YOSHINOYA
YOSHINOYA HOLDINGS CO.,LTD.
Company highlights
The largest segment by revenue is Yoshinoya, at 70.7% of the total.
Key figures
Period Mar 2025 to Feb 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
YOSHINOYA
Revenue and profit by business segment
Period Mar 2025 to Feb 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Yoshinoya | ¥150.2 billion | 70.7% | ¥136.8 billion | ¥7.6 billion | 63.5% | 5.1% | ¥7.8 billion |
| Hanamaru | ¥32.8 billion | 15.4% | ¥30.7 billion | ¥2.4 billion | 20.2% | 7.4% | ¥2.0 billion |
| Overseas | ¥29.3 billion | 13.8% | ¥27.9 billion | ¥2.0 billion | 16.3% | 6.7% | ¥1.2 billion |
| Total of the businesses | ¥212.3 billion | 100.0% | ¥12.0 billion | 100.0% | |||
Revenue and profit
YOSHINOYA
Period Mar 2025 to Feb 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Rents | ¥16.2 billion | Consolidated |
| Salaries and allowances | ¥15.5 billion | Consolidated | |
| Utilities expenses | ¥8.0 billion | Consolidated | |
| Depreciation | ¥7.8 billion | Consolidated | |
| Advertising expenses | ¥4.8 billion | Consolidated | |
| Provision for bonuses | ¥1.2 billion | Consolidated | |
| Business consignment expenses | ¥1.0 billion | Parent only | |
| Directors' compensations | ¥0.7 billion | Consolidated | |
| Retirement benefit expenses | ¥0.4 billion | Consolidated | |
| Amortization of goodwill | ¥0.2 billion | Consolidated | |
| Provision for directors' bonuses | ¥4.00 million | Consolidated | |
| Provision for shareholder benefit program | ¥1.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥140.0 billion | Consolidated |
| Ordinary income | ¥8.8 billion | Consolidated | |
| Operating income | ¥8.1 billion | Consolidated | |
| Net income | ¥4.7 billion | Consolidated |
YOSHINOYA
Selling, general and administrative expenses
Period Mar 2025 to Feb 2026Source Annual securities reports
- Rents ¥16.2 billion
- Salaries and allowances ¥15.5 billion
- Utilities expenses ¥8.0 billion
- Depreciation ¥7.8 billion
- Advertising expenses ¥4.8 billion
- Provision for bonuses ¥1.2 billion
- Other (not itemized) ¥78.3 billion
Performance, financial position and capital allocation
Long-term changes in performance
YOSHINOYA
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
YOSHINOYA
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥153.6B | ¥168.1B | ¥187.5B | ¥205.0B | ¥225.7B |
| Year on year (%) | -9.8% | +9.4% | +11.5% | +9.3% | +10.1% |
| Ordinary income (loss) | ¥15.6B | ¥8.7B | ¥8.6B | ¥8.0B | ¥8.8B |
| Change from prior year | loss to profit◆ | -44.1% | -1.5% | -7.1% | +10.1% |
| Ordinary income (loss) as a share of Net sales | 10.2% | 5.2% | 4.6% | 3.9% | 3.9% |
| Change (percentage points) | +11.3 points◆ | -5.0 points◆ | -0.6 points | -0.7 points | +0.0 points |
Fiscal periods marked for changes
Earlier fiscal periods (1)
- 2019Ordinary income (loss) as a share of revenue -2.1 points
- 2021Net sales year on year -21.2%, Ordinary income (loss) as a share of revenue -2.7 points, Ordinary income (loss) profit to loss
- 2022Ordinary income (loss) as a share of revenue +11.3 points, Ordinary income (loss) loss to profit
- 2023Ordinary income (loss) as a share of revenue -5.0 points
YOSHINOYA
Earnings and net assets per share over time
Unit yenSource Annual securities reports
YOSHINOYA
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 | ¥153.6 billion | ¥168.1 billion | ¥187.5 billion | ¥205.0 billion | ¥225.7 billion |
| Ordinary income (loss) | ¥15.6 billion | ¥8.7 billion | ¥8.6 billion | ¥8.0 billion | ¥8.8 billion |
| Net income (loss) attributable to owners of parent | ¥8.1 billion | ¥7.2 billion | ¥5.6 billion | ¥3.8 billion | ¥4.7 billion |
| Comprehensive income | ¥8.9 billion | ¥7.6 billion | ¥6.2 billion | ¥5.2 billion | ¥4.8 billion |
| Net assets | ¥48.7 billion | ¥55.6 billion | ¥60.8 billion | ¥64.8 billion | ¥68.7 billion |
| Total assets | ¥112.2 billion | ¥108.2 billion | ¥112.9 billion | ¥119.1 billion | ¥124.8 billion |
| Net assets per share | 743.85 yen | 852.07 yen | 932.99 yen | 991.79 yen | 1,050.45 yen |
| Basic earnings (loss) per share | 125.54 yen | 111.86 yen | 86.63 yen | 58.78 yen | 72.08 yen |
| Equity-to-asset ratio | 42.9% | 50.9% | 53.4% | 53.9% | 54.5% |
| Return on equity | 18.5% | 14.0% | 9.7% | 6.1% | 7.1% |
| Net cash provided by (used in) operating activities | ¥23.4 billion | ¥7.2 billion | ¥20.1 billion | ¥13.3 billion | ¥14.7 billion |
| Net cash provided by (used in) investing activities | ¥-0.3 billion | ¥-4.0 billion | ¥-8.3 billion | ¥-14.4 billion | ¥-10.1 billion |
| Net cash provided by (used in) financing activities | ¥-26.0 billion | ¥-14.2 billion | ¥-9.0 billion | ¥-6.0 billion | ¥-3.4 billion |
| Cash and cash equivalents | ¥34.2 billion | ¥23.4 billion | ¥26.3 billion | ¥19.5 billion | ¥20.9 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥50.7 billion | ¥59.4 billion | ¥64.6 billion | ¥71.5 billion | ¥82.9 billion |
| Ordinary income (loss) | ¥2.2 billion | ¥5.0 billion | ¥2.9 billion | ¥2.4 billion | ¥3.8 billion |
| Net income (loss) | ¥1.9 billion | ¥2.7 billion | ¥3.0 billion | ¥-1.7 billion | ¥2.4 billion |
| Capital stock | ¥10.3 billion | ¥10.3 billion | ¥10.3 billion | ¥10.3 billion | ¥10.3 billion |
| Total number of issued shares (common stock) | 65,129,558 shares | 65,129,558 shares | 65,129,558 shares | 65,129,558 shares | 65,129,558 shares |
| Net assets | ¥43.3 billion | ¥45.4 billion | ¥47.6 billion | ¥44.7 billion | ¥45.8 billion |
| Total assets | ¥108.1 billion | ¥91.7 billion | ¥95.6 billion | ¥93.1 billion | ¥96.3 billion |
| Net assets per share | 668.83 yen | 701.63 yen | 735.44 yen | 690.25 yen | 707.08 yen |
| Dividend per share | 10 yen | 10 yen | 18 yen | 20 yen | 22 yen |
| Interim dividend per share | 5 yen | 5 yen | 8 yen | 10 yen | 11 yen |
| Basic earnings (loss) per share | 29.65 yen | 42.08 yen | 46.25 yen | -25.72 yen | 37.13 yen |
| Equity-to-asset ratio | 40.0% | 49.5% | 49.8% | 48.0% | 47.5% |
| Return on equity | 4.5% | 6.1% | 6.4% | -3.6% | 5.3% |
| Payout ratio | 33.7% | 23.8% | 38.9% | Could not be retrieved | 59.2% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 2/2026 | ¥22 | ¥11 | 59.2% | |
| FY ending 2/2025 | ¥20 | ¥10 | Could not be retrieved | |
| FY ending 2/2024 | ¥18 | ¥8 | 38.9% | |
| FY ending 2/2023 | ¥10 | ¥5 | 23.8% | |
| FY ending 2/2022 | ¥10 | ¥5 | 33.7% | |
| FY 2021 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 2/2020 | ¥20 | ¥10 | 162.1% | |
| FY ending 2/2019 | ¥20 | ¥10 | Could not be retrieved | |
| FY ending 2/2018 | ¥20 | ¥10 | Could not be retrieved | |
| FY ending 2/2017 | ¥20 | ¥10 | 86.0% | |
| FY ending 2/2016 | ¥20 | ¥10 | Could not be retrieved | |
| FY ending 2/2015 | ¥20 | ¥10 | Could not be retrieved | |
| FY ending 2/2014 | ¥1,010 | ¥1,000 | Could not be retrieved | Stock split or share consolidation noted |
| FY ending 2/2013 | ¥2,000 | ¥1,000 | Could not be retrieved |
YOSHINOYA
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
YOSHINOYA
Unit %Source Annual securities reports
- Financial institutions13.39%
- Securities firms1.64%
- Other corporations3.56%
- Foreign holders (institutions)6.89%
- Foreign holders (individuals)0.06%
- Individuals and others74.45%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 日本マスタートラスト信託銀行㈱ | 10.4% | 6,733,100 |
| 2 | ㈱日本カストディ銀行 | 1.94% | 1,257,300 |
| 3 | 吉翔会 | 1.28% | 829,400 |
| 4 | 大和証券㈱ | 0.99% | 638,208 |
| 5 | 大樹生命保険㈱ | 0.86% | 557,700 |
| 6 | BCSL CLIENT RE BBPLC NYBR(常任代理人 バークレイズ証券㈱) | 0.54% | 346,811 |
| 7 | ハニューフーズ㈱ | 0.5% | 326,800 |
| 8 | iShares Core MSCI EAFE ETF(常任代理人 シティバンク、エヌ・エイ東京支店) | 0.45% | 292,900 |
| 9 | BOFAS INC SEGREGATION ACCOUNT(常任代理人 BOFA証券㈱) | 0.43% | 279,418 |
| 10 | サントリー㈱ | 0.43% | 278,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 2/2026 | ¥0.2 billion | ¥10.9 billion |
| FY ending 2/2025 | ¥0.2 billion | Could not be retrieved |
| FY ending 2/2021 | Could not be retrieved | ¥5.2 billion |
Research and development expenses and capital expenditure by segment (FY ending 2/2026)
| Segment | Capital expenditure |
|---|---|
| Yoshinoya | ¥5.9 billion |
| Hanamaru | ¥1.5 billion |
| Overseas | ¥1.6 billion |
Revenue scale in the same industry
YOSHINOYA
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
- … 72 companies
- 76 G-7FY Mar 2026 ¥232.2B
- 77 ZOZOFY Mar 2026 ¥228.4B
- 78 YOSHINOYAThis companyFY Feb 2026 ¥225.7B
- 79 KomehyoFY Mar 2026 ¥221.7B
- 80 Genky DrugStoresFY Jun 2026 ¥220.6B
- … 263 companies
Workforce information
Women 9.9 yrs Average length of service by gender
Women 247 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 493 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥79.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Non-audit fees (this year, network firms) | ¥1.00 million |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Retail Trade
“Kaisha no Shikumi: Raising Prices”
Reads the filings of restaurant, clothing and household goods chains for how price increases relate to customer numbers.
Retail Trade companies in this book: saizeriya, FOOD & LIFE COMPANIES, FAST RETAILING and others (6 in all)
“Ano Kaisha no Shikumi” series, Vol.2 — Kindle and paperback
Find it on Amazon →
Same industry: Retail Trade
“Kaisha no Shikumi: Earning Beyond the Till”
Reads the filings of supermarkets, department stores and drugstores for money received under headings other than product sales, such as finance and rent.
Retail Trade companies in this book: AEON, TSURUHA, Takashimaya and others (5 in all)
“Ano Kaisha no Shikumi” series, Vol.5 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥4.8 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥14.7 billion | Consolidated |
| Net sales | ¥225.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-10.1 billion | Consolidated |
| Cash and cash equivalents | ¥20.9 billion | Consolidated |
| Net assets | ¥68.7 billion | Consolidated |
| Ordinary income (loss) | ¥8.8 billion | Consolidated |
| Total assets | ¥124.8 billion | Consolidated |
| Return on equity | 7.1% | Consolidated |
| Equity-to-asset ratio | 54.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥4.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-3.4 billion | Consolidated |
| Basic earnings (loss) per share | 72.08 yen | Consolidated |
| Net assets per share | 1,050.45 yen | Consolidated |
| Dividend per share | 22 yen | Parent only |
| Net sales | ¥82.9 billion | Parent only |
| Net income (loss) | ¥2.4 billion | Parent only |
| Total number of issued shares (common stock) | 65,129,558 shares | Parent only |
| Net assets | ¥45.8 billion | Parent only |
| Ordinary income (loss) | ¥3.8 billion | Parent only |
| Total assets | ¥96.3 billion | Parent only |
| Return on equity | 5.3% | Parent only |
| Equity-to-asset ratio | 47.5% | Parent only |
| Capital stock | ¥10.3 billion | Parent only |
| Payout ratio | 59.2% | Parent only |
| Interim dividend per share | 11 yen | Parent only |
| Basic earnings (loss) per share | 37.13 yen | Parent only |
| Net assets per share | 707.08 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 3,361 people | Consolidated |
| Number of employees | 3,361 people | Consolidated |
| Wage gap between men and women (all employees) | 96.5% | Parent only |
| Average length of service (years) | 18.4 years | Parent only |
| Average annual salary | ¥7.25 million | Parent only |
| Average age (years) | 47.9 years old | Parent only |
| Number of employees | 399 people | Parent only |
| Number of employees | 399 people | Parent only |
| Wage gap between men and women (regular employees) | 95.9% | Parent only |
| Wage gap between men and women (non-regular employees) | 99.9% | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥1.9 billion | Consolidated |
| Net sales to external customers | ¥225.7 billion | Consolidated |
| Average number of temporary employees | 14,746 people | Consolidated |
| Average number of temporary employees | 14,746 people | Consolidated |
| Number of associates accounted for using equity method | 5 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥13.3 billion | Consolidated |
| Write-downs of inventories | ¥56.00 million | Consolidated |
| Depreciation | ¥7.7 billion | Consolidated |
| Number of consolidated subsidiaries | 41 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 64.1% | Parent only |
| Average number of temporary employees | 395 people | Parent only |
| Average number of temporary employees | 395 people | Parent only |
| Total return on the share price index | 238.4% | Parent only |
| Ratio of female employees in managerial positions | 9.1% | Parent only |
Shares (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 11,539,637 shares | Consolidated |
| Total number of shares held treasury shares etc | 411,300 shares | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Number of shares | 65,129,558 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.6% | Consolidated |
| Shareholding ratio | 17.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 411,300 shares | Consolidated |
| Number of voting rights | 645,404 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.3 billion | Consolidated |
| Carrying amount on the balance sheet | ¥22.00 million | Consolidated |
| Number of issues | 13 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 151.2% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥0.2 billion | Consolidated |
| Research and development expenses | ¥0.2 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥10.9 billion | Consolidated |
Audit (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥79.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥79.00 million | Consolidated |
| Fees for non-audit services - total | ¥1.00 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥1.00 million | Consolidated |
Balance sheet (144 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.8 billion | Consolidated |
| Other | ¥1.3 billion | Consolidated |
| Other | ¥13.2 billion | Consolidated |
| Other | ¥4.8 billion | Consolidated |
| Other | ¥1.8 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥28.00 million | Consolidated |
| Goodwill | ¥1.9 billion | Consolidated |
| Lease obligations | ¥9.0 billion | Consolidated |
| Lease obligations | ¥2.6 billion | Consolidated |
| Lease assets | ¥8.4 billion | Consolidated |
| Lease assets, net | ¥2.5 billion | Consolidated |
| Work in process | ¥66.00 million | Consolidated |
| Retained earnings | ¥46.4 billion | Consolidated |
| Raw materials and supplies | ¥4.2 billion | Consolidated |
| Notes and accounts receivable trade | ¥6.8 billion | Consolidated |
| Merchandise and finished goods | ¥4.6 billion | Consolidated |
| Non-current liabilities | ¥20.1 billion | Consolidated |
| Non-current assets | ¥83.0 billion | Consolidated |
| Land | ¥6.0 billion | Consolidated |
| Accounts receivable - trade | ¥6.8 billion | Consolidated |
| Contract liabilities | ¥0.9 billion | Consolidated |
| Tools, furniture and fixtures | ¥15.0 billion | Consolidated |
| Tools, furniture and fixtures | ¥4.8 billion | Consolidated |
| Guarantee deposits | ¥11.6 billion | Consolidated |
| Buildings and structures | ¥73.0 billion | Consolidated |
| Buildings and structures, net | ¥33.2 billion | Consolidated |
| Construction in progress | ¥1.3 billion | Consolidated |
| Provision for directors' bonuses | ¥4.00 million | Consolidated |
| Investments and other assets | ¥20.3 billion | Consolidated |
| Real estate for investment | ¥1.0 billion | Consolidated |
| Real estate for investment net | ¥0.7 billion | Consolidated |
| Investment securities | ¥2.9 billion | Consolidated |
| Notes and accounts payable - trade | ¥6.3 billion | Consolidated |
| Property, plant and equipment | ¥58.8 billion | Consolidated |
| Income taxes payable | ¥1.8 billion | Consolidated |
| Provision for shareholder benefit program | ¥0.3 billion | Consolidated |
| Shareholders' equity | ¥67.6 billion | Consolidated |
| Machinery, equipment and vehicles | ¥10.8 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥2.3 billion | Consolidated |
| Current liabilities | ¥36.0 billion | Consolidated |
| Current assets | ¥41.9 billion | Consolidated |
| Accumulated depreciation | ¥-5.9 billion | Consolidated |
| Accumulated depreciation | ¥-10.2 billion | Consolidated |
| Accumulated depreciation | ¥-39.8 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Accumulated depreciation | ¥-8.5 billion | Consolidated |
| Foreign currency translation adjustment | ¥0.4 billion | Consolidated |
| Intangible assets | ¥3.8 billion | Consolidated |
| Cash and cash equivalents | ¥20.9 billion | Consolidated |
| Cash and deposits | ¥21.6 billion | Consolidated |
| Short-term loans payable | ¥7.0 billion | Consolidated |
| Net assets | ¥68.7 billion | Consolidated |
| Net assets | ¥68.7 billion | Consolidated |
| Total assets | ¥124.8 billion | Consolidated |
| Total assets | ¥124.8 billion | Consolidated |
| Deferred tax liabilities | ¥0.1 billion | Consolidated |
| Deferred tax assets | ¥2.4 billion | Consolidated |
| Treasury stock | ¥-0.5 billion | Consolidated |
| Valuation and translation adjustments | ¥0.4 billion | Consolidated |
| Liabilities | ¥56.1 billion | Consolidated |
| Liabilities | ¥56.1 billion | Consolidated |
| Liabilities and net assets | ¥124.8 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.2 billion | Consolidated |
| Capital surplus | ¥11.4 billion | Consolidated |
| Capital stock | ¥10.3 billion | Consolidated |
| Asset retirement obligations | ¥3.4 billion | Consolidated |
| Asset retirement obligations | ¥92.00 million | Consolidated |
| Provision for bonuses | ¥1.2 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥-40.00 million | Consolidated |
| Net defined benefit asset | ¥3.00 million | Consolidated |
| Long-term loans payable | ¥6.8 billion | Consolidated |
| Long-term prepaid expenses | ¥1.2 billion | Consolidated |
| Long-term loans receivable | ¥0.6 billion | Consolidated |
| Provision for loss on business of subsidiaries and affiliates | ¥70.00 million | Consolidated |
| Non-controlling interests | ¥0.7 billion | Consolidated |
| Current portion of long-term loans payable | ¥3.3 billion | Consolidated |
| Other | ¥88.00 million | Parent only |
| Other | ¥89.00 million | Parent only |
| Other | ¥0.7 billion | Parent only |
| Other | ¥4.0 billion | Parent only |
| Other | ¥0.4 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥26.00 million | Parent only |
| Software | ¥0.2 billion | Parent only |
| Lease receivables | ¥3.7 billion | Parent only |
| Investments in leases | ¥1.3 billion | Parent only |
| Investments in leases | ¥0.3 billion | Parent only |
| Lease obligations | ¥2.0 billion | Parent only |
| Lease obligations | ¥0.2 billion | Parent only |
| Lease assets | ¥1.2 billion | Parent only |
| Work in process | ¥16.00 million | Parent only |
| Leasehold right | ¥0.1 billion | Parent only |
| Provision for loss on guarantees | ¥3.00 million | Parent only |
| General reserve | ¥15.5 billion | Parent only |
| Retained earnings | ¥22.9 billion | Parent only |
| Legal retained earnings | ¥1.7 billion | Parent only |
| Raw materials and supplies | ¥3.5 billion | Parent only |
| Merchandise and finished goods | ¥3.4 billion | Parent only |
| Non-current liabilities | ¥10.2 billion | Parent only |
| Non-current assets | ¥55.4 billion | Parent only |
| Land | ¥0.8 billion | Parent only |
| Accounts receivable - trade | ¥7.2 billion | Parent only |
| Tools, furniture and fixtures | ¥88.00 million | Parent only |
| Guarantee deposits | ¥8.2 billion | Parent only |
| Buildings and structures | ¥1.7 billion | Parent only |
| Construction in progress | ¥84.00 million | Parent only |
| Investments and other assets | ¥49.9 billion | Parent only |
| Real estate for investment | ¥3.6 billion | Parent only |
| Investment securities | ¥0.4 billion | Parent only |
| Property, plant and equipment | ¥4.9 billion | Parent only |
| Income taxes payable | ¥0.6 billion | Parent only |
| Accounts payable - other | ¥2.3 billion | Parent only |
| Provision for shareholder benefit program | ¥0.5 billion | Parent only |
| Shareholders' equity | ¥45.7 billion | Parent only |
| Machinery, equipment and vehicles | ¥0.9 billion | Parent only |
| Current liabilities | ¥40.4 billion | Parent only |
| Current assets | ¥40.9 billion | Parent only |
| Intangible assets | ¥0.7 billion | Parent only |
| Cash and deposits | ¥13.3 billion | Parent only |
| Short-term loans payable | ¥27.4 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥7.0 billion | Parent only |
| Net assets | ¥45.8 billion | Parent only |
| Net assets | ¥45.8 billion | Parent only |
| Total assets | ¥96.3 billion | Parent only |
| Deferred tax assets | ¥0.3 billion | Parent only |
| Retained earnings brought forward | ¥5.6 billion | Parent only |
| Treasury stock | ¥-0.5 billion | Parent only |
| Valuation and translation adjustments | ¥26.00 million | Parent only |
| Liabilities | ¥50.6 billion | Parent only |
| Liabilities and net assets | ¥96.3 billion | Parent only |
| Accounts payable - trade | ¥5.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.5 billion | Parent only |
| Capital surplus | ¥13.1 billion | Parent only |
| Legal capital surplus | ¥12.9 billion | Parent only |
| Capital stock | ¥10.3 billion | Parent only |
| Asset retirement obligations | ¥2.1 billion | Parent only |
| Asset retirement obligations | ¥30.00 million | Parent only |
| Provision for bonuses | ¥0.3 billion | Parent only |
| Long-term loans payable | ¥6.0 billion | Parent only |
| Long-term loans receivable | ¥0.7 billion | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥2.9 billion | Parent only |
| Shares of subsidiaries and associates | ¥7.9 billion | Parent only |
| Current portion of long-term loans payable | ¥3.0 billion | Parent only |
Accounts unique to this company (17 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥15.2 billion | Consolidated |
| Revenue | ¥-6.4 billion | Consolidated |
| Revenue | ¥8.8 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥8.00 million | Consolidated |
| Revenue | ¥26.00 million | Consolidated |
| Revenue | ¥34.00 million | Consolidated |
| Revenue | ¥28.00 million | Consolidated |
| Revenue | ¥40.4 billion | Consolidated |
| Revenue | ¥1.0 billion | Consolidated |
| Revenue | ¥24.6 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥2.7 billion | Parent only |
| Revenue | ¥0.4 billion | Parent only |
| Revenue | ¥27.00 million | Parent only |
| Revenue | ¥34.00 million | Parent only |
| Revenue | ¥0.6 billion | Parent only |
Statement of income (106 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other comprehensive income | ¥93.00 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥6.00 million | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Dividends from surplus | ¥-1.4 billion | Consolidated |
| Comprehensive income | ¥4.8 billion | Consolidated |
| Interest income | ¥0.2 billion | Consolidated |
| Commission fee | ¥0.2 billion | Consolidated |
| Guaranty money income | ¥0.5 billion | Consolidated |
| Dividend income | ¥1.00 million | Consolidated |
| Operating income | ¥8.1 billion | Consolidated |
| Operating income | ¥8.1 billion | Consolidated |
| Non-operating income | ¥1.5 billion | Consolidated |
| Non-operating expenses | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥14.7 billion | Consolidated |
| Loss on sale of non-current assets | ¥1.00 million | Consolidated |
| Gain on sales of non-current assets | ¥31.00 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.3 billion | Consolidated |
| Rents | ¥16.2 billion | Consolidated |
| Cost of sales | ¥85.7 billion | Consolidated |
| Gross profit (loss) | ¥140.0 billion | Consolidated |
| Net sales | ¥225.7 billion | Consolidated |
| Net sales | ¥225.7 billion | Consolidated |
| Advertising expenses | ¥4.8 billion | Consolidated |
| Net income | ¥4.7 billion | Consolidated |
| Net income | ¥4.7 billion | Consolidated |
| Net income (loss) | ¥4.7 billion | Consolidated |
| Net income (loss) | ¥4.7 billion | Consolidated |
| Directors' compensations | ¥0.7 billion | Consolidated |
| Provision for directors' bonuses | ¥4.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-10.1 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥0.1 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥-63.00 million | Consolidated |
| Interest expenses | ¥0.4 billion | Consolidated |
| Increases in cash and cash equivalents from newly consolidated subsidiaries | ¥0.2 billion | Consolidated |
| Provision for shareholder benefit program | ¥1.00 million | Consolidated |
| Utilities expenses | ¥8.0 billion | Consolidated |
| Income taxes - current | ¥3.2 billion | Consolidated |
| Income taxes | ¥3.2 billion | Consolidated |
| Income taxes - deferred | ¥-3.00 million | Consolidated |
| Depreciation | ¥7.8 billion | Consolidated |
| Impairment loss | ¥1.0 billion | Consolidated |
| Foreign exchange gains | ¥0.2 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥0.1 billion | Consolidated |
| Extraordinary income | ¥0.6 billion | Consolidated |
| Extraordinary loss | ¥1.5 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥30.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥1.2 billion | Consolidated |
| Income (loss) before income taxes | ¥7.9 billion | Consolidated |
| Income (loss) before income taxes | ¥7.9 billion | Consolidated |
| Ordinary income | ¥8.8 billion | Consolidated |
| Salaries and allowances | ¥15.5 billion | Consolidated |
| Disposal of treasury stock | ¥21.00 million | Consolidated |
| Purchase of treasury stock | ¥-3.00 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥4.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-3.4 billion | Consolidated |
| Selling, general and administrative expenses | ¥131.9 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.1 billion | Consolidated |
| Rent expenses | ¥0.2 billion | Consolidated |
| Provision for bonuses | ¥1.2 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥0 | Consolidated |
| Retirement benefit expenses | ¥0.4 billion | Consolidated |
| Change of scope of consolidation | ¥0.4 billion | Consolidated |
| Provision for loss on business of subsidiaries and associates | ¥21.00 million | Consolidated |
| Miscellaneous income | ¥0.5 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥85.00 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥78.00 million | Consolidated |
| Other | ¥6.00 million | Parent only |
| Royalty gain | ¥3.4 billion | Parent only |
| Dividends from surplus | ¥-1.4 billion | Parent only |
| Interest income | ¥0.2 billion | Parent only |
| Commission fee | ¥0.4 billion | Parent only |
| Dividend income | ¥15.00 million | Parent only |
| Net sales of merchandise and finished goods | ¥76.8 billion | Parent only |
| Operating income | ¥3.0 billion | Parent only |
| Non-operating income | ¥1.4 billion | Parent only |
| Non-operating expenses | ¥0.6 billion | Parent only |
| Gain on sales of non-current assets | ¥0 | Parent only |
| Loss on retirement of non-current assets | ¥50.00 million | Parent only |
| Cost of sales | ¥75.1 billion | Parent only |
| Gross profit (loss) | ¥7.8 billion | Parent only |
| Net sales | ¥82.9 billion | Parent only |
| Net income (loss) | ¥2.4 billion | Parent only |
| Net income (loss) | ¥2.4 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Interest expenses | ¥0.3 billion | Parent only |
| Provision for shareholder benefit program | ¥0.5 billion | Parent only |
| Business consignment expenses | ¥1.0 billion | Parent only |
| Income taxes - current | ¥0.8 billion | Parent only |
| Income taxes | ¥0.7 billion | Parent only |
| Income taxes - deferred | ¥-56.00 million | Parent only |
| Depreciation | ¥0.2 billion | Parent only |
| Extraordinary income | ¥27.00 million | Parent only |
| Extraordinary loss | ¥0.7 billion | Parent only |
| Income (loss) before income taxes | ¥3.1 billion | Parent only |
| Ordinary income | ¥3.8 billion | Parent only |
| Salaries and allowances | ¥1.1 billion | Parent only |
| Disposal of treasury stock | ¥21.00 million | Parent only |
| Purchase of treasury stock | ¥-3.00 million | Parent only |
| Selling, general and administrative expenses | ¥4.8 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.7 billion | Parent only |
| Rent expenses | ¥0.3 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Miscellaneous income | ¥0.4 billion | Parent only |
| Other | ¥20.00 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥3.9 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.2 billion | Consolidated |
| Total changes during the period | ¥1.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥4.00 million | Parent only |
Statement of cash flows (46 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Increase decrease in other assets liabilities | ¥1.4 billion | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Repayments of lease obligations | ¥-1.6 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.9 billion | Consolidated |
| Interest expenses paid | ¥-0.4 billion | Consolidated |
| Interest and dividends income received | ¥0.2 billion | Consolidated |
| Interest and dividend income | ¥-0.2 billion | Consolidated |
| Guaranty money income | ¥-0.5 billion | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-30.00 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.3 billion | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.7 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.4 billion | Consolidated |
| Payments into time deposits | ¥-66.00 million | Consolidated |
| Subtotal | ¥16.8 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥0.3 billion | Consolidated |
| Payments for guarantee deposits | ¥-0.5 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥-3.00 million | Consolidated |
| Proceeds from sales of investment securities | ¥21.00 million | Consolidated |
| Equity in earnings losses of affiliates | ¥-0.1 billion | Consolidated |
| Interest expenses | ¥0.4 billion | Consolidated |
| Purchase of property plant and equipment | ¥-10.1 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥63.00 million | Consolidated |
| Increase decrease in accrued liabilities | ¥1.7 billion | Consolidated |
| Decrease in consumption taxes payable | ¥0.6 billion | Consolidated |
| Increase (decrease) in reserve for shareholder special benefit | ¥1.00 million | Consolidated |
| Decrease (increase) in inventories | ¥-1.6 billion | Consolidated |
| Income taxes paid | ¥-2.5 billion | Consolidated |
| Depreciation | ¥7.7 billion | Consolidated |
| Impairment loss | ¥1.0 billion | Consolidated |
| Purchase of intangible assets | ¥-0.5 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥3.0 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-3.00 million | Consolidated |
| Proceeds from sales of treasury stock | ¥0 | Consolidated |
| Proceeds from compensation | ¥0.5 billion | Consolidated |
| Payments of loans receivable | ¥-47.00 million | Consolidated |
| Collection of loans receivable | ¥0.4 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.3 billion | Consolidated |
| Payments for asset retirement obligations | ¥-0.2 billion | Consolidated |
| Increase (decrease) in provision for bonuses | ¥84.00 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-1.00 million | Consolidated |
| Inorease (decrease) in asset for retirement benefits | ¥-3.00 million | Consolidated |
| Dividends | ¥-1.4 billion | Consolidated |
| Proceeds from long term loans payable | ¥3.1 billion | Consolidated |
| Repayment of long term loans payable | ¥-6.5 billion | Consolidated |
| Payments for investments in capital of subsidiaries and affiliates | ¥-0.5 billion | Consolidated |
| Proceeds from sales of shares of subsidiaries and affiliates | ¥0.6 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥14.7 billion | Consolidated | Disclosed |
| Dividend per share | 22 | Parent only | Disclosed |
| Number of employees | 3,361 | Consolidated | Disclosed |
| Net assets | ¥68.7 billion | Consolidated | Disclosed |
| Net sales | ¥225.7 billion | Consolidated | Disclosed |
| Operating income | ¥8.1 billion | Consolidated | Disclosed |
| Ordinary income | ¥8.8 billion | Consolidated | Disclosed |
| Net income | ¥4.7 billion | Consolidated | Disclosed |
| Total assets | ¥124.8 billion | Consolidated | Disclosed |
| Operating margin | 3.6% | Consolidated | Calculated |
| Net margin | 2.1% | Consolidated | Calculated |
| Sales per employee | 67142815 yen | Consolidated | Calculated |
| Total asset turnover | 1.81 times | Consolidated | Calculated |
| Net assets to total assets | 55.0% | Consolidated | Calculated |