” series, Vol.2 — Kindle and paperback
Find it on Amazon →
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
FOOD & LIFE COMPANIES
Revenue and profit by business segment
Period Oct 2024 to Sep 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Japan Sushiro Business | ¥265.9 billion | 62.0% | ¥238.2 billion | ¥18.0 billion | 52.3% | 6.8% | ¥14.2 billion |
| International Sushiro Business | ¥131.4 billion | 30.6% | ¥92.1 billion | ¥16.3 billion | 47.4% | 12.4% | ¥7.2 billion |
| Kyotaru Business | ¥23.4 billion | 5.5% | ¥23.9 billion | ¥60.00 million | 0.2% | 0.3% | ¥-0.3 billion |
| Japan Sugidama Business | ¥8.2 billion | 1.9% | ¥6.8 billion | ¥64.00 million | 0.2% | 0.8% | ¥0.1 billion |
| Total of the businesses | ¥428.9 billion | 100.0% | ¥34.5 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 | ¥208.6 billion | Consolidated |
| Employee benefit expenses sgaifrs | ¥114.6 billion | Consolidated | |
| Other | ¥48.2 billion | Consolidated | |
| Depreciation and amortization | ¥35.7 billion | Consolidated | |
| Utilities expenses | ¥10.1 billion | Consolidated | |
| Advertising expenses | ¥4.4 billion | Parent only | |
| Salaries and allowances | ¥1.8 billion | Parent only | |
| Fee expenses | ¥1.7 billion | Parent only | |
| Supplies expenses | ¥1.2 billion | Parent only | |
| Depreciation | ¥1.0 billion | Parent only | |
| Provision for bonuses | ¥0.9 billion | Parent only | |
| Share-based payment expenses | ¥0.5 billion | Parent only | |
| Business consignment expenses | ¥0.1 billion | Parent only | |
| Provision for directors' bonuses | ¥66.00 million | Parent only | |
| Membership fee | ¥33.00 million | Parent only | |
| Profit by stage | Operating income | ¥36.1 billion | Consolidated |
| Net income | ¥22.9 billion | Consolidated | |
| Ordinary income | ¥6.0 billion | Parent only |
FOOD & LIFE COMPANIES
Selling, general and administrative expenses
Period Oct 2024 to Sep 2025Source Annual securities reports
- Selling general and administrative expenses IFRS ¥208.6 billion
- Employee benefit expenses sgaifrs ¥114.6 billion
- Other ¥48.2 billion
- Depreciation and amortization ¥35.7 billion
- Utilities expenses ¥10.1 billion
- Advertising expenses ¥4.4 billion
Performance, financial position and capital allocation
Long-term changes in performance
FOOD & LIFE COMPANIES
Long-term revenue, profit and asset trends
Period 2016 to 2025Source Annual securities reportsDisclosed
Recent performance trends
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥240.8B | ¥281.3B | ¥301.7B | ¥361.1B | ¥429.6B |
| Year on year (%) | Could not be retrieved | +16.8% | +7.3% | +19.7% | +19.0% |
| Profit (loss) before tax (IFRS) | ¥21.6B | ¥7.6B | ¥9.9B | ¥21.7B | ¥33.8B |
| Change from prior year | Could not be retrieved | -65.0% | +30.4% | +119.5% | +56.0% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | 9.0% | 2.7% | 3.3% | 6.0% | 7.9% |
| Change (percentage points) | Could not be retrieved | -6.3 points◆ | +0.6 points | +2.7 points◆ | +1.9 points |
Fiscal periods marked for changes
- 2022Profit (loss) before tax (IFRS) as a share of revenue -6.3 points
- 2024Profit (loss) before tax (IFRS) as a share of revenue +2.7 points
FOOD & LIFE COMPANIES
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) | ¥240.8 billion | ¥281.3 billion | ¥301.7 billion | ¥361.1 billion | ¥429.6 billion |
| Profit (loss) before tax (IFRS) | ¥21.6 billion | ¥7.6 billion | ¥9.9 billion | ¥21.7 billion | ¥33.8 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥13.2 billion | ¥3.6 billion | ¥8.0 billion | ¥14.6 billion | ¥22.9 billion |
| Comprehensive income attributable to owners of parent (IFRS) | ¥14.1 billion | ¥5.7 billion | ¥8.5 billion | ¥13.9 billion | ¥23.9 billion |
| Equity attributable to owners of parent (IFRS) | ¥63.6 billion | ¥65.1 billion | ¥72.3 billion | ¥76.6 billion | ¥97.9 billion |
| Total assets (IFRS) | ¥296.0 billion | ¥332.0 billion | ¥351.6 billion | ¥365.2 billion | ¥398.6 billion |
| Equity attributable to owners of parent per share (IFRS) | 542.88 yen | 554.51 yen | 612.24 yen | 661.48 yen | 845.61 yen |
| Basic earnings (loss) per share (IFRS) | 113.61 yen | 31.16 yen | 69.54 yen | 127.46 yen | 202.71 yen |
| Diluted earnings (loss) per share (IFRS) | 113.05 yen | 30.98 yen | 69.01 yen | 126.32 yen | 199.97 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 21.3% | 19.3% | 20.1% | 20.5% | 24.0% |
| Return on equity attributable to owners of parent (IFRS) | 23.2% | 5.7% | 11.9% | 20.1% | 26.9% |
| Net cash provided by (used in) operating activities (IFRS) | ¥31.7 billion | ¥29.5 billion | ¥42.4 billion | ¥56.3 billion | ¥64.4 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥-17.3 billion | ¥-19.6 billion | ¥-17.9 billion | ¥-24.1 billion | ¥-25.4 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥2.1 billion | ¥10.5 billion | ¥-23.9 billion | ¥-34.3 billion | ¥-29.2 billion |
| Cash and cash equivalents (IFRS) | ¥29.4 billion | ¥50.6 billion | ¥51.2 billion | ¥48.7 billion | ¥58.8 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥11.1 billion | ¥17.8 billion | ¥17.1 billion | ¥19.1 billion | ¥26.0 billion |
| Ordinary income (loss) | ¥6.1 billion | ¥5.3 billion | ¥2.4 billion | ¥2.3 billion | ¥6.0 billion |
| Net income (loss) | ¥6.0 billion | ¥8.9 billion | ¥3.4 billion | ¥2.4 billion | ¥4.2 billion |
| Capital stock | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion |
| Total number of issued shares (common stock) | 116,069,184 shares | 116,069,184 shares | 116,069,184 shares | 116,069,184 shares | 116,069,184 shares |
| Net assets | ¥19.5 billion | ¥24.4 billion | ¥25.7 billion | ¥18.3 billion | ¥20.0 billion |
| Total assets | ¥104.0 billion | ¥143.6 billion | ¥141.2 billion | ¥137.8 billion | ¥132.7 billion |
| Net assets per share | 163.62 yen | 202.21 yen | 209.41 yen | 146.53 yen | 157.82 yen |
| Dividend per share | 22.5 yen | 22.5 yen | 22.5 yen | 30 yen | 35 yen |
| Basic earnings (loss) per share | 51.92 yen | 77.31 yen | 29.37 yen | 20.9 yen | 37.25 yen |
| Diluted earnings per share | 51.67 yen | 76.85 yen | 29.15 yen | 20.71 yen | 36.75 yen |
| Equity-to-asset ratio | 18.3% | 16.3% | 17.2% | 12.0% | 13.5% |
| Return on equity | 35.8% | 42.2% | 14.3% | 11.8% | 24.5% |
| Payout ratio | 43.3% | 29.1% | 76.6% | 143.6% | 93.9% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 9/2025 | ¥35 | Could not be retrieved | 93.9% | |
| FY ending 9/2024 | ¥30 | Could not be retrieved | 143.6% | |
| FY ending 9/2023 | ¥22.5 | Could not be retrieved | 76.6% | |
| FY ending 9/2022 | ¥22.5 | Could not be retrieved | 29.1% | |
| FY ending 9/2021 | ¥22.5 | Could not be retrieved | 43.3% |
FOOD & LIFE COMPANIES
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
FOOD & LIFE COMPANIES
Unit %Source Annual securities reports
- Financial institutions25.33%
- Securities firms5.02%
- Other corporations4.47%
- Foreign holders (institutions)46.96%
- Foreign holders (individuals)0.05%
- Individuals and others18.17%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 日本マスタートラスト信託銀行株式会社(信託口) | 14.89% | 16,859,100 |
| 2 | 株式会社日本カストディ銀行(信託口) | 5.38% | 6,089,700 |
| 3 | STATE STREET BANK AND TRUST COMPANY 505001(常任代理人 株式会社みずほ銀行) | 3.56% | 4,026,938 |
| 4 | 全国農業協同組合連合会 | 3.31% | 3,744,400 |
| 5 | HSBC HONG KONG-TREASURY SERVICES A/C ASIAN EQUITIES DERIVATIVES(常任代理人 香港上海銀行東京支店) | 2.84% | 3,217,602 |
| 6 | JPモルガン証券株式会社 | 2.08% | 2,351,757 |
| 7 | JP JPMSE LUX RE UBS AG LONDON BRANCH EQ CO (常任代理人 株式会社三菱UFJ銀行) | 1.99% | 2,249,512 |
| 8 | STATE STREET BANK AND TRUST COMPANY 505325(常任代理人 株式会社みずほ銀行) | 1.63% | 1,840,878 |
| 9 | JP JPMSE LUX RE BARCLAYS CAPITAL SEC LTD EQ CO(常任代理人 株式会社三菱UFJ銀行) | 1.53% | 1,738,147 |
| 10 | BNYM SA/NV FOR BNYM FOR BNY GCM CLIENT ACCOUNTS M LSCB RD(常任代理人 株式会社三菱UFJ銀行) | 1.47% | 1,667,531 |
Research and development expenses and capital expenditure
Research and development expenses and capital expenditure by segment (FY ending 9/2025)
| Segment | Capital expenditure |
|---|---|
| Japan Sushiro Business | ¥14.7 billion |
| International Sushiro Business | ¥11.2 billion |
| Kyotaru Business | ¥0.3 billion |
| Japan Sugidama Business | ¥0.8 billion |
Revenue scale in the same industry
FOOD & LIFE COMPANIES
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
- … 39 companies
- 43 J.FRONT RETAILINGFY Feb 2026 ¥445.1B
- 44 JoshinFY Mar 2026 ¥436.6B
- 45 FOOD & LIFE COMPANIESThis companyFY Sep 2025 ¥429.6B
- 46 McDonald's Holdings Company(Japan)FY Dec 2025 ¥416.6B
- 47 BelcFY Feb 2026 ¥416.5B
- … 296 companies
Workforce information
Women 125 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 293 |
| Childcare leave taken, men |
85.7% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 15.5% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任あずさ監査法人 |
| Audit fees (this year, total) | ¥93.00 million |
| Non-audit fees (this year, total) | ¥2.00 million |
| Audit fees (this year, network firms) | ¥49.00 million |
| Non-audit fees (this year, network firms) | ¥38.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥64.4 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 202.71 yen | Consolidated |
| Revenue (IFRS) | ¥429.6 billion | Consolidated |
| Diluted earnings (loss) per share (IFRS) | 199.97 yen | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥22.9 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥23.9 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-25.4 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥58.8 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥33.8 billion | Consolidated |
| Total assets (IFRS) | ¥398.6 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥97.9 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 26.9% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 24.0% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-29.2 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 845.61 yen | Consolidated |
| Dividend per share | 35 yen | Parent only |
| Operating revenue | ¥26.0 billion | Parent only |
| Net income (loss) | ¥4.2 billion | Parent only |
| Diluted earnings per share | 36.75 yen | Parent only |
| Total number of issued shares (common stock) | 116,069,184 shares | Parent only |
| Net assets | ¥20.0 billion | Parent only |
| Ordinary income (loss) | ¥6.0 billion | Parent only |
| Total assets | ¥132.7 billion | Parent only |
| Return on equity | 24.5% | Parent only |
| Equity-to-asset ratio | 13.5% | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Payout ratio | 93.9% | Parent only |
| Basic earnings (loss) per share | 37.25 yen | Parent only |
| Net assets per share | 157.82 yen | Parent only |
Accounts unique to this company (21 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥36.1 billion | Consolidated |
| Revenue | ¥15.8 billion | Consolidated |
| Revenue | ¥-0.3 billion | Consolidated |
| Revenue | ¥-37.00 million | Consolidated |
| Revenue | ¥-0.9 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥-15.00 million | Consolidated |
| Revenue | ¥8.9 billion | Consolidated |
| Revenue | ¥6.7 billion | Consolidated |
| Revenue | ¥229.7 billion | Consolidated |
| Revenue | ¥-5.1 billion | Consolidated |
| Revenue | ¥-96.3 billion | Consolidated |
| Revenue | ¥1.6 billion | Consolidated |
| Revenue | ¥133.4 billion | Consolidated |
| Revenue | ¥53.6 billion | Consolidated |
| Revenue | ¥53.6 billion | Consolidated |
| Revenue | ¥44.00 million | Consolidated |
| Revenue | ¥7.00 million | Consolidated |
| Revenue | ¥6.2 billion | Parent only |
| Revenue | ¥1.5 billion | Parent only |
| Revenue | ¥2.7 billion | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 11,720 people | Consolidated |
| Number of employees | 11,720 people | Consolidated |
| Wage gap between men and women (all employees) | 68.4% | Parent only |
| Average length of service (years) | 3.7 years | Parent only |
| Average annual salary | ¥8.93 million | Parent only |
| Average age (years) | 41.3 years old | Parent only |
| Number of employees | 333 people | Parent only |
| Number of employees | 333 people | Parent only |
| Wage gap between men and women (regular employees) | 71.9% | Parent only |
| Wage gap between men and women (non-regular employees) | 95.6% | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 23,789 people | Consolidated |
| Average number of temporary employees | 23,789 people | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 85.7% | Parent only |
| Average number of temporary employees | 12 people | Parent only |
| Average number of temporary employees | 12 people | Parent only |
| Total return on the share price index | 217.8% | Parent only |
| Ratio of female employees in managerial positions | 15.5% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 43,785,565 shares | Consolidated |
| Total number of shares held treasury shares etc | 2,814,600 shares | Consolidated |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥0 | Consolidated |
| Number of shares | 116,069,184 shares | Consolidated |
| Shareholding ratio treasury shares etc | 2.4% | Consolidated |
| Shareholding ratio | 38.7% | Consolidated |
| Number of shares held in own name treasury shares etc | 2,814,600 shares | Consolidated |
| Number of voting rights | 1,131,756 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.6 billion | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Total shareholder return | 297.2% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥28.3 billion | Consolidated |
Audit (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥64.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥49.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥93.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥49.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥29.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥18.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥2.00 million | Consolidated |
| Fees for non-audit services - total | ¥38.00 million | Consolidated |
| Fees for non-audit services - total | ¥2.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥20.00 million | Consolidated |
Balance sheet (131 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.2 billion | Consolidated |
| Other | ¥0.6 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other current liabilities clifrs | ¥6.4 billion | Consolidated |
| Other current assets caifrs | ¥3.4 billion | Consolidated |
| Other components of equity IFRS | ¥5.4 billion | Consolidated |
| Other financial liabilities | ¥1.3 billion | Consolidated |
| Other financial liabilities | ¥0.1 billion | Consolidated |
| Other financial assets | ¥0.7 billion | Consolidated |
| Other financial assets | ¥0.8 billion | Consolidated |
| Other non current assets ncaifrs | ¥0.7 billion | Consolidated |
| Goodwill | ¥30.5 billion | Consolidated |
| Goodwill | ¥-0.2 billion | Consolidated |
| Goodwill IFRS | ¥30.4 billion | Consolidated |
| Goodwill IFRS | ¥30.4 billion | Consolidated |
| Software | ¥-4.8 billion | Consolidated |
| Software | ¥7.9 billion | Consolidated |
| Software IFRS | ¥3.0 billion | Consolidated |
| Lease obligations | ¥21.7 billion | Consolidated |
| Lease obligations | ¥116.4 billion | Consolidated |
| Retained earnings IFRS | ¥85.4 billion | Consolidated |
| Trade and other payables clifrs | ¥42.1 billion | Consolidated |
| Trade and other payables nclifrs | ¥22.00 million | Consolidated |
| Trade and other receivables caifrs | ¥15.3 billion | Consolidated |
| Land | ¥1.7 billion | Consolidated |
| Land | ¥-0.1 billion | Consolidated |
| Land IFRS | ¥1.6 billion | Consolidated |
| Tools, furniture and fixtures | ¥48.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥-30.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥17.8 billion | Consolidated |
| Buildings | ¥68.1 billion | Consolidated |
| Buildings | ¥-36.3 billion | Consolidated |
| Buildings IFRS | ¥31.8 billion | Consolidated |
| Construction in progress | ¥1.3 billion | Consolidated |
| Construction in progress IFRS | ¥1.3 billion | Consolidated |
| Provisions clifrs | ¥4.4 billion | Consolidated |
| Provisions nclifrs | ¥5.5 billion | Consolidated |
| Investments accounted for using equity method IFRS | ¥52.00 million | Consolidated |
| Property, plant and equipment | ¥383.3 billion | Consolidated |
| Property, plant and equipment | ¥-179.5 billion | Consolidated |
| Property plant and equipment IFRS | ¥203.8 billion | Consolidated |
| Property plant and equipment IFRS | ¥203.8 billion | Consolidated |
| Income taxes payable | ¥4.9 billion | Consolidated |
| Inventories | ¥10.2 billion | Consolidated |
| Inventories | ¥10.2 billion | Consolidated |
| Machinery, equipment | ¥27.7 billion | Consolidated |
| Machinery, equipment | ¥-11.3 billion | Consolidated |
| Machinery and equipment IFRS | ¥16.4 billion | Consolidated |
| Total current liabilities IFRS | ¥84.9 billion | Consolidated |
| Current assets IFRS | ¥88.4 billion | Consolidated |
| Intangible assets accumulated amortization and impairment losses IFRS | ¥-5.0 billion | Consolidated |
| Intangible assets acquisition cost IFRS | ¥62.0 billion | Consolidated |
| Intangible assets IFRS | ¥57.0 billion | Consolidated |
| Intangible assets IFRS | ¥57.0 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥58.8 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥58.8 billion | Consolidated |
| Bonds and borrowings clifrs | ¥4.0 billion | Consolidated |
| Bonds and borrowings nclifrs | ¥76.5 billion | Consolidated |
| Net assets | ¥100.9 billion | Consolidated |
| Net assets | ¥100.9 billion | Consolidated |
| Total assets | ¥398.6 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥14.3 billion | Consolidated |
| Deferred tax assets IFRS | ¥1.7 billion | Consolidated |
| Treasury shares IFRS | ¥-8.7 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥97.9 billion | Consolidated |
| Liabilities and equity IFRS | ¥398.6 billion | Consolidated |
| Liabilities IFRS | ¥297.7 billion | Consolidated |
| Supplies | ¥1.4 billion | Consolidated |
| Capital surplus IFRS | ¥15.8 billion | Consolidated |
| Share capital IFRS | ¥0.1 billion | Consolidated |
| Non controlling interests IFRS | ¥3.0 billion | Consolidated |
| Non current labilities IFRS | ¥212.8 billion | Consolidated |
| Non current assets IFRS | ¥310.2 billion | Consolidated |
| Other | ¥15.00 million | Parent only |
| Other | ¥85.00 million | Parent only |
| Other | ¥40.00 million | Parent only |
| Other | ¥1.5 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other capital surplus | ¥10.0 billion | Parent only |
| Other, net | ¥1.00 million | Parent only |
| Software | ¥2.8 billion | Parent only |
| Lease obligations | ¥2.00 million | Parent only |
| Lease obligations | ¥2.00 million | Parent only |
| General reserve | ¥94.00 million | Parent only |
| Retained earnings | ¥14.8 billion | Parent only |
| Advances received | ¥30.00 million | Parent only |
| Prepaid expenses | ¥0.3 billion | Parent only |
| Right of trademark | ¥18.8 billion | Parent only |
| Non-current liabilities | ¥82.4 billion | Parent only |
| Non-current assets | ¥69.3 billion | Parent only |
| Accounts receivable - trade | ¥0.1 billion | Parent only |
| Tools, furniture and fixtures | ¥0.2 billion | Parent only |
| Buildings, net | ¥0.2 billion | Parent only |
| Provision for directors' bonuses | ¥66.00 million | Parent only |
| Investments and other assets | ¥47.2 billion | Parent only |
| Investment securities | ¥0.3 billion | Parent only |
| Subscription rights to shares | ¥2.1 billion | Parent only |
| Property, plant and equipment | ¥0.4 billion | Parent only |
| Accounts receivable - other | ¥28.8 billion | Parent only |
| Income taxes refund receivable | ¥0.4 billion | Parent only |
| Income taxes payable | ¥26.00 million | Parent only |
| Accrued expenses | ¥0.1 billion | Parent only |
| Accounts payable - other | ¥4.3 billion | Parent only |
| Shareholders' equity | ¥17.9 billion | Parent only |
| Machinery and equipment, net | ¥48.00 million | Parent only |
| Current liabilities | ¥30.3 billion | Parent only |
| Current assets | ¥63.3 billion | Parent only |
| Intangible assets | ¥21.8 billion | Parent only |
| Cash and deposits | ¥23.7 billion | Parent only |
| Bonds payable | ¥29.6 billion | Parent only |
| Net assets | ¥20.0 billion | Parent only |
| Net assets | ¥20.0 billion | Parent only |
| Total assets | ¥132.7 billion | Parent only |
| Deferred tax liabilities | ¥5.8 billion | Parent only |
| Retained earnings brought forward | ¥14.7 billion | Parent only |
| Treasury stock | ¥-8.7 billion | Parent only |
| Liabilities | ¥112.7 billion | Parent only |
| Liabilities and net assets | ¥132.7 billion | Parent only |
| Accounts payable - trade | ¥18.8 billion | Parent only |
| Allowance for doubtful accounts | ¥-5.3 billion | Parent only |
| Capital surplus | ¥11.7 billion | Parent only |
| Legal capital surplus | ¥1.7 billion | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Asset retirement obligations | ¥24.00 million | Parent only |
| Provision for bonuses | ¥0.6 billion | Parent only |
| Long-term loans payable | ¥47.0 billion | Parent only |
| Shares of subsidiaries and associates | ¥37.3 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥2.4 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥14.9 billion | Parent only |
| Deposits received | ¥2.3 billion | Parent only |
| Current portion of long-term loans payable | ¥4.0 billion | Parent only |
Statement of income (104 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.8 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥48.2 billion | Consolidated |
| Other | ¥12.00 million | Consolidated |
| Other | ¥7.00 million | Consolidated |
| Other comprehensive income IFRS | ¥1.0 billion | Consolidated |
| Other comprehensive income IFRS | ¥1.0 billion | Consolidated |
| Other income IFRS | ¥1.2 billion | Consolidated |
| Other income IFRS | ¥1.2 billion | Consolidated |
| Other expenses IFRS | ¥1.5 billion | Consolidated |
| Other expenses IFRS | ¥1.5 billion | Consolidated |
| Lease obligations | ¥2.1 billion | Consolidated |
| Financial liabilities measured at amortized cost | ¥0.5 billion | Consolidated |
| Financial assets measured at amortized cost | ¥0.2 billion | Consolidated |
| Operating income | ¥36.1 billion | Consolidated |
| Operating income | ¥36.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥64.4 billion | Consolidated |
| Loss on retirement of fixed assets IFRS | ¥69.00 million | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥1.3 billion | Consolidated |
| Basic earnings loss per share IFRS | 202.71 yen | Consolidated |
| Cost of sales IFRS | ¥184.6 billion | Consolidated |
| Gross profit IFRS | ¥245.0 billion | Consolidated |
| Net sales | ¥429.6 billion | Consolidated |
| Net sales | ¥429.6 billion | Consolidated |
| Revenue from external customers IFRS | ¥429.6 billion | Consolidated |
| Diluted earnings loss per share IFRS | 199.97 yen | Consolidated |
| Profit loss IFRS | ¥24.6 billion | Consolidated |
| Profit loss IFRS | ¥24.6 billion | Consolidated |
| Profit loss IFRS | ¥24.6 billion | Consolidated |
| Profit loss IFRS | ¥24.6 billion | Consolidated |
| Comprehensive income (IFRS) | ¥25.6 billion | Consolidated |
| Comprehensive income (IFRS) | ¥25.6 billion | Consolidated |
| Comprehensive income (IFRS) | ¥25.6 billion | Consolidated |
| Net income | ¥22.9 billion | Consolidated |
| Employee benefit expenses sgaifrs | ¥114.6 billion | Consolidated |
| Total transactions with owners IFRS | ¥-2.6 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-25.4 billion | Consolidated |
| Share-based payment transactions | ¥0.5 billion | Consolidated |
| Utilities expenses | ¥10.1 billion | Consolidated |
| Income tax expense IFRS | ¥9.2 billion | Consolidated |
| Depreciation and amortization | ¥35.8 billion | Consolidated |
| Depreciation and amortization | ¥35.7 billion | Consolidated |
| Impairment loss | ¥1.2 billion | Consolidated |
| Impairment loss | ¥1.2 billion | Consolidated |
| Reversal of impairment losses IFRS | ¥0.4 billion | Consolidated |
| Foreign exchange gain IFRS | ¥0.1 billion | Consolidated |
| Net increase decrease in cash and cash equivalents before effect of exchange rate changes IFRS | ¥9.8 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥0.4 billion | Consolidated |
| Total of items that will not be reclassified to profit or loss ociifrs | ¥-0.3 billion | Consolidated |
| Total of items that may be reclassified to profit or loss ociifrs | ¥1.3 billion | Consolidated |
| Profit loss before tax IFRS | ¥33.8 billion | Consolidated |
| Profit loss before tax IFRS | ¥33.8 billion | Consolidated |
| Disposal of treasury stock | ¥0.3 billion | Consolidated |
| Purchase of treasury stock | ¥-1.00 million | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥23.9 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-29.2 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥208.6 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥208.6 billion | Consolidated |
| Dividendsofsurplus | ¥-3.4 billion | Consolidated |
| Finance income IFRS | ¥0.4 billion | Consolidated |
| Finance income IFRS | ¥0.4 billion | Consolidated |
| Finance costs IFRS | ¥2.7 billion | Consolidated |
| Finance costs IFRS | ¥2.7 billion | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥1.7 billion | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥1.8 billion | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥51.00 million | Parent only |
| Dividends from surplus | ¥-3.4 billion | Parent only |
| Interest income | ¥0.3 billion | Parent only |
| Operating income | ¥5.7 billion | Parent only |
| Operating revenue | ¥26.0 billion | Parent only |
| Non-operating income | ¥0.8 billion | Parent only |
| Non-operating expenses | ¥0.5 billion | Parent only |
| Cost of sales | ¥0.4 billion | Parent only |
| Advertising expenses | ¥4.4 billion | Parent only |
| Net income (loss) | ¥4.2 billion | Parent only |
| Net income (loss) | ¥4.2 billion | Parent only |
| Provision for directors' bonuses | ¥66.00 million | Parent only |
| Loss on valuation of investment securities | ¥0.7 billion | Parent only |
| Interest expenses | ¥0.5 billion | Parent only |
| Fee expenses | ¥1.7 billion | Parent only |
| Gain on reversal of share acquisition rights | ¥21.00 million | Parent only |
| Share-based payment expenses | ¥0.5 billion | Parent only |
| Business consignment expenses | ¥0.1 billion | Parent only |
| Income taxes - current | ¥0.4 billion | Parent only |
| Income taxes | ¥-0.2 billion | Parent only |
| Income taxes - deferred | ¥-0.6 billion | Parent only |
| Supplies expenses | ¥1.2 billion | Parent only |
| Depreciation | ¥1.0 billion | Parent only |
| Impairment loss | ¥68.00 million | Parent only |
| Foreign exchange gains | ¥0.2 billion | Parent only |
| Extraordinary income | ¥41.00 million | Parent only |
| Extraordinary loss | ¥2.0 billion | Parent only |
| Income (loss) before income taxes | ¥4.0 billion | Parent only |
| Ordinary income | ¥6.0 billion | Parent only |
| Salaries and allowances | ¥1.8 billion | Parent only |
| Disposal of treasury stock | ¥0.5 billion | Parent only |
| Purchase of treasury stock | ¥-1.00 million | Parent only |
| Membership fee | ¥33.00 million | Parent only |
| Selling, general and administrative expenses | ¥19.8 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥0.1 billion | Parent only |
| Provision for bonuses | ¥0.9 billion | Parent only |
| Gain on sales of shares of subsidiaries and associates | ¥20.00 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥1.3 billion | Parent only |
Statement of cash flows (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.8 billion | Consolidated |
| Other | ¥12.00 million | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Repayments of lease obligations | ¥-22.1 billion | Consolidated |
| Interest paid ope cfifrs | ¥-2.6 billion | Consolidated |
| Interest and dividends received ope cfifrs | ¥0.2 billion | Consolidated |
| Increase (decrease) in trade and other payables | ¥6.3 billion | Consolidated |
| Decrease (increase) in trade and other receivables | ¥-1.0 billion | Consolidated |
| Proceeds from withdrawal of time deposits inv cfifrs | ¥4.5 billion | Consolidated |
| Payments into time deposits inv cfifrs | ¥-2.3 billion | Consolidated |
| Subtotal | ¥75.1 billion | Consolidated |
| Payments for leasehold deposits and guarantee deposits inv cfifrs | ¥-2.0 billion | Consolidated |
| Proceeds from issuance of subscription rights to share | ¥0.3 billion | Consolidated |
| Purchase of property plant and equipment inv cfifrs | ¥-25.2 billion | Consolidated |
| Proceeds from sale of property plant and equipment inv cfifrs | ¥13.00 million | Consolidated |
| Decrease (increase) in inventories | ¥-3.7 billion | Consolidated |
| Income taxes paid ope cfifrs | ¥-8.3 billion | Consolidated |
| Income taxes refund ope cfifrs | ¥0 | Consolidated |
| Depreciation and amortization | ¥35.8 billion | Consolidated |
| Impairment losses reversal of impairment losses ope cfifrs | ¥1.2 billion | Consolidated |
| Purchase of intangible assets inv cfifrs | ¥-1.2 billion | Consolidated |
| Redemption of bonds fin cfifrs | ¥-5.0 billion | Consolidated |
| Proceeds from issuance of bonds fin cfifrs | ¥5.0 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-1.00 million | Consolidated |
| Dividends | ¥-3.4 billion | Consolidated |
| Financial revenue | ¥-0.4 billion | Consolidated |
| Financial expenses | ¥2.7 billion | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-4.0 billion | Consolidated |
| Payments for acquisition of interests in subsidiaries from non-controlling interests | ¥-37.00 million | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.7 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.4 billion | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥64.4 billion | Consolidated | Disclosed |
| Dividend per share | 35 | Parent only | Disclosed |
| Number of employees | 11,720 | Consolidated | Disclosed |
| Net assets | ¥100.9 billion | Consolidated | Disclosed |
| Net sales | ¥429.6 billion | Consolidated | Disclosed |
| Operating income | ¥36.1 billion | Consolidated | Disclosed |
| Operating revenue | ¥26.0 billion | Parent only | Disclosed |
| Ordinary income | ¥6.0 billion | Parent only | Disclosed |
| Net income | ¥22.9 billion | Consolidated | Disclosed |
| Total assets | ¥398.6 billion | Consolidated | Disclosed |
| Operating margin | 8.4% | Consolidated | Calculated |
| Net margin | 5.3% | Consolidated | Calculated |
| Sales per employee | 36653072 yen | Consolidated | Calculated |
| Total asset turnover | 1.08 times | Consolidated | Calculated |
| Net assets to total assets | 25.3% | Consolidated | Calculated |