MOS FOOD SERVICES
MOS FOOD SERVICES,INC.
Company highlights
A company that earns by selling ingredients, not by charging for its name.
Vol.3, Chapter 4 (as of 2026-08-19)
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Business revenue model
Featured in
Vol.3, Chapter 4 (as of 2026-08-19)
“Kaisha no Shikumi: Franchising”, Chapter 4: MOS Burger: Earning by Making Its Franchisees' Sales Bigger
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.
53% of head office sales at Mos Food Services is payment for ingredients and packaging sold to franchisees. What franchisees pay for the use of the name stays at 1% of their monthly sales.
What the customer pays first becomes the franchisee's sales, and head office receives the wholesale payment. The more a franchisee sells, the more it buys.
The Move That Changed MOS Food Services
It kept the royalty at 1% of monthly sales and carried out price revisions and new product launches.
For the year ended March 2023, MOS Food Services had net sales of ¥85.1 billion ($532 million), an increase. Even so, operating profit was ¥41 million and the net loss ¥300 million. What the company cited as the reasons for the fall in operating profit were raw material prices, logistics costs, energy costs, and the weak yen. The price revisions and new product launches it carried out, in date order, were as follows. On July 13, 2022 it revised the MOS Burger from ¥390 to ¥410 and the Teriyaki Burger from ¥380 to ¥400. On March 24, 2023 it raised 78 of its 106 items, mainly by ¥10 to ¥50. Then on March 27, 2024 it launched the New Tobikiri Cheese at ¥690 and the New Tobikiri Bacon & Cheese at ¥760, using patties made with 100% domestic beef. The New Tobikiri range reached a cumulative 16 million servings in about one year from launch. On July 15, 2026 it revised the MOS Burger from ¥470 to ¥500 and the Teriyaki Burger from ¥470 to ¥490. Operating profit for the year ended March 2026 came to ¥6.6 billion, an operating margin of 6.4%. Existing stores were at 109.0% for sales, 106.3% for customer counts, and 102.5% for spend per customer.
Coverage in the book
- A Store That Sells ¥1 Million Pays the Head Office ¥10,000
- What Does MOS Earn From?
- "The Fewest Company-Operated Stores" Changes with the Document
- The Kyoeikai, an Organisation More Than 40 Years Old
- The Two Periods When Operating Profit Was Especially Low
Related books, articles and videos
“Kaisha no Shikumi: Franchising”
Chapter 4: MOS FOOD SERVICES
“MOS Burger: Earning by Making Its Franchisees' Sales Bigger”
“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
MOS FOOD SERVICES
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 | Margin | Last year | |
| DomesticMOS Burger Business | ¥84.0 billion | 82.8% | ¥76.6 billion | ¥7.9 billion | 9.4% | ¥6.4 billion |
| Overseas business | ¥15.5 billion | 15.3% | ¥16.6 billion | ¥0.3 billion | 2.1% | ¥0.5 billion |
| Restaurant business | ¥2.0 billion | 2.0% | ¥1.9 billion | ¥-0.2 billion | -10.4% | ¥-0.1 billion |
| Total of the businesses | ¥101.5 billion | 100.0% | ||||
Revenue and profit
MOS FOOD SERVICES
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries, allowances and bonuses | ¥13.7 billion | Consolidated |
| Freightage expenses | ¥4.4 billion | Consolidated | |
| Rents | ¥3.7 billion | Consolidated | |
| Advertising and promotion expenses | ¥3.6 billion | Consolidated | |
| Depreciation | ¥3.1 billion | Consolidated | |
| Commission fees | ¥2.9 billion | Parent only | |
| Provision for bonuses | ¥0.5 billion | Consolidated | |
| Retirement benefit expenses | ¥0.3 billion | Consolidated | |
| Provision for point card certificates | ¥0.1 billion | Consolidated | |
| Provision for dividend | ¥39.00 million | Consolidated | |
| Amortization of long-term prepaid expenses | ¥37.00 million | Parent only | |
| Provision for management board incentive plan trust | ¥12.00 million | Consolidated | |
| Research and development expenses | ¥7.00 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥-0 | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥47.8 billion | Consolidated |
| Ordinary income | ¥7.1 billion | Consolidated | |
| Operating income | ¥6.6 billion | Consolidated | |
| Net income | ¥4.6 billion | Consolidated |
MOS FOOD SERVICES
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries, allowances and bonuses ¥13.7 billion
- Freightage expenses ¥4.4 billion
- Rents ¥3.7 billion
- Advertising and promotion expenses ¥3.6 billion
- Depreciation ¥3.1 billion
- Commission fees ¥2.9 billion
- Other (not itemized) ¥9.8 billion
Performance, financial position and capital allocation
Long-term changes in performance
MOS FOOD SERVICES
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
MOS FOOD SERVICES
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥78.4B | ¥85.1B | ¥93.1B | ¥96.2B | ¥102.8B |
| Year on year (%) | Could not be retrieved | +8.4% | +9.4% | +3.4% | +6.8% |
| Ordinary income (loss) | ¥3.6B | ¥0.4B | ¥4.4B | ¥5.6B | ¥7.1B |
| Change from prior year | Could not be retrieved | -90.2% | +1,133.7% | +26.8% | +27.6% |
| Ordinary income (loss) as a share of Net sales | 4.6% | 0.4% | 4.7% | 5.8% | 6.9% |
| Change (percentage points) | Could not be retrieved | -4.2 points◆ | +4.3 points◆ | +1.1 points | +1.1 points |
Fiscal periods marked for changes
- 2023Ordinary income (loss) as a share of revenue -4.2 points
- 2024Ordinary income (loss) as a share of revenue +4.3 points
MOS FOOD SERVICES
Earnings and net assets per share over time
Unit yenSource Annual securities reports
MOS FOOD SERVICES
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥78.4 billion | ¥85.1 billion | ¥93.1 billion | ¥96.2 billion | ¥102.8 billion |
| Ordinary income (loss) | ¥3.6 billion | ¥0.4 billion | ¥4.4 billion | ¥5.6 billion | ¥7.1 billion |
| Net income (loss) attributable to owners of parent | ¥3.4 billion | ¥-0.3 billion | ¥2.6 billion | ¥3.1 billion | ¥4.6 billion |
| Comprehensive income | ¥3.9 billion | ¥0.4 billion | ¥4.9 billion | ¥3.1 billion | ¥6.0 billion |
| Net assets | ¥48.6 billion | ¥48.1 billion | ¥52.1 billion | ¥54.3 billion | ¥59.6 billion |
| Total assets | ¥69.6 billion | ¥74.5 billion | ¥79.7 billion | ¥80.6 billion | ¥87.3 billion |
| Net assets per share | 1,567.14 yen | 1,551.72 yen | 1,680.16 yen | 1,751.71 yen | 1,914.26 yen |
| Basic earnings (loss) per share | 110.91 yen | -10.31 yen | 83.45 yen | 102.1 yen | 148.66 yen |
| Equity-to-asset ratio | 69.4% | 64.3% | 65.0% | 67.1% | 67.6% |
| Return on equity | 7.3% | -0.7% | 5.2% | 6.0% | 8.1% |
| Net cash provided by (used in) operating activities | ¥10.4 billion | ¥1.4 billion | ¥10.2 billion | ¥7.3 billion | ¥9.2 billion |
| Net cash provided by (used in) investing activities | ¥-0.8 billion | ¥-3.0 billion | ¥-2.1 billion | ¥-1.6 billion | ¥-3.2 billion |
| Net cash provided by (used in) financing activities | ¥-3.8 billion | ¥0.6 billion | ¥-3.9 billion | ¥-3.7 billion | ¥-3.5 billion |
| Cash and cash equivalents | ¥19.7 billion | ¥19.0 billion | ¥23.2 billion | ¥25.3 billion | ¥27.7 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥56.8 billion | ¥59.8 billion | ¥66.3 billion | ¥69.2 billion | ¥76.2 billion |
| Ordinary income (loss) | ¥2.7 billion | ¥0.3 billion | ¥4.4 billion | ¥4.8 billion | ¥6.5 billion |
| Net income (loss) | ¥2.4 billion | ¥0.1 billion | ¥3.6 billion | ¥3.1 billion | ¥4.2 billion |
| Capital stock | ¥11.4 billion | ¥11.4 billion | ¥11.4 billion | ¥11.4 billion | ¥11.4 billion |
| Total number of issued shares (common stock) | 32,009,910 shares | 32,009,910 shares | 32,009,910 shares | 32,009,910 shares | 32,009,910 shares |
| Net assets | ¥41.7 billion | ¥41.1 billion | ¥45.3 billion | ¥46.8 billion | ¥50.7 billion |
| Total assets | ¥56.6 billion | ¥60.2 billion | ¥66.2 billion | ¥69.3 billion | ¥75.2 billion |
| Net assets per share | 1,337.94 yen | 1,318.07 yen | 1,453.64 yen | 1,501.82 yen | 1,627.13 yen |
| Dividend per share | 28 yen | 28 yen | 28 yen | 30 yen | 34 yen |
| Interim dividend per share | 12 yen | 14 yen | 14 yen | 15 yen | 15 yen |
| Basic earnings (loss) per share | 76.26 yen | 3.42 yen | 115.13 yen | 98.13 yen | 134.71 yen |
| Equity-to-asset ratio | 73.7% | 68.3% | 68.4% | 67.5% | 67.5% |
| Return on equity | 5.8% | 0.3% | 8.3% | 6.6% | 8.6% |
| Payout ratio | 36.7% | 818.7% | 24.3% | 30.6% | 25.2% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥34 | ¥15 | 25.2% | |
| FY ending 3/2025 | ¥30 | ¥15 | 30.6% | |
| FY ending 3/2024 | ¥28 | ¥14 | 24.3% | |
| FY ending 3/2023 | ¥28 | ¥14 | 818.7% | |
| FY ending 3/2022 | ¥28 | ¥12 | 36.7% |
MOS FOOD SERVICES
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
MOS FOOD SERVICES
Unit %Source Annual securities reports
- Financial institutions14.41%
- Securities firms0.81%
- Other corporations18.74%
- Foreign holders (institutions)10.29%
- Foreign holders (individuals)0.03%
- Individuals and others55.73%
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 | 8.61% | 2,696,000 |
| 2 | 紅梅食品工業株式会社 | 4.47% | 1,400,000 |
| 3 | 株式会社ダスキン | 4.2% | 1,315,000 |
| 4 | 株式会社ニットー | 3.88% | 1,214,000 |
| 5 | 日本生命保険相互会社(常任代理人 日本マスタートラスト信託銀行株式会社) | 3.86% | 1,209,000 |
| 6 | 山崎製パン株式会社 | 2.29% | 718,000 |
| 7 | 株式会社日本カストディ銀行 | 1.69% | 528,000 |
| 8 | JP MORGAN CHASE BANK 385781(常任代理人 株式会社みずほ銀行決済営業部) | 1.16% | 363,000 |
| 9 | モスフードサービス協力会社持株会 | 1.03% | 321,000 |
| 10 | STATE STREET BANK AND TRUST COMPANY 505001(常任代理人 株式会社みずほ銀行決済営業部) | 0.86% | 270,000 |
Research and development expenses and capital expenditure
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Research and development | Capital expenditure |
|---|---|---|
| DomesticMOS Burger Business | ¥5.00 million | ¥2.3 billion |
| Overseas business | ¥1.00 million | ¥3.1 billion |
Revenue scale in the same industry
MOS FOOD SERVICES
Source Annual securities reports of each company
Wholesale Trade: 330 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 MitsubishiFY Mar 2026 ¥18.9T
- 2 ITOCHUFY Mar 2026 ¥14.8T
- 3 MITSUI &FY Mar 2026 ¥14.0T
- … 125 companies
- 129 TSUZUKI DENKIFY Mar 2026 ¥103.7B
- 130 DaitronFY Dec 2025 ¥103.1B
- 131 MOS FOOD SERVICESThis companyFY Mar 2026 ¥102.8B
- 132 BuySell TechnologiesFY Dec 2025 ¥100.6B
- 133 Shinko ShojiFY Mar 2026 ¥99.1B
- … 197 companies
Workforce information
Women 12.4 yrs Average length of service by gender
Women 1,224 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 1,947 |
| Annual paid leave taken |
66.1% |
| Childcare leave taken, men |
75% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 19% |
| Share of board members who are women | 7.7% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 71,469 t-CO2 |
| Sites covered by the report | 1 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任あずさ監査法人 |
| Audit fees (this year, total) | ¥56.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥30.00 million |
| Non-audit fees (this year, network firms) | ¥5.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥6.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥9.2 billion | Consolidated |
| Net sales | ¥102.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-3.2 billion | Consolidated |
| Cash and cash equivalents | ¥27.7 billion | Consolidated |
| Net assets | ¥59.6 billion | Consolidated |
| Ordinary income (loss) | ¥7.1 billion | Consolidated |
| Total assets | ¥87.3 billion | Consolidated |
| Return on equity | 8.1% | Consolidated |
| Equity-to-asset ratio | 67.6% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥4.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-3.5 billion | Consolidated |
| Basic earnings (loss) per share | 148.66 yen | Consolidated |
| Net assets per share | 1,914.26 yen | Consolidated |
| Dividend per share | 34 yen | Parent only |
| Net sales | ¥76.2 billion | Parent only |
| Net income (loss) | ¥4.2 billion | Parent only |
| Total number of issued shares (common stock) | 32,009,910 shares | Parent only |
| Net assets | ¥50.7 billion | Parent only |
| Ordinary income (loss) | ¥6.5 billion | Parent only |
| Total assets | ¥75.2 billion | Parent only |
| Return on equity | 8.6% | Parent only |
| Equity-to-asset ratio | 67.5% | Parent only |
| Capital stock | ¥11.4 billion | Parent only |
| Payout ratio | 25.2% | Parent only |
| Interim dividend per share | 15 yen | Parent only |
| Basic earnings (loss) per share | 134.71 yen | Parent only |
| Net assets per share | 1,627.13 yen | Parent only |
Accounts unique to this company (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥6.6 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥-25.00 million | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥6.3 billion | Parent only |
| Change in average annual salary from the previous year | 3.5% | Parent only |
| Revenue | ¥30.00 million | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥0.7 billion | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,323 people | Consolidated |
| Number of employees | 1,323 people | Consolidated |
| Wage gap between men and women (all employees) | 60.4% | Parent only |
| Average length of service (years) | 14.3 years | Parent only |
| Average annual salary | ¥6.88 million | Parent only |
| Average age (years) | 41.6 years old | Parent only |
| Number of employees | 505 people | Parent only |
| Number of employees | 505 people | Parent only |
| Number of employees | 505 people | Parent only |
| Wage gap between men and women (regular employees) | 79.1% | Parent only |
| Wage gap between men and women (non-regular employees) | 96.2% | Parent only |
Other disclosed items (15 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥102.8 billion | Consolidated |
| Average number of temporary employees | 2,468 people | Consolidated |
| Average number of temporary employees | 2,468 people | Consolidated |
| Number of associates accounted for using equity method | 6 companies | Consolidated |
| Equity in earnings losses of affiliates | ¥52.00 million | Consolidated |
| Investments accounted for using equity method | ¥4.8 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥6.8 billion | Consolidated |
| Depreciation | ¥4.1 billion | Consolidated |
| Number of consolidated subsidiaries | 8 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 560 people | Parent only |
| Average number of temporary employees | 560 people | Parent only |
| Average number of temporary employees | 560 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 17.7% | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0 | Consolidated |
| Number of shares held | 10,038,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 681,400 shares | Consolidated |
| Number of shares | 32,009,910 shares | Consolidated |
| Shareholding ratio treasury shares etc | 2.1% | Consolidated |
| Shareholding ratio | 32.0% | Consolidated |
| Number of shares held in own name treasury shares etc | 681,400 shares | Consolidated |
| Total of valuation gain (loss) | ¥6.00 million | Consolidated |
| Number of voting rights | 312,817 units | Consolidated |
| Carrying amount on the balance sheet | ¥51.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥6.5 billion | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥12.00 million | Consolidated |
| Number of issues | 6 issues | Consolidated |
| Number of issues | 18 issues | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Total shareholder return | 135.0% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥7.00 million | Consolidated |
Audit (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥56.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥30.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥56.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥30.00 million | Consolidated |
| Fees for non-audit services - total | ¥5.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥5.00 million | Consolidated |
Balance sheet (126 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.1 billion | Consolidated |
| Other | ¥2.7 billion | Consolidated |
| Other | ¥3.3 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥3.1 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥3.6 billion | Consolidated |
| Reserve for loyalty awards credits | ¥0.1 billion | Consolidated |
| Lease obligations | ¥1.6 billion | Consolidated |
| Lease obligations | ¥1.7 billion | Consolidated |
| Retained earnings | ¥32.1 billion | Consolidated |
| Raw materials and supplies | ¥0.7 billion | Consolidated |
| Notes receivable - trade | ¥7.00 million | Consolidated |
| Notes receivable - trade | ¥8.4 billion | Consolidated |
| Merchandise and finished goods | ¥4.1 billion | Consolidated |
| Non-current liabilities | ¥7.0 billion | Consolidated |
| Non-current assets | ¥40.0 billion | Consolidated |
| Land | ¥1.1 billion | Consolidated |
| Accounts receivable - trade | ¥8.3 billion | Consolidated |
| Contract liabilities | ¥24.00 million | Consolidated |
| Tools, furniture and fixtures | ¥4.1 billion | Consolidated |
| Guarantee deposits | ¥4.9 billion | Consolidated |
| Buildings and structures, net | ¥7.3 billion | Consolidated |
| Construction in progress | ¥1.0 billion | Consolidated |
| Provision for management board incentive plan trust-NCL | ¥30.00 million | Consolidated |
| Investments and other assets | ¥23.4 billion | Consolidated |
| Allowance for investment loss | ¥-17.00 million | Consolidated |
| Investment securities | ¥9.9 billion | Consolidated |
| Notes and accounts payable - trade | ¥5.9 billion | Consolidated |
| Securities | ¥0.7 billion | Consolidated |
| Property, plant and equipment | ¥13.6 billion | Consolidated |
| Accounts receivable - other | ¥5.3 billion | Consolidated |
| Income taxes payable | ¥1.1 billion | Consolidated |
| Accounts payable - other | ¥8.1 billion | Consolidated |
| Shareholders' equity | ¥52.8 billion | Consolidated |
| Provision for stocks payment-NCL | ¥0.2 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.1 billion | Consolidated |
| Current liabilities | ¥20.7 billion | Consolidated |
| Current assets | ¥47.3 billion | Consolidated |
| Accumulated depreciation | ¥-23.2 billion | Consolidated |
| Foreign currency translation adjustment | ¥2.5 billion | Consolidated |
| Intangible assets | ¥3.1 billion | Consolidated |
| Cash and cash equivalents | ¥27.7 billion | Consolidated |
| Cash and deposits | ¥27.7 billion | Consolidated |
| Net assets | ¥59.6 billion | Consolidated |
| Net assets | ¥59.6 billion | Consolidated |
| Total assets | ¥87.3 billion | Consolidated |
| Total assets | ¥87.3 billion | Consolidated |
| Deferred tax liabilities | ¥0.7 billion | Consolidated |
| Deferred tax assets | ¥0.1 billion | Consolidated |
| Treasury stock | ¥-1.8 billion | Consolidated |
| Valuation and translation adjustments | ¥6.3 billion | Consolidated |
| Liabilities | ¥27.7 billion | Consolidated |
| Liabilities and net assets | ¥87.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-17.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-7.00 million | Consolidated |
| Capital surplus | ¥11.1 billion | Consolidated |
| Capital stock | ¥11.4 billion | Consolidated |
| Asset retirement obligations | ¥0.8 billion | Consolidated |
| Asset retirement obligations | ¥93.00 million | Consolidated |
| Provision for bonuses | ¥0.5 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥87.00 million | Consolidated |
| Net defined benefit liability | ¥9.00 million | Consolidated |
| Long-term loans payable | ¥1.4 billion | Consolidated |
| Long-term loans receivable | ¥1.0 billion | Consolidated |
| Shares of subsidiaries and associates | ¥4.9 billion | Consolidated |
| Non-controlling interests | ¥0.5 billion | Consolidated |
| Other | ¥2.2 billion | Parent only |
| Other | ¥2.7 billion | Parent only |
| Other | ¥2.1 billion | Parent only |
| Other | ¥1.9 billion | Parent only |
| Other | ¥3.0 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥2.5 billion | Parent only |
| Other capital surplus | ¥0.3 billion | Parent only |
| Reserve for loyalty awards credits | ¥0.1 billion | Parent only |
| Lease obligations | ¥3.00 million | Parent only |
| Lease obligations | ¥3.00 million | Parent only |
| General reserve | ¥12.0 billion | Parent only |
| Retained earnings | ¥26.8 billion | Parent only |
| Legal retained earnings | ¥0.8 billion | Parent only |
| Raw materials and supplies | ¥10.00 million | Parent only |
| Merchandise and finished goods | ¥3.1 billion | Parent only |
| Non-current liabilities | ¥4.9 billion | Parent only |
| Non-current assets | ¥33.7 billion | Parent only |
| Land | ¥0.8 billion | Parent only |
| Accounts receivable - trade | ¥7.2 billion | Parent only |
| Tools, furniture and fixtures | ¥1.0 billion | Parent only |
| Guarantee deposits | ¥4.1 billion | Parent only |
| Buildings, net | ¥3.9 billion | Parent only |
| Construction in progress | ¥0.2 billion | Parent only |
| Investments and other assets | ¥24.7 billion | Parent only |
| Allowance for investment loss | ¥-0.1 billion | Parent only |
| Investment securities | ¥9.9 billion | Parent only |
| Securities | ¥0.7 billion | Parent only |
| Property, plant and equipment | ¥6.0 billion | Parent only |
| Accounts receivable - other | ¥6.1 billion | Parent only |
| Income taxes payable | ¥0.9 billion | Parent only |
| Accounts payable - other | ¥8.5 billion | Parent only |
| Shareholders' equity | ¥48.2 billion | Parent only |
| Structures, net | ¥66.00 million | Parent only |
| Current liabilities | ¥19.6 billion | Parent only |
| Current assets | ¥41.4 billion | Parent only |
| Intangible assets | ¥3.0 billion | Parent only |
| Cash and deposits | ¥22.7 billion | Parent only |
| Short-term loans payable | ¥2.1 billion | Parent only |
| Net assets | ¥50.7 billion | Parent only |
| Net assets | ¥50.7 billion | Parent only |
| Total assets | ¥75.2 billion | Parent only |
| Deferred tax liabilities | ¥0.5 billion | Parent only |
| Retained earnings brought forward | ¥14.0 billion | Parent only |
| Treasury stock | ¥-1.4 billion | Parent only |
| Valuation and translation adjustments | ¥2.5 billion | Parent only |
| Liabilities | ¥24.4 billion | Parent only |
| Liabilities and net assets | ¥75.2 billion | Parent only |
| Accounts payable - trade | ¥5.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-17.00 million | Parent only |
| Allowance for doubtful accounts | ¥-0.2 billion | Parent only |
| Capital surplus | ¥11.4 billion | Parent only |
| Legal capital surplus | ¥11.1 billion | Parent only |
| Capital stock | ¥11.4 billion | Parent only |
| Asset retirement obligations | ¥0.4 billion | Parent only |
| Asset retirement obligations | ¥73.00 million | Parent only |
| Provision for bonuses | ¥0.4 billion | Parent only |
| Provision for retirement benefits | ¥0.1 billion | Parent only |
| Long-term loans payable | ¥1.4 billion | Parent only |
| Long-term loans receivable | ¥1.8 billion | Parent only |
| Shares of subsidiaries and associates | ¥6.4 billion | Parent only |
Statement of income (114 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥99.00 million | Consolidated |
| Other comprehensive income | ¥1.4 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.6 billion | Consolidated |
| Provision for point card certificates | ¥0.1 billion | Consolidated |
| Dividends from surplus | ¥-0.9 billion | Consolidated |
| Comprehensive income | ¥6.0 billion | Consolidated |
| Interest income | ¥0.2 billion | Consolidated |
| Dividend income | ¥0.1 billion | Consolidated |
| Operating income | ¥6.6 billion | Consolidated |
| Operating income | ¥6.6 billion | Consolidated |
| Non-operating income | ¥1.0 billion | Consolidated |
| Non-operating expenses | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥9.2 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.2 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.3 billion | Consolidated |
| Rents | ¥3.7 billion | Consolidated |
| Cost of sales | ¥55.0 billion | Consolidated |
| Gross profit (loss) | ¥47.8 billion | Consolidated |
| Net sales | ¥102.8 billion | Consolidated |
| Net sales | ¥102.8 billion | Consolidated |
| Advertising and promotion expenses | ¥3.6 billion | Consolidated |
| Net income | ¥4.6 billion | Consolidated |
| Net income | ¥4.6 billion | Consolidated |
| Net income (loss) | ¥4.6 billion | Consolidated |
| Net income (loss) | ¥4.6 billion | Consolidated |
| Provision for management board incentive plan trust-SGA | ¥12.00 million | Consolidated |
| Provision of allowance for investment loss | ¥1.00 million | Consolidated |
| Loss on valuation of investment securities | ¥0 | Consolidated |
| Net cash provided by (used in) investing activities | ¥-3.2 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥52.00 million | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥0.7 billion | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Commission fees | ¥79.00 million | Consolidated |
| Provision for dividend | ¥39.00 million | Consolidated |
| Income taxes - current | ¥1.8 billion | Consolidated |
| Income taxes | ¥2.0 billion | Consolidated |
| Income taxes - deferred | ¥0.1 billion | Consolidated |
| Depreciation | ¥3.1 billion | Consolidated |
| Impairment loss | ¥0.5 billion | Consolidated |
| Impairment loss | ¥0.5 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥26.00 million | Consolidated |
| Extraordinary income | ¥0.2 billion | Consolidated |
| Extraordinary loss | ¥0.8 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-93.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥2.4 billion | Consolidated |
| Research and development expenses | ¥7.00 million | Consolidated |
| Income (loss) before income taxes | ¥6.5 billion | Consolidated |
| Income (loss) before income taxes | ¥6.5 billion | Consolidated |
| Ordinary income | ¥7.1 billion | Consolidated |
| Salaries, allowances and bonuses | ¥13.7 billion | Consolidated |
| Disposal of treasury stock | ¥0.1 billion | Consolidated |
| Purchase of treasury stock | ¥-84.00 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥6.0 billion | Consolidated |
| Rental | ¥0.2 billion | Consolidated |
| Rent expenses on facilities | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-3.5 billion | Consolidated |
| Selling, general and administrative expenses | ¥41.2 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-0 | Consolidated |
| Provision for bonuses | ¥0.5 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥6.00 million | Consolidated |
| Retirement benefit expenses | ¥0.3 billion | Consolidated |
| Freightage expenses | ¥4.4 billion | Consolidated |
| Loss on liquidation of subsidiaries and affiliates | ¥0 | Consolidated |
| Gain on liquidation of subsidiaries and associates | ¥15.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-5.00 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-13.00 million | Consolidated |
| Other | ¥0.4 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Provision for point card certificates | ¥0.1 billion | Parent only |
| Dividends from surplus | ¥-0.9 billion | Parent only |
| Interest income | ¥0.2 billion | Parent only |
| Dividend income | ¥0.4 billion | Parent only |
| Operating income | ¥6.3 billion | Parent only |
| Non-operating income | ¥3.2 billion | Parent only |
| Non-operating expenses | ¥3.0 billion | Parent only |
| Gain on sales of non-current assets | ¥0.2 billion | Parent only |
| Loss on retirement of non-current assets | ¥0.2 billion | Parent only |
| Rents | ¥1.5 billion | Parent only |
| Cost of sales | ¥46.8 billion | Parent only |
| Gross profit (loss) | ¥29.4 billion | Parent only |
| Net sales | ¥76.2 billion | Parent only |
| Advertising and promotion expenses | ¥3.7 billion | Parent only |
| Net income (loss) | ¥4.2 billion | Parent only |
| Net income (loss) | ¥4.2 billion | Parent only |
| Provision for management board incentive plan trust-SGA | ¥12.00 million | Parent only |
| Provision of allowance for investment loss | ¥57.00 million | Parent only |
| Loss on valuation of investment securities | ¥0 | Parent only |
| Interest expenses | ¥41.00 million | Parent only |
| Commission fees | ¥2.9 billion | Parent only |
| Provision for dividend | ¥29.00 million | Parent only |
| Income taxes - current | ¥1.6 billion | Parent only |
| Income taxes | ¥1.7 billion | Parent only |
| Income taxes - deferred | ¥0.2 billion | Parent only |
| Depreciation | ¥0.3 billion | Parent only |
| Impairment loss | ¥0.3 billion | Parent only |
| Extraordinary income | ¥0.2 billion | Parent only |
| Extraordinary loss | ¥0.7 billion | Parent only |
| Income (loss) before income taxes | ¥5.9 billion | Parent only |
| Ordinary income | ¥6.5 billion | Parent only |
| Salaries, allowances and bonuses | ¥5.6 billion | Parent only |
| Disposal of treasury stock | ¥0.1 billion | Parent only |
| Purchase of treasury stock | ¥-84.00 million | Parent only |
| Rental | ¥2.1 billion | Parent only |
| Rent expenses on facilities | ¥2.8 billion | Parent only |
| Selling, general and administrative expenses | ¥23.1 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥95.00 million | Parent only |
| Provision of allowance for doubtful accounts | ¥-0 | Parent only |
| Provision for bonuses | ¥0.4 billion | Parent only |
| Retirement benefit expenses | ¥77.00 million | Parent only |
| Freightage expenses | ¥4.1 billion | Parent only |
| Amortization of long-term prepaid expenses | ¥37.00 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥71.00 million | Parent only |
| Loss on liquidation of subsidiaries and affiliates | ¥29.00 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥5.3 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥1.6 billion | Consolidated |
| Total changes during the period | ¥3.9 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.6 billion | Parent only |
Statement of cash flows (39 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.4 billion | Consolidated |
| Other | ¥-0.5 billion | Consolidated |
| Other | ¥3.00 million | Consolidated |
| Increase decrease in provision for point card certificates | ¥5.00 million | Consolidated |
| Repayments of lease obligations | ¥-1.9 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0 | Consolidated |
| Interest expenses paid | ¥-0.2 billion | Consolidated |
| Interest and dividends income received | ¥0.3 billion | Consolidated |
| Interest and dividend income | ¥-0.3 billion | Consolidated |
| Loss gain on sales and retirement of noncurrent assets | ¥84.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.5 billion | Consolidated |
| Subtotal | ¥11.0 billion | Consolidated |
| Net change in reserve for management board benefit trust-OpeCF | ¥12.00 million | Consolidated |
| Increase decrease in allowance for investment loss | ¥1.00 million | Consolidated |
| Purchase of investment securities | ¥-0.1 billion | Consolidated |
| Proceeds from sales and redemption of investment securities | ¥0.8 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-52.00 million | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Purchase of property plant and equipment | ¥-3.3 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.7 billion | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-0.5 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥0.9 billion | Consolidated |
| Increase (decrease) in provision for share awards | ¥17.00 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.1 billion | Consolidated |
| Income taxes refund (paid) | ¥-2.0 billion | Consolidated |
| Depreciation | ¥4.1 billion | Consolidated |
| Impairment loss | ¥0.5 billion | Consolidated |
| Purchase of intangible assets | ¥-1.2 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥-0.3 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-84.00 million | Consolidated |
| Proceeds from sales of treasury stock | ¥94.00 million | Consolidated |
| Payments of loans receivable | ¥-0.1 billion | Consolidated |
| Collection of loans receivable | ¥0.3 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-11.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-49.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-0.1 billion | Consolidated |
| Dividends | ¥-0.9 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.7 billion | Consolidated |
| Proceeds from share issuance to non controlling shareholders | ¥0.3 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥9.2 billion | Consolidated | Disclosed |
| Dividend per share | 34 | Parent only | Disclosed |
| Number of employees | 1,323 | Consolidated | Disclosed |
| Net assets | ¥59.6 billion | Consolidated | Disclosed |
| Net sales | ¥102.8 billion | Consolidated | Disclosed |
| Operating income | ¥6.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥7.1 billion | Consolidated | Disclosed |
| Net income | ¥4.6 billion | Consolidated | Disclosed |
| Total assets | ¥87.3 billion | Consolidated | Disclosed |
| Operating margin | 6.4% | Consolidated | Calculated |
| Net margin | 4.5% | Consolidated | Calculated |
| Sales per employee | 77681784 yen | Consolidated | Calculated |
| Total asset turnover | 1.18 times | Consolidated | Calculated |
| Net assets to total assets | 68.3% | Consolidated | Calculated |