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
Other comprehensive incomeCurrentYearDuration18183000JPY
Comprehensive incomePrior1YearDuration1220268000JPY
Comprehensive incomeCurrentYearDuration1422044000JPY
Comprehensive income attributable to owners of the parentPrior1YearDuration1220268000JPY
Comprehensive income attributable to owners of the parentCurrentYearDuration1422044000JPY
Comprehensive income attributable to non controlling interestsPrior1YearDuration－JPY
Comprehensive income attributable to non controlling interestsCurrentYearDuration－JPY
Net assetsPrior2YearInstant_CapitalStockMember255099000JPY
Net assetsPrior2YearInstant_CapitalSurplusMember1860774000JPY
Net assetsPrior2YearInstant_RetainedEarningsMember3267507000JPY
Net assetsPrior2YearInstant_TreasuryStockMember-132000JPY
Net assetsPrior2YearInstant_ShareholdersEquityMember5383248000JPY
Dividends from surplusPrior1YearDuration_RetainedEarningsMember-313803000JPY
Dividends from surplusPrior1YearDuration_ShareholdersEquityMember-313803000JPY
Profit loss attributable to owners of parentPrior1YearDuration_RetainedEarningsMember1216763000JPY
Profit loss attributable to owners of parentPrior1YearDuration_ShareholdersEquityMember1216763000JPY
Purchase of treasury stockPrior1YearDuration_TreasuryStockMember-280600000JPY
Purchase of treasury stockPrior1YearDuration_ShareholdersEquityMember-280600000JPY
Net changes of items other than shareholders equityPrior1YearDuration_ShareholdersEquityMember－JPY
Total changes of items during the periodPrior1YearDuration_CapitalStockMember－JPY
Total changes of items during the periodPrior1YearDuration_CapitalSurplusMember－JPY
Total changes of items during the periodPrior1YearDuration_RetainedEarningsMember902959000JPY
Total changes of items during the periodPrior1YearDuration_TreasuryStockMember-280600000JPY
Total changes of items during the periodPrior1YearDuration_ShareholdersEquityMember622359000JPY
Net assetsPrior1YearInstant_CapitalStockMember255099000JPY
Net assetsPrior1YearInstant_CapitalSurplusMember1860774000JPY
Net assetsPrior1YearInstant_RetainedEarningsMember4170467000JPY
Net assetsPrior1YearInstant_TreasuryStockMember-280732000JPY
Net assetsPrior1YearInstant_ShareholdersEquityMember6005608000JPY
Net assetsPrior2YearInstant_RemeasurementsOfDefinedBenefitPlansMember-674000JPY
Net assetsPrior2YearInstant_ValuationAndTranslationAdjustmentsMember-674000JPY
Net assetsPrior2YearInstant5382574000JPY
Dividends from surplusPrior1YearDuration-313803000JPY
Profit loss attributable to owners of parentPrior1YearDuration1216763000JPY
Purchase of treasury stockPrior1YearDuration-280600000JPY
Net changes of items other than shareholders equityPrior1YearDuration_RemeasurementsOfDefinedBenefitPlansMember3504000JPY
Net changes of items other than shareholders equityPrior1YearDuration_ValuationAndTranslationAdjustmentsMember3504000JPY
Net changes of items other than shareholders equityPrior1YearDuration3504000JPY
Total changes of items during the periodPrior1YearDuration_RemeasurementsOfDefinedBenefitPlansMember3504000JPY
Total changes of items during the periodPrior1YearDuration_ValuationAndTranslationAdjustmentsMember3504000JPY
Total changes of items during the periodPrior1YearDuration625864000JPY
Net assetsPrior1YearInstant_RemeasurementsOfDefinedBenefitPlansMember2830000JPY
Net assetsPrior1YearInstant_ValuationAndTranslationAdjustmentsMember2830000JPY
Net assetsPrior1YearInstant6008439000JPY
Net assetsPrior1YearInstant_CapitalStockMember255099000JPY
Net assetsPrior1YearInstant_CapitalSurplusMember1860774000JPY
Net assetsPrior1YearInstant_RetainedEarningsMember4170467000JPY
Net assetsPrior1YearInstant_TreasuryStockMember-280732000JPY
Net assetsPrior1YearInstant_ShareholdersEquityMember6005608000JPY
Dividends from surplusCurrentYearDuration_RetainedEarningsMember-402526000JPY

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