SRS
SRS HOLDINGS CO.,LTD.
Company highlights
The latest annual dividend per share is higher than the year before.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
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
Revenue and profit
SRS
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥22.0 billion | Consolidated |
| Rent expenses | ¥6.4 billion | Consolidated | |
| Miscellaneous expenses | ¥6.2 billion | Consolidated | |
| Utilities expenses | ¥2.6 billion | Consolidated | |
| Welfare expenses | ¥2.5 billion | Consolidated | |
| Depreciation | ¥2.2 billion | Consolidated | |
| Supplies expenses | ¥1.9 billion | Consolidated | |
| Repair expenses | ¥1.1 billion | Consolidated | |
| Provision for bonuses | ¥0.7 billion | Consolidated | |
| Amortization of goodwill | ¥0.5 billion | Consolidated | |
| Employees' bonuses | ¥0.4 billion | Consolidated | |
| Directors' compensations | ¥0.4 billion | Consolidated | |
| Commission fees | ¥0.3 billion | Parent only | |
| Retirement benefit expenses | ¥0.2 billion | Consolidated | |
| Provision for management board incentive plan trust | ¥15.03 million | Consolidated | |
| Provision for directors' retirement benefits | ¥13.61 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥50.1 billion | Consolidated |
| Operating income | ¥3.1 billion | Consolidated | |
| Ordinary income | ¥3.0 billion | Consolidated | |
| Net income | ¥1.7 billion | Consolidated |
SRS
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥22.0 billion
- Rent expenses ¥6.4 billion
- Miscellaneous expenses ¥6.2 billion
- Utilities expenses ¥2.6 billion
- Welfare expenses ¥2.5 billion
- Depreciation ¥2.2 billion
- Other (not itemized) ¥5.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
SRS
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
SRS
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥42.9B | ¥54.5B | ¥60.2B | ¥67.5B | ¥76.4B |
| Year on year (%) | -1.9% | +27.1%◆ | +10.5% | +12.0% | +13.3% |
| Ordinary income (loss) | ¥2.7B | -¥0.7B | ¥2.2B | ¥2.5B | ¥3.0B |
| Change from prior year | loss to profit◆ | profit to loss◆ | loss to profit◆ | +17.4% | +17.9% |
| Ordinary income (loss) as a share of Net sales | 6.2% | -1.2% | 3.6% | 3.8% | 3.9% |
| Change (percentage points) | +11.0 points◆ | -7.5 points◆ | +4.8 points◆ | +0.2 points | +0.2 points |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2014Net sales year on year +27.1%
- 2016Ordinary income (loss) as a share of revenue -2.6 points
- 2021Ordinary income (loss) as a share of revenue -5.3 points, Ordinary income (loss) profit to loss
- 2022Ordinary income (loss) as a share of revenue +11.0 points, Ordinary income (loss) loss to profit
- 2023Net sales year on year +27.1%, Ordinary income (loss) as a share of revenue -7.5 points, Ordinary income (loss) profit to loss
- 2024Ordinary income (loss) as a share of revenue +4.8 points, Ordinary income (loss) loss to profit
SRS
Earnings and net assets per share over time
Unit yenSource Annual securities reports
SRS
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 |
|---|---|---|---|---|---|
| Net sales | ¥42.9 billion | ¥54.5 billion | ¥60.2 billion | ¥67.5 billion | ¥76.4 billion |
| Ordinary income (loss) | ¥2.7 billion | ¥-0.7 billion | ¥2.2 billion | ¥2.5 billion | ¥3.0 billion |
| Net income (loss) attributable to owners of parent | ¥1.6 billion | ¥-1.5 billion | ¥1.8 billion | ¥0.9 billion | ¥1.7 billion |
| Comprehensive income | ¥1.7 billion | ¥-1.4 billion | ¥2.1 billion | ¥1.2 billion | ¥1.7 billion |
| Net assets | ¥14.4 billion | ¥14.1 billion | ¥16.2 billion | ¥17.0 billion | ¥18.4 billion |
| Total assets | ¥35.5 billion | ¥34.4 billion | ¥35.7 billion | ¥45.9 billion | ¥47.1 billion |
| Net assets per share | 354.87 yen | 331.7 yen | 380.55 yen | 398.89 yen | 431.37 yen |
| Basic earnings (loss) per share | 41.57 yen | -35.4 yen | 43.49 yen | 22.39 yen | 40.98 yen |
| Diluted earnings per share | 41.26 yen | Could not be retrieved | Could not be retrieved | 20.65 yen | 36.82 yen |
| Equity-to-asset ratio | 39.8% | 39.9% | 44.0% | 35.9% | 37.8% |
| Return on equity | 13.2% | Could not be retrieved | 12.2% | 5.7% | 9.9% |
| Net cash provided by (used in) operating activities | ¥4.7 billion | ¥2.1 billion | ¥3.7 billion | ¥3.7 billion | ¥4.9 billion |
| Net cash provided by (used in) investing activities | ¥-1.9 billion | ¥-2.8 billion | ¥-2.3 billion | ¥-10.5 billion | ¥-2.8 billion |
| Net cash provided by (used in) financing activities | ¥0.6 billion | ¥-30.00 million | ¥-1.2 billion | ¥7.0 billion | ¥-1.4 billion |
| Cash and cash equivalents | ¥12.8 billion | ¥12.2 billion | ¥12.4 billion | ¥12.6 billion | ¥13.3 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥16.3 billion | ¥18.6 billion | ¥22.8 billion | ¥23.5 billion | ¥25.2 billion |
| Ordinary income (loss) | ¥0.7 billion | ¥-0.2 billion | ¥0.9 billion | ¥1.3 billion | ¥0.7 billion |
| Net income (loss) | ¥0.5 billion | ¥-0.7 billion | ¥0.8 billion | ¥0.2 billion | ¥0.7 billion |
| Capital stock | ¥10.5 billion | ¥11.1 billion | ¥11.1 billion | ¥11.1 billion | ¥11.1 billion |
| Total number of issued shares (common stock) | 39,872,284 shares | 41,470,184 shares | 41,470,184 shares | 41,470,184 shares | 41,470,184 shares |
| Net assets | ¥14.5 billion | ¥14.8 billion | ¥15.8 billion | ¥15.9 billion | ¥16.2 billion |
| Total assets | ¥32.1 billion | ¥31.8 billion | ¥32.4 billion | ¥40.0 billion | ¥40.5 billion |
| Net assets per share | 364.11 yen | 357.69 yen | 382.86 yen | 384.68 yen | 392.17 yen |
| Dividend per share | 5 yen | Could not be retrieved | 7.5 yen | 7.5 yen | 10 yen |
| Basic earnings (loss) per share | 13.95 yen | -18.15 yen | 19.66 yen | 5.87 yen | 15.99 yen |
| Diluted earnings per share | 13.85 yen | Could not be retrieved | Could not be retrieved | 5.42 yen | 14.36 yen |
| Equity-to-asset ratio | 45.2% | 46.5% | 48.8% | 39.7% | 40.1% |
| Return on equity | 4.1% | Could not be retrieved | 5.3% | 1.5% | 4.1% |
| Payout ratio | 35.9% | Could not be retrieved | 38.1% | 127.7% | 62.5% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥10 | Could not be retrieved | 62.5% | |
| FY ending 3/2025 | ¥7.5 | Could not be retrieved | 127.7% | |
| FY ending 3/2024 | ¥7.5 | Could not be retrieved | 38.1% | |
| FY 2023 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2022 | ¥5 | Could not be retrieved | 35.9% | |
| FY 2021 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2020 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2019 | ¥6 | Could not be retrieved | 106.9% | |
| FY ending 3/2018 | ¥5 | Could not be retrieved | 828.7% | |
| FY ending 3/2017 | ¥5 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2016 | ¥5 | Could not be retrieved | 1,445.3% | |
| FY ending 3/2015 | ¥5 | Could not be retrieved | 23.2% | |
| FY ending 3/2014 | ¥3 | Could not be retrieved | 17.8% | |
| FY ending 3/2013 | ¥2 | Could not be retrieved | 16.3% |
SRS
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
SRS
Unit %Source Annual securities reports
- Financial institutions11.32%
- Securities firms0.87%
- Other corporations9.67%
- Foreign holders (institutions)1.78%
- Foreign holders (individuals)0.03%
- Individuals and others76.33%
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) | 7.0% | 2,904,000 |
| 2 | エイチ・ツー・オー リテイリング株式会社 | 6.17% | 2,557,000 |
| 3 | 重里 欣孝 | 3.38% | 1,400,000 |
| 4 | 株式会社三菱UFJ銀行 | 2.89% | 1,199,000 |
| 5 | 重里 百合子 | 1.86% | 769,000 |
| 6 | 麒麟麦酒株式会社 | 1.45% | 600,000 |
| 7 | 株式会社日本カストディ銀行(信託口) | 0.93% | 385,000 |
| 8 | アサヒビール株式会社 | 0.72% | 300,000 |
| 9 | SRSホールディングス従業員持株会 | 0.53% | 220,000 |
| 10 | BNYM SA/NV FOR BNYM FOR BNYM GCM CLIENT ACCTS M ILM FE(常任代理人 株式会社三菱UFJ銀行) | 0.34% | 139,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥3.4 billion |
| FY ending 3/2021 | ¥1.2 billion |
Revenue scale in the same industry
SRS
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
- … 124 companies
- 128 AsahiFY Feb 2026 ¥81.4B
- 129 YAMANAKAFY Mar 2026 ¥81.0B
- 130 SRSThis companyFY Mar 2026 ¥76.4B
- 131 Genki Global Dining ConceptsFY Mar 2026 ¥73.7B
- 132 KAPPA.CREATEFY Mar 2026 ¥73.2B
- … 211 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任あずさ監査法人 |
| Audit fees (this year, total) | ¥57.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Non-audit fees (this year, network firms) | ¥1.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Retail Trade
“Kaisha no Shikumi: Raising Prices”
Reads the filings of restaurant, clothing and household goods chains for how price increases relate to customer numbers.
Retail Trade companies in this book: saizeriya, FOOD & LIFE COMPANIES, FAST RETAILING and others (6 in all)
“Ano Kaisha no Shikumi” series, Vol.2 — Kindle and paperback
Find it on Amazon →
Same industry: Retail Trade
“Kaisha no Shikumi: Earning Beyond the Till”
Reads the filings of supermarkets, department stores and drugstores for money received under headings other than product sales, such as finance and rent.
Retail Trade companies in this book: AEON, TSURUHA, Takashimaya and others (5 in all)
“Ano Kaisha no Shikumi” series, Vol.5 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥1.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥4.9 billion | Consolidated |
| Net sales | ¥76.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.8 billion | Consolidated |
| Diluted earnings per share | 36.82 yen | Consolidated |
| Cash and cash equivalents | ¥13.3 billion | Consolidated |
| Net assets | ¥18.4 billion | Consolidated |
| Ordinary income (loss) | ¥3.0 billion | Consolidated |
| Total assets | ¥47.1 billion | Consolidated |
| Return on equity | 9.9% | Consolidated |
| Equity-to-asset ratio | 37.8% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.4 billion | Consolidated |
| Basic earnings (loss) per share | 40.98 yen | Consolidated |
| Net assets per share | 431.37 yen | Consolidated |
| Dividend per share | 10 yen | Parent only |
| Net sales | ¥25.2 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Diluted earnings per share | 14.36 yen | Parent only |
| Total number of issued shares (common stock) | 41,470,184 shares | Parent only |
| Net assets | ¥16.2 billion | Parent only |
| Ordinary income (loss) | ¥0.7 billion | Parent only |
| Total assets | ¥40.5 billion | Parent only |
| Return on equity | 4.1% | Parent only |
| Equity-to-asset ratio | 40.1% | Parent only |
| Capital stock | ¥11.1 billion | Parent only |
| Payout ratio | 62.5% | Parent only |
| Basic earnings (loss) per share | 15.99 yen | Parent only |
| Net assets per share | 392.17 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,927 people | Consolidated |
| Number of employees | 1,927 people | Consolidated |
| Wage gap between men and women (all employees) | 51.4% | Parent only |
| Average length of service (years) | 15.2 years | Parent only |
| Average annual salary | ¥7.30 million | Parent only |
| Average age (years) | 49 years old | Parent only |
| Number of employees | 98 people | Parent only |
| Number of employees | 98 people | Parent only |
| Wage gap between men and women (regular employees) | 61.4% | Parent only |
| Wage gap between men and women (non-regular employees) | 34.3% | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 5,378 people | Consolidated |
| Average number of temporary employees | 5,378 people | Consolidated |
| Number of consolidated subsidiaries | 10 companies | Consolidated |
| Average number of temporary employees | 6 people | Parent only |
| Average number of temporary employees | 6 people | Parent only |
| Total return on the share price index | 179.0% | Parent only |
| Ratio of female employees in managerial positions | 8.9% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 10,475,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 300 shares | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥0.6 billion | Consolidated |
| Number of shares | 41,470,184 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 25.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 300 shares | Consolidated |
| Number of voting rights | 414,633 units | Consolidated |
| Carrying amount on the balance sheet | ¥14.02 million | Consolidated |
| Carrying amount on the balance sheet | ¥0.9 billion | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 145.2% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥3.4 billion | Consolidated |
Audit (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥57.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥57.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥1.00 million | Consolidated |
| Fees for non-audit services - total | ¥1.00 million | Consolidated |
Accounts unique to this company (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Change in average annual salary from the previous year | 4.1% | Parent only |
Balance sheet (152 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Other | ¥9.2 billion | Consolidated |
| Other | ¥1.9 billion | Consolidated |
| Other | ¥0.9 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.5 billion | Consolidated |
| Other, net | ¥1.7 billion | Consolidated |
| Goodwill | ¥5.4 billion | Consolidated |
| Lease obligations | ¥0.9 billion | Consolidated |
| Lease obligations | ¥0.1 billion | Consolidated |
| Lease assets | ¥2.1 billion | Consolidated |
| Lease assets, net | ¥0.6 billion | Consolidated |
| Deferred tax liabilities for land revaluation | ¥85.31 million | Consolidated |
| Retained earnings | ¥2.7 billion | Consolidated |
| Raw materials and supplies | ¥1.5 billion | Consolidated |
| Merchandise | ¥53.26 million | Consolidated |
| Right of trademark | ¥2.4 billion | Consolidated |
| Non-current liabilities | ¥16.6 billion | Consolidated |
| Non-current assets | ¥27.7 billion | Consolidated |
| Land | ¥3.4 billion | Consolidated |
| Revaluation reserve for land | ¥-0.9 billion | Consolidated |
| Accounts receivable - trade | ¥3.5 billion | Consolidated |
| Guarantee deposits | ¥4.4 billion | Consolidated |
| Provision for loss on store closing | ¥1.57 million | Consolidated |
| Buildings and structures | ¥27.5 billion | Consolidated |
| Buildings and structures, net | ¥6.1 billion | Consolidated |
| Construction in progress | ¥0.2 billion | Consolidated |
| Provision for management board incentive plan trust-NCL | ¥68.59 million | Consolidated |
| Provision for directors' retirement benefits | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥7.3 billion | Consolidated |
| Investment securities | ¥0.9 billion | Consolidated |
| Subscription rights to shares | ¥3.99 million | Consolidated |
| Property, plant and equipment | ¥12.3 billion | Consolidated |
| Income taxes payable | ¥0.7 billion | Consolidated |
| Accounts payable - other | ¥3.4 billion | Consolidated |
| Shareholders' equity | ¥18.1 billion | Consolidated |
| Machinery, equipment and vehicles | ¥1.4 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.3 billion | Consolidated |
| Current liabilities | ¥12.1 billion | Consolidated |
| Current assets | ¥19.3 billion | Consolidated |
| Accumulated depreciation | ¥-7.5 billion | Consolidated |
| Accumulated depreciation | ¥-1.5 billion | Consolidated |
| Accumulated depreciation | ¥-21.4 billion | Consolidated |
| Accumulated depreciation | ¥-1.1 billion | Consolidated |
| Foreign currency translation adjustment | ¥9.58 million | Consolidated |
| Intangible assets | ¥8.1 billion | Consolidated |
| Cash and cash equivalents | ¥13.3 billion | Consolidated |
| Cash and deposits | ¥13.3 billion | Consolidated |
| Bonds payable | ¥7.7 billion | Consolidated |
| Net assets | ¥18.4 billion | Consolidated |
| Net assets | ¥18.4 billion | Consolidated |
| Total assets | ¥47.1 billion | Consolidated |
| Deferred gains or losses on hedges | ¥0.1 billion | Consolidated |
| Deferred tax liabilities | ¥0.1 billion | Consolidated |
| Deferred tax assets | ¥0.7 billion | Consolidated |
| Deferred assets | ¥83.92 million | Consolidated |
| Treasury stock | ¥-0.1 billion | Consolidated |
| Valuation and translation adjustments | ¥-0.3 billion | Consolidated |
| Liabilities | ¥28.7 billion | Consolidated |
| Liabilities and net assets | ¥47.1 billion | Consolidated |
| Accounts payable - trade | ¥2.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-9.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.43 million | Consolidated |
| Capital surplus | ¥4.5 billion | Consolidated |
| Capital stock | ¥11.1 billion | Consolidated |
| Asset retirement obligations | ¥1.5 billion | Consolidated |
| Provision for bonuses | ¥0.6 billion | Consolidated |
| Net defined benefit liability | ¥0.2 billion | Consolidated |
| Long-term loans payable | ¥5.5 billion | Consolidated |
| Long-term loans receivable | ¥0.6 billion | Consolidated |
| Non-controlling interests | ¥0.6 billion | Consolidated |
| Current portion of bonds payable | ¥1.1 billion | Consolidated |
| Long term borrowings scheduled for collection within the year | ¥69.29 million | Consolidated |
| Current portion of long-term loans payable | ¥1.9 billion | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥8.88 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥83.12 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.5 billion | Parent only |
| Other capital surplus | ¥0.9 billion | Parent only |
| Software | ¥94.04 million | Parent only |
| Lease obligations | ¥0.2 billion | Parent only |
| Lease obligations | ¥64.51 million | Parent only |
| Lease assets | ¥4.52 million | Parent only |
| Lease assets, net | ¥0.2 billion | Parent only |
| Deferred tax liabilities for land revaluation | ¥85.31 million | Parent only |
| Investments in capital | ¥0.03 million | Parent only |
| Retained earnings | ¥1.1 billion | Parent only |
| Prepaid expenses | ¥59.68 million | Parent only |
| Raw materials and supplies | ¥0.8 billion | Parent only |
| Right of trademark | ¥0.25 million | Parent only |
| Non-current liabilities | ¥13.7 billion | Parent only |
| Non-current assets | ¥18.2 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥0.4 billion | Parent only |
| Land | ¥2.8 billion | Parent only |
| Revaluation reserve for land | ¥-0.9 billion | Parent only |
| Accounts receivable - trade | ¥2.4 billion | Parent only |
| Tools, furniture and fixtures | ¥0.3 billion | Parent only |
| Guarantee deposits | ¥1.0 billion | Parent only |
| Buildings, net | ¥0.7 billion | Parent only |
| Construction in progress | ¥92.67 million | Parent only |
| Provision for management board incentive plan trust-NCL | ¥36.78 million | Parent only |
| Provision for directors' retirement benefits | ¥27.75 million | Parent only |
| Investments and other assets | ¥13.8 billion | Parent only |
| Investment securities | ¥0.9 billion | Parent only |
| Subscription rights to shares | ¥3.99 million | Parent only |
| Property, plant and equipment | ¥4.1 billion | Parent only |
| Accounts receivable - other | ¥2.2 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued consumption taxes | ¥32.74 million | Parent only |
| Accrued expenses | ¥10.17 million | Parent only |
| Accounts payable - other | ¥2.4 billion | Parent only |
| Shareholders' equity | ¥16.5 billion | Parent only |
| Structures, net | ¥68.96 million | Parent only |
| Machinery and equipment, net | ¥24.28 million | Parent only |
| Current liabilities | ¥10.6 billion | Parent only |
| Current assets | ¥22.3 billion | Parent only |
| Intangible assets | ¥0.2 billion | Parent only |
| Cash and deposits | ¥12.0 billion | Parent only |
| Short-term loans payable | ¥2.9 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥4.4 billion | Parent only |
| Bonds payable | ¥7.5 billion | Parent only |
| Net assets | ¥16.2 billion | Parent only |
| Net assets | ¥16.2 billion | Parent only |
| Total assets | ¥40.5 billion | Parent only |
| Deferred gains or losses on hedges | ¥0.1 billion | Parent only |
| Deferred tax assets | ¥0.1 billion | Parent only |
| Deferred assets | ¥82.01 million | Parent only |
| Retained earnings brought forward | ¥0.7 billion | Parent only |
| Treasury stock | ¥-0.1 billion | Parent only |
| Accounts payable facilities | ¥0.2 billion | Parent only |
| Valuation and translation adjustments | ¥-0.3 billion | Parent only |
| Liabilities | ¥24.3 billion | Parent only |
| Liabilities and net assets | ¥40.5 billion | Parent only |
| Accounts payable - trade | ¥1.7 billion | Parent only |
| Allowance for doubtful accounts | ¥-77.00 million | Parent only |
| Allowance for doubtful accounts | ¥-0.2 billion | Parent only |
| Capital surplus | ¥4.5 billion | Parent only |
| Legal capital surplus | ¥3.6 billion | Parent only |
| Capital stock | ¥11.1 billion | Parent only |
| Asset retirement obligations | ¥0.2 billion | Parent only |
| Provision for bonuses | ¥40.27 million | Parent only |
| Long-term loans payable | ¥5.5 billion | Parent only |
| Long-term prepaid expenses | ¥14.47 million | Parent only |
| Long-term loans receivable | ¥0.8 billion | Parent only |
| Shares of subsidiaries and associates | ¥11.0 billion | Parent only |
| Deposits received | ¥9.00 million | Parent only |
| Current portion of bonds payable | ¥1.0 billion | Parent only |
| Long term borrowings scheduled for collection within the year | ¥0.3 billion | Parent only |
| Current portion of long-term loans payable | ¥1.9 billion | Parent only |
Statement of income (111 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other comprehensive income | ¥-42.30 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-0.1 billion | Consolidated |
| Amortization of goodwill | ¥0.5 billion | Consolidated |
| Rent expenses on real estates | ¥29.60 million | Consolidated |
| Repair expenses | ¥1.1 billion | Consolidated |
| Dividends from surplus | ¥-0.3 billion | Consolidated |
| Comprehensive income | ¥1.7 billion | Consolidated |
| Interest income | ¥9.04 million | Consolidated |
| Rental income | ¥46.85 million | Consolidated |
| Guaranty money income | ¥30.00 million | Consolidated |
| Dividend income | ¥43.36 million | Consolidated |
| Operating income | ¥3.1 billion | Consolidated |
| Non-operating income | ¥0.2 billion | Consolidated |
| Non-operating expenses | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥4.9 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.50 million | Consolidated |
| Loss on retirement of non-current assets | ¥15.77 million | Consolidated |
| Cost of sales | ¥26.3 billion | Consolidated |
| Gross profit (loss) | ¥50.1 billion | Consolidated |
| Net sales | ¥76.4 billion | Consolidated |
| Loss on closing of stores | ¥0.64 million | Consolidated |
| Provision for loss on store closing expenses | ¥1.57 million | Consolidated |
| Net income | ¥1.7 billion | Consolidated |
| Net income | ¥1.7 billion | Consolidated |
| Net income (loss) | ¥1.8 billion | Consolidated |
| Net income (loss) | ¥1.8 billion | Consolidated |
| Directors' compensations | ¥0.4 billion | Consolidated |
| Provision for management board incentive plan trust-SGA | ¥15.03 million | Consolidated |
| Provision for directors' retirement benefits | ¥13.61 million | Consolidated |
| Employees' bonuses | ¥0.4 billion | Consolidated |
| Gain on sales of investment securities | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.8 billion | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Utilities expenses | ¥2.6 billion | Consolidated |
| Income taxes - current | ¥0.9 billion | Consolidated |
| Income taxes | ¥1.2 billion | Consolidated |
| Income taxes - deferred | ¥0.3 billion | Consolidated |
| Supplies expenses | ¥1.9 billion | Consolidated |
| Depreciation | ¥2.2 billion | Consolidated |
| Impairment loss | ¥0.6 billion | Consolidated |
| Foreign exchange gains | ¥30.24 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥0.19 million | Consolidated |
| Extraordinary income | ¥0.6 billion | Consolidated |
| Extraordinary loss | ¥0.6 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥4.24 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.7 billion | Consolidated |
| Welfare expenses | ¥2.5 billion | Consolidated |
| Income (loss) before income taxes | ¥2.9 billion | Consolidated |
| Income (loss) before income taxes | ¥2.9 billion | Consolidated |
| Ordinary income | ¥3.0 billion | Consolidated |
| Salaries and allowances | ¥22.0 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥0.1 billion | Consolidated |
| Disposal of treasury stock | ¥3.27 million | Consolidated |
| Purchase of treasury stock | ¥-0.06 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.4 billion | Consolidated |
| Selling, general and administrative expenses | ¥47.1 billion | Consolidated |
| Rent expenses | ¥6.4 billion | Consolidated |
| Loss on cancellation of rental contracts | ¥10.61 million | Consolidated |
| Provision for bonuses | ¥0.7 billion | Consolidated |
| Retirement benefit expenses | ¥0.2 billion | Consolidated |
| Miscellaneous income | ¥0.1 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Miscellaneous expenses | ¥6.2 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥75.14 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥75.14 million | Consolidated |
| Repair expenses | ¥0.2 billion | Parent only |
| Dividends from surplus | ¥-0.3 billion | Parent only |
| Interest income | ¥27.53 million | Parent only |
| Guaranty money income | ¥23.00 million | Parent only |
| Dividend income | ¥43.29 million | Parent only |
| Operating income | ¥1.1 billion | Parent only |
| Non-operating income | ¥94.67 million | Parent only |
| Non-operating expenses | ¥0.5 billion | Parent only |
| Loss on retirement of non-current assets | ¥5.55 million | Parent only |
| Cost of sales | ¥21.8 billion | Parent only |
| Gross profit (loss) | ¥3.4 billion | Parent only |
| Net sales | ¥25.2 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Provision for management board incentive plan trust-SGA | ¥7.08 million | Parent only |
| Employees' bonuses | ¥55.64 million | Parent only |
| Gain on sales of investment securities | ¥0.5 billion | Parent only |
| Interest expenses | ¥0.1 billion | Parent only |
| Commission fees | ¥0.3 billion | Parent only |
| Utilities expenses | ¥6.09 million | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥0.4 billion | Parent only |
| Income taxes - deferred | ¥0.2 billion | Parent only |
| Depreciation | ¥79.59 million | Parent only |
| Impairment loss | ¥85.45 million | Parent only |
| Foreign exchange gains | ¥17.47 million | Parent only |
| Extraordinary income | ¥0.6 billion | Parent only |
| Extraordinary loss | ¥0.2 billion | Parent only |
| Amortization of bond issuance cost | ¥27.71 million | Parent only |
| Income (loss) before income taxes | ¥1.1 billion | Parent only |
| Ordinary income | ¥0.7 billion | Parent only |
| Salaries and allowances | ¥0.5 billion | Parent only |
| Disposal of treasury stock | ¥3.27 million | Parent only |
| Purchase of treasury stock | ¥-0.06 million | Parent only |
| Selling, general and administrative expenses | ¥2.3 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.3 billion | Parent only |
| Rent expenses | ¥46.28 million | Parent only |
| Loss on cancellation of rental contracts | ¥10.00 million | Parent only |
| Provision for bonuses | ¥36.72 million | Parent only |
| Retirement benefit expenses | ¥23.35 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥0.1 billion | Parent only |
| Loss on liquidation of subsidiaries and affiliates | ¥5.69 million | Parent only |
| Miscellaneous income | ¥6.38 million | Parent only |
| Other | ¥27.72 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.4 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥32.84 million | Consolidated |
| Total changes during the period | ¥0.3 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-42.49 million | Parent only |
Statement of cash flows (47 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥79.57 million | Consolidated |
| Other | ¥-26.57 million | Consolidated |
| Other | ¥1.16 million | Consolidated |
| Amortization of goodwill | ¥0.5 billion | Consolidated |
| Repayments of finance lease obligations | ¥-0.2 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.1 billion | Consolidated |
| Interest expenses paid | ¥-0.2 billion | Consolidated |
| Interest and dividends income received | ¥45.36 million | Consolidated |
| Interest and dividend income | ¥-52.39 million | Consolidated |
| Guaranty money income | ¥-30.00 million | Consolidated |
| Gain on sales of non-current assets | ¥-0.50 million | Consolidated |
| Loss on retirement of non-current assets | ¥15.77 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.2 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.2 billion | Consolidated |
| Subtotal | ¥5.6 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥33.08 million | Consolidated |
| Payments for guarantee deposits | ¥-0.2 billion | Consolidated |
| Increase decrease in provision for loss on store closing | ¥0.11 million | Consolidated |
| Collection of construction assistance fund receivables | ¥76.82 million | Consolidated |
| Payments of construction assistance fund receivables | ¥-79.98 million | Consolidated |
| Proceeds from sales of investment securities | ¥0.6 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.5 billion | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Purchase of property plant and equipment | ¥-2.9 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.50 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-72.36 million | Consolidated |
| (Increase)/decrease in consumption tax/value-added tax receivables | ¥0.54 million | Consolidated |
| Decrease in consumption taxes payable | ¥-8.29 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥5.37 million | Consolidated |
| Decrease (increase) in inventories | ¥-97.39 million | Consolidated |
| Income taxes paid | ¥-0.7 billion | Consolidated |
| Income taxes refund | ¥23.05 million | Consolidated |
| Depreciation | ¥2.2 billion | Consolidated |
| Impairment loss | ¥0.6 billion | Consolidated |
| Purchase of intangible assets | ¥-0.1 billion | Consolidated |
| Decrease in short term loans payable | ¥-20.00 million | Consolidated |
| Redemption of bonds | ¥-1.1 billion | Consolidated |
| Proceeds from compensation | ¥30.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥5.56 million | Consolidated |
| Loss on cancellation of rental contracts | ¥10.00 million | Consolidated |
| Payments for asset retirement obligations | ¥-29.60 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-19.08 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥14.21 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.3 billion | Consolidated |
| Dividends | ¥-0.3 billion | Consolidated |
| Proceeds from long term loans payable | ¥2.0 billion | Consolidated |
| Repayment of long term loans payable | ¥-1.8 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥4.9 billion | Consolidated | Disclosed |
| Dividend per share | 10 | Parent only | Disclosed |
| Number of employees | 1,927 | Consolidated | Disclosed |
| Net assets | ¥18.4 billion | Consolidated | Disclosed |
| Net sales | ¥76.4 billion | Consolidated | Disclosed |
| Operating income | ¥3.1 billion | Consolidated | Disclosed |
| Ordinary income | ¥3.0 billion | Consolidated | Disclosed |
| Net income | ¥1.7 billion | Consolidated | Disclosed |
| Total assets | ¥47.1 billion | Consolidated | Disclosed |
| Operating margin | 4.0% | Consolidated | Calculated |
| Net margin | 2.2% | Consolidated | Calculated |
| Sales per employee | 39658513 yen | Consolidated | Calculated |
| Total asset turnover | 1.62 times | Consolidated | Calculated |
| Net assets to total assets | 39.1% | Consolidated | Calculated |