AOKI
AOKI Holdings Inc.
Company highlights
The largest segment by revenue is Fashion, at 53.0% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
AOKI
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 | Share | Margin | Last year | |
| Fashion | ¥102.9 billion | 53.0% | ¥102.6 billion | ¥8.5 billion | 46.8% | 8.3% | ¥8.7 billion |
| Entertainment | ¥76.8 billion | 39.5% | ¥76.0 billion | ¥7.3 billion | 39.9% | 9.5% | ¥6.0 billion |
| Anniversaire and Bridal | ¥12.4 billion | 6.4% | ¥11.7 billion | ¥0.9 billion | 4.8% | 7.0% | ¥0.5 billion |
| Real estate lease | ¥2.2 billion | 1.1% | ¥2.1 billion | ¥1.5 billion | 8.5% | 70.1% | ¥1.6 billion |
| Total of the businesses | ¥194.3 billion | 100.0% | ¥18.2 billion | 100.0% | |||
Revenue and profit
AOKI
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 bonuses | ¥19.4 billion | Consolidated |
| Rent expenses | ¥11.8 billion | Consolidated | |
| Advertising expenses | ¥9.7 billion | Consolidated | |
| Welfare expenses | ¥3.6 billion | Consolidated | |
| Depreciation | ¥2.9 billion | Consolidated | |
| Commission fees | ¥1.8 billion | Parent only | |
| Provision for bonuses | ¥1.6 billion | Consolidated | |
| Other | ¥1.2 billion | Parent only | |
| Retirement benefit expenses | ¥0.2 billion | Consolidated | |
| Provision for directors' bonuses | ¥0.2 billion | Consolidated | |
| Amortization of goodwill | ¥1.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥82.9 billion | Consolidated |
| Operating income | ¥16.9 billion | Consolidated | |
| Ordinary income | ¥16.4 billion | Consolidated | |
| Net income | ¥9.5 billion | Consolidated |
AOKI
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and bonuses ¥19.4 billion
- Rent expenses ¥11.8 billion
- Advertising expenses ¥9.7 billion
- Welfare expenses ¥3.6 billion
- Depreciation ¥2.9 billion
- Commission fees ¥1.8 billion
- Other (not itemized) ¥16.7 billion
Performance, financial position and capital allocation
Long-term changes in performance
AOKI
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
AOKI
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥154.9B | ¥176.2B | ¥187.7B | ¥192.7B | ¥194.5B |
| Year on year (%) | +8.2% | +13.7% | +6.6% | +2.6% | +1.0% |
| Ordinary income (loss) | ¥4.4B | ¥8.4B | ¥13.2B | ¥14.8B | ¥16.4B |
| Change from prior year | loss to profit◆ | +93.3% | +57.0% | +11.7% | +10.7% |
| Ordinary income (loss) as a share of Net sales | 2.8% | 4.8% | 7.1% | 7.7% | 8.4% |
| Change (percentage points) | +7.4 points◆ | +2.0 points | +2.3 points◆ | +0.6 points | +0.7 points |
Fiscal periods marked for changes
Earlier fiscal periods (2)
- 2017Ordinary income (loss) as a share of revenue -2.2 points
- 2020Ordinary income (loss) as a share of revenue -3.0 points
- 2021Net sales year on year -20.6%, Ordinary income (loss) as a share of revenue -7.7 points, Ordinary income (loss) profit to loss
- 2022Ordinary income (loss) as a share of revenue +7.4 points, Ordinary income (loss) loss to profit
- 2024Ordinary income (loss) as a share of revenue +2.3 points
AOKI
Earnings and net assets per share over time
Unit yenSource Annual securities reports
AOKI
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 | ¥154.9 billion | ¥176.2 billion | ¥187.7 billion | ¥192.7 billion | ¥194.5 billion |
| Ordinary income (loss) | ¥4.4 billion | ¥8.4 billion | ¥13.2 billion | ¥14.8 billion | ¥16.4 billion |
| Net income (loss) attributable to owners of parent | ¥2.6 billion | ¥5.6 billion | ¥7.6 billion | ¥9.6 billion | ¥9.5 billion |
| Comprehensive income | ¥2.8 billion | ¥5.8 billion | ¥7.8 billion | ¥9.4 billion | ¥9.7 billion |
| Net assets | ¥127.6 billion | ¥132.3 billion | ¥137.1 billion | ¥142.1 billion | ¥145.2 billion |
| Total assets | ¥233.0 billion | ¥233.4 billion | ¥236.3 billion | ¥233.0 billion | ¥225.5 billion |
| Net assets per share | 1,496.8 yen | 1,554.37 yen | 1,627.63 yen | 1,686.64 yen | 1,721.79 yen |
| Basic earnings (loss) per share | 30.21 yen | 66.34 yen | 90.03 yen | 113.89 yen | 112.45 yen |
| Equity-to-asset ratio | 54.5% | 56.5% | 57.9% | 60.9% | 64.3% |
| Return on equity | 2.0% | 4.3% | 5.6% | 6.9% | 6.6% |
| Net cash provided by (used in) operating activities | ¥17.1 billion | ¥17.5 billion | ¥17.6 billion | ¥21.7 billion | ¥17.6 billion |
| Net cash provided by (used in) investing activities | ¥0.9 billion | ¥-3.0 billion | ¥-10.9 billion | ¥-8.5 billion | ¥-10.6 billion |
| Net cash provided by (used in) financing activities | ¥-10.0 billion | ¥-14.1 billion | ¥-9.3 billion | ¥-14.0 billion | ¥-14.9 billion |
| Cash and cash equivalents | ¥37.9 billion | ¥38.3 billion | ¥35.7 billion | ¥34.9 billion | ¥27.0 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥7.0 billion | ¥8.1 billion | ¥8.8 billion | ¥9.4 billion | ¥9.8 billion |
| Ordinary income (loss) | ¥1.0 billion | ¥0.7 billion | ¥3.1 billion | ¥6.1 billion | ¥6.7 billion |
| Net income (loss) | ¥3.2 billion | ¥1.7 billion | ¥3.3 billion | ¥6.8 billion | ¥6.8 billion |
| Capital stock | ¥23.3 billion | ¥23.3 billion | ¥23.3 billion | ¥23.3 billion | ¥23.3 billion |
| Total number of issued shares (common stock) | 87,649,504 shares | 87,649,504 shares | 86,649,504 shares | 86,649,504 shares | 86,649,504 shares |
| Net assets | ¥117.8 billion | ¥118.3 billion | ¥118.7 billion | ¥120.7 billion | ¥120.7 billion |
| Total assets | ¥179.4 billion | ¥167.1 billion | ¥163.8 billion | ¥159.2 billion | ¥153.6 billion |
| Net assets per share | 1,380.8 yen | 1,393.63 yen | 1,412.81 yen | 1,435.11 yen | 1,434.1 yen |
| Dividend per share | 10 yen | 20 yen | 50 yen | 75 yen | 80 yen |
| Interim dividend per share | 5 yen | 7 yen | 13 yen | 15 yen | 20 yen |
| Basic earnings (loss) per share | 38.17 yen | 19.45 yen | 38.94 yen | 81.35 yen | 80.48 yen |
| Equity-to-asset ratio | 65.3% | 70.8% | 72.5% | 75.8% | 78.6% |
| Return on equity | 2.8% | 1.4% | 2.8% | 5.7% | 5.6% |
| Payout ratio | 26.2% | 102.8% | 128.4% | 92.2% | 99.4% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥80 | ¥20 | 99.4% | |
| FY ending 3/2025 | ¥75 | ¥15 | 92.2% | |
| FY ending 3/2024 | ¥50 | ¥13 | 128.4% | |
| FY ending 3/2023 | ¥20 | ¥7 | 102.8% | |
| FY ending 3/2022 | ¥10 | ¥5 | 26.2% | |
| FY ending 3/2021 | ¥10 | ¥10 | 44.4% | |
| FY ending 3/2020 | ¥46 | ¥23 | 80.7% | |
| FY ending 3/2019 | ¥60 | ¥29 | 79.1% | |
| FY ending 3/2018 | ¥44 | ¥22 | 76.1% | |
| FY ending 3/2017 | ¥43 | ¥21 | 59.7% | |
| FY ending 3/2016 | ¥40 | ¥20 | 53.1% | |
| FY ending 3/2015 | ¥36 | ¥18 | 53.9% | |
| FY ending 3/2014 | ¥48 | ¥30 | 69.4% | Stock split or share consolidation noted |
| FY ending 3/2013 | ¥45 | ¥20 | 33.8% |
AOKI
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
AOKI
Unit %Source Annual securities reports
- Financial institutions7.81%
- Securities firms0.78%
- Other corporations46.65%
- Foreign holders (institutions)7.23%
- Foreign holders (individuals)0.02%
- Individuals and others37.51%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社アニヴェルセルHOLDINGS | 38.51% | 32,415,000 |
| 2 | 日本マスタートラスト信託銀行 株式会社(信託口) | 6.11% | 5,149,000 |
| 3 | 株式会社トレイデアーリ | 5.1% | 4,300,000 |
| 4 | 青 木 彰 宏 | 3.08% | 2,599,000 |
| 5 | 青 木 柾 允 | 3.05% | 2,572,000 |
| 6 | AOKIホールディングス取引先持株会 | 2.33% | 1,962,000 |
| 7 | 青 木 寶 久 | 2.19% | 1,846,000 |
| 8 | 青 木 擴 憲 | 2.19% | 1,843,000 |
| 9 | AOKIホールディングス従業員持株会 | 2.18% | 1,840,000 |
| 10 | 株式会社日本カストディ銀行(信託口) | 1.48% | 1,251,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥13.2 billion |
| FY ending 3/2021 | ¥16.4 billion |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| Fashion | ¥4.2 billion |
| Entertainment | ¥8.1 billion |
| Anniversaire and Bridal | ¥0.4 billion |
| Real estate lease | ¥0.4 billion |
Revenue scale in the same industry
AOKI
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
- … 78 companies
- 82 BELLUNAFY Mar 2026 ¥218.1B
- 83 NIPPON GASFY Mar 2026 ¥208.5B
- 84 AOKIThis companyFY Mar 2026 ¥194.5B
- 85 Mammy MartFY Sep 2025 ¥193.7B
- 86 NISHIMATSUYA CHAINFY Feb 2026 ¥193.4B
- … 257 companies
Workforce information
Women 78 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 196 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
13.3 hours |
| Annual paid leave taken (all employees) | 71.7% |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 21.1% |
| Share of board members who are women | 13.3% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | PwCJapan有限責任監査法人 |
| Audit fees (this year, total) | ¥95.00 million |
| Non-audit fees (this year, total) | ¥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) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥9.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥17.6 billion | Consolidated |
| Net sales | ¥194.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-10.6 billion | Consolidated |
| Cash and cash equivalents | ¥27.0 billion | Consolidated |
| Net assets | ¥145.2 billion | Consolidated |
| Ordinary income (loss) | ¥16.4 billion | Consolidated |
| Total assets | ¥225.5 billion | Consolidated |
| Return on equity | 6.6% | Consolidated |
| Equity-to-asset ratio | 64.3% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥9.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-14.9 billion | Consolidated |
| Basic earnings (loss) per share | 112.45 yen | Consolidated |
| Net assets per share | 1,721.79 yen | Consolidated |
| Dividend per share | 80 yen | Parent only |
| Operating revenue | ¥9.8 billion | Parent only |
| Net income (loss) | ¥6.8 billion | Parent only |
| Total number of issued shares (common stock) | 86,649,504 shares | Parent only |
| Net assets | ¥120.7 billion | Parent only |
| Ordinary income (loss) | ¥6.7 billion | Parent only |
| Total assets | ¥153.6 billion | Parent only |
| Return on equity | 5.6% | Parent only |
| Equity-to-asset ratio | 78.6% | Parent only |
| Capital stock | ¥23.3 billion | Parent only |
| Payout ratio | 99.4% | Parent only |
| Interim dividend per share | 20 yen | Parent only |
| Basic earnings (loss) per share | 80.48 yen | Parent only |
| Net assets per share | 1,434.1 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 3,226 people | Consolidated |
| Number of employees | 3,226 people | Consolidated |
| Wage gap between men and women (all employees) | 64.1% | Parent only |
| Average length of service (years) | 7.8 years | Parent only |
| Average annual salary | ¥7.36 million | Parent only |
| Average age (years) | 44.8 years old | Parent only |
| Number of employees | 127 people | Parent only |
| Number of employees | 127 people | Parent only |
| Wage gap between men and women (regular employees) | 70.0% | Parent only |
| Wage gap between men and women (non-regular employees) | 49.2% | Parent only |
Other disclosed items (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥194.5 billion | Consolidated |
| Average number of temporary employees | 5,984 people | Consolidated |
| Average number of temporary employees | 5,984 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥14.5 billion | Consolidated |
| Depreciation | ¥10.2 billion | Consolidated |
| Number of consolidated subsidiaries | 5 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 58 people | Parent only |
| Average number of temporary employees | 58 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 21.1% | Parent only |
Shares (15 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 | ¥14.00 million | Consolidated |
| Total of gain loss on sale equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.2 billion | Consolidated |
| Number of shares held | 55,780,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 2,491,400 shares | Consolidated |
| Number of shares | 86,649,504 shares | Consolidated |
| Shareholding ratio treasury shares etc | 2.9% | Consolidated |
| Shareholding ratio | 66.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 2,491,400 shares | Consolidated |
| Total of valuation gain (loss) | ¥7.00 million | Consolidated |
| Number of voting rights | 840,443 units | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥1.00 million | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥66.00 million | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Total shareholder return | 299.4% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥13.2 billion | Consolidated |
Audit (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥31.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥95.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥63.00 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 (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥93.00 million | Consolidated |
| Revenue | ¥-0.3 billion | Consolidated |
| Revenue | ¥1.6 billion | Consolidated |
| Revenue | ¥1.0 billion | Consolidated |
| Change in average annual salary from the previous year | -1.7% | Parent only |
Balance sheet (142 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.9 billion | Consolidated |
| Other | ¥1.5 billion | Consolidated |
| Other | ¥4.5 billion | Consolidated |
| Other | ¥6.0 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥7.00 million | Consolidated |
| Goodwill | ¥8.00 million | Consolidated |
| Lease obligations | ¥3.5 billion | Consolidated |
| Lease obligations | ¥1.5 billion | Consolidated |
| Lease assets | ¥15.4 billion | Consolidated |
| Lease assets, net | ¥4.6 billion | Consolidated |
| Retained earnings | ¥100.7 billion | Consolidated |
| Raw materials and supplies | ¥0.6 billion | Consolidated |
| Merchandise | ¥22.8 billion | Consolidated |
| Non-current liabilities | ¥34.2 billion | Consolidated |
| Non-current assets | ¥154.6 billion | Consolidated |
| Land | ¥30.7 billion | Consolidated |
| Accounts receivable - trade | ¥14.5 billion | Consolidated |
| Contract liabilities | ¥2.2 billion | Consolidated |
| Guarantee deposits | ¥6.2 billion | Consolidated |
| Buildings and structures | ¥153.6 billion | Consolidated |
| Buildings and structures, net | ¥66.6 billion | Consolidated |
| Construction in progress | ¥0.2 billion | Consolidated |
| Provision for directors' bonuses | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥34.2 billion | Consolidated |
| Investment securities | ¥0.5 billion | Consolidated |
| Lease deposits | ¥19.2 billion | Consolidated |
| Property, plant and equipment | ¥113.3 billion | Consolidated |
| Income taxes payable | ¥2.6 billion | Consolidated |
| Accounts payable - other | ¥7.1 billion | Consolidated |
| Shareholders' equity | ¥143.8 billion | Consolidated |
| Inventories | ¥23.4 billion | Consolidated |
| Inventories | ¥23.4 billion | Consolidated |
| Machinery, vehicles, tools, furniture and fixtures | ¥28.3 billion | Consolidated |
| Machinery | ¥11.1 billion | Consolidated |
| Current liabilities | ¥46.0 billion | Consolidated |
| Current assets | ¥70.9 billion | Consolidated |
| Accumulated depreciation | ¥-10.8 billion | Consolidated |
| Accumulated depreciation | ¥-87.0 billion | Consolidated |
| Accumulated depreciation | ¥-17.2 billion | Consolidated |
| Intangible assets | ¥7.1 billion | Consolidated |
| Cash and cash equivalents | ¥27.0 billion | Consolidated |
| Cash and deposits | ¥27.0 billion | Consolidated |
| Short-term loans payable | ¥1.0 billion | Consolidated |
| Net assets | ¥145.2 billion | Consolidated |
| Net assets | ¥145.2 billion | Consolidated |
| Total assets | ¥225.5 billion | Consolidated |
| Total assets | ¥225.5 billion | Consolidated |
| Deferred tax assets | ¥5.8 billion | Consolidated |
| Treasury stock | ¥-2.9 billion | Consolidated |
| Valuation and translation adjustments | ¥1.1 billion | Consolidated |
| Liabilities | ¥80.2 billion | Consolidated |
| Liabilities and net assets | ¥225.5 billion | Consolidated |
| Accounts payable - trade | ¥14.9 billion | Consolidated |
| Allowance for doubtful accounts | ¥-14.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-10.00 million | Consolidated |
| Capital surplus | ¥22.6 billion | Consolidated |
| Capital stock | ¥23.3 billion | Consolidated |
| Asset retirement obligations | ¥8.9 billion | Consolidated |
| Provision for bonuses | ¥2.0 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥1.1 billion | Consolidated |
| Net defined benefit liability | ¥66.00 million | Consolidated |
| Net defined benefit asset | ¥1.0 billion | Consolidated |
| Long-term loans payable | ¥19.0 billion | Consolidated |
| Non-controlling interests | ¥0.3 billion | Consolidated |
| Current portion of long-term loans payable | ¥10.0 billion | Consolidated |
| Other | ¥3.4 billion | Parent only |
| Other | ¥5.8 billion | Parent only |
| Other | ¥35.00 million | Parent only |
| Other | ¥83.00 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥7.00 million | Parent only |
| Other capital surplus | ¥0.1 billion | Parent only |
| Software | ¥0.3 billion | Parent only |
| Lease assets | ¥21.00 million | Parent only |
| Lease assets, net | ¥13.00 million | Parent only |
| Leasehold right | ¥3.1 billion | Parent only |
| Investments in capital | ¥0.1 billion | Parent only |
| General reserve | ¥36.9 billion | Parent only |
| Retained earnings | ¥74.1 billion | Parent only |
| Legal retained earnings | ¥2.2 billion | Parent only |
| Unearned revenue | ¥0.6 billion | Parent only |
| Prepaid expenses | ¥0.6 billion | Parent only |
| Right of trademark | ¥10.00 million | Parent only |
| Non-current liabilities | ¥21.6 billion | Parent only |
| Non-current assets | ¥128.6 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥58.00 million | Parent only |
| Land | ¥17.5 billion | Parent only |
| Accounts receivable - trade | ¥74.00 million | Parent only |
| Tools, furniture and fixtures | ¥4.3 billion | Parent only |
| Tools, furniture and fixtures | ¥3.8 billion | Parent only |
| Buildings | ¥17.3 billion | Parent only |
| Buildings, net | ¥6.3 billion | Parent only |
| Construction in progress | ¥1.00 million | Parent only |
| Provision for directors' bonuses | ¥57.00 million | Parent only |
| Investments and other assets | ¥97.0 billion | Parent only |
| Investment securities | ¥67.00 million | Parent only |
| Property, plant and equipment | ¥27.9 billion | Parent only |
| Income taxes payable | ¥0.1 billion | Parent only |
| Accrued expenses | ¥91.00 million | Parent only |
| Accounts payable - other | ¥0.5 billion | Parent only |
| Shareholders' equity | ¥120.7 billion | Parent only |
| Structures | ¥0.8 billion | Parent only |
| Structures, net | ¥0.2 billion | Parent only |
| Machinery and equipment | ¥47.00 million | Parent only |
| Machinery and equipment, net | ¥41.00 million | Parent only |
| Current liabilities | ¥11.4 billion | Parent only |
| Current assets | ¥25.0 billion | Parent only |
| Accumulated depreciation | ¥-8.00 million | Parent only |
| Accumulated depreciation | ¥-0.5 billion | Parent only |
| Accumulated depreciation | ¥-11.0 billion | Parent only |
| Accumulated depreciation | ¥-0.6 billion | Parent only |
| Accumulated depreciation | ¥-6.00 million | Parent only |
| Accumulated depreciation | ¥-4.00 million | Parent only |
| Intangible assets | ¥3.7 billion | Parent only |
| Cash and deposits | ¥8.9 billion | Parent only |
| Bonds payable | ¥0.3 billion | Parent only |
| Net assets | ¥120.7 billion | Parent only |
| Net assets | ¥120.7 billion | Parent only |
| Total assets | ¥153.6 billion | Parent only |
| Deferred tax assets | ¥1.2 billion | Parent only |
| Retained earnings brought forward | ¥34.9 billion | Parent only |
| Treasury stock | ¥-2.9 billion | Parent only |
| Valuation and translation adjustments | ¥7.00 million | Parent only |
| Liabilities | ¥32.9 billion | Parent only |
| Liabilities and net assets | ¥153.6 billion | Parent only |
| Allowance for doubtful accounts | ¥-2.00 million | Parent only |
| Capital surplus | ¥26.2 billion | Parent only |
| Legal capital surplus | ¥26.1 billion | Parent only |
| Capital stock | ¥23.3 billion | Parent only |
| Asset retirement obligations | ¥0.3 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Vehicle and delivery equipment | ¥22.00 million | Parent only |
| Vehicles, net | ¥18.00 million | Parent only |
| Provision for retirement benefits | ¥32.00 million | Parent only |
| Long-term loans payable | ¥17.5 billion | Parent only |
| Long-term prepaid expenses | ¥72.00 million | Parent only |
| Shares of subsidiaries and associates | ¥65.8 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥3.0 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥24.0 billion | Parent only |
| Deposits received | ¥15.00 million | Parent only |
| Current portion of long term loans receivable from subsidiaries and affiliates | ¥12.3 billion | Parent only |
| Current portion of long-term loans payable | ¥9.8 billion | Parent only |
Statement of income (95 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥92.00 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other comprehensive income | ¥0.2 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-0.1 billion | Consolidated |
| Amortization of goodwill | ¥1.00 million | Consolidated |
| Dividends from surplus | ¥-6.7 billion | Consolidated |
| Comprehensive income | ¥9.7 billion | Consolidated |
| Interest income | ¥0.1 billion | Consolidated |
| Guaranty money income | ¥0.1 billion | Consolidated |
| Dividend income | ¥15.00 million | Consolidated |
| Operating income | ¥16.9 billion | Consolidated |
| Operating income | ¥16.9 billion | Consolidated |
| Non-operating income | ¥0.2 billion | Consolidated |
| Non-operating expenses | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥17.6 billion | Consolidated |
| Gain on sales of non-current assets | ¥20.00 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.2 billion | Consolidated |
| Cost of sales | ¥111.7 billion | Consolidated |
| Gross profit (loss) | ¥82.9 billion | Consolidated |
| Net sales | ¥194.5 billion | Consolidated |
| Net sales | ¥194.5 billion | Consolidated |
| Advertising expenses | ¥9.7 billion | Consolidated |
| Net income | ¥9.5 billion | Consolidated |
| Net income | ¥9.5 billion | Consolidated |
| Net income (loss) | ¥9.5 billion | Consolidated |
| Net income (loss) | ¥9.5 billion | Consolidated |
| Provision for directors' bonuses | ¥0.2 billion | Consolidated |
| Gain on sales of investment securities | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-10.6 billion | Consolidated |
| Interest expenses | ¥0.3 billion | Consolidated |
| Income taxes - current | ¥4.4 billion | Consolidated |
| Income taxes | ¥5.5 billion | Consolidated |
| Income taxes - deferred | ¥1.1 billion | Consolidated |
| Depreciation | ¥2.9 billion | Consolidated |
| Impairment loss | ¥1.7 billion | Consolidated |
| Impairment loss | ¥1.7 billion | Consolidated |
| Extraordinary income | ¥0.3 billion | Consolidated |
| Extraordinary loss | ¥1.7 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0 | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-7.9 billion | Consolidated |
| Welfare expenses | ¥3.6 billion | Consolidated |
| Income (loss) before income taxes | ¥15.0 billion | Consolidated |
| Income (loss) before income taxes | ¥15.0 billion | Consolidated |
| Ordinary income | ¥16.4 billion | Consolidated |
| Salaries and bonuses | ¥19.4 billion | Consolidated |
| Disposal of treasury stock | ¥0.1 billion | Consolidated |
| Purchase of treasury stock | ¥-1.00 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥9.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-14.9 billion | Consolidated |
| Selling, general and administrative expenses | ¥65.9 billion | Consolidated |
| Rent expenses | ¥11.8 billion | Consolidated |
| Provision for bonuses | ¥1.6 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥0.4 billion | Consolidated |
| Retirement benefit expenses | ¥0.2 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥8.00 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥8.00 million | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥1.2 billion | Parent only |
| Other operating revenue | ¥0.3 billion | Parent only |
| Cost of real estate rent | ¥5.0 billion | Parent only |
| Rent income of real estate | ¥6.1 billion | Parent only |
| Dividends from surplus | ¥-6.7 billion | Parent only |
| Interest income | ¥0.5 billion | Parent only |
| Dividend income | ¥6.5 billion | Parent only |
| Operating income | ¥-0.1 billion | Parent only |
| Operating revenue | ¥9.8 billion | Parent only |
| Non-operating income | ¥7.0 billion | Parent only |
| Non-operating expenses | ¥0.2 billion | Parent only |
| Operating gross profit | ¥4.5 billion | Parent only |
| Operating expenses | ¥5.3 billion | Parent only |
| Loss on retirement of non-current assets | ¥0 | Parent only |
| Net income (loss) | ¥6.8 billion | Parent only |
| Net income (loss) | ¥6.8 billion | Parent only |
| Provision for directors' bonuses | ¥57.00 million | Parent only |
| Gain on sales of investment securities | ¥0.2 billion | Parent only |
| Interest expenses | ¥0.2 billion | Parent only |
| Commission fees | ¥1.8 billion | Parent only |
| Income taxes - current | ¥56.00 million | Parent only |
| Income taxes | ¥48.00 million | Parent only |
| Income taxes - deferred | ¥-8.00 million | Parent only |
| Depreciation | ¥0.3 billion | Parent only |
| Impairment loss | ¥4.00 million | Parent only |
| Extraordinary income | ¥0.2 billion | Parent only |
| Extraordinary loss | ¥4.00 million | Parent only |
| Income (loss) before income taxes | ¥6.8 billion | Parent only |
| Management fee income | ¥3.4 billion | Parent only |
| Ordinary income | ¥6.7 billion | Parent only |
| Salaries and bonuses | ¥1.1 billion | Parent only |
| Disposal of treasury stock | ¥0.1 billion | Parent only |
| Purchase of treasury stock | ¥-1.00 million | Parent only |
| Selling, general and administrative expenses | ¥4.6 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Retirement benefit expenses | ¥27.00 million | Parent only |
| Miscellaneous income | ¥29.00 million | Parent only |
| Other | ¥18.00 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥3.1 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.2 billion | Consolidated |
| Total changes during the period | ¥1.00 million | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.1 billion | Parent only |
Statement of cash flows (32 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.7 billion | Consolidated |
| Other | ¥-0.9 billion | Consolidated |
| Amortization of goodwill | ¥1.00 million | Consolidated |
| Repayments of lease obligations | ¥-2.2 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-3.1 billion | Consolidated |
| Interest expenses paid | ¥-0.3 billion | Consolidated |
| Interest and dividends income received | ¥0.1 billion | Consolidated |
| Interest and dividend income | ¥-0.1 billion | Consolidated |
| Gain on sales of non-current assets | ¥-20.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.4 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥-18.00 million | Consolidated |
| Subtotal | ¥21.8 billion | Consolidated |
| Proceeds from sales of investment securities | ¥0.2 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.2 billion | Consolidated |
| Interest expenses | ¥0.3 billion | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥0.5 billion | Consolidated |
| Payments for lease and guarantee deposits | ¥-1.0 billion | Consolidated |
| Purchase of property plant and equipment | ¥-11.0 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥1.3 billion | Consolidated |
| Decrease in consumption taxes payable | ¥-0.7 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.6 billion | Consolidated |
| Income taxes paid | ¥-4.0 billion | Consolidated |
| Income taxes refund | ¥26.00 million | Consolidated |
| Depreciation | ¥10.2 billion | Consolidated |
| Impairment loss | ¥1.7 billion | Consolidated |
| Purchase of intangible assets | ¥-1.4 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥1.0 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-1.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-1.4 billion | Consolidated |
| Dividends | ¥-6.7 billion | Consolidated |
| Proceeds from long term loans payable | ¥5.0 billion | Consolidated |
| Repayment of long term loans payable | ¥-12.0 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥17.6 billion | Consolidated | Disclosed |
| Dividend per share | 80 | Parent only | Disclosed |
| Number of employees | 3,226 | Consolidated | Disclosed |
| Net assets | ¥145.2 billion | Consolidated | Disclosed |
| Net sales | ¥194.5 billion | Consolidated | Disclosed |
| Operating income | ¥16.9 billion | Consolidated | Disclosed |
| Operating revenue | ¥9.8 billion | Parent only | Disclosed |
| Ordinary income | ¥16.4 billion | Consolidated | Disclosed |
| Net income | ¥9.5 billion | Consolidated | Disclosed |
| Total assets | ¥225.5 billion | Consolidated | Disclosed |
| Operating margin | 8.7% | Consolidated | Calculated |
| Net margin | 4.9% | Consolidated | Calculated |
| Sales per employee | 60301302 yen | Consolidated | Calculated |
| Total asset turnover | 0.86 times | Consolidated | Calculated |
| Net assets to total assets | 64.4% | Consolidated | Calculated |