WORKMAN
WORKMAN CO.,LTD.
Company highlights
Head office takes a high share, and the franchisee still keeps a profit.
Vol.3, Chapter 2 (as of 2026-08-19)
Key figures
Period Apr 2025 to Mar 2026Parent onlyJapanese GAAP
Business revenue model
Featured in
Vol.3, Chapter 2 (as of 2026-08-19)
“Kaisha no Shikumi: Franchising”, Chapter 2: Workman: Head Office Takes 60% of Gross Profit, and Pays the Rent and Logistics
Book’s reference date 2026-08-19 / data last checked 2026-10-20
Key points in this volumeA chain's profits depend on how the money is divided, not just on how many stores it has.
Workman's head office receives 60% of the franchisee's gross margin. It is sometimes described as a company with a low royalty, but the rate itself is not low.
Even so, the average annual income of a franchisee published on the company's recruitment page is about ¥12 million, and the contract renewal rate is over 96%. This company's design sits in holding a high rate and a living for the shop at the same time.
The Move That Changed Workman
Without cutting the franchisee's share, it rebuilt the workwear shop floor into one that ordinary customers would walk into.
For the year ended March 2018, Workman had total operating revenue of ¥56.1 billion ($351 million) and operating profit of ¥10.6 billion. Its private-brand ratio was 32.2% and its franchise ratio 84.3%, and it was a workwear chain whose customers were mainly tradespeople. In September 2018 it opened the first WORKMAN Plus store, a format that kept the function of the workwear and rebuilt the shop floor so that ordinary customers would come in. The store count rose from 12 at the end of March 2019 to 175 in 2020, 372 in 2022, 552 in 2024, and 711 at the end of March 2026. In its business reports of the time the company cited more women and family customers, wider recognition for outdoor and sports use, and the effect carried through to existing stores. For the year ended March 2026, total operating revenue was ¥160.9 billion, operating profit ¥29.7 billion, and the private-brand ratio 71.9%. The company gives the average annual income of a franchisee as about ¥12 million and the contract renewal rate as 96.2%.
Coverage in the book
- The Head Office Pays the Store's Rent, Its Logistics, and Its Advertising
- What Does Workman Earn From?
- How Much Is Left in the Franchisee's Hands
- Why the Operating Margin Comes Out at 18.4%
- Where Do the People Who Take Over a Store Come From?
Related books, articles and videos
“Kaisha no Shikumi: Franchising”
Chapter 2: WORKMAN
“Workman: Head Office Takes 60% of Gross Profit, and Pays the Rent and Logistics”
“Ano Kaisha no Shikumi” series, Vol.3 — Kindle and paperback
Find it on Amazon →
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
WORKMAN
Revenue breakdown
Period Apr 2025 to Mar 2026Source Annual securities reports
- Income from franchised stores ¥41.5 billion
- Other operating revenue ¥0.1 billion
- Net sales ¥119.2 billion
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Revenue breakdown | Income from franchised stores | ¥41.5 billion | Parent only |
| Other operating revenue | ¥0.1 billion | Parent only | |
| Net sales | ¥119.2 billion | Parent only | |
| Selling, general and administrative expenses | Rents | ¥7.2 billion | Parent only |
| Business consignment expenses | ¥5.2 billion | Parent only | |
| Depreciation | ¥3.6 billion | Parent only | |
| Salaries and allowances | ¥3.0 billion | Parent only | |
| Advertising expenses | ¥2.6 billion | Parent only | |
| Freightage expenses | ¥2.3 billion | Parent only | |
| Supplies expenses | ¥1.4 billion | Parent only | |
| Bonuses | ¥1.2 billion | Parent only | |
| Taxes and dues | ¥0.9 billion | Parent only | |
| Repair and maintenance | ¥0.8 billion | Parent only | |
| Legal welfare expenses | ¥0.6 billion | Parent only | |
| Commission fees | ¥0.6 billion | Parent only | |
| Traveling and transportation expenses | ¥0.5 billion | Parent only | |
| Utilities expenses | ¥0.5 billion | Parent only | |
| Other | ¥0.2 billion | Parent only | |
| Directors' compensations | ¥0.2 billion | Parent only | |
| Promotion expenses | ¥0.1 billion | Parent only | |
| Vehicle expenses | ¥0.1 billion | Parent only | |
| Communication expenses | ¥95.00 million | Parent only | |
| Provision for directors' bonuses | ¥82.00 million | Parent only | |
| Education and training expenses | ¥81.00 million | Parent only | |
| Retirement benefit expenses | ¥72.00 million | Parent only | |
| Welfare expenses | ¥22.00 million | Parent only | |
| Entertainment expenses | ¥8.00 million | Parent only | |
| Profit by stage | Ordinary income | ¥30.6 billion | Parent only |
| Operating income | ¥29.7 billion | Parent only |
WORKMAN
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Rents ¥7.2 billion
- Business consignment expenses ¥5.2 billion
- Depreciation ¥3.6 billion
- Salaries and allowances ¥3.0 billion
- Advertising expenses ¥2.6 billion
- Freightage expenses ¥2.3 billion
Performance, financial position and capital allocation
WORKMAN
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
WORKMAN
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Ordinary income (loss) | ¥27.4B | ¥24.7B | ¥23.7B | ¥24.9B | ¥30.6B |
| Change from prior year | Could not be retrieved | -10.0% | -4.0% | +5.2% | +22.7% |
WORKMAN
Earnings and net assets per share over time
Unit yenSource Annual securities reports
WORKMAN
Return on equity over time
Unit %Source Annual securities reports
Parent only indicators (17 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Gross operating revenue | ¥116.3 billion | ¥128.3 billion | ¥132.7 billion | ¥136.9 billion | ¥160.9 billion |
| Ordinary income (loss) | ¥27.4 billion | ¥24.7 billion | ¥23.7 billion | ¥24.9 billion | ¥30.6 billion |
| Net income (loss) | ¥18.3 billion | ¥16.7 billion | ¥16.0 billion | ¥16.9 billion | ¥20.6 billion |
| Capital stock | ¥1.6 billion | ¥1.6 billion | ¥1.6 billion | ¥1.6 billion | ¥1.6 billion |
| Total number of issued shares (common stock) | 81,846,816 shares | 81,846,816 shares | 81,846,816 shares | 81,846,816 shares | 81,846,816 shares |
| Net assets | ¥103.6 billion | ¥114.2 billion | ¥125.4 billion | ¥135.3 billion | ¥153.5 billion |
| Total assets | ¥125.1 billion | ¥135.7 billion | ¥148.4 billion | ¥162.2 billion | ¥185.3 billion |
| Net assets per share | 1,268.96 yen | 1,399.78 yen | 1,536.92 yen | 1,657.91 yen | 1,880.29 yen |
| Dividend per share | 68 yen | 68 yen | 68 yen | 73 yen | 89 yen |
| Basic earnings (loss) per share | 224.28 yen | 204.1 yen | 195.88 yen | 206.99 yen | 252.64 yen |
| Equity-to-asset ratio | 82.8% | 84.2% | 84.5% | 83.4% | 82.8% |
| Return on equity | 18.9% | 15.3% | 13.3% | 13.0% | 14.3% |
| Payout ratio | 30.3% | 33.3% | 34.7% | 35.3% | 35.2% |
| Net cash provided by (used in) operating activities | ¥18.5 billion | ¥8.8 billion | ¥15.2 billion | ¥24.8 billion | ¥18.8 billion |
| Net cash provided by (used in) investing activities | ¥-9.6 billion | ¥0.2 billion | ¥-9.0 billion | ¥-29.9 billion | ¥-13.4 billion |
| Net cash provided by (used in) financing activities | ¥-5.3 billion | ¥-5.7 billion | ¥-5.7 billion | ¥-5.7 billion | ¥-6.1 billion |
| Cash and cash equivalents | ¥44.3 billion | ¥47.6 billion | ¥48.2 billion | ¥37.4 billion | ¥36.7 billion |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥89 | Could not be retrieved | 35.2% | |
| FY ending 3/2025 | ¥73 | Could not be retrieved | 35.3% | |
| FY ending 3/2024 | ¥68 | Could not be retrieved | 34.7% | |
| FY ending 3/2023 | ¥68 | Could not be retrieved | 33.3% | |
| FY ending 3/2022 | ¥68 | Could not be retrieved | 30.3% |
WORKMAN
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
WORKMAN
Unit %Source Annual securities reports
- Financial institutions8.39%
- Securities firms1.40%
- Other corporations44.30%
- Foreign holders (institutions)6.34%
- Foreign holders (individuals)0.00%
- Individuals and others39.57%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社ベイシア興業 | 28.23% | 23,040,000 |
| 2 | 土屋 裕雅 | 14.09% | 11,500,000 |
| 3 | 株式会社カインズ | 9.67% | 7,894,000 |
| 4 | 吉田 佳世 | 7.27% | 5,930,000 |
| 5 | 大嶽 惠 | 7.27% | 5,930,000 |
| 6 | 株式会社カインズ興産 | 4.26% | 3,476,000 |
| 7 | 土屋 嘉雄 | 3.61% | 2,948,000 |
| 8 | みずほ信託銀行株式会社有価証券管理信託 | 1.96% | 1,600,000 |
| 9 | 株式会社日本カストディ銀行(信託口) | 1.88% | 1,541,000 |
| 10 | 第一生命保険株式会社 | 1.18% | 960,000 |
Research and development expenses and capital expenditure
Revenue scale in the same industry
WORKMAN
Source Annual securities reports of each company
Retail Trade: 343 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 AEONFY Feb 2026 ¥10.7T
- 2 Seven & iFY Feb 2026 ¥10.4T
- 3 FAST RETAILINGFY Aug 2025 ¥3.4T
- … 104 companies
- 108 NISSAN TOKYO SALESFY Mar 2026 ¥129.0B
- 109 近鉄百貨店FY Feb 2026 ¥125.5B
- 110 WORKMANThis companyFY Mar 2026 ¥119.2B
- 111 OHSHO FOOD SERVICEFY Mar 2026 ¥116.8B
- 112 RyusekiFY Mar 2026 ¥108.7B
- … 231 companies
Workforce information
Women 6.9 yrs Average length of service by gender
Women 65 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 381 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
14 hours |
| Annual paid leave taken |
55.3% |
| Childcare leave taken, men |
73.3% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 1.7% |
| Share of board members who are women | 12.5% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 16,870 t-CO2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, filing company) | ¥37.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Sources and methodology
Retrieved disclosed figures
Accounts unique to this company (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥209.2 billion | Parent only |
| Change in average annual salary from the previous year | 4.4% | Parent only |
| Revenue | ¥2.6 billion | Parent only |
| Revenue | ¥-1.9 billion | Parent only |
| Revenue | ¥-31.00 million | Parent only |
Major management indicators (5 years) (17 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Dividend per share | 89 yen | Parent only |
| Net cash provided by (used in) operating activities | ¥18.8 billion | Parent only |
| Gross operating revenue | ¥160.9 billion | Parent only |
| Net income (loss) | ¥20.6 billion | Parent only |
| Net cash provided by (used in) investing activities | ¥-13.4 billion | Parent only |
| Cash and cash equivalents | ¥36.7 billion | Parent only |
| Total number of issued shares (common stock) | 81,846,816 shares | Parent only |
| Net assets | ¥153.5 billion | Parent only |
| Ordinary income (loss) | ¥30.6 billion | Parent only |
| Total assets | ¥185.3 billion | Parent only |
| Return on equity | 14.3% | Parent only |
| Equity-to-asset ratio | 82.8% | Parent only |
| Net cash provided by (used in) financing activities | ¥-6.1 billion | Parent only |
| Capital stock | ¥1.6 billion | Parent only |
| Payout ratio | 35.2% | Parent only |
| Basic earnings (loss) per share | 252.64 yen | Parent only |
| Net assets per share | 1,880.29 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Wage gap between men and women (all employees) | 45.3% | Parent only |
| Average length of service (years) | 11.6 years | Parent only |
| Average annual salary | ¥8.05 million | Parent only |
| Average age (years) | 37 years old | Parent only |
| Number of employees | 440 people | Parent only |
| Number of employees | 440 people | Parent only |
| Wage gap between men and women (regular employees) | 80.9% | Parent only |
| Wage gap between men and women (non-regular employees) | 68.0% | Parent only |
Other disclosed items (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Rate of male employees taking childcare leave (all employees) | 73.3% | Parent only |
| Average number of temporary employees | 116 people | Parent only |
| Average number of temporary employees | 116 people | Parent only |
| Total return on the share price index | 179.0% | Parent only |
| Write-downs of inventories | ¥2.4 billion | Parent only |
| Ratio of female employees in managerial positions | 1.7% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 64,821,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 233,600 shares | Consolidated |
| Number of shares | 81,846,816 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.3% | Consolidated |
| Shareholding ratio | 79.4% | Consolidated |
| Number of shares held in own name treasury shares etc | 233,600 shares | Consolidated |
| Number of voting rights | 815,492 units | Consolidated |
| Carrying amount on the balance sheet | ¥1.00 million | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 83.3% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥9.1 billion | Consolidated |
Audit (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥37.00 million | Consolidated |
Balance sheet (79 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.00 million | Parent only |
| Other | ¥0.7 billion | Parent only |
| Other | ¥4.7 billion | Parent only |
| Other | ¥0.4 billion | Parent only |
| Other capital surplus | ¥14.00 million | Parent only |
| Software | ¥1.0 billion | Parent only |
| Lease obligations | ¥0.2 billion | Parent only |
| Lease obligations | ¥98.00 million | Parent only |
| Lease assets | ¥1.7 billion | Parent only |
| Lease assets, net | ¥0.2 billion | Parent only |
| Investments in capital | ¥0 | Parent only |
| General reserve | ¥23.1 billion | Parent only |
| Retained earnings | ¥147.5 billion | Parent only |
| Legal retained earnings | ¥0.2 billion | Parent only |
| Prepaid expenses | ¥0.3 billion | Parent only |
| Due to franchised stores | ¥0.4 billion | Parent only |
| Accounts receivable due from franchised stores | ¥14.5 billion | Parent only |
| Merchandise | ¥29.8 billion | Parent only |
| Right of trademark | ¥1.00 million | Parent only |
| Non-current liabilities | ¥5.3 billion | Parent only |
| Non-current assets | ¥46.8 billion | Parent only |
| Land | ¥5.4 billion | Parent only |
| Accounts receivable - trade | ¥4.6 billion | Parent only |
| Contract liabilities | ¥0.4 billion | Parent only |
| Tools, furniture and fixtures | ¥7.5 billion | Parent only |
| Tools, furniture and fixtures | ¥3.6 billion | Parent only |
| Guarantee deposits | ¥4.4 billion | Parent only |
| Buildings | ¥36.8 billion | Parent only |
| Buildings, net | ¥24.5 billion | Parent only |
| Construction in progress | ¥1.0 billion | Parent only |
| Provision for directors' bonuses | ¥82.00 million | Parent only |
| Investments and other assets | ¥6.8 billion | Parent only |
| Investment securities | ¥1.00 million | Parent only |
| Property, plant and equipment | ¥38.5 billion | Parent only |
| Accounts receivable - other | ¥0.1 billion | Parent only |
| Income taxes payable | ¥6.5 billion | Parent only |
| Accrued consumption taxes | ¥0.4 billion | Parent only |
| Accrued expenses | ¥0.8 billion | Parent only |
| Accounts payable - other | ¥6.2 billion | Parent only |
| Shareholders' equity | ¥150.5 billion | Parent only |
| Structures | ¥7.2 billion | Parent only |
| Structures, net | ¥3.8 billion | Parent only |
| Current liabilities | ¥26.5 billion | Parent only |
| Current assets | ¥138.4 billion | Parent only |
| Accumulated depreciation | ¥-1.4 billion | Parent only |
| Accumulated depreciation | ¥-3.9 billion | Parent only |
| Accumulated depreciation | ¥-12.3 billion | Parent only |
| Accumulated depreciation | ¥-3.4 billion | Parent only |
| Accumulated depreciation | ¥-0.1 billion | Parent only |
| Intangible assets | ¥1.4 billion | Parent only |
| Cash and cash equivalents | ¥36.7 billion | Parent only |
| Cash and deposits | ¥83.7 billion | Parent only |
| Short-term loans payable | ¥1.4 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥1.00 million | Parent only |
| Net assets | ¥153.5 billion | Parent only |
| Net assets | ¥153.5 billion | Parent only |
| Total assets | ¥185.3 billion | Parent only |
| Deferred gains or losses on hedges | ¥3.0 billion | Parent only |
| Deferred tax assets | ¥1.3 billion | Parent only |
| Retained earnings brought forward | ¥124.2 billion | Parent only |
| Treasury stock | ¥-68.00 million | Parent only |
| Valuation and translation adjustments | ¥3.0 billion | Parent only |
| Liabilities | ¥31.8 billion | Parent only |
| Liabilities and net assets | ¥185.3 billion | Parent only |
| Supplies | ¥0.1 billion | Parent only |
| Accounts payable - trade | ¥6.8 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.00 million | Parent only |
| Allowance for doubtful accounts | ¥-0 | Parent only |
| Capital surplus | ¥1.4 billion | Parent only |
| Legal capital surplus | ¥1.3 billion | Parent only |
| Capital stock | ¥1.6 billion | Parent only |
| Asset retirement obligations | ¥4.1 billion | Parent only |
| Vehicle and delivery equipment | ¥0.2 billion | Parent only |
| Vehicles, net | ¥39.00 million | Parent only |
| Long-term prepaid expenses | ¥1.2 billion | Parent only |
| Long term guarantee deposited | ¥1.0 billion | Parent only |
| Telephone subscription right | ¥44.00 million | Parent only |
| Deposits received | ¥72.00 million | Parent only |
| Current portion of guarantee deposits | ¥0.6 billion | Parent only |
Statement of income (64 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥70.00 million | Parent only |
| Other | ¥0 | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other operating revenue | ¥0.1 billion | Parent only |
| Entertainment expenses | ¥8.00 million | Parent only |
| Purchase discounts | ¥0.2 billion | Parent only |
| Repair and maintenance | ¥0.8 billion | Parent only |
| Dividends from surplus | ¥-6.0 billion | Parent only |
| Income from franchised stores | ¥41.5 billion | Parent only |
| Interest income | ¥0.6 billion | Parent only |
| Total | ¥129.6 billion | Parent only |
| Cost of merchandize sold | ¥99.9 billion | Parent only |
| Ending goods | ¥29.8 billion | Parent only |
| Beginning goods | ¥24.1 billion | Parent only |
| Operating income | ¥29.7 billion | Parent only |
| Operating receipts | ¥41.6 billion | Parent only |
| Non-operating income | ¥0.9 billion | Parent only |
| Non-operating expenses | ¥34.00 million | Parent only |
| Net cash provided by (used in) operating activities | ¥18.8 billion | Parent only |
| Operating gross profit | ¥61.0 billion | Parent only |
| Gross operating revenue | ¥160.9 billion | Parent only |
| Gain on sales of non-current assets | ¥1.00 million | Parent only |
| Loss on retirement of non-current assets | ¥39.00 million | Parent only |
| Rents | ¥7.2 billion | Parent only |
| Net sales | ¥119.2 billion | Parent only |
| Advertising expenses | ¥2.6 billion | Parent only |
| Cost of purchased goods | ¥105.6 billion | Parent only |
| Net income (loss) | ¥20.6 billion | Parent only |
| Net income (loss) | ¥20.6 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Provision for directors' bonuses | ¥82.00 million | Parent only |
| Net cash provided by (used in) investing activities | ¥-13.4 billion | Parent only |
| Interest expenses | ¥34.00 million | Parent only |
| Commission fees | ¥0.6 billion | Parent only |
| Education and training expenses | ¥81.00 million | Parent only |
| Traveling and transportation expenses | ¥0.5 billion | Parent only |
| Business consignment expenses | ¥5.2 billion | Parent only |
| Utilities expenses | ¥0.5 billion | Parent only |
| Income taxes - current | ¥10.4 billion | Parent only |
| Income taxes | ¥9.8 billion | Parent only |
| Income taxes - deferred | ¥-0.6 billion | Parent only |
| Legal welfare expenses | ¥0.6 billion | Parent only |
| Supplies expenses | ¥1.4 billion | Parent only |
| Depreciation | ¥3.6 billion | Parent only |
| Impairment loss | ¥92.00 million | Parent only |
| Extraordinary income | ¥1.00 million | Parent only |
| Extraordinary loss | ¥0.1 billion | Parent only |
| Net increase (decrease) in cash and cash equivalents | ¥-0.6 billion | Parent only |
| Welfare expenses | ¥22.00 million | Parent only |
| Taxes and dues | ¥0.9 billion | Parent only |
| Income (loss) before income taxes | ¥30.4 billion | Parent only |
| Income (loss) before income taxes | ¥30.4 billion | Parent only |
| Ordinary income | ¥30.6 billion | Parent only |
| Salaries and allowances | ¥3.0 billion | Parent only |
| Disposal of treasury stock | ¥15.00 million | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Net cash provided by (used in) financing activities | ¥-6.1 billion | Parent only |
| Promotion expenses | ¥0.1 billion | Parent only |
| Selling, general and administrative expenses | ¥31.3 billion | Parent only |
| Bonuses | ¥1.2 billion | Parent only |
| Vehicle expenses | ¥0.1 billion | Parent only |
| Retirement benefit expenses | ¥72.00 million | Parent only |
| Communication expenses | ¥95.00 million | Parent only |
| Freightage expenses | ¥2.3 billion | Parent only |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥18.2 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥3.5 billion | Parent only |
Statement of cash flows (39 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.2 billion | Parent only |
| Other | ¥10.00 million | Parent only |
| Increase (decrease) in other current liabilities | ¥0.7 billion | Parent only |
| Repayments of lease obligations | ¥-0.1 billion | Parent only |
| Increase decrease in notes and accounts payable trade | ¥0.6 billion | Parent only |
| Interest expenses paid | ¥-34.00 million | Parent only |
| Interest and dividends income received | ¥0.6 billion | Parent only |
| Interest and dividend income | ¥-0.6 billion | Parent only |
| Gain on sales of non-current assets | ¥-1.00 million | Parent only |
| Decrease increase in notes and accounts receivable trade | ¥-1.5 billion | Parent only |
| Proceeds from withdrawal of time deposits | ¥43.0 billion | Parent only |
| Payments into time deposits | ¥-47.0 billion | Parent only |
| Subtotal | ¥26.8 billion | Parent only |
| Proceeds from collection of guarantee deposits | ¥0.3 billion | Parent only |
| Payments for guarantee deposits | ¥-0.8 billion | Parent only |
| Increase decrease in provision for directors bonuses | ¥59.00 million | Parent only |
| Interest expenses | ¥34.00 million | Parent only |
| Purchase of short term investment securities | ¥-7.3 billion | Parent only |
| Proceeds from sales of short term investment securities | ¥7.3 billion | Parent only |
| Purchase of property plant and equipment | ¥-7.9 billion | Parent only |
| Proceeds from sales of property plant and equipment | ¥1.00 million | Parent only |
| Payments for retirement of property, plant and equipment | ¥-30.00 million | Parent only |
| Loss on retirement of property, plant and equipment | ¥39.00 million | Parent only |
| (Increase) decrease in accounts receivables other | ¥-64.00 million | Parent only |
| Decrease in consumption taxes payable | ¥-0.5 billion | Parent only |
| Increase/(decrease) in accounts payable - expenses | ¥0.1 billion | Parent only |
| Increase (decrease) in accounts payable-other | ¥1.7 billion | Parent only |
| Decrease (increase) in inventories | ¥-5.8 billion | Parent only |
| Income taxes paid | ¥-8.6 billion | Parent only |
| Depreciation | ¥3.2 billion | Parent only |
| Impairment loss | ¥92.00 million | Parent only |
| Purchase of intangible assets | ¥-0.7 billion | Parent only |
| Amortization of intangible assets | ¥0.3 billion | Parent only |
| Regarding purchase of treasury stock | ¥-0 | Parent only |
| Increase (decrease) in allowance for doubtful accounts | ¥1.00 million | Parent only |
| Dividends | ¥-6.0 billion | Parent only |
| Purchase of long-term prepaid expenses | ¥-0.2 billion | Parent only |
| Amortization of long term prepaid expenses | ¥59.00 million | Parent only |
| Increase decrease in guarantee deposits received | ¥27.00 million | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥18.8 billion | Parent only | Disclosed |
| Dividend per share | 89 | Parent only | Disclosed |
| Number of employees | 440 | Parent only | Disclosed |
| Net assets | ¥153.5 billion | Parent only | Disclosed |
| Net sales | ¥119.2 billion | Parent only | Disclosed |
| Operating income | ¥29.7 billion | Parent only | Disclosed |
| Ordinary income | ¥30.6 billion | Parent only | Disclosed |
| Total assets | ¥185.3 billion | Parent only | Disclosed |
| Operating margin | 24.9% | Parent only | Calculated |
| Net margin | Not disclosed | Not applicable | Not calculated (a required value is not disclosed) |
| Sales per employee | 271013636 yen | Parent only | Calculated |
| Total asset turnover | 0.64 times | Parent only | Calculated |
| Net assets to total assets | 82.8% | Parent only | Calculated |