H2O RETAILING
H2O RETAILING CORPORATION
Company highlights
The largest segment by revenue is Supermarket business, at 66.0% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
H2O RETAILING
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 | |
| Supermarket business | ¥415.9 billion | 66.0% | ¥412.7 billion | ¥10.0 billion | 26.6% | 2.4% | ¥8.9 billion |
| Department | ¥185.3 billion | 29.4% | ¥192.2 billion | ¥23.8 billion | 63.2% | 12.8% | ¥28.2 billion |
| Shopping center business | ¥28.5 billion | 4.5% | ¥30.1 billion | ¥3.8 billion | 10.2% | 13.5% | ¥3.9 billion |
| Total of the businesses | ¥629.7 billion | 100.0% | ¥37.6 billion | 100.0% | |||
Revenue and profit
H2O RETAILING
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Other | ¥145.9 billion | Consolidated |
| Salaries and allowances | ¥80.4 billion | Consolidated | |
| Rent expenses | ¥49.5 billion | Consolidated | |
| Depreciation | ¥7.0 billion | Parent only | |
| Directors compensations salaries and allowances | ¥2.5 billion | Parent only | |
| Amortization of goodwill | ¥1.2 billion | Consolidated | |
| Repair expenses | ¥0.1 billion | Parent only | |
| Profit by stage | Gross profit (loss) | ¥308.2 billion | Consolidated |
| Ordinary income | ¥34.5 billion | Consolidated | |
| Operating income | ¥32.4 billion | Consolidated | |
| Net income | ¥29.9 billion | Consolidated |
H2O RETAILING
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Other ¥145.9 billion
- Salaries and allowances ¥80.4 billion
- Rent expenses ¥49.5 billion
- Depreciation ¥7.0 billion
- Directors compensations salaries and allowances ¥2.5 billion
- Amortization of goodwill ¥1.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
H2O RETAILING
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
H2O RETAILING
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥518.4B | ¥628.1B | ¥657.4B | ¥681.8B | ¥680.2B |
| Year on year (%) | -29.9%◆ | +21.1%◆ | +4.7% | +3.7% | -0.2% |
| Ordinary income (loss) | ¥2.3B | ¥13.0B | ¥27.9B | ¥35.9B | ¥34.5B |
| Change from prior year | loss to profit◆ | +454.3% | +114.4% | +28.8% | -3.9% |
| Ordinary income (loss) as a share of Net sales | 0.5% | 2.1% | 4.2% | 5.3% | 5.1% |
| Change (percentage points) | +0.8 points | +1.6 points | +2.2 points◆ | +1.0 points | -0.2 points |
Fiscal periods marked for changes
Earlier fiscal periods (2)
- 2015Net sales year on year +46.5%
- 2021Ordinary income (loss) profit to loss
- 2022Net sales year on year -29.9%, Ordinary income (loss) loss to profit
- 2023Net sales year on year +21.1%
- 2024Ordinary income (loss) as a share of revenue +2.2 points
H2O RETAILING
Earnings and net assets per share over time
Unit yenSource Annual securities reports
H2O RETAILING
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 | ¥518.4 billion | ¥628.1 billion | ¥657.4 billion | ¥681.8 billion | ¥680.2 billion |
| Ordinary income (loss) | ¥2.3 billion | ¥13.0 billion | ¥27.9 billion | ¥35.9 billion | ¥34.5 billion |
| Net income (loss) attributable to owners of parent | ¥9.9 billion | ¥16.4 billion | ¥21.9 billion | ¥34.8 billion | ¥29.9 billion |
| Comprehensive income | ¥9.2 billion | ¥25.8 billion | ¥26.4 billion | ¥41.6 billion | ¥32.1 billion |
| Net assets | ¥260.9 billion | ¥272.8 billion | ¥294.0 billion | ¥313.4 billion | ¥325.4 billion |
| Total assets | ¥654.6 billion | ¥686.4 billion | ¥710.1 billion | ¥730.5 billion | ¥714.7 billion |
| Net assets per share | 1,922.25 yen | 2,137.87 yen | 2,331.48 yen | 2,448.54 yen | 2,695.07 yen |
| Basic earnings (loss) per share | 79.84 yen | 135.85 yen | 189.82 yen | 295.51 yen | 254.39 yen |
| Diluted earnings per share | 79.26 yen | 134.81 yen | 188.05 yen | 289.19 yen | 252.09 yen |
| Equity-to-asset ratio | 36.2% | 36.2% | 37.8% | 41.0% | 43.4% |
| Return on equity | 4.2% | 6.7% | 8.5% | 12.3% | 9.8% |
| Net cash provided by (used in) operating activities | ¥6.5 billion | ¥30.3 billion | ¥49.3 billion | ¥46.3 billion | ¥48.3 billion |
| Net cash provided by (used in) investing activities | ¥-5.2 billion | ¥5.8 billion | ¥-17.8 billion | ¥-13.3 billion | ¥-4.7 billion |
| Net cash provided by (used in) financing activities | ¥-28.6 billion | ¥-12.5 billion | ¥-22.5 billion | ¥-45.0 billion | ¥-41.4 billion |
| Cash and cash equivalents | ¥33.2 billion | ¥57.0 billion | ¥66.4 billion | ¥54.9 billion | ¥57.8 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥12.3 billion | ¥13.2 billion | ¥17.8 billion | ¥23.5 billion | ¥29.5 billion |
| Ordinary income (loss) | ¥-2.0 billion | ¥-1.8 billion | ¥0.9 billion | ¥1.7 billion | ¥7.7 billion |
| Net income (loss) | ¥11.6 billion | ¥7.8 billion | ¥-6.1 billion | ¥11.4 billion | ¥23.4 billion |
| Capital stock | ¥17.8 billion | ¥17.8 billion | ¥17.8 billion | ¥17.8 billion | ¥17.8 billion |
| Total number of issued shares (common stock) | 125,201,000 shares | 125,201,000 shares | 125,201,000 shares | 125,201,000 shares | 125,201,000 shares |
| Net assets | ¥199.2 billion | ¥202.2 billion | ¥192.0 billion | ¥222.2 billion | ¥224.6 billion |
| Total assets | ¥443.4 billion | ¥470.7 billion | ¥457.8 billion | ¥502.3 billion | ¥495.6 billion |
| Net assets per share | 1,607.42 yen | 1,727.15 yen | 1,654.4 yen | 1,806.33 yen | 1,940.39 yen |
| Dividend per share | 25 yen | 25 yen | 28 yen | 42 yen | 46 yen |
| Interim dividend per share | 12.5 yen | 12.5 yen | 12.5 yen | 20 yen | 22 yen |
| Basic earnings (loss) per share | 93.69 yen | 64.57 yen | -52.45 yen | 96.85 yen | 198.72 yen |
| Diluted earnings per share | 93.01 yen | 64.08 yen | Could not be retrieved | 94.78 yen | 196.93 yen |
| Equity-to-asset ratio | 44.7% | 42.7% | 41.6% | 44.0% | 45.0% |
| Return on equity | 5.9% | 3.9% | -3.1% | 5.6% | 10.5% |
| Payout ratio | 26.7% | 38.7% | Could not be retrieved | 43.4% | 23.1% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥46 | ¥22 | 23.1% | |
| FY ending 3/2025 | ¥42 | ¥20 | 43.4% | |
| FY ending 3/2024 | ¥28 | ¥12.5 | Could not be retrieved | |
| FY ending 3/2023 | ¥25 | ¥12.5 | 38.7% | |
| FY ending 3/2022 | ¥25 | ¥12.5 | 26.7% | |
| FY ending 3/2021 | ¥25 | ¥12.5 | Could not be retrieved | |
| FY ending 3/2020 | ¥40 | ¥20 | 413.4% | |
| FY ending 3/2019 | ¥40 | ¥20 | 1,217.3% | |
| FY ending 3/2018 | ¥40 | ¥20 | 206.1% | |
| FY ending 3/2017 | ¥40 | ¥20 | 417.5% | |
| FY ending 3/2016 | ¥35 | ¥17.5 | 71.3% | |
| FY ending 3/2015 | ¥25 | ¥12.5 | 2,780.5% | Stock split or share consolidation noted |
| FY ending 3/2014 | ¥12.5 | ¥6.25 | 75.0% | |
| FY ending 3/2013 | ¥12.5 | ¥6.25 | 126.4% |
H2O RETAILING
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
H2O RETAILING
Unit %Source Annual securities reports
- Financial institutions15.71%
- Securities firms2.73%
- Other corporations29.90%
- Foreign holders (institutions)15.50%
- Foreign holders (individuals)0.01%
- Individuals and others36.15%
- Government and municipalities0.00%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 阪神電気鉄道㈱ | 12.83% | 14,749,000 |
| 2 | 日本マスタートラスト信託銀行㈱ (信託口) | 11.3% | 12,992,000 |
| 3 | 阪急阪神ホールディングス㈱ | 7.25% | 8,336,000 |
| 4 | 関西フードマーケット取引先持株会 | 4.47% | 5,146,000 |
| 5 | ㈱日本カストディ銀行(信託口) | 2.88% | 3,310,000 |
| 6 | STATE STREET BANK AND TRUST COMPANY 505223 (常任代理人 株式会社みずほ銀行決済営業部) | 2.35% | 2,705,000 |
| 7 | H2Oリテイリンググループ従業員持株会 | 1.65% | 1,895,000 |
| 8 | 伊藤忠食品㈱ | 1.24% | 1,431,000 |
| 9 | 国分グループ本社㈱ | 1.23% | 1,415,000 |
| 10 | モルガン・スタンレーMUFG証券㈱ | 1.1% | 1,265,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥27.6 billion |
| FY ending 3/2021 | ¥22.7 billion |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| Supermarket business | ¥4.9 billion |
| Department | ¥10.9 billion |
| Shopping center business | ¥2.5 billion |
Revenue scale in the same industry
H2O RETAILING
Source Annual securities reports of each company
Retail Trade: 343 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
Workforce information
Women 21.2 yrs Average length of service by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 24 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
7 hours |
| Annual paid leave taken |
56.6% |
| Childcare leave taken, men |
70.4% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 15.9% |
| Share of board members who are women | 13.3% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 979 t-CO2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任あずさ監査法人 |
| Audit fees (this year, total) | ¥0.2 billion |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥22.00 million |
| Non-audit fees (this year, network firms) | ¥0.00 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) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥32.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥48.3 billion | Consolidated |
| Net sales | ¥680.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-4.7 billion | Consolidated |
| Diluted earnings per share | 252.09 yen | Consolidated |
| Cash and cash equivalents | ¥57.8 billion | Consolidated |
| Net assets | ¥325.4 billion | Consolidated |
| Ordinary income (loss) | ¥34.5 billion | Consolidated |
| Total assets | ¥714.7 billion | Consolidated |
| Return on equity | 9.8% | Consolidated |
| Equity-to-asset ratio | 43.4% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥29.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-41.4 billion | Consolidated |
| Basic earnings (loss) per share | 254.39 yen | Consolidated |
| Net assets per share | 2,695.07 yen | Consolidated |
| Dividend per share | 46 yen | Parent only |
| Operating revenue | ¥29.5 billion | Parent only |
| Net income (loss) | ¥23.4 billion | Parent only |
| Diluted earnings per share | 196.93 yen | Parent only |
| Total number of issued shares (common stock) | 125,201,000 shares | Parent only |
| Net assets | ¥224.6 billion | Parent only |
| Ordinary income (loss) | ¥7.7 billion | Parent only |
| Total assets | ¥495.6 billion | Parent only |
| Return on equity | 10.5% | Parent only |
| Equity-to-asset ratio | 45.0% | Parent only |
| Capital stock | ¥17.8 billion | Parent only |
| Payout ratio | 23.1% | Parent only |
| Interim dividend per share | 22 yen | Parent only |
| Basic earnings (loss) per share | 198.72 yen | Parent only |
| Net assets per share | 1,940.39 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 7,775 people | Consolidated |
| Number of employees | 7,775 people | Consolidated |
| Wage gap between men and women (all employees) | 84.2% | Parent only |
| Average length of service (years) | 18.5 years | Parent only |
| Average annual salary | ¥10.01 million | Parent only |
| Average age (years) | 46.2 years old | Parent only |
| Number of employees | 210 people | Parent only |
| Number of employees | 210 people | Parent only |
| Number of employees | 210 people | Parent only |
| Wage gap between men and women (regular employees) | 90.1% | Parent only |
Other disclosed items (18 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥6.2 billion | Consolidated |
| Gross scope 3 greenhouse gas emissions | 3,218,000 t-CO2e | Consolidated |
| Net sales to external customers | ¥680.2 billion | Consolidated |
| Average number of temporary employees | 16,347 people | Consolidated |
| Average number of temporary employees | 16,347 people | Consolidated |
| Number of associates accounted for using equity method | 7 companies | Consolidated |
| Investments accounted for using equity method | ¥2.7 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥27.6 billion | Consolidated |
| Write-downs of inventories | ¥7.00 million | Consolidated |
| Depreciation | ¥24.8 billion | Consolidated |
| Number of consolidated subsidiaries | 39 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 31 people | Parent only |
| Average number of temporary employees | 31 people | Parent only |
| Average number of temporary employees | 31 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Rate of male employees taking childcare leave (regular employees) | 100.0% | Parent only |
| Ratio of female employees in managerial positions | 15.7% | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 53,247,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 10,197,900 shares | Consolidated |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment reporting company | 2 issues | 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 not listed investment shares held for purposes other than pure investment reporting company | ¥18.00 million | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥14.9 billion | Consolidated |
| Number of shares | 125,201,396 shares | Consolidated |
| Shareholding ratio treasury shares etc | 8.2% | Consolidated |
| Shareholding ratio | 46.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 10,197,900 shares | Consolidated |
| Number of voting rights | 1,147,139 units | Consolidated |
| Carrying amount on the balance sheet | ¥4.5 billion | Consolidated |
| Carrying amount on the balance sheet | ¥65.0 billion | Consolidated |
| Number of issues | 22 issues | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Total shareholder return | 278.5% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥27.6 billion | Consolidated |
Audit (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥90.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥22.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥0.2 billion | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥22.00 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥0.2 billion | Consolidated |
| Fees for non-audit services - total | ¥0 | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥0 | Consolidated |
Accounts unique to this company (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥96.00 million | Consolidated |
| Revenue | ¥3.5 billion | Consolidated |
| Revenue | ¥0.8 billion | Consolidated |
| Revenue | ¥0.6 billion | Consolidated |
| Revenue | ¥1.1 billion | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥-14.8 billion | Consolidated |
| Revenue | ¥0.9 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥42.00 million | Consolidated |
| Revenue | ¥-0.8 billion | Consolidated |
| Revenue | ¥-0.3 billion | Consolidated |
| Revenue | ¥-2.2 billion | Consolidated |
| Revenue | ¥11.5 billion | Consolidated |
| Change in average annual salary from the previous year | 3.4% | Parent only |
| Revenue | ¥3.6 billion | Parent only |
| Revenue | ¥10.6 billion | Parent only |
| Revenue | ¥0.4 billion | Parent only |
| Revenue | ¥2.5 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥-14.8 billion | Parent only |
| Revenue | ¥7.1 billion | Parent only |
| Revenue | ¥3.2 billion | Parent only |
Balance sheet (144 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.4 billion | Consolidated |
| Other | ¥1.7 billion | Consolidated |
| Other | ¥49.9 billion | Consolidated |
| Other | ¥16.7 billion | Consolidated |
| Other | ¥5.4 billion | Consolidated |
| Other | ¥15.8 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥46.7 billion | Consolidated |
| Other, net | ¥9.9 billion | Consolidated |
| Goodwill | ¥6.2 billion | Consolidated |
| Software | ¥18.9 billion | Consolidated |
| Software in progress | ¥6.4 billion | Consolidated |
| Lease obligations | ¥8.2 billion | Consolidated |
| Lease obligations | ¥0.7 billion | Consolidated |
| Work in process | ¥84.00 million | Consolidated |
| Deferred tax liabilities for land revaluation | ¥0.3 billion | Consolidated |
| Retained earnings | ¥180.2 billion | Consolidated |
| Advances received | ¥36.9 billion | Consolidated |
| Raw materials and supplies | ¥0.7 billion | Consolidated |
| Gift certificates | ¥8.2 billion | Consolidated |
| Merchandise and finished goods | ¥20.4 billion | Consolidated |
| Non-current liabilities | ¥187.7 billion | Consolidated |
| Non-current assets | ¥545.5 billion | Consolidated |
| Land | ¥149.9 billion | Consolidated |
| Revaluation reserve for land | ¥0.7 billion | Consolidated |
| Accounts receivable - trade | ¥72.3 billion | Consolidated |
| Guarantee deposits | ¥68.2 billion | Consolidated |
| Buildings and structures | ¥399.5 billion | Consolidated |
| Buildings and structures, net | ¥142.7 billion | Consolidated |
| Construction in progress | ¥0.8 billion | Consolidated |
| Provision for directors' bonuses | ¥0.2 billion | Consolidated |
| Provision for directors' retirement benefits | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥192.1 billion | Consolidated |
| Investment securities | ¥94.8 billion | Consolidated |
| Subscription rights to shares | ¥1.4 billion | Consolidated |
| Property, plant and equipment | ¥306.2 billion | Consolidated |
| Accounts receivable - other | ¥12.9 billion | Consolidated |
| Income taxes payable | ¥4.5 billion | Consolidated |
| Accounts payable - other | ¥33.3 billion | Consolidated |
| Shareholders' equity | ¥258.4 billion | Consolidated |
| Machinery, equipment and vehicles | ¥9.6 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥2.8 billion | Consolidated |
| Current liabilities | ¥201.6 billion | Consolidated |
| Current assets | ¥169.2 billion | Consolidated |
| Accumulated depreciation | ¥-40.0 billion | Consolidated |
| Accumulated depreciation | ¥-256.8 billion | Consolidated |
| Accumulated depreciation | ¥-6.8 billion | Consolidated |
| Foreign currency translation adjustment | ¥2.7 billion | Consolidated |
| Intangible assets | ¥47.3 billion | Consolidated |
| Cash and cash equivalents | ¥57.8 billion | Consolidated |
| Cash and deposits | ¥57.8 billion | Consolidated |
| Bonds payable | ¥10.0 billion | Consolidated |
| Net assets | ¥325.4 billion | Consolidated |
| Net assets | ¥325.4 billion | Consolidated |
| Total assets | ¥714.7 billion | Consolidated |
| Total assets | ¥714.7 billion | Consolidated |
| Deferred tax liabilities | ¥33.7 billion | Consolidated |
| Deferred tax assets | ¥16.7 billion | Consolidated |
| Treasury stock | ¥-20.3 billion | Consolidated |
| Valuation and translation adjustments | ¥51.6 billion | Consolidated |
| Liabilities | ¥389.3 billion | Consolidated |
| Liabilities and net assets | ¥714.7 billion | Consolidated |
| Accounts payable - trade | ¥75.7 billion | Consolidated |
| Allowance for doubtful accounts | ¥-3.0 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.4 billion | Consolidated |
| Capital surplus | ¥80.6 billion | Consolidated |
| Capital stock | ¥17.8 billion | Consolidated |
| Asset retirement obligations | ¥3.4 billion | Consolidated |
| Asset retirement obligations | ¥0.5 billion | Consolidated |
| Provision for bonuses | ¥7.5 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥1.4 billion | Consolidated |
| Net defined benefit liability | ¥8.6 billion | Consolidated |
| Net defined benefit asset | ¥9.3 billion | Consolidated |
| Long-term loans payable | ¥106.8 billion | Consolidated |
| Long term accounts payable other | ¥1.0 billion | Consolidated |
| Long-term loans receivable | ¥4.4 billion | Consolidated |
| Long term guarantee deposited | ¥11.5 billion | Consolidated |
| Non-controlling interests | ¥14.0 billion | Consolidated |
| Current portion of long-term loans payable | ¥17.2 billion | Consolidated |
| Other | ¥50.00 million | Parent only |
| Other | ¥1.00 million | Parent only |
| Other | ¥3.2 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥46.4 billion | Parent only |
| Other capital surplus | ¥31.0 billion | Parent only |
| Software | ¥18.2 billion | Parent only |
| Software in progress | ¥6.3 billion | Parent only |
| Deferred tax liabilities for land revaluation | ¥0.3 billion | Parent only |
| General reserve | ¥29.1 billion | Parent only |
| Retained earnings | ¥75.1 billion | Parent only |
| Legal retained earnings | ¥4.4 billion | Parent only |
| Advances received | ¥50.00 million | Parent only |
| Prepaid expenses | ¥0.5 billion | Parent only |
| Trade accounts receivable | ¥5.3 billion | Parent only |
| Non-current liabilities | ¥142.7 billion | Parent only |
| Non-current assets | ¥439.6 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥5.5 billion | Parent only |
| Land | ¥26.6 billion | Parent only |
| Revaluation reserve for land | ¥0.6 billion | Parent only |
| Guarantee deposits | ¥0.3 billion | Parent only |
| Buildings and structures, net | ¥7.7 billion | Parent only |
| Construction in progress | ¥0.4 billion | Parent only |
| Provision for directors' bonuses | ¥50.00 million | Parent only |
| Investments and other assets | ¥377.0 billion | Parent only |
| Investment securities | ¥69.5 billion | Parent only |
| Subscription rights to shares | ¥1.4 billion | Parent only |
| Right of using facilities | ¥15.00 million | Parent only |
| Property, plant and equipment | ¥38.2 billion | Parent only |
| Income taxes payable | ¥88.00 million | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥2.9 billion | Parent only |
| Shareholders' equity | ¥176.1 billion | Parent only |
| Machinery | ¥3.4 billion | Parent only |
| Current liabilities | ¥128.3 billion | Parent only |
| Current assets | ¥56.0 billion | Parent only |
| Intangible assets | ¥24.5 billion | Parent only |
| Cash and deposits | ¥36.4 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥9.4 billion | Parent only |
| Bonds payable | ¥10.0 billion | Parent only |
| Net assets | ¥224.6 billion | Parent only |
| Net assets | ¥224.6 billion | Parent only |
| Total assets | ¥495.6 billion | Parent only |
| Deferred tax liabilities | ¥25.6 billion | Parent only |
| Retained earnings brought forward | ¥36.1 billion | Parent only |
| Treasury stock | ¥-20.3 billion | Parent only |
| Valuation and translation adjustments | ¥47.0 billion | Parent only |
| Liabilities | ¥271.0 billion | Parent only |
| Liabilities and net assets | ¥495.6 billion | Parent only |
| Allowance for doubtful accounts | ¥-12.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-5.7 billion | Parent only |
| Capital surplus | ¥103.5 billion | Parent only |
| Legal capital surplus | ¥72.5 billion | Parent only |
| Capital stock | ¥17.8 billion | Parent only |
| Provision for bonuses | ¥0.4 billion | Parent only |
| Provision for retirement benefits | ¥46.00 million | Parent only |
| Long-term loans payable | ¥106.2 billion | Parent only |
| Long-term prepaid expenses | ¥5.00 million | Parent only |
| Long term accounts payable other | ¥9.00 million | Parent only |
| Long-term loans receivable | ¥60.0 billion | Parent only |
| Long term guarantee deposited | ¥0.1 billion | Parent only |
| Provision for loss on business of subsidiaries and affiliates | ¥0.4 billion | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥10.3 billion | Parent only |
| Shares of subsidiaries and associates | ¥249.3 billion | Parent only |
| Deposits received | ¥107.3 billion | Parent only |
| Long term borrowings scheduled for collection within the year | ¥6.9 billion | Parent only |
| Current portion of long-term loans payable | ¥17.2 billion | Parent only |
Statement of income (82 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.2 billion | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Other | ¥145.9 billion | Consolidated |
| Other comprehensive income | ¥1.2 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-0.9 billion | Consolidated |
| Amortization of goodwill | ¥1.2 billion | Consolidated |
| Amortization of goodwill | ¥1.2 billion | Consolidated |
| Dividends from surplus | ¥-5.3 billion | Consolidated |
| Comprehensive income | ¥32.1 billion | Consolidated |
| Interest income | ¥0.2 billion | Consolidated |
| Dividend income | ¥1.3 billion | Consolidated |
| Operating income | ¥32.4 billion | Consolidated |
| Operating income | ¥32.4 billion | Consolidated |
| Non-operating income | ¥4.4 billion | Consolidated |
| Non-operating expenses | ¥2.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥48.3 billion | Consolidated |
| Gain on sales of non-current assets | ¥2.1 billion | Consolidated |
| Loss on retirement of non-current assets | ¥3.4 billion | Consolidated |
| Cost of sales | ¥372.0 billion | Consolidated |
| Gross profit (loss) | ¥308.2 billion | Consolidated |
| Net sales | ¥680.2 billion | Consolidated |
| Net sales | ¥680.2 billion | Consolidated |
| Net income | ¥29.9 billion | Consolidated |
| Net income | ¥29.9 billion | Consolidated |
| Net income (loss) | ¥30.8 billion | Consolidated |
| Net income (loss) | ¥30.8 billion | Consolidated |
| Gain on sales of investment securities | ¥13.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-4.7 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥0.7 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥34.00 million | Consolidated |
| Interest expenses | ¥0.9 billion | Consolidated |
| Income taxes - current | ¥6.7 billion | Consolidated |
| Income taxes | ¥4.6 billion | Consolidated |
| Income taxes - deferred | ¥-2.1 billion | Consolidated |
| Impairment loss | ¥10.6 billion | Consolidated |
| Foreign exchange gains | ¥0.1 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥1.8 billion | Consolidated |
| Extraordinary income | ¥16.9 billion | Consolidated |
| Extraordinary loss | ¥15.9 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.7 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥2.9 billion | Consolidated |
| Income (loss) before income taxes | ¥35.5 billion | Consolidated |
| Income (loss) before income taxes | ¥35.5 billion | Consolidated |
| Ordinary income | ¥34.5 billion | Consolidated |
| Salaries and allowances | ¥80.4 billion | Consolidated |
| Subsidy income | ¥1.4 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥30.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-41.4 billion | Consolidated |
| Selling, general and administrative expenses | ¥275.8 billion | Consolidated |
| Rent expenses | ¥49.5 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥0.3 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥1.3 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.9 billion | Consolidated |
| Other | ¥0.3 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Rent income of real estate | ¥2.5 billion | Parent only |
| Repair expenses | ¥0.1 billion | Parent only |
| Dividends from surplus | ¥-5.3 billion | Parent only |
| Loss on investments in silent partnerships | ¥0.5 billion | Parent only |
| Interest income | ¥0.8 billion | Parent only |
| Dividend income | ¥1.5 billion | Parent only |
| Operating income | ¥6.6 billion | Parent only |
| Operating revenue | ¥29.5 billion | Parent only |
| Non-operating income | ¥3.0 billion | Parent only |
| Non-operating expenses | ¥1.9 billion | Parent only |
| Operating expenses | ¥22.9 billion | Parent only |
| Loss on retirement of non-current assets | ¥0.4 billion | Parent only |
| Net income (loss) | ¥23.4 billion | Parent only |
| Net income (loss) | ¥23.4 billion | Parent only |
| Directors compensations salaries and allowances | ¥2.5 billion | Parent only |
| Gain on sales of investment securities | ¥13.4 billion | Parent only |
| Interest expenses | ¥1.2 billion | Parent only |
| Income taxes - current | ¥66.00 million | Parent only |
| Income taxes | ¥-0.4 billion | Parent only |
| Income taxes - deferred | ¥-0.5 billion | Parent only |
| Depreciation | ¥7.0 billion | Parent only |
| Impairment loss | ¥15.00 million | Parent only |
| Extraordinary income | ¥15.9 billion | Parent only |
| Extraordinary loss | ¥0.6 billion | Parent only |
| Income (loss) before income taxes | ¥23.0 billion | Parent only |
| Ordinary income | ¥7.7 billion | Parent only |
| Dividends from subsidiaries and associates | ¥12.8 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥12.0 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥2.1 billion | Consolidated |
| Total changes during the period | ¥2.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-1.0 billion | Parent only |
Statement of cash flows (42 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥3.6 billion | Consolidated |
| Amortization of goodwill | ¥1.2 billion | Consolidated |
| Repayments of lease obligations | ¥-0.7 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥3.2 billion | Consolidated |
| Interest expenses paid | ¥-0.9 billion | Consolidated |
| Interest and dividends income received | ¥1.8 billion | Consolidated |
| Increase (decrease) in advances received | ¥1.9 billion | Consolidated |
| Interest and dividend income | ¥-1.6 billion | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-2.1 billion | Consolidated |
| Loss on retirement of non-current assets | ¥1.9 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥2.5 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.7 billion | Consolidated |
| Subtotal | ¥63.2 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥1.0 billion | Consolidated |
| Payments for guarantee deposits | ¥-0.5 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥-40.00 million | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥-5.00 million | Consolidated |
| Purchase of investment securities | ¥-7.00 million | Consolidated |
| Proceeds from sales of investment securities | ¥15.0 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-13.4 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-0.7 billion | Consolidated |
| Interest expenses | ¥0.9 billion | Consolidated |
| Purchase of property plant and equipment | ¥-16.3 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥4.8 billion | Consolidated |
| Decrease in consumption taxes payable | ¥0.2 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-3.2 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.7 billion | Consolidated |
| Income taxes paid | ¥-13.6 billion | Consolidated |
| Depreciation | ¥24.8 billion | Consolidated |
| Impairment loss | ¥10.6 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-0.1 billion | Consolidated |
| Purchase of intangible assets | ¥-9.3 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-15.0 billion | Consolidated |
| Proceeds from sales of treasury stock | ¥0 | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.5 billion | Consolidated |
| Payments for asset retirement obligations | ¥-0.5 billion | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.5 billion | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-1.5 billion | Consolidated |
| Dividends | ¥-5.3 billion | Consolidated |
| Proceeds from long term loans payable | ¥27.0 billion | Consolidated |
| Repayment of long term loans payable | ¥-47.5 billion | Consolidated |
| Collection of long-term loans receivable | ¥0.4 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥48.3 billion | Consolidated | Disclosed |
| Dividend per share | 46 | Parent only | Disclosed |
| Number of employees | 7,775 | Consolidated | Disclosed |
| Net assets | ¥325.4 billion | Consolidated | Disclosed |
| Net sales | ¥680.2 billion | Consolidated | Disclosed |
| Operating income | ¥32.4 billion | Consolidated | Disclosed |
| Operating revenue | ¥29.5 billion | Parent only | Disclosed |
| Ordinary income | ¥34.5 billion | Consolidated | Disclosed |
| Net income | ¥29.9 billion | Consolidated | Disclosed |
| Total assets | ¥714.7 billion | Consolidated | Disclosed |
| Operating margin | 4.8% | Consolidated | Calculated |
| Net margin | 4.4% | Consolidated | Calculated |
| Sales per employee | 87487460 yen | Consolidated | Calculated |
| Total asset turnover | 0.95 times | Consolidated | Calculated |
| Net assets to total assets | 45.5% | Consolidated | Calculated |