Annual report

Period2021-11-01 → 2022-10-31
Filed2024-01-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100Q0LG.

Key figures · 158
MetricValuePeriodScopeSource row
Revenue¥40.0bn2021-11-01 → 2022-10-31Cons.Net sales
Revenue¥34.2bn2020-11-01 → 2021-10-31Cons.Net sales
Revenue¥26.3bn2019-11-01 → 2020-10-31dCons.Net sales (5-year summary)
Revenue¥23.4bn2018-11-01 → 2019-10-31dCons.Net sales (5-year summary)
Revenue¥16.8bn2017-11-01 → 2018-10-31dCons.Net sales (5-year summary)
Operating income¥4.6bn2021-11-01 → 2022-10-31Cons.Operating income
Operating income¥3.4bn2020-11-01 → 2021-10-31Cons.Operating income
Ordinary income¥4.3bn2021-11-01 → 2022-10-31Cons.Ordinary income
Ordinary income¥3.2bn2020-11-01 → 2021-10-31Cons.Ordinary income
Ordinary income¥2.6bn2019-11-01 → 2020-10-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.7bn2018-11-01 → 2019-10-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.6bn2017-11-01 → 2018-10-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥4.2bn2021-11-01 → 2022-10-31Cons.Income before income taxes
Profit before tax¥3.0bn2020-11-01 → 2021-10-31Cons.Income before income taxes
Net income (owners)¥2.9bn2021-11-01 → 2022-10-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥2.0bn2020-11-01 → 2021-10-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.8bn2019-11-01 → 2020-10-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.1bn2018-11-01 → 2019-10-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.1bn2017-11-01 → 2018-10-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥2.9bn2021-11-01 → 2022-10-31Cons.Profit loss
Net income¥2.0bn2020-11-01 → 2021-10-31Cons.Profit loss
Total assets¥24.5bnat 2022-10-31Cons.Assets
Total assets¥20.4bnat 2021-10-31Cons.Assets
Total assets¥25.9bnat 2020-10-31dCons.Total assets (5-year summary)
Total assets¥15.2bnat 2019-10-31dCons.Total assets (5-year summary)
Total assets¥12.4bnat 2018-10-31dCons.Total assets (5-year summary)
Total liabilities¥13.0bnat 2022-10-31Cons.Liabilities
Total liabilities¥11.2bnat 2021-10-31Cons.Liabilities
Net assets / equity¥11.5bnat 2022-10-31Cons.Net assets
Net assets / equity¥9.2bnat 2021-10-31Cons.Net assets
Net assets / equity¥8.4bnat 2020-10-31dCons.Net assets
Net assets / equity¥7.0bnat 2019-10-31dCons.Net assets (5-year summary)
Net assets / equity¥6.4bnat 2018-10-31dCons.Net assets (5-year summary)
Cash and deposits¥11.7bnat 2022-10-31Cons.Cash and deposits
Cash and deposits¥8.0bnat 2021-10-31Cons.Cash and deposits
Cash & equivalents¥11.7bnat 2022-10-31Cons.Cash and cash equivalents
Cash & equivalents¥8.0bnat 2021-10-31Cons.Cash and cash equivalents
Cash & equivalents¥6.6bnat 2020-10-31dCons.Cash and cash equivalents
Cash & equivalents¥5.0bnat 2019-10-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥5.8bnat 2018-10-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥3.5bn2021-11-01 → 2022-10-31Cons.Net cash provided by used in operating activities
Operating cash flow¥9.7bn2020-11-01 → 2021-10-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥6.1bn2019-11-01 → 2020-10-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥2.6bn2018-11-01 → 2019-10-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥5.2bn2017-11-01 → 2018-10-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥256m2021-11-01 → 2022-10-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥91m2020-11-01 → 2021-10-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥582m2019-11-01 → 2020-10-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥57m2018-11-01 → 2019-10-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥26m2017-11-01 → 2018-10-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥456m2021-11-01 → 2022-10-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥8.2bn2020-11-01 → 2021-10-31Cons.Net cash provided by used in financing activities
Financing cash flow¥8.3bn2019-11-01 → 2020-10-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.8bn2018-11-01 → 2019-10-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.8bn2017-11-01 → 2018-10-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥99.582021-11-01 → 2022-10-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥67.522020-11-01 → 2021-10-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥62.242019-11-01 → 2020-10-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥39.252018-11-01 → 2019-10-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥402017-11-01 → 2018-10-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥99.342021-11-01 → 2022-10-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥67.242020-11-01 → 2021-10-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥61.22019-11-01 → 2020-10-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥37.582018-11-01 → 2019-10-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥38.022017-11-01 → 2018-10-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥399.13at 2022-10-31Cons.Net assets per share (5-year summary)
Net assets per share¥321.21at 2021-10-31Cons.Net assets per share (5-year summary)
Net assets per share¥284.6at 2020-10-31dCons.Net assets per share (5-year summary)
Net assets per share¥243.84at 2019-10-31dCons.Net assets per share (5-year summary)
Net assets per share¥218.14at 2018-10-31dCons.Net assets per share (5-year summary)
Equity ratio46.9%at 2022-10-31Cons.Equity to asset ratio (5-year summary)
Equity ratio45.0%at 2021-10-31Cons.Equity to asset ratio (5-year summary)
Equity ratio32.4%at 2020-10-31dCons.Equity to asset ratio (5-year summary)
Equity ratio46.2%at 2019-10-31dCons.Equity to asset ratio (5-year summary)
Equity ratio51.1%at 2018-10-31dCons.Equity to asset ratio (5-year summary)
ROE27.6%2021-11-01 → 2022-10-31Cons.Rate of return on equity (5-year summary)
ROE22.3%2020-11-01 → 2021-10-31Cons.Rate of return on equity (5-year summary)
ROE23.7%2019-11-01 → 2020-10-31dCons.Rate of return on equity (5-year summary)
ROE16.9%2018-11-01 → 2019-10-31dCons.Rate of return on equity (5-year summary)
ROE22.3%2017-11-01 → 2018-10-31dCons.Rate of return on equity (5-year summary)
Employees167at 2022-10-31Cons.Number of employees
Employees149at 2021-10-31Cons.Number of employees
Employees131at 2020-10-31dCons.Number of employees
Employees99at 2019-10-31dCons.Number of employees
Employees90at 2018-10-31dCons.Number of employees
Revenue¥39.1bn2021-11-01 → 2022-10-31StandaloneNet sales
Revenue¥33.5bn2020-11-01 → 2021-10-31StandaloneNet sales
Revenue¥25.9bn2019-11-01 → 2020-10-31dStandaloneNet sales (5-year summary)
Revenue¥23.1bn2018-11-01 → 2019-10-31dStandaloneNet sales (5-year summary)
Revenue¥16.5bn2017-11-01 → 2018-10-31dStandaloneNet sales (5-year summary)
Operating income¥4.6bn2021-11-01 → 2022-10-31StandaloneOperating income
Operating income¥3.5bn2020-11-01 → 2021-10-31StandaloneOperating income
Ordinary income¥4.3bn2021-11-01 → 2022-10-31StandaloneOrdinary income
Ordinary income¥3.2bn2020-11-01 → 2021-10-31StandaloneOrdinary income
Ordinary income¥2.6bn2019-11-01 → 2020-10-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.6bn2018-11-01 → 2019-10-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.5bn2017-11-01 → 2018-10-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥3.9bn2021-11-01 → 2022-10-31StandaloneIncome before income taxes
Profit before tax¥3.2bn2020-11-01 → 2021-10-31StandaloneIncome before income taxes
Net income¥2.7bn2021-11-01 → 2022-10-31StandaloneProfit loss
Net income¥2.2bn2020-11-01 → 2021-10-31StandaloneProfit loss
Net income¥1.8bn2019-11-01 → 2020-10-31dStandaloneNet income loss (5-year summary)
Net income¥1.1bn2018-11-01 → 2019-10-31dStandaloneNet income loss (5-year summary)
Net income¥1.1bn2017-11-01 → 2018-10-31dStandaloneNet income loss (5-year summary)
Total assets¥24.0bnat 2022-10-31StandaloneAssets
Total assets¥20.2bnat 2021-10-31StandaloneAssets
Total assets¥25.5bnat 2020-10-31dStandaloneTotal assets (5-year summary)
Total assets¥14.9bnat 2019-10-31dStandaloneTotal assets (5-year summary)
Total assets¥12.2bnat 2018-10-31dStandaloneTotal assets (5-year summary)
Total liabilities¥12.6bnat 2022-10-31StandaloneLiabilities
Total liabilities¥10.9bnat 2021-10-31StandaloneLiabilities
Net assets / equity¥11.4bnat 2022-10-31StandaloneNet assets
Net assets / equity¥9.3bnat 2021-10-31StandaloneNet assets
Net assets / equity¥8.3bnat 2020-10-31dStandaloneNet assets
Net assets / equity¥6.9bnat 2019-10-31dStandaloneNet assets (5-year summary)
Net assets / equity¥6.3bnat 2018-10-31dStandaloneNet assets (5-year summary)
Cash and deposits¥11.0bnat 2022-10-31StandaloneCash and deposits
Cash and deposits¥7.3bnat 2021-10-31StandaloneCash and deposits
EPS (basic)¥932021-11-01 → 2022-10-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥75.112020-11-01 → 2021-10-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥61.452019-11-01 → 2020-10-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥38.582018-11-01 → 2019-10-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥39.32017-11-01 → 2018-10-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥92.772021-11-01 → 2022-10-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥74.82020-11-01 → 2021-10-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥60.422019-11-01 → 2020-10-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥36.942018-11-01 → 2019-10-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥37.352017-11-01 → 2018-10-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥602021-11-01 → 2022-10-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥432020-11-01 → 2021-10-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥682019-11-01 → 2020-10-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥472018-11-01 → 2019-10-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥352017-11-01 → 2018-10-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥396.23at 2022-10-31StandaloneNet assets per share (5-year summary)
Net assets per share¥324.91at 2021-10-31StandaloneNet assets per share (5-year summary)
Net assets per share¥280.72at 2020-10-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥240.68at 2019-10-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥215.67at 2018-10-31dStandaloneNet assets per share (5-year summary)
Equity ratio47.5%at 2022-10-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio46.1%at 2021-10-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio32.5%at 2020-10-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio46.5%at 2019-10-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio51.4%at 2018-10-31dStandaloneEquity to asset ratio (5-year summary)
ROE25.8%2021-11-01 → 2022-10-31StandaloneRate of return on equity (5-year summary)
ROE24.8%2020-11-01 → 2021-10-31StandaloneRate of return on equity (5-year summary)
ROE23.7%2019-11-01 → 2020-10-31dStandaloneRate of return on equity (5-year summary)
ROE16.8%2018-11-01 → 2019-10-31dStandaloneRate of return on equity (5-year summary)
ROE22.2%2017-11-01 → 2018-10-31dStandaloneRate of return on equity (5-year summary)
Shares issued15,249,200at 2022-10-31StandaloneTotal number of issued shares (5-year summary)
Shares issued15,229,200at 2021-10-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,599,000at 2020-10-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,345,000at 2019-10-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,285,400at 2018-10-31dStandaloneTotal number of issued shares (5-year summary)
Employees111at 2022-10-31StandaloneNumber of employees
Employees102at 2021-10-31StandaloneNumber of employees
Employees95at 2020-10-31dStandaloneNumber of employees
Employees91at 2019-10-31dStandaloneNumber of employees
Employees81at 2018-10-31dStandaloneNumber of employees

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 · 34
SegmentItemPeriodValue
Othersreportable segmentdepreciation2021-11-01 → 2022-10-31¥6m
Othersreportable segmentrevenue2021-11-01 → 2022-10-31¥36m
Othersreportable segmentrevenue external2021-11-01 → 2022-10-31¥34m
Othersreportable segmentrevenue intersegment2021-11-01 → 2022-10-31¥2m
Othersreportable segmentsegment profit2021-11-01 → 2022-10-31−¥59m
Real Estate Managementreportable segmentemployeesat 2022-10-3152 pure
Retail Salesreportable segmentdepreciation2021-11-01 → 2022-10-31¥8m
Retail Salesreportable segmentrevenue2021-11-01 → 2022-10-31¥7.2bn
Retail Salesreportable segmentrevenue external2021-11-01 → 2022-10-31¥7.2bn
Retail Salesreportable segmentsegment profit2021-11-01 → 2022-10-31−¥359m
Wholesalereportable segmentdepreciation2021-11-01 → 2022-10-31¥2m
Wholesalereportable segmentrevenue2021-11-01 → 2022-10-31¥31.4bn
Wholesalereportable segmentrevenue external2021-11-01 → 2022-10-31¥31.4bn
Wholesalereportable segmentsegment profit2021-11-01 → 2022-10-31¥4.7bn
Total Of Reportable Segments And Otherssegment totaldepreciation2021-11-01 → 2022-10-31¥22m
Total Of Reportable Segments And Otherssegment totalrevenue2021-11-01 → 2022-10-31¥40.1bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-11-01 → 2022-10-31¥40.0bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2021-11-01 → 2022-10-31¥51m
Total Of Reportable Segments And Otherssegment totalsegment profit2021-11-01 → 2022-10-31¥4.6bn
Othersreportable segmentdepreciation2020-11-01 → 2021-10-31¥6m
Othersreportable segmentsegment profit2020-11-01 → 2021-10-31−¥77m
Retail Salesreportable segmentdepreciation2020-11-01 → 2021-10-31¥8m
Retail Salesreportable segmentrevenue2020-11-01 → 2021-10-31¥6.5bn
Retail Salesreportable segmentrevenue external2020-11-01 → 2021-10-31¥6.5bn
Retail Salesreportable segmentsegment profit2020-11-01 → 2021-10-31−¥141m
Wholesalereportable segmentdepreciation2020-11-01 → 2021-10-31¥2m
Wholesalereportable segmentrevenue2020-11-01 → 2021-10-31¥26.2bn
Wholesalereportable segmentrevenue external2020-11-01 → 2021-10-31¥26.2bn
Wholesalereportable segmentsegment profit2020-11-01 → 2021-10-31¥3.1bn
Total Of Reportable Segments And Otherssegment totaldepreciation2020-11-01 → 2021-10-31¥21m
Total Of Reportable Segments And Otherssegment totalrevenue2020-11-01 → 2021-10-31¥34.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2020-11-01 → 2021-10-31¥34.2bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2020-11-01 → 2021-10-31¥50m
Total Of Reportable Segments And Otherssegment totalsegment profit2020-11-01 → 2021-10-31¥3.4bn

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

All source rows · 1,403
ItemContextValueUnit
Current portion of long term loans payablePrior1YearInstant3016834000JPY
Current portion of long term loans payableCurrentYearInstant3036476000JPY
Refund liabilitiesPrior1YearInstant-JPY
Refund liabilitiesCurrentYearInstant133814000JPY
Income taxes payablePrior1YearInstant666380000JPY
Income taxes payableCurrentYearInstant879337000JPY
Provision for bonusesPrior1YearInstant19379000JPY
Provision for bonusesCurrentYearInstant21065000JPY
Provision for vacancy warranties clPrior1YearInstant163014000JPY
Provision for vacancy warranties clCurrentYearInstant-JPY
Provision for loss on guarantees clPrior1YearInstant27533000JPY
Provision for loss on guarantees clCurrentYearInstant40283000JPY
Other clPrior1YearInstant1160312000JPY
Other clCurrentYearInstant482373000JPY
Current liabilitiesPrior1YearInstant7236306000JPY
Current liabilitiesCurrentYearInstant8045178000JPY
Bonds payablePrior1YearInstant335000000JPY
Bonds payableCurrentYearInstant253000000JPY
Long term loans payablePrior1YearInstant3625140000JPY
Long term loans payableCurrentYearInstant4648849000JPY
Provision for shareholder benefit program nclPrior1YearInstant7101000JPY
Provision for shareholder benefit program nclCurrentYearInstant3072000JPY
Other nclPrior1YearInstant33797000JPY
Other nclCurrentYearInstant30207000JPY
Noncurrent liabilitiesPrior1YearInstant4001038000JPY
Noncurrent liabilitiesCurrentYearInstant4935129000JPY
LiabilitiesPrior1YearInstant11237345000JPY
LiabilitiesCurrentYearInstant12980307000JPY
Capital stockPrior1YearInstant1595342000JPY
Capital stockCurrentYearInstant1595832000JPY
Capital surplusPrior1YearInstant1503842000JPY
Capital surplusCurrentYearInstant1504332000JPY
Retained earningsPrior1YearInstant7094234000JPY
Retained earningsCurrentYearInstant9335789000JPY
Treasury stockPrior1YearInstant-986622000JPY
Treasury stockCurrentYearInstant-968634000JPY
Shareholders equityPrior1YearInstant9206796000JPY
Shareholders equityCurrentYearInstant11467319000JPY
Valuation difference on available for sale securitiesPrior1YearInstant4114000JPY
Valuation difference on available for sale securitiesCurrentYearInstant6294000JPY
Foreign currency translation adjustmentPrior1YearInstant-1951000JPY
Foreign currency translation adjustmentCurrentYearInstant-1665000JPY
Valuation and translation adjustmentsPrior1YearInstant2162000JPY
Valuation and translation adjustmentsCurrentYearInstant4629000JPY
Net assetsPrior1YearInstant9208959000JPY
Net assetsCurrentYearInstant11471948000JPY
Liabilities and net assetsPrior1YearInstant20446304000JPY
Liabilities and net assetsCurrentYearInstant24452256000JPY
Net salesPrior1YearDuration34216619000JPY
Net salesCurrentYearDuration40048824000JPY

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 · 24 of 24 passed
balance sheet identityconsolidated 2021-10-31pass
balance sheet identityconsolidated 2022-10-31pass rounding
balance sheet identitynon_consolidated 2021-10-31pass
balance sheet identitynon_consolidated 2022-10-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-10-31pass
statement vs summary · net assetsconsolidated 2021-10-31pass
statement vs summary · net assetsconsolidated 2022-10-31pass
statement vs summary · net assetsnon_consolidated 2020-10-31pass
statement vs summary · net assetsnon_consolidated 2021-10-31pass
statement vs summary · net assetsnon_consolidated 2022-10-31pass
statement vs summary · net income attributable to parentconsolidated 2020-11-01/2021-10-31pass
statement vs summary · net income attributable to parentconsolidated 2021-11-01/2022-10-31pass
statement vs summary · operating cash flowconsolidated 2020-11-01/2021-10-31pass
statement vs summary · operating cash flowconsolidated 2021-11-01/2022-10-31pass
statement vs summary · revenueconsolidated 2020-11-01/2021-10-31pass
statement vs summary · revenueconsolidated 2021-11-01/2022-10-31pass
statement vs summary · revenuenon_consolidated 2020-11-01/2021-10-31pass
statement vs summary · revenuenon_consolidated 2021-11-01/2022-10-31pass
statement vs summary · total assetsconsolidated 2021-10-31pass
statement vs summary · total assetsconsolidated 2022-10-31pass
statement vs summary · total assetsnon_consolidated 2021-10-31pass
statement vs summary · total assetsnon_consolidated 2022-10-31pass