Tokyo Tape
Sign in
← Narumiya International

Annual report

9275.TEDINET S100VTC3
Period2024-03-01 → 2025-02-28
Filed2025-05-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥39.2bn2024-03-01 → 2025-02-28Cons.Net sales
Revenue¥37.5bn2023-03-01 → 2024-02-29Cons.Net sales
Revenue¥35.0bn2022-03-01 → 2023-02-28dCons.Net sales (5-year summary)
Revenue¥31.0bn2021-03-01 → 2022-02-28dCons.Net sales (5-year summary)
Revenue¥29.5bn2020-03-01 → 2021-02-28dCons.Net sales (5-year summary)
Operating income¥1.9bn2024-03-01 → 2025-02-28Cons.Operating income
Operating income¥2.1bn2023-03-01 → 2024-02-29Cons.Operating income
Ordinary income¥1.8bn2024-03-01 → 2025-02-28Cons.Ordinary income
Ordinary income¥2.1bn2023-03-01 → 2024-02-29Cons.Ordinary income
Ordinary income¥1.6bn2022-03-01 → 2023-02-28dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.3bn2021-03-01 → 2022-02-28dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.0bn2020-03-01 → 2021-02-28dCons.Ordinary income loss (5-year summary)
Profit before tax¥2.0bn2024-03-01 → 2025-02-28Cons.Income before income taxes
Profit before tax¥1.9bn2023-03-01 → 2024-02-29Cons.Income before income taxes
Net income (owners)¥1.4bn2024-03-01 → 2025-02-28Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.2bn2023-03-01 → 2024-02-29Cons.Profit loss attributable to owners of parent
Net income (owners)¥831m2022-03-01 → 2023-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥820m2021-03-01 → 2022-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥397m2020-03-01 → 2021-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.4bn2024-03-01 → 2025-02-28Cons.Profit loss
Net income¥1.2bn2023-03-01 → 2024-02-29Cons.Profit loss
Total assets¥14.0bnat 2025-02-28Cons.Assets
Total assets¥14.2bnat 2024-02-29Cons.Assets
Total assets¥13.4bnat 2023-02-28dCons.Total assets (5-year summary)
Total assets¥14.5bnat 2022-02-28dCons.Total assets (5-year summary)
Total assets¥14.6bnat 2021-02-28dCons.Total assets (5-year summary)
Total liabilities¥7.0bnat 2025-02-28Cons.Liabilities
Total liabilities¥8.2bnat 2024-02-29Cons.Liabilities
Net assets / equity¥7.0bnat 2025-02-28Cons.Net assets
Net assets / equity¥6.0bnat 2024-02-29Cons.Net assets
Net assets / equity¥5.4bnat 2023-02-28dCons.Net assets
Net assets / equity¥4.9bnat 2022-02-28dCons.Net assets (5-year summary)
Net assets / equity¥4.4bnat 2021-02-28dCons.Net assets (5-year summary)
Cash and deposits¥1.9bnat 2025-02-28Cons.Cash and deposits
Cash and deposits¥2.9bnat 2024-02-29Cons.Cash and deposits
Cash & equivalents¥1.9bnat 2025-02-28Cons.Cash and cash equivalents
Cash & equivalents¥2.7bnat 2024-02-29Cons.Cash and cash equivalents
Cash & equivalents¥2.9bnat 2023-02-28dCons.Cash and cash equivalents
Cash & equivalents¥2.7bnat 2022-02-28dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.8bnat 2021-02-28dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.3bn2024-03-01 → 2025-02-28Cons.Net cash provided by used in operating activities
Operating cash flow¥1.9bn2023-03-01 → 2024-02-29Cons.Net cash provided by used in operating activities
Operating cash flow¥1.7bn2022-03-01 → 2023-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥2.6bn2021-03-01 → 2022-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.0bn2020-03-01 → 2021-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥809m2024-03-01 → 2025-02-28Cons.Net cash provided by used in investment activities
Investing cash flow−¥551m2023-03-01 → 2024-02-29Cons.Net cash provided by used in investment activities
Investing cash flow−¥166m2022-03-01 → 2023-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥420m2021-03-01 → 2022-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥354m2020-03-01 → 2021-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥1.3bn2024-03-01 → 2025-02-28Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.6bn2023-03-01 → 2024-02-29Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.4bn2022-03-01 → 2023-02-28dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.3bn2021-03-01 → 2022-02-28dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.3bn2020-03-01 → 2021-02-28dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥142.992024-03-01 → 2025-02-28Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥123.432023-03-01 → 2024-02-29Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥82.12022-03-01 → 2023-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥81.052021-03-01 → 2022-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥39.192020-03-01 → 2021-02-28dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥715.85at 2025-02-28Cons.Net assets per share (5-year summary)
Net assets per share¥612at 2024-02-29Cons.Net assets per share (5-year summary)
Net assets per share¥531.73at 2023-02-28dCons.Net assets per share (5-year summary)
Net assets per share¥484.23at 2022-02-28dCons.Net assets per share (5-year summary)
Net assets per share¥435.4at 2021-02-28dCons.Net assets per share (5-year summary)
Equity ratio50.2%at 2025-02-28Cons.Equity to asset ratio (5-year summary)
Equity ratio42.4%at 2024-02-29Cons.Equity to asset ratio (5-year summary)
Equity ratio40.1%at 2023-02-28dCons.Equity to asset ratio (5-year summary)
Equity ratio33.8%at 2022-02-28dCons.Equity to asset ratio (5-year summary)
Equity ratio30.1%at 2021-02-28dCons.Equity to asset ratio (5-year summary)
ROE21.5%2024-03-01 → 2025-02-28Cons.Rate of return on equity (5-year summary)
ROE21.4%2023-03-01 → 2024-02-29Cons.Rate of return on equity (5-year summary)
ROE16.2%2022-03-01 → 2023-02-28dCons.Rate of return on equity (5-year summary)
ROE17.6%2021-03-01 → 2022-02-28dCons.Rate of return on equity (5-year summary)
ROE9.1%2020-03-01 → 2021-02-28dCons.Rate of return on equity (5-year summary)
Employees1,089at 2025-02-28Cons.Number of employees
Employees1,005at 2024-02-29Cons.Number of employees
Employees1,047at 2023-02-28dCons.Number of employees
Employees973at 2022-02-28dCons.Number of employees
Employees1,020at 2021-02-28dCons.Number of employees
Revenue¥38.5bn2024-03-01 → 2025-02-28StandaloneNet sales
Revenue¥36.9bn2023-03-01 → 2024-02-29StandaloneNet sales
Revenue¥34.2bn2022-03-01 → 2023-02-28dStandaloneNet sales (5-year summary)
Revenue¥30.1bn2021-03-01 → 2022-02-28dStandaloneNet sales (5-year summary)
Revenue¥28.4bn2020-03-01 → 2021-02-28dStandaloneNet sales (5-year summary)
Operating income¥1.8bn2024-03-01 → 2025-02-28StandaloneOperating income
Operating income¥2.1bn2023-03-01 → 2024-02-29StandaloneOperating income
Ordinary income¥1.8bn2024-03-01 → 2025-02-28StandaloneOrdinary income
Ordinary income¥2.1bn2023-03-01 → 2024-02-29StandaloneOrdinary income
Ordinary income¥1.7bn2022-03-01 → 2023-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.4bn2021-03-01 → 2022-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥973m2020-03-01 → 2021-02-28dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥2.0bn2024-03-01 → 2025-02-28StandaloneIncome before income taxes
Profit before tax¥1.9bn2023-03-01 → 2024-02-29StandaloneIncome before income taxes
Net income¥1.4bn2024-03-01 → 2025-02-28StandaloneProfit loss
Net income¥1.2bn2023-03-01 → 2024-02-29StandaloneProfit loss
Net income¥765m2022-03-01 → 2023-02-28dStandaloneNet income loss (5-year summary)
Net income¥845m2021-03-01 → 2022-02-28dStandaloneNet income loss (5-year summary)
Net income¥392m2020-03-01 → 2021-02-28dStandaloneNet income loss (5-year summary)
Total assets¥13.8bnat 2025-02-28StandaloneAssets
Total assets¥14.1bnat 2024-02-29StandaloneAssets
Total assets¥13.3bnat 2023-02-28dStandaloneTotal assets (5-year summary)
Total assets¥14.4bnat 2022-02-28dStandaloneTotal assets (5-year summary)
Total assets¥14.4bnat 2021-02-28dStandaloneTotal assets (5-year summary)
Total liabilities¥6.8bnat 2025-02-28StandaloneLiabilities
Total liabilities¥8.1bnat 2024-02-29StandaloneLiabilities
Net assets / equity¥7.0bnat 2025-02-28StandaloneNet assets
Net assets / equity¥6.0bnat 2024-02-29StandaloneNet assets
Net assets / equity¥5.4bnat 2023-02-28dStandaloneNet assets
Net assets / equity¥4.9bnat 2022-02-28dStandaloneNet assets (5-year summary)
Net assets / equity¥4.4bnat 2021-02-28dStandaloneNet assets (5-year summary)
Cash and deposits¥1.8bnat 2025-02-28StandaloneCash and deposits
Cash and deposits¥2.7bnat 2024-02-29StandaloneCash and deposits
EPS (basic)¥141.552024-03-01 → 2025-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥124.472023-03-01 → 2024-02-29StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥75.542022-03-01 → 2023-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥83.432021-03-01 → 2022-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥38.692020-03-01 → 2021-02-28dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥532024-03-01 → 2025-02-28StandaloneDividend paid per share (5-year summary)
Dividend per share¥412023-03-01 → 2024-02-29StandaloneDividend paid per share (5-year summary)
Dividend per share¥312022-03-01 → 2023-02-28dStandaloneDividend paid per share (5-year summary)
Dividend per share¥312021-03-01 → 2022-02-28dStandaloneDividend paid per share (5-year summary)
Dividend per share¥312020-03-01 → 2021-02-28dStandaloneDividend paid per share (5-year summary)
Net assets per share¥713.15at 2025-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥612.6at 2024-02-29StandaloneNet assets per share (5-year summary)
Net assets per share¥531.65at 2023-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥488.76at 2022-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥436.48at 2021-02-28dStandaloneNet assets per share (5-year summary)
Equity ratio50.6%at 2025-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio42.7%at 2024-02-29StandaloneEquity to asset ratio (5-year summary)
Equity ratio40.4%at 2023-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio34.3%at 2022-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio30.6%at 2021-02-28dStandaloneEquity to asset ratio (5-year summary)
ROE21.3%2024-03-01 → 2025-02-28StandaloneRate of return on equity (5-year summary)
ROE21.5%2023-03-01 → 2024-02-29StandaloneRate of return on equity (5-year summary)
ROE14.8%2022-03-01 → 2023-02-28dStandaloneRate of return on equity (5-year summary)
ROE18.0%2021-03-01 → 2022-02-28dStandaloneRate of return on equity (5-year summary)
ROE8.9%2020-03-01 → 2021-02-28dStandaloneRate of return on equity (5-year summary)
Shares issued10,122,830at 2025-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued10,122,830at 2024-02-29StandaloneTotal number of issued shares (5-year summary)
Shares issued10,122,830at 2023-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued10,122,830at 2022-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued10,122,830at 2021-02-28dStandaloneTotal number of issued shares (5-year summary)
Employees1,003at 2025-02-28StandaloneNumber of employees
Employees984at 2024-02-29StandaloneNumber of employees
Employees955at 2023-02-28dStandaloneNumber of employees
Employees941at 2022-02-28dStandaloneNumber of employees
Employees983at 2021-02-28dStandaloneNumber 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.

All source rows · 1,279
ItemContextValueUnit
Miscellaneous income noiCurrentYearDuration18459000JPY
Non operating incomePrior1YearDuration47353000JPY
Non operating incomeCurrentYearDuration75609000JPY
Interest expenses noePrior1YearDuration43161000JPY
Interest expenses noeCurrentYearDuration36120000JPY
Finance fee noePrior1YearDuration5008000JPY
Finance fee noeCurrentYearDuration4999000JPY
Foreign exchange losses noePrior1YearDuration－JPY
Foreign exchange losses noeCurrentYearDuration19931000JPY
Commission fee noePrior1YearDuration8195000JPY
Commission fee noeCurrentYearDuration－JPY
Rent expenses noePrior1YearDuration13680000JPY
Rent expenses noeCurrentYearDuration40364000JPY
Commission for purchase of treasury stock noePrior1YearDuration1403000JPY
Commission for purchase of treasury stock noeCurrentYearDuration－JPY
Miscellaneous loss noePrior1YearDuration8762000JPY
Miscellaneous loss noeCurrentYearDuration15515000JPY
Non operating expensesPrior1YearDuration80211000JPY
Non operating expensesCurrentYearDuration116932000JPY
Ordinary incomePrior1YearDuration2072768000JPY
Ordinary incomeCurrentYearDuration1819589000JPY
Surrender value of insurance eiPrior1YearDuration－JPY
Surrender value of insurance eiCurrentYearDuration188264000JPY
Gain on redemption of investment securities eiPrior1YearDuration－JPY
Gain on redemption of investment securities eiCurrentYearDuration11600000JPY
Extraordinary incomePrior1YearDuration－JPY
Extraordinary incomeCurrentYearDuration199864000JPY
Loss on retirement of noncurrent assets elPrior1YearDuration2250000JPY
Loss on retirement of noncurrent assets elCurrentYearDuration11811000JPY
Amortization of goodwill elPrior1YearDuration166165000JPY
Amortization of goodwill elCurrentYearDuration－JPY
Extraordinary lossPrior1YearDuration168416000JPY
Extraordinary lossCurrentYearDuration11811000JPY
Income before income taxesPrior1YearDuration1904352000JPY
Income before income taxesCurrentYearDuration2007642000JPY
Income taxes currentPrior1YearDuration789615000JPY
Income taxes currentCurrentYearDuration511984000JPY
Income taxes deferredPrior1YearDuration-102027000JPY
Income taxes deferredCurrentYearDuration91796000JPY
Income taxesPrior1YearDuration687588000JPY
Income taxesCurrentYearDuration603780000JPY
Profit lossPrior1YearDuration1216763000JPY
Profit lossCurrentYearDuration1403861000JPY
Profit loss attributable to owners of parentPrior1YearDuration1216763000JPY
Profit loss attributable to owners of parentCurrentYearDuration1403861000JPY
Profit lossPrior1YearDuration1216763000JPY
Profit lossCurrentYearDuration1403861000JPY
Remeasurements of defined benefit plans net of tax ociPrior1YearDuration3504000JPY
Remeasurements of defined benefit plans net of tax ociCurrentYearDuration18183000JPY
Other comprehensive incomePrior1YearDuration3504000JPY

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 2024-02-29pass rounding
balance sheet identityconsolidated 2025-02-28pass rounding
balance sheet identitynon_consolidated 2024-02-29pass rounding
balance sheet identitynon_consolidated 2025-02-28pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-02-28pass
statement vs summary · net assetsconsolidated 2024-02-29pass
statement vs summary · net assetsconsolidated 2025-02-28pass
statement vs summary · net assetsnon_consolidated 2023-02-28pass
statement vs summary · net assetsnon_consolidated 2024-02-29pass
statement vs summary · net assetsnon_consolidated 2025-02-28pass
statement vs summary · net income attributable to parentconsolidated 2023-03-01/2024-02-29pass
statement vs summary · net income attributable to parentconsolidated 2024-03-01/2025-02-28pass
statement vs summary · operating cash flowconsolidated 2023-03-01/2024-02-29pass
statement vs summary · operating cash flowconsolidated 2024-03-01/2025-02-28pass
statement vs summary · revenueconsolidated 2023-03-01/2024-02-29pass
statement vs summary · revenueconsolidated 2024-03-01/2025-02-28pass
statement vs summary · revenuenon_consolidated 2023-03-01/2024-02-29pass
statement vs summary · revenuenon_consolidated 2024-03-01/2025-02-28pass
statement vs summary · total assetsconsolidated 2024-02-29pass
statement vs summary · total assetsconsolidated 2025-02-28pass
statement vs summary · total assetsnon_consolidated 2024-02-29pass
statement vs summary · total assetsnon_consolidated 2025-02-28pass