WACOAL
WACOAL HOLDINGS CORP.
Company highlights
The largest segment by revenue is ワコール事業(国内), at 52.4% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
WACOAL
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| ワコール事業(国内) | ¥87.7 billion | 52.4% | ¥87.8 billion | ¥18.8 billion | 96.7% | 21.4% | ¥3.0 billion |
| ワコール事業(海外) | ¥68.5 billion | 40.9% | ¥67.2 billion | ¥0.5 billion | 2.5% | 0.7% | ¥0.4 billion |
| ピーチ・ジョン事業 | ¥11.1 billion | 6.7% | ¥10.5 billion | ¥0.1 billion | 0.8% | 1.3% | ¥-0.3 billion |
| Total of the businesses | ¥167.3 billion | 100.0% | ¥19.4 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 | ¥98.7 billion | Consolidated |
| Employee benefit expenses sgaifrs | ¥39.7 billion | Consolidated | |
| Commission fees | ¥17.5 billion | Consolidated | |
| Other | ¥10.8 billion | Consolidated | |
| Depreciation and amortization | ¥9.8 billion | Consolidated | |
| Rent expenses | ¥2.4 billion | Consolidated | |
| Employees' salaries and allowances | ¥0.6 billion | Parent only | |
| Directors' compensations | ¥0.3 billion | Parent only | |
| Provision for bonuses | ¥18.00 million | Parent only | |
| Profit by stage | Operating income | ¥19.9 billion | Consolidated |
| Net income | ¥13.1 billion | Consolidated | |
| Gross profit (loss) | ¥6.1 billion | Parent only | |
| Ordinary income | ¥3.3 billion | Parent only |
WACOAL
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Selling general and administrative expenses IFRS ¥98.7 billion
- Employee benefit expenses sgaifrs ¥39.7 billion
- Commission fees ¥17.5 billion
- Other ¥10.8 billion
- Depreciation and amortization ¥9.8 billion
- Rent expenses ¥2.4 billion
Performance, financial position and capital allocation
Long-term changes in performance
WACOAL
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) | ¥172.1B | ¥188.6B | ¥187.2B | ¥173.9B | ¥171.5B |
| Year on year (%) | comparison basis not confirmed | +9.6% | -0.7% | -7.1% | -1.4% |
| Profit (loss) before tax (IFRS) | ¥4.1B | -¥0.7B | -¥8.3B | ¥5.7B | ¥19.7B |
| Change from prior year | comparison basis not confirmed | profit to loss◆ | 11.86x | loss to profit◆ | +246.0% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | 2.4% | -0.4% | -4.4% | 3.3% | 11.5% |
| Change (percentage points) | comparison basis not confirmed | -2.7 points◆ | -4.1 points◆ | +7.7 points◆ | +8.2 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (9)
- 2014Ordinary income (loss) as a share of revenue +6.6 points
- 2015Operating revenue year on year +21.5%, Ordinary income (loss) as a share of revenue +8.3 points
- 2016Ordinary income (loss) as a share of revenue -3.0 points
- 2017Operating revenue year on year +20.2%, Ordinary income (loss) as a share of revenue +5.7 points
- 2018Ordinary income (loss) as a share of revenue -20.2 points
- 2019Operating revenue year on year +24.3%, Ordinary income (loss) as a share of revenue +21.7 points
- 2020Ordinary income (loss) as a share of revenue -3.4 points
- 2021Operating revenue year on year +23.1%, Ordinary income (loss) as a share of revenue +5.1 points
- 2023Profit (loss) before tax (IFRS) as a share of revenue -2.7 points, Profit (loss) before tax (IFRS) profit to loss
- 2024Profit (loss) before tax (IFRS) as a share of revenue -4.1 points
- 2025Profit (loss) before tax (IFRS) as a share of revenue +7.7 points, Profit (loss) before tax (IFRS) loss to profit
- 2026Profit (loss) before tax (IFRS) as a share of revenue +8.2 points
WACOAL
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (30 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥172.1 billion | ¥188.6 billion | ¥187.2 billion | ¥173.9 billion | ¥171.5 billion |
| Profit (loss) before tax (IFRS) | ¥4.1 billion | ¥-0.7 billion | ¥-8.3 billion | ¥5.7 billion | ¥19.7 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥1.7 billion | ¥-1.6 billion | ¥-8.6 billion | ¥7.2 billion | ¥13.1 billion |
| Comprehensive income attributable to owners of parent (IFRS) | ¥10.5 billion | ¥4.2 billion | ¥16.6 billion | ¥2.6 billion | ¥35.0 billion |
| Equity attributable to owners of parent (IFRS) | ¥218.0 billion | ¥210.2 billion | ¥211.8 billion | ¥192.0 billion | ¥209.6 billion |
| Total assets (IFRS) | ¥299.2 billion | ¥285.7 billion | ¥294.0 billion | ¥272.7 billion | ¥292.3 billion |
| Equity attributable to owners of parent per share (IFRS) | 3,546.96 yen | 3,623.29 yen | 3,846.66 yen | 3,717.58 yen | 4,239.69 yen |
| Basic earnings (loss) per share (IFRS) | 27.83 yen | -27.44 yen | -151.62 yen | 133.9 yen | 261.65 yen |
| Diluted earnings (loss) per share (IFRS) | 27.71 yen | -27.44 yen | -151.62 yen | 133.39 yen | 261 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 72.9% | 73.6% | 72.0% | 70.4% | 71.7% |
| Return on equity attributable to owners of parent (IFRS) | 0.8% | -0.8% | -4.1% | 3.6% | 6.5% |
| Net cash provided by (used in) operating activities (IFRS) | ¥16.6 billion | ¥7.3 billion | ¥11.3 billion | ¥5.0 billion | ¥8.5 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥-3.0 billion | ¥3.9 billion | ¥14.0 billion | ¥9.4 billion | ¥36.1 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥-41.0 billion | ¥-22.5 billion | ¥-20.2 billion | ¥-23.0 billion | ¥-26.3 billion |
| Cash and cash equivalents (IFRS) | ¥37.5 billion | ¥26.8 billion | ¥33.5 billion | ¥23.4 billion | ¥44.2 billion |
| Net sales (US GAAP) | ¥172.9 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Operating income (loss) (US GAAP) | ¥5.0 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net income (loss) attributable to the company's shareholders (US GAAP) | ¥4.6 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Comprehensive income (US GAAP) | ¥11.9 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Shareholders' equity (US GAAP) | ¥223.0 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Total assets (US GAAP) | ¥303.2 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Shareholders' equity per share (US GAAP) | 3,628.56 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Basic earnings (loss) per share attributable to the company's shareholders (US GAAP) | 74.04 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Diluted earnings (loss) per share attributable to the company's shareholders (US GAAP) | 73.73 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio (US GAAP) | 73.5% | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Return on shareholders' equity (US GAAP) | 2.1% | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) operating activities (US GAAP) | ¥13.0 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) investing activities (US GAAP) | ¥-3.1 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) financing activities (US GAAP) | ¥-36.3 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Cash and cash equivalents (US GAAP) | ¥38.0 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥6.2 billion | ¥6.8 billion | ¥7.3 billion | ¥13.7 billion | ¥7.7 billion |
| Ordinary income (loss) | ¥1.7 billion | ¥2.5 billion | ¥3.0 billion | ¥8.9 billion | ¥3.3 billion |
| Net income (loss) | ¥2.7 billion | ¥4.5 billion | ¥2.8 billion | ¥15.7 billion | ¥16.4 billion |
| Capital stock | ¥13.3 billion | ¥13.3 billion | ¥13.3 billion | ¥13.3 billion | ¥13.3 billion |
| Total number of issued shares (common stock) | 65,589,000 shares | 64,500,000 shares | 61,000,000 shares | 55,500,000 shares | 52,500,000 shares |
| Net assets | ¥138.3 billion | ¥130.6 billion | ¥118.3 billion | ¥111.6 billion | ¥110.5 billion |
| Total assets | ¥165.2 billion | ¥154.7 billion | ¥154.1 billion | ¥142.4 billion | ¥152.6 billion |
| Net assets per share | 2,241.5 yen | 2,242.19 yen | 2,139.06 yen | 2,153.26 yen | 2,231.76 yen |
| Dividend per share | 50 yen | 80 yen | 100 yen | 100 yen | 100 yen |
| Interim dividend per share | 20 yen | 40 yen | 50 yen | 50 yen | 50 yen |
| Basic earnings (loss) per share | 44.18 yen | 74.46 yen | 49.5 yen | 291.29 yen | 326.09 yen |
| Diluted earnings per share | 43.99 yen | 74.15 yen | 49.29 yen | 289.82 yen | 325.28 yen |
| Equity-to-asset ratio | 83.4% | 84.1% | 76.5% | 78.1% | 72.3% |
| Return on equity | 2.0% | 3.3% | 2.3% | 13.7% | 14.8% |
| Payout ratio | 113.2% | 107.4% | 202.0% | 34.3% | 30.7% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥100 | ¥50 | 30.7% | |
| FY ending 3/2025 | ¥100 | ¥50 | 34.3% | |
| FY ending 3/2024 | ¥100 | ¥50 | 202.0% | |
| FY ending 3/2023 | ¥80 | ¥40 | 107.4% | |
| FY ending 3/2022 | ¥50 | ¥20 | 113.2% | |
| FY ending 3/2021 | ¥40 | ¥20 | 21.6% | |
| FY ending 3/2020 | ¥60 | ¥40 | 43.8% | |
| FY ending 3/2019 | ¥72 | ¥36 | 79.8% | |
| FY ending 3/2018 | ¥54 | ¥18 | 75.7% | Stock split or share consolidation noted |
| FY ending 3/2017 | ¥36 | Could not be retrieved | 43.7% | |
| FY ending 3/2016 | ¥33 | Could not be retrieved | 68.9% | |
| FY ending 3/2015 | ¥30 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2014 | ¥33 | Could not be retrieved | 93.7% | |
| FY ending 3/2013 | ¥28 | Could not be retrieved | 81.5% |
WACOAL
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
WACOAL
Unit %Source Annual securities reports
- Financial institutions40.15%
- Securities firms6.58%
- Other corporations6.24%
- Foreign holders (institutions)25.87%
- Foreign holders (individuals)0.01%
- Individuals and others21.15%
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) | 9.7% | 4,793,000 |
| 2 | 明治安田生命保険相互会社 | 6.17% | 3,050,000 |
| 3 | 株式会社京都銀行 | 4.76% | 2,352,000 |
| 4 | 株式会社三菱UFJ銀行 | 4.62% | 2,286,000 |
| 5 | GOLDMAN SACHS INTERNATIONAL(常任代理人 ゴールドマン・サックス証券株式会社) | 3.55% | 1,753,000 |
| 6 | 日本生命保険相互会社 | 3.18% | 1,569,000 |
| 7 | 株式会社滋賀銀行 | 3.17% | 1,569,000 |
| 8 | 株式会社日本カストディ銀行(信託口) | 3.17% | 1,569,000 |
| 9 | 三菱UFJ信託銀行株式会社 | 3.08% | 1,525,000 |
| 10 | 株式会社日本カストディ銀行(三井住友信託銀行再信託分・東レ株式会社退職給付信託口) | 2.44% | 1,205,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥0.6 billion | ¥4.1 billion |
| FY ending 3/2021 | ¥0.5 billion | ¥5.6 billion |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| ワコール事業(国内) | ¥3.0 billion |
| ワコール事業(海外) | ¥1.1 billion |
| ピーチ・ジョン事業 | ¥54.00 million |
Revenue scale in the same industry
WACOAL
Source Annual securities reports of each company
Textiles and Apparels: 51 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 TORAY INDUSTRIESFY Mar 2026 ¥2.6T
- 2 TEIJINFY Mar 2026 ¥873.2B
- 3 ONWARDFY Feb 2026 ¥236.8B
- 4 seirenFY Mar 2026 ¥171.8B
- 5 WACOALThis companyFY Mar 2026 ¥171.5B
- 6 TSIFY Feb 2026 ¥167.1B
- 7 KURABO INDUSTRIESFY Mar 2026 ¥143.8B
- … 44 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥0.2 billion |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥0.2 billion |
| Non-audit fees (this year, network firms) | ¥91.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥8.5 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 261.65 yen | Consolidated |
| Revenue (IFRS) | ¥171.5 billion | Consolidated |
| Diluted earnings (loss) per share (IFRS) | 261 yen | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥13.1 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥35.0 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥36.1 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥44.2 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥19.7 billion | Consolidated |
| Total assets (IFRS) | ¥292.3 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥209.6 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 6.5% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 71.7% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-26.3 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 4,239.69 yen | Consolidated |
| Dividend per share | 100 yen | Parent only |
| Operating revenue | ¥7.7 billion | Parent only |
| Net income (loss) | ¥16.4 billion | Parent only |
| Diluted earnings per share | 325.28 yen | Parent only |
| Total number of issued shares (common stock) | 52,500,000 shares | Parent only |
| Net assets | ¥110.5 billion | Parent only |
| Ordinary income (loss) | ¥3.3 billion | Parent only |
| Total assets | ¥152.6 billion | Parent only |
| Return on equity | 14.8% | Parent only |
| Equity-to-asset ratio | 72.3% | Parent only |
| Capital stock | ¥13.3 billion | Parent only |
| Payout ratio | 30.7% | Parent only |
| Interim dividend per share | 50 yen | Parent only |
| Basic earnings (loss) per share | 326.09 yen | Parent only |
| Net assets per share | 2,231.76 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 14,784 people | Consolidated |
| Number of employees | 14,784 people | Consolidated |
| Wage gap between men and women (all employees) | 59.4% | Parent only |
| Average length of service (years) | 18 years | Parent only |
| Average annual salary | ¥6.20 million | Parent only |
| Average age (years) | 45.7 years old | Parent only |
| Number of employees | 103 people | Parent only |
| Number of employees | 103 people | Parent only |
| Wage gap between men and women (regular employees) | 57.4% | Parent only |
| Wage gap between men and women (non-regular employees) | 66.8% | Parent only |
Other disclosed items (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 381 people | Consolidated |
| Average number of temporary employees | 381 people | Consolidated |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 32.0% | Parent only |
Shares (18 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 21,674,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 3,062,900 shares | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment largest holding company | 1 issues | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment largest holding company | 4 issues | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment largest holding company | ¥1.00 million | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment largest holding company | ¥12.7 billion | Consolidated |
| Number of shares | 52,500,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 5.8% | Consolidated |
| Shareholding ratio | 43.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 3,062,900 shares | Consolidated |
| Number of voting rights | 493,356 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Carrying amount on the balance sheet | ¥1.5 billion | Consolidated |
| Carrying amount on the balance sheet | ¥39.3 billion | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 24 issues | Consolidated |
| Number of issues | 14 issues | Consolidated |
| Total shareholder return | 178.7% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥0.6 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥4.1 billion | Consolidated |
Audit (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥0.1 billion | Consolidated |
| Fees for audit and attestation services - total | ¥0.2 billion | Consolidated |
| Fees for audit and attestation services - total | ¥0.2 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥0.2 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥12.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥15.00 million | Consolidated |
| Fees for non-audit services - total | ¥91.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥76.00 million | Consolidated |
Accounts unique to this company (19 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥2.1 billion | Consolidated |
| Revenue | ¥2.1 billion | Consolidated |
| Revenue | ¥-0.5 billion | Consolidated |
| Revenue | ¥-0.5 billion | Consolidated |
| Revenue | ¥-3.3 billion | Consolidated |
| Revenue | ¥27.4 billion | Consolidated |
| Revenue | ¥-0.3 billion | Consolidated |
| Revenue | ¥1.3 billion | Consolidated |
| Revenue | ¥2.1 billion | Consolidated |
| Revenue | ¥10.9 billion | Consolidated |
| Revenue | ¥-5.7 billion | Consolidated |
| Revenue | ¥5.2 billion | Consolidated |
| Revenue | ¥4.7 billion | Consolidated |
| Revenue | ¥2.0 billion | Consolidated |
| Revenue | ¥50.00 million | Consolidated |
| Change in average annual salary from the previous year | 3.7% | Parent only |
| Revenue | ¥4.1 billion | Parent only |
| Revenue | ¥0.5 billion | Parent only |
| Revenue | ¥56.00 million | Parent only |
Balance sheet (130 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.3 billion | Consolidated |
| Other | ¥1.7 billion | Consolidated |
| Other | ¥1.4 billion | Consolidated |
| Other current liabilities clifrs | ¥13.2 billion | Consolidated |
| Other current assets caifrs | ¥4.8 billion | Consolidated |
| Other components of equity IFRS | ¥49.4 billion | Consolidated |
| Other financial liabilities | ¥0.8 billion | Consolidated |
| Other financial assets | ¥2.1 billion | Consolidated |
| Other financial assets | ¥47.3 billion | Consolidated |
| Other non current liabilities nclifrs | ¥1.3 billion | Consolidated |
| Other non current assets ncaifrs | ¥0.6 billion | Consolidated |
| Goodwill | ¥32.4 billion | Consolidated |
| Goodwill | ¥-16.9 billion | Consolidated |
| Goodwill IFRS | ¥15.5 billion | Consolidated |
| Goodwill IFRS | ¥15.5 billion | Consolidated |
| Software | ¥-13.3 billion | Consolidated |
| Software | ¥17.2 billion | Consolidated |
| Software IFRS | ¥3.9 billion | Consolidated |
| Lease obligations | ¥4.7 billion | Consolidated |
| Lease obligations | ¥7.4 billion | Consolidated |
| Work in process | ¥3.7 billion | Consolidated |
| Right of use assets IFRS | ¥11.9 billion | Consolidated |
| Borrowings | ¥6.8 billion | Consolidated |
| Borrowings | ¥5.4 billion | Consolidated |
| Retained earnings IFRS | ¥162.6 billion | Consolidated |
| Raw materials | ¥3.0 billion | Consolidated |
| Merchandise and finished goods | ¥44.4 billion | Consolidated |
| Trademarks accumulated amortization and impairment losses IFRS | ¥-4.8 billion | Consolidated |
| Trademarks acquisition cost IFRS | ¥5.3 billion | Consolidated |
| Trademarks IFRS | ¥0.5 billion | Consolidated |
| Trade and other payables clifrs | ¥12.4 billion | Consolidated |
| Trade and other receivables caifrs | ¥17.4 billion | Consolidated |
| Land | ¥12.0 billion | Consolidated |
| Land IFRS | ¥12.0 billion | Consolidated |
| Tools, furniture and fixtures | ¥10.7 billion | Consolidated |
| Tools, furniture and fixtures | ¥-8.7 billion | Consolidated |
| Tools, furniture and fixtures | ¥2.0 billion | Consolidated |
| Buildings and structures | ¥63.3 billion | Consolidated |
| Buildings and structures | ¥-44.6 billion | Consolidated |
| Buildings and structures IFRS | ¥18.7 billion | Consolidated |
| Construction in progress | ¥0.6 billion | Consolidated |
| Construction in progress IFRS | ¥0.6 billion | Consolidated |
| Investment property IFRS | ¥1.6 billion | Consolidated |
| Investments accounted for using equity method IFRS | ¥19.8 billion | Consolidated |
| Property, plant and equipment | ¥99.4 billion | Consolidated |
| Property, plant and equipment | ¥-64.1 billion | Consolidated |
| Property plant and equipment IFRS | ¥35.3 billion | Consolidated |
| Property plant and equipment IFRS | ¥35.3 billion | Consolidated |
| Income taxes payable | ¥7.2 billion | Consolidated |
| Inventories | ¥51.1 billion | Consolidated |
| Inventories | ¥51.1 billion | Consolidated |
| Machinery, equipment and vehicles | ¥12.7 billion | Consolidated |
| Machinery, equipment and vehicles | ¥-10.8 billion | Consolidated |
| Machinery and vehicles IFRS | ¥1.9 billion | Consolidated |
| Total current liabilities IFRS | ¥45.2 billion | Consolidated |
| Current assets IFRS | ¥119.6 billion | Consolidated |
| Intangible assets accumulated amortization and impairment losses IFRS | ¥-24.1 billion | Consolidated |
| Intangible assets acquisition cost IFRS | ¥35.2 billion | Consolidated |
| Intangible assets IFRS | ¥11.1 billion | Consolidated |
| Intangible assets IFRS | ¥11.1 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥44.2 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥44.2 billion | Consolidated |
| Net assets | ¥212.4 billion | Consolidated |
| Net assets | ¥212.4 billion | Consolidated |
| Total assets | ¥292.3 billion | Consolidated |
| Total assets | ¥292.3 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥19.3 billion | Consolidated |
| Deferred tax assets IFRS | ¥7.3 billion | Consolidated |
| Treasury shares IFRS | ¥-15.8 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥209.6 billion | Consolidated |
| Liabilities and equity IFRS | ¥292.3 billion | Consolidated |
| Liabilities IFRS | ¥79.9 billion | Consolidated |
| Capital surplus IFRS | ¥0.1 billion | Consolidated |
| Share capital IFRS | ¥13.3 billion | Consolidated |
| Net defined benefit liability | ¥1.3 billion | Consolidated |
| Net defined benefit asset | ¥22.3 billion | Consolidated |
| Non controlling interests IFRS | ¥2.8 billion | Consolidated |
| Non current labilities IFRS | ¥34.7 billion | Consolidated |
| Non current assets IFRS | ¥172.7 billion | Consolidated |
| Other | ¥7.00 million | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥13.00 million | Parent only |
| Other | ¥96.00 million | Parent only |
| Other | ¥2.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥1.00 million | Parent only |
| Leasehold right | ¥0.2 billion | Parent only |
| General reserve | ¥80.0 billion | Parent only |
| Retained earnings | ¥112.9 billion | Parent only |
| Legal retained earnings | ¥3.3 billion | Parent only |
| Non-current liabilities | ¥3.2 billion | Parent only |
| Non-current assets | ¥128.0 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥2.4 billion | Parent only |
| Land | ¥11.6 billion | Parent only |
| Tools, furniture and fixtures | ¥1.3 billion | Parent only |
| Buildings, net | ¥12.4 billion | Parent only |
| Construction in progress | ¥0.3 billion | Parent only |
| Investments and other assets | ¥101.9 billion | Parent only |
| Investment securities | ¥0.2 billion | Parent only |
| Notes payable trade | ¥7.00 million | Parent only |
| Subscription rights to shares | ¥0.1 billion | Parent only |
| Property, plant and equipment | ¥25.8 billion | Parent only |
| Income taxes payable | ¥3.7 billion | Parent only |
| Accrued expenses | ¥6.00 million | Parent only |
| Accounts payable - other | ¥1.0 billion | Parent only |
| Shareholders' equity | ¥110.3 billion | Parent only |
| Structures, net | ¥0.2 billion | Parent only |
| Machinery and equipment, net | ¥14.00 million | Parent only |
| Current liabilities | ¥39.0 billion | Parent only |
| Current assets | ¥24.7 billion | Parent only |
| Intangible assets | ¥0.2 billion | Parent only |
| Cash and deposits | ¥18.2 billion | Parent only |
| Short-term loans payable | ¥5.0 billion | Parent only |
| Net assets | ¥110.5 billion | Parent only |
| Net assets | ¥110.5 billion | Parent only |
| Total assets | ¥152.6 billion | Parent only |
| Deferred tax liabilities | ¥0.7 billion | Parent only |
| Retained earnings brought forward | ¥27.2 billion | Parent only |
| Treasury stock | ¥-15.8 billion | Parent only |
| Valuation and translation adjustments | ¥1.00 million | Parent only |
| Liabilities | ¥42.2 billion | Parent only |
| Liabilities and net assets | ¥152.6 billion | Parent only |
| Allowance for doubtful accounts | ¥-5.6 billion | Parent only |
| Capital stock | ¥13.3 billion | Parent only |
| Provision for bonuses | ¥18.00 million | Parent only |
| Long-term loans payable | ¥2.5 billion | Parent only |
| Shares of subsidiaries and associates | ¥98.6 billion | Parent only |
| Affiliated company short-term loans payable | ¥28.9 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥11.9 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥2.8 billion | Parent only |
| Current portion of long-term loans payable | ¥0.3 billion | Parent only |
Statement of income (113 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.2 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥10.8 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥26.00 million | Consolidated |
| Net change in fair value of equity instruments designated as measured at fair value through other comprehensive income net of tax items that will not be reclassified to profit or loss ociifrs | ¥12.6 billion | Consolidated |
| Financial assets measured at fair value through other comprehensive income | ¥0.9 billion | Consolidated |
| Other comprehensive income IFRS | ¥22.0 billion | Consolidated |
| Other comprehensive income IFRS | ¥22.0 billion | Consolidated |
| Other income IFRS | ¥24.1 billion | Consolidated |
| Other income IFRS | ¥24.1 billion | Consolidated |
| Other expenses IFRS | ¥3.7 billion | Consolidated |
| Other expenses IFRS | ¥3.7 billion | Consolidated |
| Lease obligations | ¥0.3 billion | Consolidated |
| Financial liabilities measured at amortized cost | ¥0.5 billion | Consolidated |
| Financial assets measured at amortized cost | ¥0.4 billion | Consolidated |
| Insurance claim income IFRS | ¥2.9 billion | Consolidated |
| Rental income2 IFRS | ¥0.2 billion | Consolidated |
| Operating income | ¥19.9 billion | Consolidated |
| Operating income | ¥19.9 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥8.5 billion | Consolidated |
| Loss on sale and retirement of fixed assets IFRS | ¥0.3 billion | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥6.1 billion | Consolidated |
| Basic earnings loss per share IFRS | 261.65 yen | Consolidated |
| Cost of sales IFRS | ¥73.3 billion | Consolidated |
| Net sales | ¥171.5 billion | Consolidated |
| Net sales | ¥171.5 billion | Consolidated |
| Revenue from external customers IFRS | ¥171.5 billion | Consolidated |
| Diluted earnings loss per share IFRS | 261 yen | Consolidated |
| Advertising expenses IFRS | ¥13.9 billion | Consolidated |
| Profit loss IFRS | ¥12.9 billion | Consolidated |
| Profit loss IFRS | ¥12.9 billion | Consolidated |
| Profit loss IFRS | ¥12.9 billion | Consolidated |
| Profit loss IFRS | ¥12.9 billion | Consolidated |
| Profit loss IFRS | ¥12.9 billion | Consolidated |
| Comprehensive income (IFRS) | ¥35.0 billion | Consolidated |
| Comprehensive income (IFRS) | ¥35.0 billion | Consolidated |
| Comprehensive income (IFRS) | ¥35.0 billion | Consolidated |
| Net income | ¥13.1 billion | Consolidated |
| Employee benefit expenses sgaifrs | ¥39.7 billion | Consolidated |
| Total transactions with owners IFRS | ¥-17.7 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥36.1 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that will not be reclassified to profit or loss ociifrs | ¥0.3 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 | ¥0.6 billion | Consolidated |
| Share of profit loss of investments accounted for using equity method IFRS | ¥0.5 billion | Consolidated |
| Commission fees | ¥17.5 billion | Consolidated |
| Change in interests in subsidiaries | ¥-54.00 million | Consolidated |
| Gain on sale of property plant and equipment IFRS | ¥19.5 billion | Consolidated |
| Share-based payment transactions | ¥45.00 million | Consolidated |
| Income tax expense IFRS | ¥6.7 billion | Consolidated |
| Depreciation and amortization | ¥11.2 billion | Consolidated |
| Depreciation and amortization | ¥9.8 billion | Consolidated |
| Impairment loss | ¥1.2 billion | Consolidated |
| Impairment loss | ¥1.2 billion | Consolidated |
| Foreign exchange gain IFRS | ¥0.1 billion | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥20.8 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥1.2 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax items that will not be reclassified to profit or loss ociifrs | ¥2.5 billion | Consolidated |
| Total of items that will not be reclassified to profit or loss ociifrs | ¥15.3 billion | Consolidated |
| Total of items that may be reclassified to profit or loss ociifrs | ¥6.7 billion | Consolidated |
| Financial assets measured at fair value through profit or loss | ¥0.2 billion | Consolidated |
| Financial assets measured at fair value through profit or loss | ¥0.1 billion | Consolidated |
| Financial assets measured at fair value through profit or loss | ¥13.00 million | Consolidated |
| Profit loss before tax IFRS | ¥19.7 billion | Consolidated |
| Purchase of treasury stock | ¥-12.5 billion | Consolidated |
| Government grant income IFRS | ¥77.00 million | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥35.0 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-26.3 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥98.7 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥98.7 billion | Consolidated |
| Rent expenses | ¥2.4 billion | Consolidated |
| Capital expenditures IFRS | ¥4.1 billion | Consolidated |
| Dividendsofsurplus | ¥-5.2 billion | Consolidated |
| Finance income IFRS | ¥2.1 billion | Consolidated |
| Finance income IFRS | ¥2.1 billion | Consolidated |
| Finance costs IFRS | ¥0.8 billion | Consolidated |
| Finance costs IFRS | ¥0.8 billion | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥-0.2 billion | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥-64.00 million | Consolidated |
| Other | ¥0.4 billion | Parent only |
| Dividends from surplus | ¥-5.1 billion | Parent only |
| Interest income | ¥0.3 billion | Parent only |
| Operating income | ¥3.8 billion | Parent only |
| Operating revenue | ¥7.7 billion | Parent only |
| Non-operating income | ¥0.4 billion | Parent only |
| Non-operating expenses | ¥0.9 billion | Parent only |
| Gain on sales of non-current assets | ¥18.8 billion | Parent only |
| Loss on sales and retirement of noncurrent assets | ¥18.00 million | Parent only |
| Cost of sales | ¥1.6 billion | Parent only |
| Gross profit (loss) | ¥6.1 billion | Parent only |
| Net income (loss) | ¥16.4 billion | Parent only |
| Net income (loss) | ¥16.4 billion | Parent only |
| Directors' compensations | ¥0.3 billion | Parent only |
| Employees' salaries and allowances | ¥0.6 billion | Parent only |
| Interest expenses | ¥0.3 billion | Parent only |
| Commission fees | ¥28.00 million | Parent only |
| Commission fees | ¥0.6 billion | Parent only |
| Exercise of subscription rights to shares | ¥0 | Parent only |
| Income taxes - current | ¥4.9 billion | Parent only |
| Income taxes | ¥5.6 billion | Parent only |
| Income taxes - deferred | ¥0.8 billion | Parent only |
| Extraordinary income | ¥18.8 billion | Parent only |
| Extraordinary loss | ¥18.00 million | Parent only |
| Income (loss) before income taxes | ¥22.0 billion | Parent only |
| Ordinary income | ¥3.3 billion | Parent only |
| Purchase of treasury stock | ¥-12.5 billion | Parent only |
| Subsidy income | ¥50.00 million | Parent only |
| Selling, general and administrative expenses | ¥2.4 billion | Parent only |
| Rent cost | ¥1.6 billion | Parent only |
| Rental income | ¥3.2 billion | Parent only |
| Provision for bonuses | ¥18.00 million | Parent only |
| Miscellaneous income | ¥23.00 million | Parent only |
| Other | ¥22.00 million | Parent only |
Statement of cash flows (33 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥4.6 billion | Consolidated |
| Purchase of other financial assets inv cfifrs | ¥-0.1 billion | Consolidated |
| Proceeds from sale of other financial assets inv cfifrs | ¥13.2 billion | Consolidated |
| Repayments of lease obligations | ¥-5.7 billion | Consolidated |
| Interest received | ¥0.4 billion | Consolidated |
| Interest paid ope cfifrs | ¥-0.8 billion | Consolidated |
| Increase (decrease) in trade and other payables | ¥-2.9 billion | Consolidated |
| Decrease (increase) in trade and other receivables | ¥-0.1 billion | Consolidated |
| Loss gain on sale and retirement of fixed assets ope cfifrs | ¥-19.3 billion | Consolidated |
| Proceeds from withdrawal of time deposits inv cfifrs | ¥8.8 billion | Consolidated |
| Payments into time deposits inv cfifrs | ¥-9.0 billion | Consolidated |
| Subtotal | ¥10.5 billion | Consolidated |
| Share of loss profit of investments accounted for using equity method ope cfifrs | ¥-0.5 billion | Consolidated |
| Decrease (increase) in inventories | ¥1.3 billion | Consolidated |
| Income taxes paid ope cfifrs | ¥-5.5 billion | Consolidated |
| Income taxes refund ope cfifrs | ¥2.0 billion | Consolidated |
| Income tax expense | ¥6.7 billion | Consolidated |
| Depreciation and amortization | ¥11.2 billion | Consolidated |
| Impairment losses reversal of impairment losses ope cfifrs | ¥1.2 billion | Consolidated |
| Purchase of intangible assets inv cfifrs | ¥-0.8 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥0.2 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-12.5 billion | Consolidated |
| Proceeds from sale of treasury shares fin cfifrs | ¥0 | Consolidated |
| Dividends paid to owners of parent fin cfifrs | ¥-5.1 billion | Consolidated |
| Increase (decrease) in net defined benefit asset and liability | ¥-4.2 billion | Consolidated |
| Dividends received | ¥1.8 billion | Consolidated |
| Financial revenue | ¥-2.1 billion | Consolidated |
| Financial expenses | ¥0.8 billion | Consolidated |
| Proceeds from long term borrowings fin cfifrs | ¥3.4 billion | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-6.5 billion | Consolidated |
| Payments for acquisition of interests in subsidiaries from non-controlling interests | ¥-54.00 million | Consolidated |
| Dividends paid to non controlling interests fin cfifrs | ¥-0.1 billion | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-1.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0 | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥8.5 billion | Consolidated | Disclosed |
| Dividend per share | 100 | Parent only | Disclosed |
| Number of employees | 14,784 | Consolidated | Disclosed |
| Net assets | ¥212.4 billion | Consolidated | Disclosed |
| Net sales | ¥171.5 billion | Consolidated | Disclosed |
| Operating income | ¥19.9 billion | Consolidated | Disclosed |
| Operating revenue | ¥7.7 billion | Parent only | Disclosed |
| Ordinary income | ¥3.3 billion | Parent only | Disclosed |
| Net income | ¥13.1 billion | Consolidated | Disclosed |
| Total assets | ¥292.3 billion | Consolidated | Disclosed |
| Operating margin | 11.6% | Consolidated | Calculated |
| Net margin | 7.7% | Consolidated | Calculated |
| Sales per employee | 11601055 yen | Consolidated | Calculated |
| Total asset turnover | 0.59 times | Consolidated | Calculated |
| Net assets to total assets | 72.7% | Consolidated | Calculated |