Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-19
StandardIFRS
ConsolidatedYes
Data checks16 of 17 passed
Key figures · 146
MetricValuePeriodScopeSource row
Revenue¥893.8bn2025-01-01 → 2025-12-31Cons.Revenue IFRS
Revenue¥892.7bn2024-01-01 → 2024-12-31Cons.Revenue IFRS
Revenue¥868.6bn2023-01-01 → 2023-12-31vCons.Revenue IFRS (5-year summary)
Revenue¥807.4bn2022-01-01 → 2022-12-31vCons.Revenue IFRS (5-year summary)
Revenue¥785.8bn2021-01-01 → 2021-12-31dCons.Revenue IFRS (5-year summary)
Operating income−¥72.4bn2025-01-01 → 2025-12-31Cons.Operating profit loss IFRS
Operating income¥13.4bn2024-01-01 → 2024-12-31Cons.Operating profit loss IFRS
Profit before tax−¥72.7bn2025-01-01 → 2025-12-31Cons.Profit loss before tax IFRS
Profit before tax¥12.9bn2024-01-01 → 2024-12-31Cons.Profit loss before tax IFRS
Profit before tax¥3.2bn2023-01-01 → 2023-12-31vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax−¥12.5bn2022-01-01 → 2022-12-31vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax−¥21.7bn2021-01-01 → 2021-12-31dCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)−¥50.8bn2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥7.3bn2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥1.9bn2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)−¥8.1bn2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)−¥2.5bn2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income−¥50.7bn2025-01-01 → 2025-12-31Cons.Profit loss IFRS
Net income¥7.4bn2024-01-01 → 2024-12-31Cons.Profit loss IFRS
Total assets¥698.5bnat 2025-12-31Cons.Assets IFRS
Total assets¥804.2bnat 2024-12-31Cons.Assets IFRS
Total assets¥844.8bnat 2023-12-31vCons.Total assets IFRS (5-year summary)
Total assets¥826.7bnat 2022-12-31vCons.Total assets IFRS (5-year summary)
Total assets¥867.1bnat 2021-12-31dCons.Total assets IFRS (5-year summary)
Total liabilities¥318.3bnat 2025-12-31Cons.Liabilities IFRS
Total liabilities¥337.7bnat 2024-12-31Cons.Liabilities IFRS
Net assets / equity¥380.2bnat 2025-12-31Cons.Equity IFRS
Net assets / equity¥466.4bnat 2024-12-31Cons.Equity IFRS
Net assets / equity¥470.0bnat 2023-12-31vCons.Equity IFRS
Equity (owners)¥379.9bnat 2025-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥466.2bnat 2024-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥469.8bnat 2023-12-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥476.2bnat 2022-12-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥492.3bnat 2021-12-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥76.3bnat 2025-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥88.5bnat 2024-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥113.7bnat 2023-12-31vCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥84.1bnat 2022-12-31vCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥110.5bnat 2021-12-31dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow¥61.1bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥48.9bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥59.1bn2023-01-01 → 2023-12-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥42.7bn2022-01-01 → 2022-12-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥36.0bn2021-01-01 → 2021-12-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥25.7bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥16.1bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥14.3bn2023-01-01 → 2023-12-31vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥23.1bn2022-01-01 → 2022-12-31vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow¥15.3bn2021-01-01 → 2021-12-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow−¥47.5bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥57.9bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥15.2bn2023-01-01 → 2023-12-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥46.0bn2022-01-01 → 2022-12-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥67.1bn2021-01-01 → 2021-12-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥-296.512025-01-01 → 2025-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥40.762024-01-01 → 2024-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥10.432023-01-01 → 2023-12-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥-452022-01-01 → 2022-12-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥-13.962021-01-01 → 2021-12-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥40.482024-01-01 → 2024-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥10.362023-01-01 → 2023-12-31vCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥2,292.46at 2025-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥2,623.62at 2024-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥2,618.49at 2023-12-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥2,655.38at 2022-12-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥2,745.12at 2021-12-31dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio54.4%at 2025-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio58.0%at 2024-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio55.6%at 2023-12-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio57.6%at 2022-12-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio56.8%at 2021-12-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE-12.0%2025-01-01 → 2025-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE1.6%2024-01-01 → 2024-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE0.4%2023-01-01 → 2023-12-31vCons.Rate of return on equity IFRS (5-year summary)
ROE-1.7%2022-01-01 → 2022-12-31vCons.Rate of return on equity IFRS (5-year summary)
ROE-0.5%2021-01-01 → 2021-12-31dCons.Rate of return on equity IFRS (5-year summary)
Employees12,667at 2025-12-31Cons.Number of employees
Employees14,084at 2024-12-31Cons.Number of employees
Employees14,010at 2023-12-31vCons.Number of employees
Employees14,484at 2022-12-31vCons.Number of employees
Employees15,083at 2021-12-31dCons.Number of employees
Revenue¥14.0bn2025-01-01 → 2025-12-31StandaloneOperating revenue1
Revenue¥5.8bn2024-01-01 → 2024-12-31StandaloneOperating revenue1
Operating income¥9.8bn2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥1.5bn2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥9.5bn2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥1.3bn2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥1.3bn2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.9bn2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.2bn2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥9.9bn2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥3.7bn2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥9.2bn2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥2.4bn2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥1.3bn2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥1.6bn2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥18.4bn2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥418.5bnat 2025-12-31StandaloneAssets
Total assets¥449.0bnat 2024-12-31StandaloneAssets
Total assets¥498.4bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥502.9bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥543.4bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥123.4bnat 2025-12-31StandaloneLiabilities
Total liabilities¥123.3bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥295.2bnat 2025-12-31StandaloneNet assets
Net assets / equity¥325.8bnat 2024-12-31StandaloneNet assets
Net assets / equity¥336.8bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥344.4bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥351.8bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥7.3bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥7.4bnat 2024-12-31StandaloneCash and deposits
EPS (basic)¥53.652025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥13.272024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥7.522023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.712022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥102.572021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥53.252025-01-01 → 2025-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥13.172024-01-01 → 2024-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥7.472023-01-01 → 2023-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥8.682022-01-01 → 2022-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥102.332021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥602025-01-01 → 2025-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥532024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥502023-01-01 → 2023-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥502022-01-01 → 2022-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥502021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,781.1at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,833.21at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,877.26at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥1,920.38at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥1,961.66at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio70.5%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio72.5%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.6%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio68.5%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio64.7%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE3.0%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE0.7%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE0.4%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE0.4%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE5.3%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued171,269,000at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued183,269,000at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued206,269,000at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued206,269,000at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued206,269,000at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)

Periods use the dates stated in the filing. d = earlier-year period dated by calendar; v = that date confirmed by the company's own earlier filing.

Segments · 31
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2025-01-01 → 2025-12-31¥30.7bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2025-01-01 → 2025-12-31¥30.7bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2025-01-01 → 2025-12-31−¥42.5bn
Food Service Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥45.3bn
Food Service Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥45.3bn
Food Service Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥8.8bn
OTC Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥417.9bn
OTC Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥417.9bn
OTC Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥47.0bn
Vending Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥399.9bn
Vending Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥399.9bn
Vending Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥11.3bn
—segment totalemployeesat 2025-12-3112667 pure
Total Of Reportable Segments And Otherssegment totalrevenue2025-01-01 → 2025-12-31¥893.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2025-01-01 → 2025-12-31¥893.8bn
Total Of Reportable Segments And Otherssegment totalsegment profit2025-01-01 → 2025-12-31¥24.5bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2024-01-01 → 2024-12-31¥29.0bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2024-01-01 → 2024-12-31¥29.0bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2024-01-01 → 2024-12-31−¥49.7bn
Food Service Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥41.9bn
Food Service Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥41.9bn
Food Service Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥6.9bn
OTC Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥410.9bn
OTC Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥410.9bn
OTC Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥49.6bn
Vending Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥411.0bn
Vending Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥411.0bn
Vending Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥5.2bn
Total Of Reportable Segments And Otherssegment totalrevenue2024-01-01 → 2024-12-31¥892.7bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-01-01 → 2024-12-31¥892.7bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-01-01 → 2024-12-31¥12.0bn

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 1,829
ItemContextValueUnit
Software accumulated amortization and impairment losses IFRSCurrentYearInstant-21739000000JPY
Other components of intangible assets accumulated amortization and impairment losses IFRSCurrentYearInstant-327000000JPY
Intangible assets accumulated amortization and impairment losses IFRSCurrentYearInstant-38441000000JPY
Goodwill IFRSPrior1YearInstant-JPY
Contract based intangible assets IFRSPrior1YearInstant52050000000JPY
Software IFRSPrior1YearInstant11180000000JPY
Other components of intangible assets IFRSPrior1YearInstant43000000JPY
Intangible assets IFRSPrior1YearInstant63273000000JPY
Goodwill IFRSCurrentYearInstant-JPY
Contract based intangible assets IFRSCurrentYearInstant35675000000JPY
Software IFRSCurrentYearInstant13227000000JPY
Other components of intangible assets IFRSCurrentYearInstant49000000JPY
Intangible assets IFRSCurrentYearInstant48951000000JPY
Depreciation sga IFRSPrior1YearDuration28399000000JPY
Depreciation sga IFRSCurrentYearDuration24078000000JPY
Amortization sga IFRSPrior1YearDuration3244000000JPY
Amortization sga IFRSCurrentYearDuration3067000000JPY
Sales commissions and sales promotion expenses sga IFRSPrior1YearDuration120497000000JPY
Sales commissions and sales promotion expenses sga IFRSCurrentYearDuration120435000000JPY
Employee benefit expenses sga IFRSPrior1YearDuration105912000000JPY
Employee benefit expenses sga IFRSCurrentYearDuration97579000000JPY
Shipment expenses and commissions sga IFRSPrior1YearDuration80045000000JPY
Shipment expenses and commissions sga IFRSCurrentYearDuration78265000000JPY
Maintenance fee sga IFRSPrior1YearDuration17460000000JPY
Maintenance fee sga IFRSCurrentYearDuration16877000000JPY
Other sga IFRSPrior1YearDuration33977000000JPY
Other sga IFRSCurrentYearDuration33175000000JPY
Selling general and administrative expenses IFRSPrior1YearDuration389534000000JPY
Selling general and administrative expenses IFRSCurrentYearDuration373475000000JPY
Gain on sale of property plant and equipment IFRSPrior1YearDuration5501000000JPY
Gain on sale of property plant and equipment IFRSCurrentYearDuration1251000000JPY
Rental income2 IFRSPrior1YearDuration173000000JPY
Rental income2 IFRSCurrentYearDuration161000000JPY
Gain on sale of investments in subsidiaries IFRSPrior1YearDuration-JPY
Gain on sale of investments in subsidiaries IFRSCurrentYearDuration23000000JPY
Other other income IFRSPrior1YearDuration740000000JPY
Other other income IFRSCurrentYearDuration550000000JPY
Other income IFRSPrior1YearDuration6414000000JPY
Other income IFRSCurrentYearDuration1985000000JPY
Impairment losses pl IFRSPrior1YearDuration651000000JPY
Impairment losses pl IFRSCurrentYearDuration90497000000JPY
Loss on sale and retirement of fixed assets IFRSPrior1YearDuration1778000000JPY
Loss on sale and retirement of fixed assets IFRSCurrentYearDuration1485000000JPY
Business structure improvement expenses IFRSPrior1YearDuration3333000000JPY
Business structure improvement expenses IFRSCurrentYearDuration3634000000JPY
Special retirement allowance IFRSPrior1YearDuration17000000JPY
Special retirement allowance IFRSCurrentYearDuration3433000000JPY
Other other expenses IFRSPrior1YearDuration175000000JPY
Other other expenses IFRSCurrentYearDuration1254000000JPY
Other expenses IFRSPrior1YearDuration5955000000JPY

Every row of the EDINET CSV. Item names are the XBRL element names; filed text is kept in its original Japanese. Filed text is available on Plus and Pro.

Data checks · 16 of 17 passed
balance sheet identityconsolidated 2024-12-31pass
balance sheet identityconsolidated 2025-12-31pass
balance sheet identitynon_consolidated 2024-12-31pass
balance sheet identitynon_consolidated 2025-12-31pass rounding
dei present pass
period resolution partial
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2024-12-31pass
statement vs summary · net assetsnon_consolidated 2025-12-31pass
statement vs summary · operating cash flowconsolidated 2024-01-01/2024-12-31pass
statement vs summary · operating cash flowconsolidated 2025-01-01/2025-12-31pass
statement vs summary · revenueconsolidated 2024-01-01/2024-12-31pass
statement vs summary · revenueconsolidated 2025-01-01/2025-12-31pass
statement vs summary · total assetsconsolidated 2024-12-31pass
statement vs summary · total assetsconsolidated 2025-12-31pass
statement vs summary · total assetsnon_consolidated 2024-12-31pass
statement vs summary · total assetsnon_consolidated 2025-12-31pass