ROYAL
ROYAL HOLDINGS Co., Ltd.
Company highlights
The largest segment by revenue is Restaurant business, at 39.9% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
ROYAL
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Ordinary income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Restaurant business | ¥66.0 billion | 39.9% | ¥62.3 billion | ¥2.3 billion | 19.0% | 3.5% | ¥3.2 billion |
| Contract Food Business | ¥52.9 billion | 32.0% | ¥49.4 billion | ¥2.7 billion | 21.6% | 5.0% | ¥2.7 billion |
| Hotel business | ¥41.3 billion | 25.0% | ¥34.9 billion | ¥6.8 billion | 55.7% | 16.6% | ¥5.4 billion |
| Food business | ¥5.0 billion | 3.1% | ¥5.2 billion | ¥0.5 billion | 3.7% | 9.0% | ¥0.1 billion |
| Total of the businesses | ¥165.2 billion | 100.0% | ¥12.3 billion | 100.0% | |||
Revenue and profit
ROYAL
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Employees' salaries and compensation | ¥33.7 billion | Consolidated |
| Other | ¥27.0 billion | Consolidated | |
| Rent expenses | ¥21.5 billion | Consolidated | |
| Depreciation | ¥7.5 billion | Consolidated | |
| Utilities expenses | ¥5.8 billion | Consolidated | |
| Sales commission | ¥5.7 billion | Consolidated | |
| Legal and employee benefits expenses | ¥5.3 billion | Consolidated | |
| Repair and maintenance | ¥3.0 billion | Consolidated | |
| Business consignment expenses | ¥2.5 billion | Parent only | |
| Employees' salaries | ¥0.8 billion | Parent only | |
| Amortization of goodwill | ¥0.3 billion | Consolidated | |
| Provision for directors' bonuses | ¥48.00 million | Parent only | |
| Provision for management board incentive plan trust | ¥46.00 million | Parent only | |
| Provision for point card certificates | ¥24.00 million | Parent only | |
| Provision for bonuses | ¥20.00 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥117.6 billion | Consolidated |
| Ordinary income | ¥7.9 billion | Consolidated | |
| Operating income | ¥7.7 billion | Consolidated | |
| Net income | ¥5.7 billion | Consolidated |
ROYAL
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Employees' salaries and compensation ¥33.7 billion
- Other ¥27.0 billion
- Rent expenses ¥21.5 billion
- Depreciation ¥7.5 billion
- Utilities expenses ¥5.8 billion
- Sales commission ¥5.7 billion
- Other (not itemized) ¥8.7 billion
Performance, financial position and capital allocation
ROYAL
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
ROYAL
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Ordinary income (loss) | -¥4.5B | ¥2.2B | ¥5.3B | ¥7.3B | ¥7.9B |
| Change from prior year | 0.23x | loss to profit◆ | +144.2% | +38.9% | +8.2% |
Fiscal periods marked for changes
- 2020Ordinary income (loss) profit to loss
- 2022Ordinary income (loss) loss to profit
ROYAL
Earnings and net assets per share over time
Unit yenSource Annual securities reports
ROYAL
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 |
|---|---|---|---|---|---|
| Ordinary income (loss) | ¥-4.5 billion | ¥2.2 billion | ¥5.3 billion | ¥7.3 billion | ¥7.9 billion |
| Net income (loss) attributable to owners of parent | ¥-2.9 billion | ¥2.8 billion | ¥4.0 billion | ¥5.9 billion | ¥5.7 billion |
| Comprehensive income | ¥-2.9 billion | ¥3.0 billion | ¥4.4 billion | ¥6.7 billion | ¥6.2 billion |
| Net assets | ¥34.0 billion | ¥44.8 billion | ¥47.8 billion | ¥50.5 billion | ¥55.5 billion |
| Total assets | ¥109.8 billion | ¥123.6 billion | ¥125.9 billion | ¥127.7 billion | ¥139.8 billion |
| Net assets per share | 320.23 yen | 416.65 yen | 452.83 yen | 510.33 yen | 555.58 yen |
| Basic earnings (loss) per share | -34.3 yen | 26.43 yen | 38.41 yen | 60.2 yen | 57.48 yen |
| Diluted earnings per share | Could not be retrieved | 25.83 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 31.0% | 35.8% | 38.0% | 39.3% | 39.2% |
| Return on equity | Could not be retrieved | 7.0% | 8.8% | 12.1% | 10.8% |
| Net cash provided by (used in) operating activities | ¥-1.9 billion | ¥7.4 billion | ¥12.5 billion | ¥10.4 billion | ¥15.8 billion |
| Net cash provided by (used in) investing activities | ¥2.1 billion | ¥-8.6 billion | ¥-6.6 billion | ¥-9.8 billion | ¥-16.7 billion |
| Net cash provided by (used in) financing activities | ¥9.1 billion | ¥3.7 billion | ¥-5.2 billion | ¥-7.7 billion | ¥0.8 billion |
| Cash and cash equivalents | ¥23.1 billion | ¥25.7 billion | ¥26.4 billion | ¥19.4 billion | ¥19.6 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating receipts | ¥3.7 billion | ¥3.3 billion | ¥5.4 billion | ¥6.0 billion | ¥8.1 billion |
| Ordinary income (loss) | ¥-0.8 billion | ¥-0.6 billion | ¥0.7 billion | ¥95.00 million | ¥0.9 billion |
| Net income (loss) | ¥-2.4 billion | ¥0.9 billion | ¥1.7 billion | ¥3.1 billion | ¥35.00 million |
| Capital stock | ¥13.7 billion | ¥17.8 billion | ¥17.8 billion | ¥17.8 billion | ¥17.8 billion |
| Total number of issued shares (common stock) | 45,374,889 shares | 49,861,862 shares | 49,861,862 shares | 49,861,862 shares | 49,861,862 shares |
| Net assets | ¥36.6 billion | ¥45.6 billion | ¥46.9 billion | ¥46.5 billion | ¥45.4 billion |
| Total assets | ¥68.6 billion | ¥75.6 billion | ¥76.4 billion | ¥74.6 billion | ¥81.1 billion |
| Net assets per share | 350.6 yen | 430.41 yen | 443.23 yen | 472.57 yen | 460.74 yen |
| Dividend per share | 5 yen | 10 yen | 20 yen | 32 yen | 35 yen |
| Interim dividend per share | 0 yen | 0 yen | 0 yen | 0 yen | 0 yen |
| Basic earnings (loss) per share | -29.09 yen | 7.34 yen | 15.05 yen | 31.79 yen | 0.36 yen |
| Diluted earnings per share | Could not be retrieved | 7.18 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 53.4% | 60.4% | 61.4% | 62.3% | 56.0% |
| Return on equity | Could not be retrieved | 2.3% | 3.8% | 6.7% | 0.1% |
| Payout ratio | Could not be retrieved | 68.1% | 66.4% | 50.3% | 4,820.7% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥35 | ¥0 | 4,820.7% | |
| FY ending 12/2024 | ¥32 | ¥0 | 50.3% | |
| FY ending 12/2023 | ¥20 | ¥0 | 66.4% | |
| FY ending 12/2022 | ¥10 | ¥0 | 68.1% | |
| FY ending 12/2021 | ¥5 | ¥0 | Could not be retrieved | |
| FY ending 12/2020 | ¥0 | ¥0 | Could not be retrieved | |
| FY ending 12/2019 | ¥28 | ¥0 | 140.4% | |
| FY ending 12/2018 | ¥28 | ¥0 | 81.5% | |
| FY ending 12/2017 | ¥26 | ¥0 | 66.7% | |
| FY ending 12/2016 | ¥20 | ¥0 | 98.4% | |
| FY ending 12/2015 | ¥20 | ¥0 | 102.8% | |
| FY ending 12/2014 | ¥16 | ¥0 | 157.4% | |
| FY ending 12/2013 | ¥14 | ¥0 | 197.8% | |
| FY ending 12/2012 | ¥12 | ¥0 | 84.8% |
ROYAL
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
ROYAL
Unit %Source Annual securities reports
- Financial institutions14.72%
- Securities firms0.62%
- Other corporations37.04%
- Foreign holders (institutions)5.92%
- Foreign holders (individuals)0.07%
- Individuals and others41.63%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 双日株式会社 | 19.97% | 9,933,000 |
| 2 | 日本マスタートラスト信託銀行株式会社(信託口) | 7.21% | 3,588,000 |
| 3 | 公益財団法人江頭ホスピタリティ事業振興財団 | 4.93% | 2,452,000 |
| 4 | キルロイ興産株式会社 | 3.26% | 1,624,000 |
| 5 | 日本生命保険相互会社 | 1.61% | 803,000 |
| 6 | 株式会社西日本シティ銀行 | 1.54% | 765,000 |
| 7 | 株式会社ダスキン | 1.41% | 700,000 |
| 8 | ハニューフーズ株式会社 | 1.39% | 692,000 |
| 9 | 株式会社三越伊勢丹 | 1.37% | 681,000 |
| 10 | 株式会社福岡銀行 | 1.35% | 673,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 12/2025 | ¥11.7 billion |
| FY ending 12/2020 | ¥6.5 billion |
Research and development expenses and capital expenditure by segment (FY ending 12/2025)
| Segment | Capital expenditure |
|---|---|
| Restaurant business | ¥5.5 billion |
| Contract Food Business | ¥1.1 billion |
| Hotel business | ¥3.7 billion |
| Food business | ¥0.6 billion |
Revenue scale in the same industry
ROYAL
Source Annual securities reports of each company
Retail Trade: 343 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 AEONFY Feb 2026 ¥10.7T
- 2 Seven & iFY Feb 2026 ¥10.4T
- 3 FAST RETAILINGFY Aug 2025 ¥3.4T
- … 88 companies
- 92 KUFY Mar 2026 ¥169.1B
- 93 RIZAP GROUPFY Mar 2026 ¥167.3B
- 94 ROYALThis companyFY Dec 2025 ¥165.5B
- 95 create restaurantsFY Feb 2026 ¥165.4B
- 96 UNITED ARROWSFY Mar 2026 ¥164.6B
- … 247 companies
Workforce information
Women 58 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 118 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
20.8 hours |
| Annual paid leave taken |
55.4% |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 32% |
| Share of board members who are women | 16.7% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥94.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Non-audit fees (this year, network firms) | ¥17.00 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
Accounts unique to this company (15 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥165.5 billion | Consolidated |
| Revenue | ¥10.1 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.7 billion | Consolidated |
| Revenue | ¥-36.00 million | Consolidated |
| Revenue | ¥-0.8 billion | Consolidated |
| Revenue | ¥165.5 billion | Consolidated |
| Revenue | ¥-1.2 billion | Consolidated |
| Revenue | ¥0.5 billion | Parent only |
| Revenue | ¥63.00 million | Parent only |
| Revenue | ¥5.3 billion | Parent only |
| Revenue | ¥0.7 billion | Parent only |
| Revenue | ¥0.4 billion | Parent only |
| Revenue | ¥0.4 billion | Parent only |
| Revenue | ¥19.00 million | Parent only |
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥6.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥15.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-16.7 billion | Consolidated |
| Cash and cash equivalents | ¥19.6 billion | Consolidated |
| Net assets | ¥55.5 billion | Consolidated |
| Ordinary income (loss) | ¥7.9 billion | Consolidated |
| Total assets | ¥139.8 billion | Consolidated |
| Return on equity | 10.8% | Consolidated |
| Equity-to-asset ratio | 39.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥5.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.8 billion | Consolidated |
| Basic earnings (loss) per share | 57.48 yen | Consolidated |
| Net assets per share | 555.58 yen | Consolidated |
| Dividend per share | 35 yen | Parent only |
| Operating receipts | ¥8.1 billion | Parent only |
| Net income (loss) | ¥35.00 million | Parent only |
| Total number of issued shares (common stock) | 49,861,862 shares | Parent only |
| Net assets | ¥45.4 billion | Parent only |
| Ordinary income (loss) | ¥0.9 billion | Parent only |
| Total assets | ¥81.1 billion | Parent only |
| Return on equity | 0.1% | Parent only |
| Equity-to-asset ratio | 56.0% | Parent only |
| Capital stock | ¥17.8 billion | Parent only |
| Payout ratio | 4,820.7% | Parent only |
| Interim dividend per share | 0 yen | Parent only |
| Basic earnings (loss) per share | 0.36 yen | Parent only |
| Net assets per share | 460.74 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 2,383 people | Consolidated |
| Number of employees | 2,383 people | Consolidated |
| Wage gap between men and women (all employees) | 67.1% | Parent only |
| Average length of service (years) | 5.6 years | Parent only |
| Average annual salary | ¥7.61 million | Parent only |
| Average age (years) | 46.9 years old | Parent only |
| Number of employees | 106 people | Parent only |
| Number of employees | 106 people | Parent only |
| Wage gap between men and women (regular employees) | 76.2% | Parent only |
| Wage gap between men and women (non-regular employees) | 112.2% | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥165.5 billion | Consolidated |
| Average number of temporary employees | 7,819 people | Consolidated |
| Average number of temporary employees | 7,819 people | Consolidated |
| Number of associates accounted for using equity method | 5 companies | Consolidated |
| Equity in earnings losses of affiliates | ¥1.1 billion | Consolidated |
| Investments accounted for using equity method | ¥5.3 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥11.7 billion | Consolidated |
| Depreciation | ¥7.9 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 | 11 people | Parent only |
| Average number of temporary employees | 11 people | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 32.0% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 21,913,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 119,100 shares | Consolidated |
| Number of shares | 49,861,862 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.2% | Consolidated |
| Shareholding ratio | 44.0% | Consolidated |
| Number of shares held in own name treasury shares etc | 119,100 shares | Consolidated |
| Number of voting rights | 497,082 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.3 billion | Consolidated |
| Carrying amount on the balance sheet | ¥4.6 billion | Consolidated |
| Number of issues | 7 issues | Consolidated |
| Number of issues | 7 issues | Consolidated |
| Total shareholder return | 148.8% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥11.7 billion | Consolidated |
Audit (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥88.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥94.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥6.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥17.00 million | Consolidated |
| Fees for non-audit services - total | ¥17.00 million | Consolidated |
Balance sheet (130 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥12.4 billion | Consolidated |
| Other | ¥3.2 billion | Consolidated |
| Other | ¥1.4 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥2.8 billion | Consolidated |
| Goodwill | ¥8.8 billion | Consolidated |
| Goodwill | ¥8.8 billion | Consolidated |
| Lease obligations | ¥24.5 billion | Consolidated |
| Lease obligations | ¥2.5 billion | Consolidated |
| Lease assets | ¥37.1 billion | Consolidated |
| Lease assets, net | ¥19.3 billion | Consolidated |
| Work in process | ¥2.00 million | Consolidated |
| Retained earnings | ¥11.4 billion | Consolidated |
| Raw materials and supplies | ¥1.8 billion | Consolidated |
| Merchandise and finished goods | ¥1.7 billion | Consolidated |
| Non-current liabilities | ¥51.9 billion | Consolidated |
| Non-current assets | ¥102.8 billion | Consolidated |
| Land | ¥9.5 billion | Consolidated |
| Accounts receivable - trade | ¥10.8 billion | Consolidated |
| Contract liabilities | ¥0.9 billion | Consolidated |
| Tools, furniture and fixtures | ¥31.0 billion | Consolidated |
| Tools, furniture and fixtures | ¥6.2 billion | Consolidated |
| Guarantee deposits | ¥14.6 billion | Consolidated |
| Buildings and structures | ¥56.9 billion | Consolidated |
| Buildings and structures, net | ¥15.7 billion | Consolidated |
| Construction in progress | ¥0.2 billion | Consolidated |
| Provision for management board incentive plan trust-NCL | ¥0.1 billion | Consolidated |
| Provision for directors' bonuses | ¥54.00 million | Consolidated |
| Investments and other assets | ¥28.1 billion | Consolidated |
| Investment securities | ¥10.3 billion | Consolidated |
| Property, plant and equipment | ¥52.4 billion | Consolidated |
| Income taxes payable | ¥2.7 billion | Consolidated |
| Shareholders' equity | ¥51.9 billion | Consolidated |
| Inventories | ¥3.4 billion | Consolidated |
| Machinery, equipment and vehicles | ¥7.7 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥1.3 billion | Consolidated |
| Current liabilities | ¥32.4 billion | Consolidated |
| Current assets | ¥37.0 billion | Consolidated |
| Accumulated depreciation | ¥-17.8 billion | Consolidated |
| Accumulated depreciation | ¥-24.8 billion | Consolidated |
| Accumulated depreciation | ¥-41.2 billion | Consolidated |
| Accumulated depreciation | ¥-6.4 billion | Consolidated |
| Foreign currency translation adjustment | ¥30.00 million | Consolidated |
| Intangible assets | ¥22.3 billion | Consolidated |
| Cash and cash equivalents | ¥19.6 billion | Consolidated |
| Cash and deposits | ¥19.6 billion | Consolidated |
| Net assets | ¥55.5 billion | Consolidated |
| Net assets | ¥55.5 billion | Consolidated |
| Total assets | ¥139.8 billion | Consolidated |
| Total assets | ¥139.8 billion | Consolidated |
| Deferred tax liabilities | ¥2.9 billion | Consolidated |
| Deferred tax assets | ¥2.9 billion | Consolidated |
| Treasury stock | ¥-1.1 billion | Consolidated |
| Valuation and translation adjustments | ¥2.9 billion | Consolidated |
| Liabilities | ¥84.3 billion | Consolidated |
| Liabilities and net assets | ¥139.8 billion | Consolidated |
| Accounts payable - trade | ¥5.2 billion | Consolidated |
| Allowance for doubtful accounts | ¥-13.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-6.00 million | Consolidated |
| Capital surplus | ¥23.7 billion | Consolidated |
| Capital stock | ¥17.8 billion | Consolidated |
| Asset retirement obligations | ¥5.4 billion | Consolidated |
| Provision for bonuses | ¥35.00 million | Consolidated |
| Long-term loans payable | ¥18.0 billion | Consolidated |
| Non-controlling interests | ¥0.8 billion | Consolidated |
| Customer relationship | ¥2.1 billion | Consolidated |
| Current portion of long-term loans payable | ¥8.5 billion | Consolidated |
| Other | ¥49.00 million | Parent only |
| Other | ¥34.00 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥39.00 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Investments in other securities of subsidiaries and associates | ¥0.8 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥2.8 billion | Parent only |
| Other capital surplus | ¥11.9 billion | Parent only |
| Software | ¥0.5 billion | Parent only |
| Reserve for loyalty awards credits | ¥34.00 million | Parent only |
| Lease obligations | ¥71.00 million | Parent only |
| Lease assets | ¥92.00 million | Parent only |
| Leasehold right | ¥26.00 million | Parent only |
| Investments in capital | ¥0 | Parent only |
| Retained earnings | ¥2.3 billion | Parent only |
| Prepaid expenses | ¥0.1 billion | Parent only |
| Non-current liabilities | ¥19.4 billion | Parent only |
| Non-current assets | ¥57.9 billion | Parent only |
| Land | ¥7.2 billion | Parent only |
| Contract liabilities | ¥53.00 million | Parent only |
| Tools, furniture and fixtures | ¥0.6 billion | Parent only |
| Guarantee deposits | ¥3.7 billion | Parent only |
| Buildings, net | ¥3.5 billion | Parent only |
| Construction in progress | ¥0.2 billion | Parent only |
| Provision for management board incentive plan trust-NCL | ¥0.1 billion | Parent only |
| Provision for directors' bonuses | ¥48.00 million | Parent only |
| Investments and other assets | ¥45.6 billion | Parent only |
| Investment securities | ¥5.0 billion | Parent only |
| Property, plant and equipment | ¥11.6 billion | Parent only |
| Accounts receivable - other | ¥0.2 billion | Parent only |
| Income taxes payable | ¥0.1 billion | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥0.4 billion | Parent only |
| Shareholders' equity | ¥42.6 billion | Parent only |
| Structures, net | ¥22.00 million | Parent only |
| Machinery and equipment, net | ¥20.00 million | Parent only |
| Current liabilities | ¥16.3 billion | Parent only |
| Current assets | ¥23.1 billion | Parent only |
| Intangible assets | ¥0.7 billion | Parent only |
| Cash and deposits | ¥17.9 billion | Parent only |
| Net assets | ¥45.4 billion | Parent only |
| Net assets | ¥45.4 billion | Parent only |
| Total assets | ¥81.1 billion | Parent only |
| Deferred tax liabilities | ¥0.7 billion | Parent only |
| Retained earnings brought forward | ¥2.3 billion | Parent only |
| Treasury stock | ¥-1.1 billion | Parent only |
| Valuation and translation adjustments | ¥2.8 billion | Parent only |
| Liabilities | ¥35.7 billion | Parent only |
| Liabilities and net assets | ¥81.1 billion | Parent only |
| Capital surplus | ¥23.5 billion | Parent only |
| Legal capital surplus | ¥11.6 billion | Parent only |
| Capital stock | ¥17.8 billion | Parent only |
| Asset retirement obligations | ¥0.3 billion | Parent only |
| Provision for bonuses | ¥20.00 million | Parent only |
| Long-term loans payable | ¥18.0 billion | Parent only |
| Long-term prepaid expenses | ¥12.00 million | Parent only |
| Long term guarantee deposited | ¥0.1 billion | Parent only |
| Shares of subsidiaries and associates | ¥28.8 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥4.8 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥7.3 billion | Parent only |
| Deposits received | ¥6.2 billion | Parent only |
| Current portion of long-term loans payable | ¥8.5 billion | Parent only |
Statement of income (93 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥77.00 million | Consolidated |
| Other | ¥27.0 billion | Consolidated |
| Other comprehensive income | ¥0.4 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.4 billion | Consolidated |
| Amortization of goodwill | ¥0.3 billion | Consolidated |
| Amortization of goodwill | ¥0.3 billion | Consolidated |
| Repair and maintenance | ¥3.0 billion | Consolidated |
| Dividends from surplus | ¥-1.6 billion | Consolidated |
| Comprehensive income | ¥6.2 billion | Consolidated |
| Sponsorship income | ¥39.00 million | Consolidated |
| Guaranty money income | ¥0.2 billion | Consolidated |
| Dividend income | ¥0.1 billion | Consolidated |
| Operating income | ¥7.7 billion | Consolidated |
| Non-operating income | ¥1.5 billion | Consolidated |
| Non-operating expenses | ¥1.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥15.8 billion | Consolidated |
| Loss on sales and retirement of noncurrent assets | ¥0.8 billion | Consolidated |
| Cost of sales | ¥47.9 billion | Consolidated |
| Gross profit (loss) | ¥117.6 billion | Consolidated |
| Net sales | ¥165.5 billion | Consolidated |
| Net income | ¥5.7 billion | Consolidated |
| Net income | ¥5.7 billion | Consolidated |
| Net income (loss) | ¥5.8 billion | Consolidated |
| Net income (loss) | ¥5.8 billion | Consolidated |
| Employees' salaries and compensation | ¥33.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-16.7 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥1.1 billion | Consolidated |
| Change of scope of equity method | ¥-22.00 million | Consolidated |
| Interest expenses | ¥1.2 billion | Consolidated |
| Increases in cash and cash equivalents from newly consolidated subsidiaries | ¥0.3 billion | Consolidated |
| Utilities expenses | ¥5.8 billion | Consolidated |
| Income taxes - current | ¥2.8 billion | Consolidated |
| Income taxes | ¥-0.1 billion | Consolidated |
| Income taxes - deferred | ¥-2.9 billion | Consolidated |
| Legal and employee benefits expenses | ¥5.3 billion | Consolidated |
| Depreciation | ¥7.5 billion | Consolidated |
| Impairment loss | ¥1.7 billion | Consolidated |
| Impairment loss | ¥1.7 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥0 | Consolidated |
| Extraordinary income | ¥0.2 billion | Consolidated |
| Extraordinary loss | ¥2.5 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-10.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.1 billion | Consolidated |
| Income (loss) before income taxes | ¥5.7 billion | Consolidated |
| Income (loss) before income taxes | ¥5.7 billion | Consolidated |
| Ordinary income | ¥7.9 billion | Consolidated |
| Ordinary income | ¥7.9 billion | Consolidated |
| Disposal of treasury stock | ¥32.00 million | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Comprehensive income attributable to owners of parent | ¥6.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.8 billion | Consolidated |
| Sales commission | ¥5.7 billion | Consolidated |
| Selling, general and administrative expenses | ¥109.9 billion | Consolidated |
| Rent expenses | ¥21.5 billion | Consolidated |
| Capital increase of consolidated subsidiaries | ¥23.00 million | Consolidated |
| Change of scope of consolidation | ¥-20.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.2 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.2 billion | Consolidated |
| Other | ¥44.00 million | Parent only |
| Other | ¥2.00 million | Parent only |
| Other | ¥0.3 billion | Parent only |
| Provision for point card certificates | ¥24.00 million | Parent only |
| Dividends from surplus | ¥-1.6 billion | Parent only |
| Interest income | ¥0.2 billion | Parent only |
| Dividend income | ¥0.1 billion | Parent only |
| Operating income | ¥0.8 billion | Parent only |
| Operating receipts | ¥8.1 billion | Parent only |
| Non-operating income | ¥0.4 billion | Parent only |
| Non-operating expenses | ¥0.4 billion | Parent only |
| Loss on sales and retirement of noncurrent assets | ¥24.00 million | Parent only |
| Net income (loss) | ¥35.00 million | Parent only |
| Net income (loss) | ¥35.00 million | Parent only |
| Provision for management board incentive plan trust-SGA | ¥46.00 million | Parent only |
| Provision for directors' bonuses | ¥48.00 million | Parent only |
| Employees' salaries | ¥0.8 billion | Parent only |
| Interest expenses | ¥0.4 billion | Parent only |
| Business consignment expenses | ¥2.5 billion | Parent only |
| Income taxes - current | ¥-0.1 billion | Parent only |
| Income taxes | ¥-0.1 billion | Parent only |
| Income taxes - deferred | ¥-1.00 million | Parent only |
| Depreciation | ¥0.7 billion | Parent only |
| Extraordinary income | ¥15.00 million | Parent only |
| Extraordinary loss | ¥1.0 billion | Parent only |
| Income (loss) before income taxes | ¥-85.00 million | Parent only |
| Ordinary income | ¥0.9 billion | Parent only |
| Disposal of treasury stock | ¥32.00 million | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Selling, general and administrative expenses | ¥7.2 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥15.00 million | Parent only |
| Provision for bonuses | ¥20.00 million | Parent only |
| Dividends from subsidiaries and associates | ¥1.8 billion | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥0.5 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥5.0 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.9 billion | Consolidated |
| Total changes during the period | ¥-1.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.4 billion | Parent only |
Statement of cash flows (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.6 billion | Consolidated |
| Other | ¥-0.2 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Amortization of goodwill | ¥0.3 billion | Consolidated |
| Repayments of finance lease obligations | ¥-2.8 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.4 billion | Consolidated |
| Interest expenses paid | ¥-1.2 billion | Consolidated |
| Interest and dividends income received | ¥0.1 billion | Consolidated |
| Interest and dividend income | ¥-0.1 billion | Consolidated |
| Loss gain on sales and retirement of noncurrent assets | ¥0.8 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.8 billion | Consolidated |
| Subtotal | ¥17.2 billion | Consolidated |
| Increase (decrease) in provisions | ¥48.00 million | Consolidated |
| Equity in earnings losses of affiliates | ¥-1.1 billion | Consolidated |
| Interest expenses | ¥1.2 billion | Consolidated |
| Purchase of property plant and equipment | ¥-9.8 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.5 billion | Consolidated |
| Income taxes paid | ¥-0.6 billion | Consolidated |
| Income taxes refund | ¥0.3 billion | Consolidated |
| Depreciation | ¥7.9 billion | Consolidated |
| Impairment loss | ¥1.7 billion | Consolidated |
| Purchase of intangible assets | ¥-0.4 billion | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-5.1 billion | Consolidated |
| Dividends | ¥-1.6 billion | Consolidated |
| Proceeds from long term loans payable | ¥16.0 billion | Consolidated |
| Repayment of long term loans payable | ¥-11.2 billion | Consolidated |
| Purchase of shares of subsidiaries and associates | ¥-0.4 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥15.8 billion | Consolidated | Disclosed |
| Dividend per share | 35 | Parent only | Disclosed |
| Number of employees | 2,383 | Consolidated | Disclosed |
| Net assets | ¥55.5 billion | Consolidated | Disclosed |
| Net sales | ¥165.5 billion | Consolidated | Disclosed |
| Operating income | ¥7.7 billion | Consolidated | Disclosed |
| Ordinary income | ¥7.9 billion | Consolidated | Disclosed |
| Net income | ¥5.7 billion | Consolidated | Disclosed |
| Total assets | ¥139.8 billion | Consolidated | Disclosed |
| Operating margin | 4.6% | Consolidated | Calculated |
| Net margin | 3.4% | Consolidated | Calculated |
| Sales per employee | 69448175 yen | Consolidated | Calculated |
| Total asset turnover | 1.18 times | Consolidated | Calculated |
| Net assets to total assets | 39.7% | Consolidated | Calculated |