RYOHIN KEIKAKU
RYOHIN KEIKAKU CO.,LTD.
Company highlights
A company that stumbled on a price rise, then rebuilt the structure of its prices.
Vol.2, Chapter 3 (as of 2026-08-18)
Key figures
Period Sep 2024 to Aug 2025ConsolidatedJapanese GAAP
Business revenue model
Featured in
Vol.2, Chapter 3 (as of 2026-08-18)
“Kaisha no Shikumi: Raising Prices”, Chapter 3: MUJI: Stumbled on a Price Increase, Then Rebuilt Its 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.
For the year ended August 2025, Ryohin Keikaku (Muji) had operating revenue of ¥784.6 billion and operating income of ¥73.8 billion. Operating income was 9.4% of operating revenue, and the gross margin was 51.36% (calculated from disclosed figures).
In April 2023, sales at existing stores and the online store in Japan fell to 85.8% of the same month a year earlier, and customer numbers to 81.7%. From there it separated what to raise from what to hold, put different products into the lowest price band, and rebuilt the structure of its prices.
The Move That Changed MUJI
It held the increase to about 20% of the spring-summer range and added more products at ¥500 or less.
In the year ended August 2023, Ryohin Keikaku's existing stores in Japan and its online store recorded sales of 96.5%, a customer count of 93.2%, and spend per customer of 103.6%. In April 2023, just after the increase, the customer count fell to 81.7%. The company confined the increase to about 20% of the spring-summer range and left about 80% unchanged, prepared different products for the cheapest price range, such as the ¥1,490 fitted sheet, and added about 90 everyday items at ¥500 or less. Alongside that, it replaced the apparel planning team and rebuilt how it ran its floors, its inventory, and its clearance markdowns. The 23 items including the retort curry it had raised from ¥350 to ¥390 in 2023 were lowered to ¥350 in March 2024. For the year ended August 2025, operating revenue was ¥784.6 billion ($4.90 billion) and operating profit ¥73.8 billion, up 31.5%, with an operating margin of 9.4%. The customer count at existing stores and the online store was above the year before in all 12 months.
Coverage in the book
- It Did Not Put All of the Raised Prices Back
- What Does Ryohin Keikaku Earn From?
- Existing Stores Were Already Below the Year Before, Even Before the Increase
- The Range Under ¥500 Began Before the Increase
- It Also Changed How It Planned Products, Ran Its Floors, and Held Inventory
Related books, articles and videos
“Kaisha no Shikumi: Raising Prices”
Chapter 3: RYOHIN KEIKAKU
“MUJI: Stumbled on a Price Increase, Then Rebuilt Its 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
RYOHIN KEIKAKU
Revenue and profit by business segment
Period Sep 2024 to Aug 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Domestic business | ¥470.1 billion | 59.9% | ¥388.9 billion | ¥52.1 billion | 48.5% | 11.1% | ¥39.7 billion |
| 東アジア事業 | ¥222.2 billion | 28.3% | ¥194.6 billion | ¥42.8 billion | 39.8% | 19.3% | ¥35.5 billion |
| 東南アジア・オセアニア事業 | ¥50.1 billion | 6.4% | ¥39.1 billion | ¥5.6 billion | 5.2% | 11.1% | ¥4.6 billion |
| 欧米事業 | ¥42.1 billion | 5.4% | ¥39.0 billion | ¥6.9 billion | 6.4% | 16.4% | ¥5.5 billion |
| Total of the businesses | ¥784.6 billion | 100.0% | ¥107.4 billion | 100.0% | |||
Revenue and profit
RYOHIN KEIKAKU
Period Sep 2024 to Aug 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Employees' salaries and compensation | ¥94.3 billion | Consolidated |
| Leasehold and office rents | ¥56.9 billion | Consolidated | |
| Depreciation | ¥31.8 billion | Consolidated | |
| Advertising expenses | ¥14.6 billion | Consolidated | |
| Research and development expenses | ¥1.9 billion | Consolidated | |
| Amortization of goodwill | ¥49.00 million | Consolidated | |
| Profit by stage | Operating income | ¥73.8 billion | Consolidated |
| Ordinary income | ¥72.3 billion | Consolidated | |
| Net income | ¥50.8 billion | Consolidated |
RYOHIN KEIKAKU
Selling, general and administrative expenses
Period Sep 2024 to Aug 2025Source Annual securities reports
- Employees' salaries and compensation ¥94.3 billion
- Leasehold and office rents ¥56.9 billion
- Depreciation ¥31.8 billion
- Advertising expenses ¥14.6 billion
- Research and development expenses ¥1.9 billion
- Amortization of goodwill ¥0.0 billion
- Other (not itemized) ¥129.6 billion
Performance, financial position and capital allocation
Long-term changes in performance
RYOHIN KEIKAKU
Long-term revenue, profit and asset trends
Period 2013 to 2025Source Annual securities reportsDisclosed
RYOHIN KEIKAKU
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating revenue | ¥453.7B | ¥496.2B | ¥581.4B | ¥661.7B | ¥784.6B |
| Year on year (%) | Could not be retrieved | +9.4% | +17.2% | +13.8% | +18.6% |
| Ordinary income (loss) | ¥45.4B | ¥37.2B | ¥36.2B | ¥55.8B | ¥72.3B |
| Change from prior year | Could not be retrieved | -18.0% | -2.8% | +54.3% | +29.6% |
| Ordinary income (loss) as a share of Operating revenue | 10.0% | 7.5% | 6.2% | 8.4% | 9.2% |
| Change (percentage points) | Could not be retrieved | -2.5 points◆ | -1.3 points | +2.2 points◆ | +0.8 points |
Fiscal periods marked for changes
- 2022Ordinary income (loss) as a share of revenue -2.5 points
- 2024Ordinary income (loss) as a share of revenue +2.2 points
RYOHIN KEIKAKU
Earnings and net assets per share over time
Unit yenSource Annual securities reports
RYOHIN KEIKAKU
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥453.7 billion | ¥496.2 billion | ¥581.4 billion | ¥661.7 billion | ¥784.6 billion |
| Ordinary income (loss) | ¥45.4 billion | ¥37.2 billion | ¥36.2 billion | ¥55.8 billion | ¥72.3 billion |
| Net income (loss) attributable to owners of parent | ¥33.9 billion | ¥24.6 billion | ¥22.1 billion | ¥41.6 billion | ¥50.8 billion |
| Comprehensive income | ¥37.6 billion | ¥39.3 billion | ¥32.4 billion | ¥40.1 billion | ¥49.1 billion |
| Net assets | ¥214.9 billion | ¥244.9 billion | ¥267.4 billion | ¥297.0 billion | ¥335.9 billion |
| Total assets | ¥393.4 billion | ¥399.3 billion | ¥453.7 billion | ¥509.6 billion | ¥562.7 billion |
| Net assets per share | 403.37 yen | 457.97 yen | 498.56 yen | 553.06 yen | 625.38 yen |
| Basic earnings (loss) per share | 64.45 yen | 46.62 yen | 41.75 yen | 78.55 yen | 95.92 yen |
| Diluted earnings per share | 64.29 yen | 46.5 yen | 41.66 yen | 78.36 yen | 95.81 yen |
| Equity-to-asset ratio | 53.9% | 60.5% | 58.1% | 57.5% | 59.0% |
| Return on equity | 17.3% | 10.8% | 8.7% | 14.9% | 16.3% |
| Net cash provided by (used in) operating activities | ¥61.4 billion | ¥23.4 billion | ¥56.5 billion | ¥58.5 billion | ¥73.4 billion |
| Net cash provided by (used in) investing activities | ¥-13.5 billion | ¥-16.7 billion | ¥-22.1 billion | ¥-27.7 billion | ¥-40.9 billion |
| Net cash provided by (used in) financing activities | ¥-15.2 billion | ¥-58.6 billion | ¥-11.2 billion | ¥-23.4 billion | ¥-22.1 billion |
| Cash and cash equivalents | ¥135.0 billion | ¥90.2 billion | ¥115.2 billion | ¥125.5 billion | ¥135.4 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥343.1 billion | ¥366.8 billion | ¥422.0 billion | ¥469.7 billion | ¥558.4 billion |
| Ordinary income (loss) | ¥51.8 billion | ¥23.7 billion | ¥29.4 billion | ¥42.6 billion | ¥54.3 billion |
| Net income (loss) | ¥39.4 billion | ¥17.9 billion | ¥22.4 billion | ¥37.4 billion | ¥43.8 billion |
| Capital stock | ¥6.8 billion | ¥6.8 billion | ¥6.8 billion | ¥6.8 billion | ¥6.8 billion |
| Total number of issued shares (common stock) | 280,780,000 shares | 280,780,000 shares | 280,780,000 shares | 280,780,000 shares | 280,780,000 shares |
| Net assets | ¥185.5 billion | ¥201.1 billion | ¥223.9 billion | ¥246.7 billion | ¥278.5 billion |
| Total assets | ¥300.9 billion | ¥278.1 billion | ¥322.0 billion | ¥369.1 billion | ¥402.3 billion |
| Net assets per share | 351.56 yen | 380.06 yen | 422.2 yen | 464.99 yen | 524.34 yen |
| Dividend per share | 40 yen | 40 yen | 40 yen | 40 yen | 50 yen |
| Interim dividend per share | 20 yen | 20 yen | 20 yen | 20 yen | 22 yen |
| Basic earnings (loss) per share | 74.82 yen | 33.97 yen | 42.37 yen | 70.6 yen | 82.57 yen |
| Diluted earnings per share | 74.63 yen | 33.88 yen | 42.28 yen | 70.43 yen | 82.47 yen |
| Equity-to-asset ratio | 61.5% | 72.1% | 69.3% | 66.7% | 69.1% |
| Return on equity | 23.4% | 9.3% | 10.6% | 15.9% | 16.7% |
| Payout ratio | 26.7% | 58.9% | 47.2% | 28.3% | 30.3% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 8/2025 | ¥50 | ¥22 | 30.3% | |
| FY ending 8/2024 | ¥40 | ¥20 | 28.3% | |
| FY ending 8/2023 | ¥40 | ¥20 | 47.2% | |
| FY ending 8/2022 | ¥40 | ¥20 | 58.9% | |
| FY ending 8/2021 | ¥40 | ¥20 | 26.7% |
RYOHIN KEIKAKU
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
RYOHIN KEIKAKU
Unit %Source Annual securities reports
- Financial institutions36.16%
- Securities firms8.30%
- Other corporations6.30%
- Foreign holders (institutions)33.73%
- Foreign holders (individuals)0.06%
- Individuals and others15.45%
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) | 19.03% | 52,833,000 |
| 2 | 株式会社日本カストディ銀行(信託口) | 9.41% | 26,139,000 |
| 3 | 株式会社日本カストディ銀行(信託E口) | 4.03% | 11,198,000 |
| 4 | 三菱商事株式会社 | 3.88% | 10,783,000 |
| 5 | JPモルガン証券株式会社 | 2.66% | 7,391,000 |
| 6 | JP MORGAN CHASE BANK 385632(常任代理人 株式会社みずほ銀行) | 2.45% | 6,828,000 |
| 7 | STATE STREET BANK WEST CLIENT - TREATY 505234(常任代理人 株式会社みずほ銀行) | 1.91% | 5,308,000 |
| 8 | 三菱UFJモルガン・スタンレー証券株式会社 | 1.78% | 4,963,000 |
| 9 | SMBC日興証券株式会社 | 1.64% | 4,566,000 |
| 10 | RBC IST 15 PCT LENDING ACCOUNT - CLIENT ACCOUNT(常任代理人 シティバンク、エヌ・エイ東京支店) | 1.46% | 4,069,000 |
Research and development expenses and capital expenditure
Research and development expenses and capital expenditure by segment (FY ending 8/2025)
| Segment | Capital expenditure |
|---|---|
| Domestic business | ¥12.9 billion |
| 東アジア事業 | ¥9.2 billion |
| 東南アジア・オセアニア事業 | ¥4.9 billion |
| 欧米事業 | ¥0.2 billion |
Revenue scale in the same industry
RYOHIN KEIKAKU
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
- … 14 companies
- 18 SUNDRUGFY Mar 2026 ¥842.5B
- 19 EDIONFY Mar 2026 ¥793.7B
- 20 RYOHIN KEIKAKUThis companyFY Aug 2025 ¥784.6B
- 21 FUJIFY Feb 2026 ¥784.3B
- 22 BLUE ZONESFY Mar 2026 ¥783.4B
- … 321 companies
Workforce information
Women 2,292 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 4,029 |
| Childcare leave taken, men |
57.4% |
| Childcare leave taken, women |
148.8% |
| Share of managers who are women | 49.6% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 44,444 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) | ¥84.00 million |
| Non-audit fees (this year, total) | ¥10.00 million |
| Audit fees (this year, network firms) | ¥0.2 billion |
| Non-audit fees (this year, network firms) | ¥23.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥49.1 billion | Consolidated |
| Operating revenue | ¥784.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥73.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-40.9 billion | Consolidated |
| Diluted earnings per share | 95.81 yen | Consolidated |
| Cash and cash equivalents | ¥135.4 billion | Consolidated |
| Net assets | ¥335.9 billion | Consolidated |
| Ordinary income (loss) | ¥72.3 billion | Consolidated |
| Total assets | ¥562.7 billion | Consolidated |
| Return on equity | 16.3% | Consolidated |
| Equity-to-asset ratio | 59.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥50.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-22.1 billion | Consolidated |
| Basic earnings (loss) per share | 95.92 yen | Consolidated |
| Net assets per share | 625.38 yen | Consolidated |
| Dividend per share | 50 yen | Parent only |
| Operating revenue | ¥558.4 billion | Parent only |
| Net income (loss) | ¥43.8 billion | Parent only |
| Diluted earnings per share | 82.47 yen | Parent only |
| Total number of issued shares (common stock) | 280,780,000 shares | Parent only |
| Net assets | ¥278.5 billion | Parent only |
| Ordinary income (loss) | ¥54.3 billion | Parent only |
| Total assets | ¥402.3 billion | Parent only |
| Return on equity | 16.7% | Parent only |
| Equity-to-asset ratio | 69.1% | Parent only |
| Capital stock | ¥6.8 billion | Parent only |
| Payout ratio | 30.3% | Parent only |
| Interim dividend per share | 22 yen | Parent only |
| Basic earnings (loss) per share | 82.57 yen | Parent only |
| Net assets per share | 524.34 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 13,912 people | Consolidated |
| Number of employees | 13,912 people | Consolidated |
| Wage gap between men and women (all employees) | 64.4% | Parent only |
| Average length of service (years) | 7.46 years | Parent only |
| Average annual salary | ¥6.70 million | Parent only |
| Average age (years) | 36.87 years old | Parent only |
| Number of employees | 4,039 people | Parent only |
| Number of employees | 4,039 people | Parent only |
| Number of employees | 4,039 people | Parent only |
| Wage gap between men and women (regular employees) | 66.9% | Parent only |
| Wage gap between men and women (non-regular employees) | 98.8% | Parent only |
Other disclosed items (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥784.6 billion | Consolidated |
| Average number of temporary employees | 14,520 people | Consolidated |
| Average number of temporary employees | 14,520 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥62.9 billion | Consolidated |
| Write-downs of inventories | ¥0.6 billion | Consolidated |
| Depreciation | ¥32.3 billion | Consolidated |
| Number of consolidated subsidiaries | 27 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 64.0% | Parent only |
| Average number of temporary employees | 10,952 people | Parent only |
| Average number of temporary employees | 10,952 people | Parent only |
| Average number of temporary employees | 10,952 people | Parent only |
| Total return on the share price index | 214.3% | Parent only |
| Ratio of female employees in managerial positions | 33.2% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 134,082,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 3,151,500 shares | Consolidated |
| Number of shares | 280,780,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.1% | Consolidated |
| Shareholding ratio | 48.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 3,151,500 shares | Consolidated |
| Number of voting rights | 2,771,885 units | Consolidated |
| Carrying amount on the balance sheet | ¥2.8 billion | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 396.7% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥1.9 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥41.0 billion | Consolidated |
Audit (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥84.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥0.2 billion | Consolidated |
| Fees for audit and attestation services - total | ¥84.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥0.2 billion | Consolidated |
| Fees for non-audit services - reporting company | ¥5.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥10.00 million | Consolidated |
| Fees for non-audit services - total | ¥23.00 million | Consolidated |
| Fees for non-audit services - total | ¥10.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥17.00 million | Consolidated |
Balance sheet (156 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥9.9 billion | Consolidated |
| Other | ¥10.9 billion | Consolidated |
| Other | ¥11.7 billion | Consolidated |
| Other | ¥24.5 billion | Consolidated |
| Other | ¥1.9 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥1.6 billion | Consolidated |
| Goodwill | ¥0.2 billion | Consolidated |
| Goodwill | ¥0.2 billion | Consolidated |
| Software | ¥40.2 billion | Consolidated |
| Lease obligations | ¥41.4 billion | Consolidated |
| Lease obligations | ¥14.0 billion | Consolidated |
| Lease assets | ¥76.00 million | Consolidated |
| Lease assets, net | ¥19.00 million | Consolidated |
| Work in process | ¥0.1 billion | Consolidated |
| Retained earnings | ¥300.8 billion | Consolidated |
| Notes receivable - trade | ¥24.00 million | Consolidated |
| Notes and accounts receivable trade | ¥18.0 billion | Consolidated |
| Merchandise | ¥169.8 billion | Consolidated |
| Non-current liabilities | ¥92.1 billion | Consolidated |
| Non-current assets | ¥195.7 billion | Consolidated |
| Land | ¥0.9 billion | Consolidated |
| Accounts receivable - trade | ¥18.0 billion | Consolidated |
| Tools, furniture and fixtures | ¥36.5 billion | Consolidated |
| Tools, furniture and fixtures | ¥11.2 billion | Consolidated |
| Buildings and structures | ¥101.6 billion | Consolidated |
| Buildings and structures, net | ¥47.4 billion | Consolidated |
| Construction in progress | ¥3.4 billion | Consolidated |
| Provision for directors' bonuses | ¥0.5 billion | Consolidated |
| Provision for directors' retirement benefits | ¥22.00 million | Consolidated |
| Investments and other assets | ¥43.5 billion | Consolidated |
| Investment securities | ¥2.8 billion | Consolidated |
| Lease and guarantee deposits | ¥27.7 billion | Consolidated |
| Subscription rights to shares | ¥0.3 billion | Consolidated |
| Property, plant and equipment | ¥109.9 billion | Consolidated |
| Accounts receivable - other | ¥19.7 billion | Consolidated |
| Income taxes payable | ¥3.4 billion | Consolidated |
| Accrued expenses | ¥12.4 billion | Consolidated |
| Accounts payable - other | ¥18.5 billion | Consolidated |
| Shareholders' equity | ¥308.8 billion | Consolidated |
| Provision for stocks payment-NCL | ¥2.7 billion | Consolidated |
| Machinery, equipment and vehicles | ¥6.5 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥1.6 billion | Consolidated |
| Current liabilities | ¥134.7 billion | Consolidated |
| Current assets | ¥367.1 billion | Consolidated |
| Accumulated depreciation | ¥-57.00 million | Consolidated |
| Accumulated depreciation | ¥-25.3 billion | Consolidated |
| Accumulated depreciation | ¥-54.2 billion | Consolidated |
| Accumulated depreciation | ¥-5.0 billion | Consolidated |
| Foreign currency translation adjustment | ¥7.9 billion | Consolidated |
| Intangible assets | ¥42.2 billion | Consolidated |
| Cash and cash equivalents | ¥135.4 billion | Consolidated |
| Cash and deposits | ¥134.9 billion | Consolidated |
| Short-term loans payable | ¥4.9 billion | Consolidated |
| Bonds payable | ¥30.0 billion | Consolidated |
| Net assets | ¥335.9 billion | Consolidated |
| Net assets | ¥335.9 billion | Consolidated |
| Total assets | ¥562.7 billion | Consolidated |
| Total assets | ¥562.7 billion | Consolidated |
| Deferred gains or losses on hedges | ¥13.3 billion | Consolidated |
| Deferred tax liabilities | ¥6.3 billion | Consolidated |
| Deferred tax assets | ¥2.2 billion | Consolidated |
| Treasury stock | ¥-30.5 billion | Consolidated |
| Valuation and translation adjustments | ¥22.9 billion | Consolidated |
| Liabilities | ¥226.8 billion | Consolidated |
| Liabilities and net assets | ¥562.7 billion | Consolidated |
| Supplies | ¥88.00 million | Consolidated |
| Accounts payable - trade | ¥56.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-80.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-6.00 million | Consolidated |
| Capital surplus | ¥31.8 billion | Consolidated |
| Capital stock | ¥6.8 billion | Consolidated |
| Provision for bonuses | ¥2.9 billion | Consolidated |
| Long-term loans payable | ¥1.8 billion | Consolidated |
| Non-controlling interests | ¥3.8 billion | Consolidated |
| Current portion of long-term loans payable | ¥10.0 billion | Consolidated |
| Other | ¥4.4 billion | Parent only |
| Other | ¥1.9 billion | Parent only |
| Other | ¥7.9 billion | Parent only |
| Other | ¥17.0 billion | Parent only |
| Other | ¥10.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥1.6 billion | Parent only |
| Other capital surplus | ¥21.6 billion | Parent only |
| Software | ¥38.4 billion | Parent only |
| Leasehold right | ¥1.5 billion | Parent only |
| General reserve | ¥57.7 billion | Parent only |
| Retained earnings | ¥255.2 billion | Parent only |
| Legal retained earnings | ¥0.5 billion | Parent only |
| Prepaid expenses | ¥3.3 billion | Parent only |
| Advance payments trade | ¥69.00 million | Parent only |
| Merchandise | ¥96.7 billion | Parent only |
| Non-current liabilities | ¥40.1 billion | Parent only |
| Non-current assets | ¥143.5 billion | Parent only |
| Land | ¥0.8 billion | Parent only |
| Reserve for reduction entry2 | ¥52.00 million | Parent only |
| Accounts receivable - trade | ¥45.3 billion | Parent only |
| Tools, furniture and fixtures | ¥21.3 billion | Parent only |
| Tools, furniture and fixtures | ¥5.8 billion | Parent only |
| Buildings | ¥52.1 billion | Parent only |
| Buildings, net | ¥29.4 billion | Parent only |
| Construction in progress | ¥2.0 billion | Parent only |
| Provision for directors' bonuses | ¥0.5 billion | Parent only |
| Provision for directors' retirement benefits | ¥22.00 million | Parent only |
| Investments and other assets | ¥64.3 billion | Parent only |
| Investment securities | ¥2.8 billion | Parent only |
| Lease and guarantee deposits | ¥20.8 billion | Parent only |
| Subscription rights to shares | ¥0.3 billion | Parent only |
| Property, plant and equipment | ¥39.4 billion | Parent only |
| Accounts receivable - other | ¥24.8 billion | Parent only |
| Income taxes payable | ¥1.2 billion | Parent only |
| Accrued expenses | ¥7.5 billion | Parent only |
| Accounts payable - other | ¥10.8 billion | Parent only |
| Shareholders' equity | ¥263.2 billion | Parent only |
| Provision for stocks payment-NCL | ¥2.7 billion | Parent only |
| Structures | ¥2.0 billion | Parent only |
| Structures, net | ¥0.8 billion | Parent only |
| Machinery and equipment | ¥3.0 billion | Parent only |
| Machinery and equipment, net | ¥0.6 billion | Parent only |
| Current liabilities | ¥83.7 billion | Parent only |
| Current assets | ¥258.7 billion | Parent only |
| Accumulated depreciation | ¥-15.6 billion | Parent only |
| Accumulated depreciation | ¥-22.7 billion | Parent only |
| Accumulated depreciation | ¥-1.2 billion | Parent only |
| Accumulated depreciation | ¥-2.4 billion | Parent only |
| Accumulated depreciation | ¥-0.3 billion | Parent only |
| Forward exchange contracts | ¥7.4 billion | Parent only |
| Intangible assets | ¥39.9 billion | Parent only |
| Cash and deposits | ¥68.7 billion | Parent only |
| Bonds payable | ¥30.0 billion | Parent only |
| Advances paid | ¥0.3 billion | Parent only |
| Net assets | ¥278.5 billion | Parent only |
| Net assets | ¥278.5 billion | Parent only |
| Total assets | ¥402.3 billion | Parent only |
| Deferred gains or losses on hedges | ¥13.3 billion | Parent only |
| Deferred tax liabilities | ¥1.1 billion | Parent only |
| Retained earnings brought forward | ¥197.0 billion | Parent only |
| Treasury stock | ¥-30.5 billion | Parent only |
| Valuation and translation adjustments | ¥15.0 billion | Parent only |
| Liabilities | ¥123.8 billion | Parent only |
| Liabilities and net assets | ¥402.3 billion | Parent only |
| Supplies | ¥3.00 million | Parent only |
| Accounts payable - trade | ¥45.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.5 billion | Parent only |
| Capital surplus | ¥31.7 billion | Parent only |
| Legal capital surplus | ¥10.1 billion | Parent only |
| Capital stock | ¥6.8 billion | Parent only |
| Vehicle and delivery equipment | ¥0.3 billion | Parent only |
| Vehicles, net | ¥8.00 million | Parent only |
| Long-term loans payable | ¥1.8 billion | Parent only |
| Long-term prepaid expenses | ¥1.3 billion | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥2.6 billion | Parent only |
| Shares of subsidiaries and associates | ¥22.0 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥2.9 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥6.7 billion | Parent only |
| Deposits received | ¥0.4 billion | Parent only |
| Current portion of long-term loans payable | ¥10.0 billion | Parent only |
Accounts unique to this company (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥92.6 billion | Consolidated |
| Revenue | ¥-47.2 billion | Consolidated |
| Revenue | ¥45.5 billion | Consolidated |
| Revenue | ¥45.00 million | Consolidated |
| Revenue | ¥7.4 billion | Consolidated |
| Revenue | ¥-2.7 billion | Consolidated |
| Revenue | ¥1.2 billion | Consolidated |
| Revenue | ¥43.4 billion | Consolidated |
| Revenue | ¥26.3 billion | Parent only |
Statement of income (104 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.9 billion | Consolidated |
| Other | ¥0.8 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other comprehensive income | ¥-1.8 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.3 billion | Consolidated |
| Amortization of goodwill | ¥49.00 million | Consolidated |
| Leasehold and office rents | ¥56.9 billion | Consolidated |
| Dividends from surplus | ¥-11.6 billion | Consolidated |
| Comprehensive income | ¥49.1 billion | Consolidated |
| Sponsorship income | ¥14.00 million | Consolidated |
| Interest income | ¥0.6 billion | Consolidated |
| Guaranty money income | ¥0.3 billion | Consolidated |
| Dividend income | ¥90.00 million | Consolidated |
| Operating income | ¥73.8 billion | Consolidated |
| Operating income | ¥73.8 billion | Consolidated |
| Operating cost | ¥381.7 billion | Consolidated |
| Operating revenue | ¥784.6 billion | Consolidated |
| Operating revenue | ¥784.6 billion | Consolidated |
| Non-operating income | ¥2.3 billion | Consolidated |
| Non-operating expenses | ¥3.8 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥73.4 billion | Consolidated |
| Operating gross profit | ¥403.0 billion | Consolidated |
| Gain on sales of non-current assets | ¥1.00 million | Consolidated |
| Loss on retirement of non-current assets | ¥1.0 billion | Consolidated |
| Advertising expenses | ¥14.6 billion | Consolidated |
| Net income | ¥50.8 billion | Consolidated |
| Net income | ¥50.8 billion | Consolidated |
| Net income (loss) | ¥50.9 billion | Consolidated |
| Net income (loss) | ¥50.9 billion | Consolidated |
| Employees' salaries and compensation | ¥94.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-40.9 billion | Consolidated |
| Interest expenses | ¥2.8 billion | Consolidated |
| Income taxes - current | ¥15.0 billion | Consolidated |
| Income taxes | ¥15.1 billion | Consolidated |
| Income taxes - deferred | ¥0.1 billion | Consolidated |
| Depreciation | ¥31.8 billion | Consolidated |
| Impairment loss | ¥5.0 billion | Consolidated |
| Impairment loss | ¥5.0 billion | Consolidated |
| Foreign exchange losses | ¥0.2 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-0.8 billion | Consolidated |
| Extraordinary income | ¥0.4 billion | Consolidated |
| Extraordinary loss | ¥6.7 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-0.3 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥10.0 billion | Consolidated |
| Research and development expenses | ¥1.9 billion | Consolidated |
| Income (loss) before income taxes | ¥66.0 billion | Consolidated |
| Income (loss) before income taxes | ¥66.0 billion | Consolidated |
| Ordinary income | ¥72.3 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥-1.3 billion | Consolidated |
| Disposal of treasury stock | ¥3.6 billion | Consolidated |
| Purchase of treasury stock | ¥-2.8 billion | Consolidated |
| Subsidy income | ¥0.5 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥48.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-22.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥329.1 billion | Consolidated |
| Reversal of allowance for doubtful accounts | ¥0.2 billion | Consolidated |
| Loss on cancellation of rental contracts | ¥0.5 billion | Consolidated |
| Change of scope of consolidation | ¥0.8 billion | Consolidated |
| Decrease in cash and cash equivalents resulting from exclusion of subsidiaries from consolidation | ¥-0.2 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.1 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥26.00 million | Consolidated |
| Other | ¥0.6 billion | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Leasehold and office rents | ¥36.5 billion | Parent only |
| Dividends from surplus | ¥-11.6 billion | Parent only |
| Sponsorship income | ¥14.00 million | Parent only |
| Interest income | ¥0.4 billion | Parent only |
| Guaranty money income | ¥0.3 billion | Parent only |
| Dividend income | ¥16.8 billion | Parent only |
| Total | ¥418.1 billion | Parent only |
| Cost of merchandize sold | ¥321.4 billion | Parent only |
| Ending goods | ¥96.7 billion | Parent only |
| Beginning goods | ¥88.7 billion | Parent only |
| Operating income | ¥37.3 billion | Parent only |
| Operating revenue | ¥558.4 billion | Parent only |
| Non-operating income | ¥18.2 billion | Parent only |
| Non-operating expenses | ¥1.2 billion | Parent only |
| Operating gross profit | ¥237.1 billion | Parent only |
| Loss on sale of non-current assets | ¥8.00 million | Parent only |
| Gain on sales of non-current assets | ¥0 | Parent only |
| Loss on retirement of non-current assets | ¥0.4 billion | Parent only |
| Cost of purchased goods | ¥329.3 billion | Parent only |
| Net income (loss) | ¥43.8 billion | Parent only |
| Net income (loss) | ¥43.8 billion | Parent only |
| Employees' salaries and compensation | ¥56.9 billion | Parent only |
| Interest expenses | ¥0.3 billion | Parent only |
| Income taxes - current | ¥7.9 billion | Parent only |
| Income taxes | ¥6.8 billion | Parent only |
| Income taxes - deferred | ¥-1.1 billion | Parent only |
| Depreciation | ¥12.0 billion | Parent only |
| Impairment loss | ¥2.5 billion | Parent only |
| Foreign exchange gains | ¥0.1 billion | Parent only |
| Extraordinary income | ¥0.3 billion | Parent only |
| Extraordinary loss | ¥4.1 billion | Parent only |
| Income (loss) before income taxes | ¥50.5 billion | Parent only |
| Ordinary income | ¥54.3 billion | Parent only |
| Disposal of treasury stock | ¥3.6 billion | Parent only |
| Purchase of treasury stock | ¥-2.8 billion | Parent only |
| Selling, general and administrative expenses | ¥199.7 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥0.2 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.8 billion | Parent only |
| Loss on cancellation of rental contracts | ¥0.5 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥0.5 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥38.9 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-1.9 billion | Consolidated |
| Total changes during the period | ¥31.8 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-1.2 billion | Parent only |
Statement of cash flows (35 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.1 billion | Consolidated |
| Other | ¥-1.1 billion | Consolidated |
| Other | ¥-45.00 million | Consolidated |
| Increase (decrease) in other liabilities | ¥10.2 billion | Consolidated |
| Decrease (increase) in other assets | ¥-1.4 billion | Consolidated |
| Amortization of goodwill | ¥49.00 million | Consolidated |
| Repayment of lease liabilities-FinCF | ¥-12.9 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-3.3 billion | Consolidated |
| Interest expenses paid | ¥-2.7 billion | Consolidated |
| Interest and dividends income received | ¥0.7 billion | Consolidated |
| Interest and dividend income | ¥-0.7 billion | Consolidated |
| Gain on sales of non-current assets | ¥-1.00 million | Consolidated |
| Loss on retirement of non-current assets | ¥1.0 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥8.4 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥1.5 billion | Consolidated |
| Payments into time deposits | ¥-1.5 billion | Consolidated |
| Subtotal | ¥96.5 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥0.3 billion | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥-11.00 million | Consolidated |
| Interest expenses | ¥2.8 billion | Consolidated |
| Purchase of property plant and equipment | ¥-23.3 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥31.00 million | Consolidated |
| Decrease (increase) in inventories | ¥-15.5 billion | Consolidated |
| Income taxes paid | ¥-21.2 billion | Consolidated |
| Depreciation | ¥24.8 billion | Consolidated |
| Impairment loss | ¥5.0 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-0.1 billion | Consolidated |
| Purchase of intangible assets | ¥-15.0 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥-0.4 billion | Consolidated |
| Proceeds from sales of treasury stock | ¥0.9 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-9.6 billion | Consolidated |
| Dividends | ¥-11.6 billion | Consolidated |
| Proceeds from long term loans payable | ¥2.8 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.9 billion | Consolidated |
| Proceeds from share issuance to non controlling shareholders | ¥45.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥73.4 billion | Consolidated | Disclosed |
| Dividend per share | 50 | Parent only | Disclosed |
| Number of employees | 13,912 | Consolidated | Disclosed |
| Net assets | ¥335.9 billion | Consolidated | Disclosed |
| Operating income | ¥73.8 billion | Consolidated | Disclosed |
| Operating revenue | ¥784.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥72.3 billion | Consolidated | Disclosed |
| Net income | ¥50.8 billion | Consolidated | Disclosed |
| Total assets | ¥562.7 billion | Consolidated | Disclosed |
| Operating margin | 9.4% | Consolidated | Calculated |
| Net margin | 6.5% | Consolidated | Calculated |
| Sales per employee | 56399439 yen | Consolidated | Calculated |
| Total asset turnover | 1.39 times | Consolidated | Calculated |
| Net assets to total assets | 59.7% | Consolidated | Calculated |