AEON Mall
AEON Mall Co.,Ltd.
Company highlights
The largest segment by revenue is Japan, at 77.0% of the total.
Key figures
Period Mar 2025 to Feb 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
AEON Mall
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 | |
| Japan | ¥363.9 billion | 77.0% | ¥345.1 billion | ¥53.8 billion | 78.6% | 14.8% | ¥42.8 billion |
| China | ¥69.9 billion | 14.8% | ¥68.1 billion | ¥7.9 billion | 11.6% | 11.4% | ¥4.7 billion |
| Vietnam | ¥18.8 billion | 4.0% | ¥17.3 billion | ¥4.8 billion | 7.0% | 25.4% | ¥4.2 billion |
| Indonesia | ¥10.3 billion | 2.2% | ¥9.9 billion | ¥0.9 billion | 1.3% | 8.5% | ¥0.3 billion |
| カンボジア | ¥9.8 billion | 2.1% | ¥9.3 billion | ¥1.0 billion | 1.5% | 10.7% | ¥0.1 billion |
| Total of the businesses | ¥472.7 billion | 100.0% | ¥68.4 billion | 100.0% | |||
Revenue and profit
AEON Mall
Period Mar 2025 to Feb 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Other | ¥16.4 billion | Consolidated |
| Employees' salaries and compensation | ¥8.7 billion | Consolidated | |
| Sales commission | ¥3.9 billion | Consolidated | |
| Legal and employee benefits expenses | ¥2.6 billion | Consolidated | |
| Depreciation | ¥1.4 billion | Consolidated | |
| Provision for bonuses | ¥1.2 billion | Consolidated | |
| Traveling and transportation expenses | ¥1.1 billion | Consolidated | |
| Rent expenses | ¥0.3 billion | Consolidated | |
| Retirement benefit expenses | ¥62.00 million | Consolidated | |
| Profit by stage | Operating income | ¥68.4 billion | Consolidated |
| Ordinary income | ¥56.2 billion | Consolidated | |
| Net income | ¥13.0 billion | Consolidated |
AEON Mall
Selling, general and administrative expenses
Period Mar 2025 to Feb 2026Source Annual securities reports
- Other ¥16.4 billion
- Employees' salaries and compensation ¥8.7 billion
- Sales commission ¥3.9 billion
- Legal and employee benefits expenses ¥2.6 billion
- Depreciation ¥1.4 billion
- Provision for bonuses ¥1.2 billion
- Other (not itemized) ¥1.6 billion
Performance, financial position and capital allocation
AEON Mall
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Operating revenue | ¥316.8B | ¥398.2B | ¥423.2B | ¥449.8B | ¥472.7B |
| Year on year (%) | Could not be retrieved | +25.7%◆ | +6.3% | +6.3% | +5.1% |
| Ordinary income (loss) | ¥32.5B | ¥36.4B | ¥37.1B | ¥42.6B | ¥56.2B |
| Change from prior year | Could not be retrieved | +11.9% | +1.9% | +14.9% | +32.0% |
| Ordinary income (loss) as a share of Operating revenue | 10.3% | 9.1% | 8.8% | 9.5% | 11.9% |
| Change (percentage points) | Could not be retrieved | -1.1 points | -0.4 points | +0.7 points | +2.4 points◆ |
Fiscal periods marked for changes
- 2023Operating revenue year on year +25.7%
- 2026Ordinary income (loss) as a share of revenue +2.4 points
AEON Mall
Earnings and net assets per share over time
Unit yenSource Annual securities reports
AEON Mall
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 |
|---|---|---|---|---|---|
| Operating revenue | ¥316.8 billion | ¥398.2 billion | ¥423.2 billion | ¥449.8 billion | ¥472.7 billion |
| Ordinary income (loss) | ¥32.5 billion | ¥36.4 billion | ¥37.1 billion | ¥42.6 billion | ¥56.2 billion |
| Net income (loss) attributable to owners of parent | ¥19.3 billion | ¥13.0 billion | ¥20.4 billion | ¥14.3 billion | ¥13.0 billion |
| Comprehensive income | ¥49.8 billion | ¥37.4 billion | ¥36.0 billion | ¥46.4 billion | ¥9.7 billion |
| Net assets | ¥426.9 billion | ¥451.7 billion | ¥476.2 billion | ¥511.1 billion | ¥509.1 billion |
| Total assets | ¥1,463.3 billion | ¥1,559.6 billion | ¥1,655.3 billion | ¥1,663.3 billion | ¥1,841.1 billion |
| Net assets per share | 1,830.21 yen | 1,935.77 yen | 2,040.33 yen | 2,192.52 yen | 2,188.34 yen |
| Basic earnings (loss) per share | 84.72 yen | 57.1 yen | 89.64 yen | 62.66 yen | 56.95 yen |
| Diluted earnings per share | 84.71 yen | 57.1 yen | 89.63 yen | 62.66 yen | 56.95 yen |
| Equity-to-asset ratio | 28.5% | 28.2% | 28.0% | 30.0% | 27.1% |
| Return on equity | 4.9% | 3.0% | 4.5% | 3.0% | 2.6% |
| Net cash provided by (used in) operating activities | ¥61.5 billion | ¥101.5 billion | ¥126.3 billion | ¥102.3 billion | ¥138.4 billion |
| Net cash provided by (used in) investing activities | ¥-122.4 billion | ¥-103.3 billion | ¥-101.7 billion | ¥-96.6 billion | ¥-105.7 billion |
| Net cash provided by (used in) financing activities | ¥8.2 billion | ¥13.5 billion | ¥-12.8 billion | ¥-64.8 billion | ¥46.3 billion |
| Cash and cash equivalents | ¥83.0 billion | ¥101.1 billion | ¥112.4 billion | ¥64.7 billion | ¥146.9 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥248.0 billion | ¥306.5 billion | ¥318.3 billion | ¥330.3 billion | ¥351.3 billion |
| Ordinary income (loss) | ¥32.1 billion | ¥32.0 billion | ¥32.4 billion | ¥38.3 billion | ¥47.6 billion |
| Net income (loss) | ¥25.3 billion | ¥19.8 billion | ¥23.3 billion | ¥22.9 billion | ¥36.5 billion |
| Capital stock | ¥42.4 billion | ¥42.4 billion | ¥42.4 billion | ¥42.4 billion | ¥42.4 billion |
| Total number of issued shares (common stock) | 227,548,000 shares | 227,559,000 shares | 227,560,000 shares | 227,571,000 shares | 227,610,000 shares |
| Net assets | ¥446.6 billion | ¥454.0 billion | ¥465.6 billion | ¥477.2 billion | ¥501.9 billion |
| Total assets | ¥1,315.6 billion | ¥1,412.4 billion | ¥1,436.5 billion | ¥1,429.5 billion | ¥1,559.9 billion |
| Net assets per share | 1,962.75 yen | 1,994.96 yen | 2,045.95 yen | 2,096.98 yen | 2,205.23 yen |
| Dividend per share | 50 yen | 50 yen | 50 yen | 50 yen | 50 yen |
| Interim dividend per share | 25 yen | 25 yen | 25 yen | 25 yen | 25 yen |
| Basic earnings (loss) per share | 111.35 yen | 87.03 yen | 102.56 yen | 100.73 yen | 160.3 yen |
| Diluted earnings per share | 111.33 yen | 87.02 yen | 102.55 yen | 100.72 yen | 160.29 yen |
| Equity-to-asset ratio | 33.9% | 32.1% | 32.4% | 33.4% | 32.2% |
| Return on equity | 5.8% | 4.4% | 5.1% | 4.9% | 7.5% |
| Payout ratio | 40.4% | 57.4% | 48.8% | 49.6% | 31.2% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 2/2026 | ¥50 | ¥25 | 31.2% | |
| FY ending 2/2025 | ¥50 | ¥25 | 49.6% | |
| FY ending 2/2024 | ¥50 | ¥25 | 48.8% | |
| FY ending 2/2023 | ¥50 | ¥25 | 57.4% | |
| FY ending 2/2022 | ¥50 | ¥25 | 40.4% |
AEON Mall
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | イオン株式会社 | 100.0% | 227,610,000 |
Revenue scale in the same industry
AEON Mall
Source Annual securities reports of each company
Real Estate: 147 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 Mitsui FudosanFY Mar 2026 ¥2.7T
- 2 Mitsubishi EstateFY Mar 2026 ¥1.7T
- 3 Iida GroupFY Mar 2026 ¥1.5T
- … 4 companies
- 8 HulicFY Dec 2025 ¥727.4B
- 9 Tokyo TatemonoFY Dec 2025 ¥474.6B
- 10 AEON MallThis companyFY Feb 2026 ¥472.7B
- 11 LEOPALACE21CORPORATIONFY Mar 2026 ¥444.8B
- 12 MORI BUILDINGFY Mar 2026 ¥411.1B
- … 135 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 1,792 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
10.8 hours |
| Annual paid leave taken |
52% |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 19.2% |
| Share of board members who are women | 31.3% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 211,384 t-CO2 |
| Sites covered by the report | 63 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥9.7 billion | Consolidated |
| Operating revenue | ¥472.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥138.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-105.7 billion | Consolidated |
| Diluted earnings per share | 56.95 yen | Consolidated |
| Cash and cash equivalents | ¥146.9 billion | Consolidated |
| Net assets | ¥509.1 billion | Consolidated |
| Ordinary income (loss) | ¥56.2 billion | Consolidated |
| Total assets | ¥1,841.1 billion | Consolidated |
| Return on equity | 2.6% | Consolidated |
| Equity-to-asset ratio | 27.1% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥13.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥46.3 billion | Consolidated |
| Basic earnings (loss) per share | 56.95 yen | Consolidated |
| Net assets per share | 2,188.34 yen | Consolidated |
| Dividend per share | 50 yen | Parent only |
| Operating revenue | ¥351.3 billion | Parent only |
| Net income (loss) | ¥36.5 billion | Parent only |
| Diluted earnings per share | 160.29 yen | Parent only |
| Total number of issued shares (common stock) | 227,610,000 shares | Parent only |
| Net assets | ¥501.9 billion | Parent only |
| Ordinary income (loss) | ¥47.6 billion | Parent only |
| Total assets | ¥1,559.9 billion | Parent only |
| Return on equity | 7.5% | Parent only |
| Equity-to-asset ratio | 32.2% | Parent only |
| Capital stock | ¥42.4 billion | Parent only |
| Payout ratio | 31.2% | Parent only |
| Interim dividend per share | 25 yen | Parent only |
| Basic earnings (loss) per share | 160.3 yen | Parent only |
| Net assets per share | 2,205.23 yen | Parent only |
Employees (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 3,856 people | Consolidated |
| Number of employees | 1,937 people | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥472.7 billion | Consolidated |
| Average number of temporary employees | 1,789 people | Consolidated |
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 1 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥185.3 billion | Consolidated |
| Depreciation | ¥87.7 billion | Consolidated |
| Number of consolidated subsidiaries | 59 companies | Consolidated |
| Average number of temporary employees | 1,654 people | Parent only |
Shares (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 227,610,000 shares | Consolidated |
| Shareholding ratio | 100.0% | Consolidated |
Balance sheet (146 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥6.6 billion | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Other | ¥3.00 million | Consolidated |
| Other | ¥27.9 billion | Consolidated |
| Other | ¥65.0 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.3 billion | Consolidated |
| Other, net | ¥0 | Consolidated |
| Lease obligations | ¥182.4 billion | Consolidated |
| Lease obligations | ¥25.3 billion | Consolidated |
| Right-of-use assets | ¥442.5 billion | Consolidated |
| Right of use assets, net | ¥273.0 billion | Consolidated |
| Retained earnings | ¥330.8 billion | Consolidated |
| Prepaid expenses | ¥4.9 billion | Consolidated |
| Trade accounts receivable | ¥14.3 billion | Consolidated |
| Operating accounts payable | ¥17.0 billion | Consolidated |
| Non-current liabilities | ¥1,019.6 billion | Consolidated |
| Non-current assets | ¥1,580.2 billion | Consolidated |
| Land | ¥385.1 billion | Consolidated |
| Contract liabilities | ¥5.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥57.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥12.7 billion | Consolidated |
| Guarantee deposits | ¥53.5 billion | Consolidated |
| Provision for loss on store closing | ¥2.6 billion | Consolidated |
| Buildings and structures | ¥1,290.7 billion | Consolidated |
| Buildings and structures, net | ¥731.6 billion | Consolidated |
| Construction in progress | ¥42.4 billion | Consolidated |
| Investments and other assets | ¥128.7 billion | Consolidated |
| Investment securities | ¥8.5 billion | Consolidated |
| Property, plant and equipment | ¥1,447.7 billion | Consolidated |
| Income taxes payable | ¥10.7 billion | Consolidated |
| Shareholders' equity | ¥414.0 billion | Consolidated |
| Machinery, equipment and vehicles | ¥6.6 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥3.0 billion | Consolidated |
| Current liabilities | ¥312.4 billion | Consolidated |
| Current assets | ¥260.9 billion | Consolidated |
| Accumulated depreciation | ¥-3.00 million | Consolidated |
| Accumulated depreciation | ¥-169.5 billion | Consolidated |
| Accumulated depreciation | ¥-44.5 billion | Consolidated |
| Accumulated depreciation | ¥-559.1 billion | Consolidated |
| Accumulated depreciation | ¥-3.6 billion | Consolidated |
| Foreign currency translation adjustment | ¥82.8 billion | Consolidated |
| Intangible assets | ¥3.7 billion | Consolidated |
| Cash and cash equivalents | ¥146.9 billion | Consolidated |
| Cash and deposits | ¥67.8 billion | Consolidated |
| Bonds payable | ¥366.5 billion | Consolidated |
| Net assets | ¥509.1 billion | Consolidated |
| Net assets | ¥509.1 billion | Consolidated |
| Total assets | ¥1,841.1 billion | Consolidated |
| Total assets | ¥1,841.1 billion | Consolidated |
| Deferred tax liabilities | ¥0.7 billion | Consolidated |
| Deferred tax assets | ¥14.7 billion | Consolidated |
| Notes payable facilities | ¥0.6 billion | Consolidated |
| Accounts payable facilities | ¥22.3 billion | Consolidated |
| Valuation and translation adjustments | ¥84.1 billion | Consolidated |
| Liabilities | ¥1,332.0 billion | Consolidated |
| Liabilities and net assets | ¥1,841.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-51.00 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.6 billion | Consolidated |
| Capital surplus | ¥40.8 billion | Consolidated |
| Capital stock | ¥42.4 billion | Consolidated |
| Asset retirement obligations | ¥18.3 billion | Consolidated |
| Provision for bonuses | ¥2.4 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥0.9 billion | Consolidated |
| Net defined benefit liability | ¥0.1 billion | Consolidated |
| Net defined benefit asset | ¥2.2 billion | Consolidated |
| Long-term loans payable | ¥284.4 billion | Consolidated |
| Long-term prepaid expenses | ¥49.1 billion | Consolidated |
| Long-term loans receivable | ¥0 | Consolidated |
| Long term guarantee deposited | ¥160.1 billion | Consolidated |
| Deposits to subsidiaries and affiliates | ¥109.5 billion | Consolidated |
| Non-controlling interests | ¥11.0 billion | Consolidated |
| Deposits received | ¥7.0 billion | Consolidated |
| Current portion of bonds payable | ¥75.5 billion | Consolidated |
| Current portion of long-term loans payable | ¥32.5 billion | Consolidated |
| Other | ¥5.00 million | Parent only |
| Other | ¥91.00 million | Parent only |
| Other | ¥0 | Parent only |
| Other | ¥2.5 billion | Parent only |
| Other | ¥0.7 billion | Parent only |
| Other | ¥17.00 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.4 billion | Parent only |
| Software | ¥2.4 billion | Parent only |
| General reserve | ¥28.8 billion | Parent only |
| Retained earnings | ¥416.4 billion | Parent only |
| Legal retained earnings | ¥1.4 billion | Parent only |
| Advances received | ¥6.5 billion | Parent only |
| Prepaid pension cost | ¥0.8 billion | Parent only |
| Prepaid expenses | ¥3.5 billion | Parent only |
| Trade accounts receivable | ¥9.3 billion | Parent only |
| Operating accounts payable | ¥12.4 billion | Parent only |
| Non-current liabilities | ¥801.0 billion | Parent only |
| Non-current assets | ¥1,394.6 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥0.4 billion | Parent only |
| Land | ¥319.0 billion | Parent only |
| Tools, furniture and fixtures | ¥9.8 billion | Parent only |
| Guarantee deposits | ¥44.5 billion | Parent only |
| Provision for loss on store closing | ¥2.4 billion | Parent only |
| Buildings, net | ¥439.8 billion | Parent only |
| Construction in progress | ¥6.8 billion | Parent only |
| Investments and other assets | ¥585.7 billion | Parent only |
| Investment securities | ¥0.8 billion | Parent only |
| Right of using facilities | ¥0.4 billion | Parent only |
| Property, plant and equipment | ¥806.1 billion | Parent only |
| Accounts receivable - other | ¥27.4 billion | Parent only |
| Income taxes payable | ¥9.1 billion | Parent only |
| Accrued expenses | ¥3.8 billion | Parent only |
| Accounts payable - other | ¥4.6 billion | Parent only |
| Shareholders' equity | ¥501.6 billion | Parent only |
| Structures, net | ¥28.2 billion | Parent only |
| Machinery and equipment, net | ¥2.4 billion | Parent only |
| Current liabilities | ¥257.1 billion | Parent only |
| Current assets | ¥165.4 billion | Parent only |
| Intangible assets | ¥2.8 billion | Parent only |
| Cash and deposits | ¥6.7 billion | Parent only |
| Bonds payable | ¥366.5 billion | Parent only |
| Net assets | ¥501.9 billion | Parent only |
| Net assets | ¥501.9 billion | Parent only |
| Total assets | ¥1,559.9 billion | Parent only |
| Deferred tax assets | ¥18.8 billion | Parent only |
| Retained earnings brought forward | ¥385.7 billion | Parent only |
| Notes payable facilities | ¥0.5 billion | Parent only |
| Accounts payable facilities | ¥7.6 billion | Parent only |
| Valuation and translation adjustments | ¥0.4 billion | Parent only |
| Liabilities | ¥1,058.0 billion | Parent only |
| Liabilities and net assets | ¥1,559.9 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.00 million | Parent only |
| Allowance for doubtful accounts | ¥-66.00 million | Parent only |
| Capital surplus | ¥42.7 billion | Parent only |
| Legal capital surplus | ¥42.7 billion | Parent only |
| Capital stock | ¥42.4 billion | Parent only |
| Asset retirement obligations | ¥17.7 billion | Parent only |
| Provision for bonuses | ¥2.3 billion | Parent only |
| Vehicles, net | ¥1.00 million | Parent only |
| Long-term loans payable | ¥284.4 billion | Parent only |
| Long-term prepaid expenses | ¥18.2 billion | Parent only |
| Long-term loans receivable | ¥0 | Parent only |
| Long term guarantee deposited | ¥131.8 billion | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥183.7 billion | Parent only |
| Shares of subsidiaries and associates | ¥285.9 billion | Parent only |
| Affiliated company short-term loans payable | ¥9.0 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥8.3 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥32.8 billion | Parent only |
| Deposits to subsidiaries and affiliates | ¥109.5 billion | Parent only |
| Deposits received | ¥5.6 billion | Parent only |
| Current portion of bonds payable | ¥75.5 billion | Parent only |
| Current portion of long-term loans payable | ¥32.5 billion | Parent only |
Accounts unique to this company (18 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥72.7 billion | Consolidated |
| Revenue | ¥53.00 million | Consolidated |
| Revenue | ¥15.8 billion | Consolidated |
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥57.00 million | Consolidated |
| Revenue | ¥1.2 billion | Consolidated |
| Revenue | ¥-20.00 million | Consolidated |
| Revenue | ¥-33.00 million | Consolidated |
| Revenue | ¥2.6 billion | Consolidated |
| Revenue | ¥21.4 billion | Consolidated |
| Revenue | ¥10.7 billion | Consolidated |
| Revenue | ¥66.8 billion | Parent only |
| Revenue | ¥42.00 million | Parent only |
| Revenue | ¥15.8 billion | Parent only |
| Revenue | ¥0.5 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥0.6 billion | Parent only |
| Revenue | ¥42.00 million | Parent only |
Statement of income (102 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.8 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥16.4 billion | Consolidated |
| Other comprehensive income | ¥-3.0 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-0.5 billion | Consolidated |
| Gain on valuation of derivatives | ¥0.9 billion | Consolidated |
| Dividends from surplus | ¥-11.4 billion | Consolidated |
| Comprehensive income | ¥9.7 billion | Consolidated |
| Insurance | ¥0.2 billion | Consolidated |
| Interest income | ¥2.4 billion | Consolidated |
| Dividend income | ¥18.00 million | Consolidated |
| Operating income | ¥68.4 billion | Consolidated |
| Operating income | ¥68.4 billion | Consolidated |
| Operating cost | ¥368.5 billion | Consolidated |
| Operating revenue | ¥472.7 billion | Consolidated |
| Operating revenue | ¥472.7 billion | Consolidated |
| Non-operating income | ¥5.4 billion | Consolidated |
| Non-operating expenses | ¥17.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥138.4 billion | Consolidated |
| Operating gross profit | ¥104.2 billion | Consolidated |
| Loss on sale of non-current assets | ¥88.00 million | Consolidated |
| Gain on sales of non-current assets | ¥0.3 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.8 billion | Consolidated |
| Net income | ¥13.0 billion | Consolidated |
| Net income | ¥13.0 billion | Consolidated |
| Net income (loss) | ¥12.7 billion | Consolidated |
| Net income (loss) | ¥12.7 billion | Consolidated |
| Employees' salaries and compensation | ¥8.7 billion | Consolidated |
| Gain on sales of investment securities | ¥0.9 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-105.7 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥0.3 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥-6.00 million | Consolidated |
| Interest expenses | ¥16.1 billion | Consolidated |
| Issuance of new shares | ¥81.00 million | Consolidated |
| Traveling and transportation expenses | ¥1.1 billion | Consolidated |
| Income taxes - current | ¥19.0 billion | Consolidated |
| Income taxes | ¥18.9 billion | Consolidated |
| Income taxes - deferred | ¥-45.00 million | Consolidated |
| Legal and employee benefits expenses | ¥2.6 billion | Consolidated |
| Depreciation | ¥1.4 billion | Consolidated |
| Impairment loss | ¥24.8 billion | Consolidated |
| Impairment loss | ¥24.8 billion | Consolidated |
| Foreign exchange losses | ¥0.7 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-2.9 billion | Consolidated |
| Extraordinary income | ¥1.2 billion | Consolidated |
| Extraordinary loss | ¥25.8 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥3.2 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥82.2 billion | Consolidated |
| Income (loss) before income taxes | ¥31.6 billion | Consolidated |
| Income (loss) before income taxes | ¥31.6 billion | Consolidated |
| Ordinary income | ¥56.2 billion | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Subsidy income | ¥0.2 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥10.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥46.3 billion | Consolidated |
| Sales commission | ¥3.9 billion | Consolidated |
| Selling, general and administrative expenses | ¥35.8 billion | Consolidated |
| Rent expenses | ¥0.3 billion | Consolidated |
| Provision for bonuses | ¥1.2 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥0.4 billion | Consolidated |
| Retirement benefit expenses | ¥62.00 million | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥42.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-0.7 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-0.3 billion | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥1.5 billion | Parent only |
| Dividends from surplus | ¥-11.4 billion | Parent only |
| Insurance | ¥0.1 billion | Parent only |
| Interest income | ¥2.1 billion | Parent only |
| Dividend income | ¥0.3 billion | Parent only |
| Operating income | ¥53.3 billion | Parent only |
| Operating cost | ¥270.1 billion | Parent only |
| Operating revenue | ¥351.3 billion | Parent only |
| Non-operating income | ¥3.5 billion | Parent only |
| Non-operating expenses | ¥9.1 billion | Parent only |
| Operating gross profit | ¥81.2 billion | Parent only |
| Loss on sale of non-current assets | ¥83.00 million | Parent only |
| Gain on sales of non-current assets | ¥0.4 billion | Parent only |
| Loss on retirement of non-current assets | ¥0.7 billion | Parent only |
| Net income (loss) | ¥36.5 billion | Parent only |
| Net income (loss) | ¥36.5 billion | Parent only |
| Employees' salaries and compensation | ¥5.8 billion | Parent only |
| Gain on sales of investment securities | ¥0.9 billion | Parent only |
| Gain on extinguishment of tie-in shares | ¥2.6 billion | Parent only |
| Interest expenses | ¥7.7 billion | Parent only |
| Issuance of new shares | ¥81.00 million | Parent only |
| Income taxes - current | ¥14.1 billion | Parent only |
| Income taxes | ¥14.3 billion | Parent only |
| Income taxes - deferred | ¥0.2 billion | Parent only |
| Depreciation | ¥1.0 billion | Parent only |
| Foreign exchange gains | ¥46.00 million | Parent only |
| Extraordinary income | ¥3.9 billion | Parent only |
| Extraordinary loss | ¥0.8 billion | Parent only |
| Income (loss) before income taxes | ¥50.8 billion | Parent only |
| Ordinary income | ¥47.6 billion | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Subsidy income | ¥0.2 billion | Parent only |
| Sales commission | ¥3.8 billion | Parent only |
| Selling, general and administrative expenses | ¥28.0 billion | Parent only |
| Provision for bonuses | ¥1.2 billion | Parent only |
| Retirement benefit expenses | ¥24.00 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-2.0 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-3.7 billion | Consolidated |
| Total changes during the period | ¥24.7 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.5 billion | Parent only |
Statement of cash flows (46 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥12.0 billion | Consolidated |
| Other | ¥-71.00 million | Consolidated |
| Other | ¥-0.3 billion | Consolidated |
| Increase (decrease) in other current liabilities | ¥-0.2 billion | Consolidated |
| Decrease (increase) in other current assets | ¥-14.6 billion | Consolidated |
| Repayments of lease obligations | ¥-29.4 billion | Consolidated |
| Interest expenses paid | ¥-15.6 billion | Consolidated |
| Interest and dividends income received | ¥2.2 billion | Consolidated |
| Interest and dividend income | ¥-2.4 billion | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.2 billion | Consolidated |
| Loss on retirement of non-current assets | ¥1.1 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥61.3 billion | Consolidated |
| Payments into time deposits | ¥-66.3 billion | Consolidated |
| Subtotal | ¥166.9 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥1.5 billion | Consolidated |
| Payments for guarantee deposits | ¥-2.0 billion | Consolidated |
| Increase decrease in provision for loss on store closing | ¥-2.8 billion | Consolidated |
| Purchase of investment securities | ¥-0.5 billion | Consolidated |
| Proceeds from sales of investment securities | ¥1.0 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-0.9 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-0.3 billion | Consolidated |
| Interest expenses | ¥16.1 billion | Consolidated |
| Purchase of property plant and equipment | ¥-99.2 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.7 billion | Consolidated |
| Decrease in consumption taxes payable | ¥1.2 billion | Consolidated |
| Income taxes paid | ¥-15.1 billion | Consolidated |
| Depreciation | ¥77.2 billion | Consolidated |
| Impairment loss | ¥24.8 billion | Consolidated |
| Purchase of intangible assets | ¥-1.2 billion | Consolidated |
| Redemption of bonds | ¥-63.0 billion | Consolidated |
| Proceeds from issuance of bonds | ¥50.0 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0 | Consolidated |
| Collection of loans receivable | ¥5.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥32.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.4 billion | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥49.00 million | Consolidated |
| Inorease (decrease) in asset for retirement benefits | ¥-0.3 billion | Consolidated |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation | ¥-0.2 billion | Consolidated |
| Dividends | ¥-11.4 billion | Consolidated |
| Proceeds from long term loans payable | ¥132.2 billion | Consolidated |
| Repayment of long term loans payable | ¥-31.5 billion | Consolidated |
| Purchase of long-term prepaid expenses | ¥-4.4 billion | Consolidated |
| Proceeds from share issuance to non controlling shareholders | ¥4.00 million | Consolidated |
| Dividends paid to non-controlling interests | ¥-0.2 billion | Consolidated |
| Proceeds from guarantee deposits received | ¥15.7 billion | Consolidated |
| Repayments of guarantee deposits received | ¥-12.2 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥138.4 billion | Consolidated | Disclosed |
| Dividend per share | 50 | Parent only | Disclosed |
| Number of employees | 3,856 | Consolidated | Disclosed |
| Net assets | ¥509.1 billion | Consolidated | Disclosed |
| Operating income | ¥68.4 billion | Consolidated | Disclosed |
| Operating revenue | ¥472.7 billion | Consolidated | Disclosed |
| Ordinary income | ¥56.2 billion | Consolidated | Disclosed |
| Net income | ¥13.0 billion | Consolidated | Disclosed |
| Total assets | ¥1,841.1 billion | Consolidated | Disclosed |
| Operating margin | 14.5% | Consolidated | Calculated |
| Net margin | 2.7% | Consolidated | Calculated |
| Sales per employee | 122588693 yen | Consolidated | Calculated |
| Total asset turnover | 0.26 times | Consolidated | Calculated |
| Net assets to total assets | 27.7% | Consolidated | Calculated |