Financial Summary
Financial Highlights (Consolidated Statement)(Unit: million yen)
|
2021/12 |
2022/12 |
2023/12 |
2024/12 |
2025/12 |
| Net sales |
317,695 |
352,300 |
381,989 |
405,477 |
416,602 |
| Operating income |
34,518 |
33,807 |
40,877 |
48,021 |
53,257 |
| Ordinary income |
33,618 |
32,813 |
40,734 |
47,389 |
52,051 |
| Net income attributable to owners of parent |
23,945 |
19,937 |
25,163 |
31,961 |
33,909 |
| Total net assets |
194,222 |
206,724 |
226,673 |
253,044 |
280,467 |
| Total assets |
260,113 |
277,365 |
311,393 |
337,094 |
364,473 |
| Net assets per share (yen) |
1,460.77 |
1,554.8 |
1,704.84 |
1,903.18 |
2,109.44 |
| Net income per share (yen) |
180.1 |
149.96 |
189.26 |
240.39 |
255.04 |
| Equity ratio (%) |
74.7 |
74.5 |
72.8 |
75.1 |
77.0 |
| Return on shareholder's equity (%) |
13.0 |
9.9 |
11.6 |
13.3 |
12.7 |
All Stores Sales (System-Wide Sales)(Unit: million yen)
Consolidated Net Income(Unit: million yen)
Consolidated Balance Sheet (Summary)(Unit: million yen)
| Item |
The 55th As of December 31, 2025 |
| Assets |
Current assets |
108,910 |
| Non-current assets |
255,562 |
| Total assets |
364,473 |
| Liabilities |
Current liabilities |
77,341 |
| Non-current liabilities |
6,663 |
| Total liabilities |
84,005 |
| Net assets |
Shareholder’s equity |
284,536 |
| Accumulated other comprehensive income loss |
△4,068 |
| Total net assets |
280,467 |
| Total liabilities and net assets |
364,473 |
Consolidated Statements of Income (Summary)(Unit: million yen)
| Item |
The 55th From January 1 to December 31, 2025 |
| Net sales |
416,602 |
| Cost of sales |
330,031 |
| Gross profit |
86,571 |
| Selling, general and administrative expenses |
33,313 |
| Operating income |
53,257 |
| Non-operating income |
1,309 |
| Non-operating expenses |
2,516 |
| Ordinary income |
52,051 |
| Special income |
147 |
| Special loss |
1,792 |
| Income before income taxes |
50,406 |
| Current taxes |
18,284 |
| Deferred taxes |
△1,788 |
| Net income attributable to owners of parent |
33,909 |
Consolidated Statement in Cash Flows (Summary)(Unit: million yen)
| Item |
The 55th From January 1 to December 31, 2025 |
| Net cash provided by operating activities |
53,240 |
| Net cash used in investing activities |
△42,474 |
| Net cash used in financing activities |
△6,672 |
| Cash and cash equivalents at end of period |
71,422 |