HEIWADO
HEIWADO CO.,LTD.
Company highlights
The largest segment by revenue is Retail, at 98.4% of the total.
Key figures
Period 2025-02-21 to 2026-02-20ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
HEIWADO
Revenue and profit by business segment
Period 2025-02-21 to 2026-02-20Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Ordinary income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Retail | ¥432.3 billion | 98.4% | ¥421.3 billion | ¥12.6 billion | 86.4% | 2.9% | ¥13.1 billion |
| Retail related | ¥6.9 billion | 1.6% | ¥6.6 billion | ¥2.0 billion | 13.6% | 28.9% | ¥1.9 billion |
| Total of the businesses | ¥439.2 billion | 100.0% | ¥14.6 billion | 100.0% | |||
HEIWADO
Revenue breakdown
Period 2025-02-21 to 2026-02-20Source Annual securities reports
- Net sales ¥418.0 billion
- Rent income of real estate ¥17.1 billion
- Other operating revenue ¥20.9 billion
Revenue and profit
HEIWADO
Period 2025-02-21 to 2026-02-20Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Revenue breakdown | Net sales | ¥418.0 billion | Consolidated |
| Rent income of real estate | ¥17.1 billion | Consolidated | |
| Other operating revenue | ¥20.9 billion | Consolidated | |
| Selling, general and administrative expenses | Salaries and allowances | ¥66.2 billion | Consolidated |
| Salaries | ¥43.6 billion | Parent only | |
| Other | ¥33.1 billion | Consolidated | |
| Depreciation | ¥13.8 billion | Consolidated | |
| Rent expenses | ¥13.7 billion | Consolidated | |
| Distribution expenses | ¥12.4 billion | Parent only | |
| Repair and maintenance | ¥7.0 billion | Parent only | |
| Welfare expenses | ¥6.9 billion | Parent only | |
| Utilities expenses | ¥6.9 billion | Parent only | |
| Miscellaneous expenses | ¥5.6 billion | Parent only | |
| Bonuses | ¥4.1 billion | Parent only | |
| Supplies expenses | ¥3.3 billion | Parent only | |
| Advertising expenses | ¥2.4 billion | Parent only | |
| Taxes and dues | ¥2.3 billion | Parent only | |
| Provision for bonuses | ¥1.6 billion | Consolidated | |
| Promotion expenses | ¥1.5 billion | Parent only | |
| Sales commission | ¥1.4 billion | Parent only | |
| Retirement benefit expenses | ¥0.9 billion | Consolidated | |
| Investigation and research expenses | ¥0.2 billion | Parent only | |
| Directors' compensations | ¥0.2 billion | Parent only | |
| Office taxes | ¥0.1 billion | Parent only | |
| Amortization of goodwill | ¥66.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥127.9 billion | Consolidated |
| Ordinary income | ¥14.6 billion | Consolidated | |
| Operating income | ¥13.3 billion | Consolidated | |
| Net income | ¥9.4 billion | Consolidated |
HEIWADO
Selling, general and administrative expenses
Period 2025-02-21 to 2026-02-20Source Annual securities reports
- Salaries and allowances ¥66.2 billion
- Salaries ¥43.6 billion
- Other ¥33.1 billion
- Depreciation ¥13.8 billion
- Rent expenses ¥13.7 billion
- Distribution expenses ¥12.4 billion
Performance, financial position and capital allocation
Long-term changes in performance
HEIWADO
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
HEIWADO
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Operating revenue | ¥439.7B | ¥415.7B | ¥425.4B | ¥444.9B | ¥456.0B |
| Year on year (%) | +0.1% | -5.5% | +2.3% | +4.6% | +2.5% |
| Ordinary income (loss) | ¥17.0B | ¥13.1B | ¥14.5B | ¥14.6B | ¥14.6B |
| Change from prior year | +12.6% | -22.9% | +10.8% | +1.1% | -0.2% |
| Ordinary income (loss) as a share of Operating revenue | 3.9% | 3.1% | 3.4% | 3.3% | 3.2% |
| Change (percentage points) | +0.4 points | -0.7 points | +0.3 points | -0.1 points | -0.1 points |
HEIWADO
Earnings and net assets per share over time
Unit yenSource Annual securities reports
HEIWADO
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 |
|---|---|---|---|---|---|
| Operating revenue | ¥439.7 billion | ¥415.7 billion | ¥425.4 billion | ¥444.9 billion | ¥456.0 billion |
| Ordinary income (loss) | ¥17.0 billion | ¥13.1 billion | ¥14.5 billion | ¥14.6 billion | ¥14.6 billion |
| Net income (loss) attributable to owners of parent | ¥10.6 billion | ¥7.5 billion | ¥6.8 billion | ¥10.7 billion | ¥9.4 billion |
| Comprehensive income | ¥11.8 billion | ¥7.3 billion | ¥8.2 billion | ¥11.1 billion | ¥12.0 billion |
| Net assets | ¥177.3 billion | ¥182.3 billion | ¥188.3 billion | ¥192.0 billion | ¥198.0 billion |
| Total assets | ¥299.5 billion | ¥300.4 billion | ¥309.5 billion | ¥307.9 billion | ¥313.1 billion |
| Net assets per share | 3,340.18 yen | 3,439.19 yen | 3,551.29 yen | 3,764.48 yen | 3,959.03 yen |
| Basic earnings (loss) per share | 203 yen | 143.31 yen | 129.37 yen | 209.08 yen | 189.29 yen |
| Equity-to-asset ratio | 58.5% | 60.0% | 60.2% | 61.7% | 62.5% |
| Return on equity | 6.2% | 4.2% | 3.7% | 5.7% | 4.9% |
| Net cash provided by (used in) operating activities | ¥20.3 billion | ¥15.7 billion | ¥22.7 billion | ¥23.0 billion | ¥17.8 billion |
| Net cash provided by (used in) investing activities | ¥-9.0 billion | ¥-15.4 billion | ¥-16.6 billion | ¥-14.6 billion | ¥-16.5 billion |
| Net cash provided by (used in) financing activities | ¥-6.7 billion | ¥-5.1 billion | ¥-1.7 billion | ¥-15.2 billion | ¥-5.1 billion |
| Cash and cash equivalents | ¥30.1 billion | ¥25.1 billion | ¥29.4 billion | ¥22.9 billion | ¥19.2 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥388.5 billion | ¥371.3 billion | ¥381.0 billion | ¥403.7 billion | ¥422.3 billion |
| Ordinary income (loss) | ¥15.2 billion | ¥12.3 billion | ¥12.3 billion | ¥12.1 billion | ¥12.2 billion |
| Net income (loss) | ¥10.0 billion | ¥8.2 billion | ¥5.5 billion | ¥8.8 billion | ¥9.5 billion |
| Capital stock | ¥11.6 billion | ¥11.6 billion | ¥11.6 billion | ¥11.6 billion | ¥11.6 billion |
| Total number of issued shares (common stock) | 58,546,000 shares | 52,546,000 shares | 52,546,000 shares | 51,546,000 shares | 51,546,000 shares |
| Net assets | ¥156.1 billion | ¥162.1 billion | ¥166.0 billion | ¥167.2 billion | ¥172.1 billion |
| Total assets | ¥269.9 billion | ¥274.9 billion | ¥282.0 billion | ¥281.9 billion | ¥286.4 billion |
| Net assets per share | 2,977.15 yen | 3,089.72 yen | 3,165.75 yen | 3,314.57 yen | 3,479.12 yen |
| Dividend per share | 42 yen | 42 yen | 42 yen | 63 yen | 66 yen |
| Interim dividend per share | 19 yen | 19 yen | 19 yen | 30 yen | 33 yen |
| Basic earnings (loss) per share | 190 yen | 157.11 yen | 105.05 yen | 172.13 yen | 191.93 yen |
| Equity-to-asset ratio | 57.8% | 59.0% | 58.9% | 59.3% | 60.1% |
| Return on equity | 6.6% | 5.2% | 3.4% | 5.3% | 5.6% |
| Payout ratio | 22.1% | 26.7% | 40.0% | 36.6% | 34.4% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 2/2026 | ¥66 | ¥33 | 34.4% | |
| FY ending 2/2025 | ¥63 | ¥30 | 36.6% | |
| FY ending 2/2024 | ¥42 | ¥19 | 40.0% | |
| FY ending 2/2023 | ¥42 | ¥19 | 26.7% | |
| FY ending 2/2022 | ¥42 | ¥19 | 22.1% | |
| FY ending 2/2021 | ¥38 | ¥17 | 21.0% | |
| FY ending 2/2020 | ¥35 | ¥17 | 22.3% | |
| FY ending 2/2019 | ¥35 | ¥17 | 20.6% | |
| FY ending 2/2018 | ¥37 | ¥16 | 23.3% | |
| FY ending 2/2017 | ¥32 | ¥16 | 20.8% | |
| FY ending 2/2016 | ¥32 | ¥13 | 21.4% | |
| FY ending 2/2015 | ¥27 | ¥13 | 17.5% | |
| FY ending 2/2014 | ¥27 | ¥12 | 21.9% | |
| FY ending 2/2013 | ¥25 | ¥12 | 25.9% |
HEIWADO
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
HEIWADO
Unit %Source Annual securities reports
- Financial institutions20.53%
- Securities firms1.77%
- Other corporations28.90%
- Foreign holders (institutions)15.51%
- Foreign holders (individuals)0.05%
- Individuals and others33.25%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 日本マスタートラスト信託銀行株式会社(信託口) | 7.4% | 3,659,000 |
| 2 | 夏原商事株式会社 | 7.08% | 3,500,000 |
| 3 | 平和堂共栄会 | 6.23% | 3,083,000 |
| 4 | 公益財団法人平和堂財団 | 6.07% | 3,000,000 |
| 5 | 株式会社滋賀銀行 | 5.06% | 2,500,000 |
| 6 | 株式会社ピース&グリーン | 3.94% | 1,950,000 |
| 7 | 日本生命保険相互会社 | 3.76% | 1,861,000 |
| 8 | 平和観光開発株式会社 | 3.43% | 1,694,000 |
| 9 | 平和堂社員持株会 | 2.34% | 1,156,000 |
| 10 | THE NOMURA TRUST AND BANKING CO., LTD. AS THE TRUSTEE OF REPURCHASE AGREEMENT MOTHER FUND(常任代理人 シティバンク、エヌ・エイ東京支店) | 2.03% | 1,005,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 2/2026 | ¥16.2 billion |
| FY ending 2/2021 | ¥10.6 billion |
Revenue scale in the same industry
HEIWADO
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
- … 36 companies
- 40 2nd RETAILINGFY Mar 2026 ¥481.2B
- 41 SKYLARKFY Dec 2025 ¥457.8B
- 42 HEIWADOThis companyFY Feb 2026 ¥456.0B
- 43 J.FRONT RETAILINGFY Feb 2026 ¥445.1B
- 44 JoshinFY Mar 2026 ¥436.6B
- … 299 companies
Workforce information
Women 14,547 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 19,148 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
15.5 hours |
| Annual paid leave taken |
53.6% |
| Childcare leave taken, men |
105.5% |
| Childcare leave taken, women |
105.6% |
| Share of managers who are women | 5.9% |
| Share of board members who are women | 20% |
Subsidy award information
| Date approved | Subsidy | Ministry | Amount |
|---|---|---|---|
| 2022-07-06 | まちなかウォーカブル推進事業 | 国土交通省 | ¥10.00 million |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 105,046 t-CO2 |
| Sites covered by the report | 5 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | PwCJapan有限責任監査法人 |
| Audit fees (this year, total) | ¥48.00 million |
| Non-audit fees (this year, total) | ¥15.00 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 | ¥12.0 billion | Consolidated |
| Operating revenue | ¥456.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥17.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-16.5 billion | Consolidated |
| Cash and cash equivalents | ¥19.2 billion | Consolidated |
| Net assets | ¥198.0 billion | Consolidated |
| Ordinary income (loss) | ¥14.6 billion | Consolidated |
| Total assets | ¥313.1 billion | Consolidated |
| Return on equity | 4.9% | Consolidated |
| Equity-to-asset ratio | 62.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥9.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-5.1 billion | Consolidated |
| Basic earnings (loss) per share | 189.29 yen | Consolidated |
| Net assets per share | 3,959.03 yen | Consolidated |
| Dividend per share | 66 yen | Parent only |
| Operating revenue | ¥422.3 billion | Parent only |
| Net income (loss) | ¥9.5 billion | Parent only |
| Total number of issued shares (common stock) | 51,546,000 shares | Parent only |
| Net assets | ¥172.1 billion | Parent only |
| Ordinary income (loss) | ¥12.2 billion | Parent only |
| Total assets | ¥286.4 billion | Parent only |
| Return on equity | 5.6% | Parent only |
| Equity-to-asset ratio | 60.1% | Parent only |
| Capital stock | ¥11.6 billion | Parent only |
| Payout ratio | 34.4% | Parent only |
| Interim dividend per share | 33 yen | Parent only |
| Basic earnings (loss) per share | 191.93 yen | Parent only |
| Net assets per share | 3,479.12 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 4,674 people | Consolidated |
| Number of employees | 4,674 people | Consolidated |
| Wage gap between men and women (all employees) | 60.1% | Parent only |
| Average length of service (years) | 18.87 years | Parent only |
| Average annual salary | ¥6.04 million | Parent only |
| Average age (years) | 43 years old | Parent only |
| Number of employees | 3,611 people | Parent only |
| Number of employees | 3,611 people | Parent only |
| Wage gap between men and women (regular employees) | 74.2% | Parent only |
| Wage gap between men and women (non-regular employees) | 103.7% | Parent only |
Other disclosed items (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥456.0 billion | Consolidated |
| Average number of temporary employees | 10,220 people | Consolidated |
| Average number of temporary employees | 10,220 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥16.2 billion | Consolidated |
| Write-downs of inventories | ¥0.7 billion | Consolidated |
| Depreciation | ¥13.8 billion | Consolidated |
| Number of consolidated subsidiaries | 11 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 105.4% | Parent only |
| Average number of temporary employees | 8,700 people | Parent only |
| Average number of temporary employees | 8,700 people | Parent only |
| Total return on the share price index | 222.8% | Parent only |
| Ratio of female employees in managerial positions | 5.9% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 23,411,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 2,091,500 shares | Consolidated |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment reporting company | 4 issues | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥0.3 billion | Consolidated |
| Number of shares | 51,546,470 shares | Consolidated |
| Shareholding ratio treasury shares etc | 4.1% | Consolidated |
| Shareholding ratio | 47.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 2,091,500 shares | Consolidated |
| Number of voting rights | 494,179 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.3 billion | Consolidated |
| Carrying amount on the balance sheet | ¥4.8 billion | Consolidated |
| Number of issues | 13 issues | Consolidated |
| Number of issues | 11 issues | Consolidated |
| Total shareholder return | 155.8% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥16.2 billion | Consolidated |
Audit (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥48.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥48.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥15.00 million | Consolidated |
| Fees for non-audit services - total | ¥15.00 million | Consolidated |
Balance sheet (139 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.5 billion | Consolidated |
| Other | ¥2.1 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥6.6 billion | Consolidated |
| Other | ¥3.9 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥2.2 billion | Consolidated |
| Other, net | ¥10.3 billion | Consolidated |
| Goodwill | ¥0.5 billion | Consolidated |
| Goodwill | ¥0.5 billion | Consolidated |
| Lease obligations | ¥0 | Consolidated |
| Leasehold right | ¥5.5 billion | Consolidated |
| Provision for loss on interest repayment | ¥7.00 million | Consolidated |
| Retained earnings | ¥161.9 billion | Consolidated |
| Raw materials and supplies | ¥0.2 billion | Consolidated |
| Lease and guarantee deposits received | ¥8.2 billion | Consolidated |
| Notes receivable - trade | ¥13.5 billion | Consolidated |
| Merchandise and finished goods | ¥20.1 billion | Consolidated |
| Non-current liabilities | ¥30.4 billion | Consolidated |
| Non-current assets | ¥249.5 billion | Consolidated |
| Land | ¥98.5 billion | Consolidated |
| Contract liabilities | ¥10.5 billion | Consolidated |
| Buildings and structures, net | ¥99.3 billion | Consolidated |
| Construction in progress | ¥1.0 billion | Consolidated |
| Provision for directors' bonuses | ¥38.00 million | Consolidated |
| Investments and other assets | ¥30.7 billion | Consolidated |
| Investment securities | ¥5.7 billion | Consolidated |
| Notes and accounts payable - trade | ¥33.0 billion | Consolidated |
| Lease and guarantee deposits | ¥17.5 billion | Consolidated |
| Property, plant and equipment | ¥209.0 billion | Consolidated |
| Income taxes payable | ¥2.9 billion | Consolidated |
| Accrued consumption taxes | ¥1.2 billion | Consolidated |
| Accounts payable other and accrued expenses | ¥12.9 billion | Consolidated |
| Shareholders' equity | ¥188.2 billion | Consolidated |
| Current liabilities | ¥84.7 billion | Consolidated |
| Current assets | ¥63.6 billion | Consolidated |
| Accumulated depreciation | ¥-237.2 billion | Consolidated |
| Foreign currency translation adjustment | ¥3.0 billion | Consolidated |
| Intangible assets | ¥9.8 billion | Consolidated |
| Cash and cash equivalents | ¥19.2 billion | Consolidated |
| Cash and deposits | ¥23.2 billion | Consolidated |
| Short-term loans payable | ¥9.3 billion | Consolidated |
| Net assets | ¥198.0 billion | Consolidated |
| Net assets | ¥198.0 billion | Consolidated |
| Total assets | ¥313.1 billion | Consolidated |
| Total assets | ¥313.1 billion | Consolidated |
| Deferred tax liabilities | ¥0.1 billion | Consolidated |
| Deferred tax assets | ¥2.3 billion | Consolidated |
| Treasury stock | ¥-5.2 billion | Consolidated |
| Valuation and translation adjustments | ¥7.6 billion | Consolidated |
| Liabilities | ¥115.1 billion | Consolidated |
| Liabilities and net assets | ¥313.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-42.00 million | Consolidated |
| Capital surplus | ¥19.8 billion | Consolidated |
| Capital stock | ¥11.6 billion | Consolidated |
| Asset retirement obligations | ¥8.9 billion | Consolidated |
| Provision for bonuses | ¥1.6 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥2.4 billion | Consolidated |
| Net defined benefit liability | ¥0.7 billion | Consolidated |
| Net defined benefit asset | ¥2.9 billion | Consolidated |
| Long-term loans payable | ¥12.0 billion | Consolidated |
| Long-term loans receivable | ¥0.4 billion | Consolidated |
| Non-controlling interests | ¥2.2 billion | Consolidated |
| Deposits received | ¥4.0 billion | Consolidated |
| Other | ¥14.00 million | Parent only |
| Other | ¥0.3 billion | Parent only |
| Other | ¥3.0 billion | Parent only |
| Other | ¥1.2 billion | Parent only |
| Other | ¥0.8 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥2.2 billion | Parent only |
| Other capital surplus | ¥2.00 million | Parent only |
| Goodwill | ¥0.5 billion | Parent only |
| Software | ¥2.8 billion | Parent only |
| Lease assets, net | ¥23.00 million | Parent only |
| Leasehold right | ¥4.3 billion | Parent only |
| General reserve | ¥124.8 billion | Parent only |
| Provision for loss on interest repayment | ¥7.00 million | Parent only |
| Retained earnings | ¥144.4 billion | Parent only |
| Legal retained earnings | ¥2.2 billion | Parent only |
| Prepaid expenses | ¥0.9 billion | Parent only |
| Lease and guarantee deposits received | ¥8.6 billion | Parent only |
| Merchandise | ¥17.5 billion | Parent only |
| Non-current liabilities | ¥29.9 billion | Parent only |
| Non-current assets | ¥237.1 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥0.7 billion | Parent only |
| Land | ¥93.8 billion | Parent only |
| Accounts receivable - trade | ¥11.7 billion | Parent only |
| Contract liabilities | ¥8.3 billion | Parent only |
| Tools, furniture and fixtures | ¥6.7 billion | Parent only |
| Buildings, net | ¥79.8 billion | Parent only |
| Construction in progress | ¥0.7 billion | Parent only |
| Provision for directors' bonuses | ¥38.00 million | Parent only |
| Investments and other assets | ¥42.7 billion | Parent only |
| Investment securities | ¥5.1 billion | Parent only |
| Lease and guarantee deposits | ¥22.5 billion | Parent only |
| Property, plant and equipment | ¥186.0 billion | Parent only |
| Accounts receivable - other | ¥4.2 billion | Parent only |
| Accrued business office taxes | ¥0.1 billion | Parent only |
| Income taxes payable | ¥2.3 billion | Parent only |
| Accrued consumption taxes | ¥0.9 billion | Parent only |
| Accrued expenses | ¥6.1 billion | Parent only |
| Accounts payable - other | ¥3.8 billion | Parent only |
| Shareholders' equity | ¥169.9 billion | Parent only |
| Structures, net | ¥4.2 billion | Parent only |
| Machinery and equipment, net | ¥0.7 billion | Parent only |
| Current liabilities | ¥84.4 billion | Parent only |
| Current assets | ¥49.4 billion | Parent only |
| Intangible assets | ¥8.4 billion | Parent only |
| Cash and deposits | ¥13.9 billion | Parent only |
| Short-term loans payable | ¥8.9 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥56.00 million | Parent only |
| Net assets | ¥172.1 billion | Parent only |
| Net assets | ¥172.1 billion | Parent only |
| Total assets | ¥286.4 billion | Parent only |
| Deferred tax assets | ¥4.2 billion | Parent only |
| Retained earnings brought forward | ¥16.7 billion | Parent only |
| Treasury stock | ¥-5.2 billion | Parent only |
| Valuation and translation adjustments | ¥2.2 billion | Parent only |
| Liabilities | ¥114.3 billion | Parent only |
| Liabilities and net assets | ¥286.4 billion | Parent only |
| Supplies | ¥28.00 million | Parent only |
| Accounts payable - trade | ¥31.7 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.5 billion | Parent only |
| Allowance for doubtful accounts | ¥-41.00 million | Parent only |
| Capital surplus | ¥19.0 billion | Parent only |
| Legal capital surplus | ¥19.0 billion | Parent only |
| Capital stock | ¥11.6 billion | Parent only |
| Asset retirement obligations | ¥8.8 billion | Parent only |
| Provision for bonuses | ¥1.3 billion | Parent only |
| Vehicles, net | ¥0 | Parent only |
| Provision for retirement benefits | ¥0.6 billion | Parent only |
| Long-term loans payable | ¥12.0 billion | Parent only |
| Long-term prepaid expenses | ¥1.7 billion | Parent only |
| Long-term loans receivable | ¥0.4 billion | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥2.8 billion | Parent only |
| Shares of subsidiaries and associates | ¥1.3 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥5.8 billion | Parent only |
| Deposits received | ¥3.8 billion | Parent only |
| Current portion of long-term loans payable | ¥5.3 billion | Parent only |
Accounts unique to this company (17 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥8.2 billion | Consolidated |
| Revenue | ¥0.6 billion | Consolidated |
| Revenue | ¥23.3 billion | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥2.00 million | Consolidated |
| Revenue | ¥90.00 million | Consolidated |
| Revenue | ¥44.00 million | Consolidated |
| Revenue | ¥0.6 billion | Consolidated |
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥8.2 billion | Parent only |
| Revenue | ¥0.6 billion | Parent only |
| Revenue | ¥0.4 billion | Parent only |
| Revenue | ¥2.00 million | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥20.00 million | Parent only |
| Revenue | ¥0.5 billion | Parent only |
| Revenue | ¥99.00 million | Parent only |
Statement of income (126 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥55.00 million | Consolidated |
| Other | ¥5.00 million | Consolidated |
| Other | ¥5.00 million | Consolidated |
| Other | ¥33.1 billion | Consolidated |
| Other comprehensive income | ¥2.4 billion | Consolidated |
| Other operating revenue | ¥20.9 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥1.3 billion | Consolidated |
| Amortization of goodwill | ¥66.00 million | Consolidated |
| Amortization of goodwill | ¥66.00 million | Consolidated |
| Rent income of real estate | ¥17.1 billion | Consolidated |
| Dividends from surplus | ¥-3.3 billion | Consolidated |
| Comprehensive income | ¥12.0 billion | Consolidated |
| Insurance | ¥45.00 million | Consolidated |
| Interest income | ¥0.1 billion | Consolidated |
| Interest income | ¥0.1 billion | Consolidated |
| Commission fee | ¥0.6 billion | Consolidated |
| Dividend income | ¥83.00 million | Consolidated |
| Operating income | ¥13.3 billion | Consolidated |
| Operating revenue | ¥456.0 billion | Consolidated |
| Operating revenue | ¥456.0 billion | Consolidated |
| Non-operating income | ¥1.5 billion | Consolidated |
| Non-operating expenses | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥17.8 billion | Consolidated |
| Operating gross profit | ¥166.0 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.1 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.5 billion | Consolidated |
| Cost of sales | ¥290.0 billion | Consolidated |
| Gross profit (loss) | ¥127.9 billion | Consolidated |
| Net sales | ¥418.0 billion | Consolidated |
| Net income | ¥9.4 billion | Consolidated |
| Net income | ¥9.4 billion | Consolidated |
| Net income (loss) | ¥9.5 billion | Consolidated |
| Net income (loss) | ¥9.5 billion | Consolidated |
| Gain on sales of investment securities | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-16.5 billion | Consolidated |
| Interest expenses | ¥0.1 billion | Consolidated |
| Interest expenses | ¥0.1 billion | Consolidated |
| Income taxes - current | ¥4.6 billion | Consolidated |
| Income taxes | ¥4.2 billion | Consolidated |
| Income taxes - deferred | ¥-0.4 billion | Consolidated |
| Depreciation | ¥13.8 billion | Consolidated |
| Impairment loss | ¥0.6 billion | Consolidated |
| Impairment loss | ¥0.6 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥0.2 billion | Consolidated |
| Extraordinary income | ¥0.8 billion | Consolidated |
| Extraordinary loss | ¥1.7 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.1 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-3.7 billion | Consolidated |
| Income (loss) before income taxes | ¥13.7 billion | Consolidated |
| Income (loss) before income taxes | ¥13.7 billion | Consolidated |
| Ordinary income | ¥14.6 billion | Consolidated |
| Ordinary income | ¥14.6 billion | Consolidated |
| Salaries and allowances | ¥66.2 billion | Consolidated |
| Disposal of treasury stock | ¥19.00 million | Consolidated |
| Purchase of treasury stock | ¥-2.7 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥11.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-5.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥152.7 billion | Consolidated |
| Rent expenses | ¥13.7 billion | Consolidated |
| Provision for bonuses | ¥1.6 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥1.0 billion | Consolidated |
| Retirement benefit expenses | ¥0.9 billion | Consolidated |
| Gain on sales of shares of subsidiaries and associates | ¥0.2 billion | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥30.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.1 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.1 billion | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥5.00 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other operating revenue | ¥16.8 billion | Parent only |
| Rent income of real estate | ¥15.9 billion | Parent only |
| Office taxes | ¥0.1 billion | Parent only |
| Repair and maintenance | ¥7.0 billion | Parent only |
| Dividends from surplus | ¥-3.3 billion | Parent only |
| Interest income | ¥90.00 million | Parent only |
| Commission fee | ¥0.6 billion | Parent only |
| Dividend income | ¥0.8 billion | Parent only |
| Ending goods | ¥17.5 billion | Parent only |
| Beginning goods | ¥16.5 billion | Parent only |
| Operating income | ¥10.3 billion | Parent only |
| Operating revenue | ¥422.3 billion | Parent only |
| Non-operating income | ¥2.1 billion | Parent only |
| Non-operating expenses | ¥0.3 billion | Parent only |
| Operating gross profit | ¥135.1 billion | Parent only |
| Gain on sales of non-current assets | ¥0.1 billion | Parent only |
| Loss on retirement of non-current assets | ¥0.5 billion | Parent only |
| Gross profit (loss) | ¥102.4 billion | Parent only |
| Net sales | ¥389.5 billion | Parent only |
| Advertising expenses | ¥2.4 billion | Parent only |
| Cost of purchased goods | ¥288.1 billion | Parent only |
| Net income (loss) | ¥9.5 billion | Parent only |
| Net income (loss) | ¥9.5 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Gain on sales of investment securities | ¥0.3 billion | Parent only |
| Gain on extinguishment of tie-in shares | ¥1.3 billion | Parent only |
| Interest expenses | ¥0.1 billion | Parent only |
| Utilities expenses | ¥6.9 billion | Parent only |
| Income taxes - current | ¥3.6 billion | Parent only |
| Income taxes | ¥3.2 billion | Parent only |
| Income taxes - deferred | ¥-0.4 billion | Parent only |
| Supplies expenses | ¥3.3 billion | Parent only |
| Depreciation | ¥11.3 billion | Parent only |
| Impairment loss | ¥0.5 billion | Parent only |
| Extraordinary income | ¥2.2 billion | Parent only |
| Extraordinary loss | ¥1.6 billion | Parent only |
| Welfare expenses | ¥6.9 billion | Parent only |
| Taxes and dues | ¥2.3 billion | Parent only |
| Income (loss) before income taxes | ¥12.7 billion | Parent only |
| Ordinary income | ¥12.2 billion | Parent only |
| Salaries | ¥43.6 billion | Parent only |
| Disposal of treasury stock | ¥19.00 million | Parent only |
| Purchase of treasury stock | ¥-2.7 billion | Parent only |
| Investigation and research expenses | ¥0.2 billion | Parent only |
| Promotion expenses | ¥1.5 billion | Parent only |
| Sales commission | ¥1.4 billion | Parent only |
| Selling, general and administrative expenses | ¥124.7 billion | Parent only |
| Selling, general and administrative expenses | ¥124.7 billion | Parent only |
| Rent expenses | ¥13.2 billion | Parent only |
| Bonuses | ¥4.1 billion | Parent only |
| Provision for bonuses | ¥1.3 billion | Parent only |
| Retirement benefit expenses | ¥0.8 billion | Parent only |
| Distribution expenses | ¥12.4 billion | Parent only |
| Gain on sales of shares of subsidiaries and associates | ¥0.3 billion | Parent only |
| Miscellaneous expenses | ¥5.6 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥5.9 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥2.5 billion | Consolidated |
| Total changes during the period | ¥4.8 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥1.3 billion | Parent only |
Statement of cash flows (37 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.4 billion | Consolidated |
| Other | ¥-0.4 billion | Consolidated |
| Decrease (increase) in other assets | ¥-0.3 billion | Consolidated |
| Amortization of goodwill | ¥66.00 million | Consolidated |
| Repayments of finance lease obligations | ¥-9.00 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥1.5 billion | Consolidated |
| Interest expenses paid | ¥-0.1 billion | Consolidated |
| Interest and dividends income received | ¥0.2 billion | Consolidated |
| Interest income | ¥-0.1 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.5 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-1.6 billion | Consolidated |
| Subtotal | ¥21.6 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.3 billion | Consolidated |
| Interest expenses | ¥0.1 billion | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥0.6 billion | Consolidated |
| Payments for lease and guarantee deposits | ¥-9.00 million | Consolidated |
| Proceeds from sales and redemption of investment securities | ¥0.3 billion | Consolidated |
| Purchase of property plant and equipment and intangible assets | ¥-17.4 billion | Consolidated |
| Proceeds from sales of property plant and equipment and intangible assets | ¥0.3 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥0.7 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.3 billion | Consolidated |
| Income taxes paid | ¥-3.9 billion | Consolidated |
| Depreciation | ¥13.8 billion | Consolidated |
| Impairment loss | ¥0.6 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥-1.0 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-2.7 billion | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-6.8 billion | Consolidated |
| Proceeds from sales of shares of subsidiaries resulting in change in scope of consolidation | ¥0.3 billion | Consolidated |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥-10.00 million | Consolidated |
| Dividends | ¥-3.3 billion | Consolidated |
| Proceeds from long term loans payable | ¥8.5 billion | Consolidated |
| Repayment of long term loans payable | ¥-6.6 billion | Consolidated |
| Purchase of long-term prepaid expenses | ¥-0.1 billion | Consolidated |
| Loss (gain) on sale of shares of subsidiaries and associates | ¥-0.2 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-33.00 million | Consolidated |
| Increase decrease in lease and guarantee deposits received | ¥-0.1 billion | Consolidated |
| Increase (decrease) in deposits | ¥0.3 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥17.8 billion | Consolidated | Disclosed |
| Dividend per share | 66 | Parent only | Disclosed |
| Number of employees | 4,674 | Consolidated | Disclosed |
| Net assets | ¥198.0 billion | Consolidated | Disclosed |
| Net sales | ¥418.0 billion | Consolidated | Disclosed |
| Operating income | ¥13.3 billion | Consolidated | Disclosed |
| Operating revenue | ¥456.0 billion | Consolidated | Disclosed |
| Ordinary income | ¥14.6 billion | Consolidated | Disclosed |
| Net income | ¥9.4 billion | Consolidated | Disclosed |
| Total assets | ¥313.1 billion | Consolidated | Disclosed |
| Operating margin | 2.9% | Consolidated | Calculated |
| Net margin | 2.1% | Consolidated | Calculated |
| Sales per employee | 97563115 yen | Consolidated | Calculated |
| Total asset turnover | 1.46 times | Consolidated | Calculated |
| Net assets to total assets | 63.2% | Consolidated | Calculated |