Annual report

Period2020-02-21 → 2021-02-20

Filed2025-05-15

StandardJapan GAAP

ConsolidatedNo

Data checks11 of 13 passed

Key figures · 89

Metric	Value	Period	Scope	Source row
Revenue	¥31.9bn	2020-02-21 → 2021-02-20	Standalone	Net sales
Revenue	¥32.5bn	2020-02-21 → 2021-02-20	Standalone	Operating revenue1 (5-year summary)
Revenue	¥30.1bn	2019-02-21 → 2020-02-20	Standalone	Net sales
Revenue	¥30.7bn	2019-02-21 → 2020-02-20	Standalone	Operating revenue1 (5-year summary)
Revenue	¥30.8bn	2018-02-21 → 2019-02-20^d	Standalone	Operating revenue1 (5-year summary)
Revenue	¥32.0bn	2017-02-21 → 2018-02-20^d	Standalone	Operating revenue1 (5-year summary)
Revenue	¥33.6bn	2016-02-21 → 2017-02-20^d	Standalone	Operating revenue1 (5-year summary)
Operating income	¥989m	2020-02-21 → 2021-02-20	Standalone	Operating income
Operating income	¥469m	2019-02-21 → 2020-02-20	Standalone	Operating income
Ordinary income	¥1.0bn	2020-02-21 → 2021-02-20	Standalone	Ordinary income
Ordinary income	¥545m	2019-02-21 → 2020-02-20	Standalone	Ordinary income
Ordinary income	¥414m	2018-02-21 → 2019-02-20^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥394m	2017-02-21 → 2018-02-20^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥962m	2016-02-21 → 2017-02-20^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	¥905m	2020-02-21 → 2021-02-20	Standalone	Income before income taxes
Profit before tax	¥432m	2019-02-21 → 2020-02-20	Standalone	Income before income taxes
Net income	¥626m	2020-02-21 → 2021-02-20	Standalone	Profit loss
Net income	¥289m	2019-02-21 → 2020-02-20	Standalone	Profit loss
Net income	−¥1.6bn	2018-02-21 → 2019-02-20^d	Standalone	Net income loss (5-year summary)
Net income	¥181m	2017-02-21 → 2018-02-20^d	Standalone	Net income loss (5-year summary)
Net income	¥508m	2016-02-21 → 2017-02-20^d	Standalone	Net income loss (5-year summary)
Total assets	¥18.2bn	at 2021-02-20	Standalone	Assets
Total assets	¥17.3bn	at 2020-02-20	Standalone	Assets
Total assets	¥17.7bn	at 2019-02-20^d	Standalone	Total assets (5-year summary)
Total assets	¥20.0bn	at 2018-02-20^d	Standalone	Total assets (5-year summary)
Total assets	¥19.5bn	at 2017-02-20^d	Standalone	Total assets (5-year summary)
Total liabilities	¥7.9bn	at 2021-02-20	Standalone	Liabilities
Total liabilities	¥7.6bn	at 2020-02-20	Standalone	Liabilities
Net assets / equity	¥10.3bn	at 2021-02-20	Standalone	Net assets
Net assets / equity	¥9.7bn	at 2020-02-20	Standalone	Net assets
Net assets / equity	¥9.6bn	at 2019-02-20^d	Standalone	Net assets
Net assets / equity	¥11.4bn	at 2018-02-20^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥11.3bn	at 2017-02-20^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥1.9bn	at 2021-02-20	Standalone	Cash and deposits
Cash and deposits	¥1.2bn	at 2020-02-20	Standalone	Cash and deposits
Cash & equivalents	¥1.9bn	at 2021-02-20	Standalone	Cash and cash equivalents
Cash & equivalents	¥1.2bn	at 2020-02-20	Standalone	Cash and cash equivalents
Cash & equivalents	¥997m	at 2019-02-20^d	Standalone	Cash and cash equivalents
Cash & equivalents	¥831m	at 2018-02-20^d	Standalone	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥979m	at 2017-02-20^d	Standalone	Cash and cash equivalents (5-year summary)
Operating cash flow	¥2.2bn	2020-02-21 → 2021-02-20	Standalone	Net cash provided by used in operating activities
Operating cash flow	¥890m	2019-02-21 → 2020-02-20	Standalone	Net cash provided by used in operating activities
Operating cash flow	¥782m	2018-02-21 → 2019-02-20^d	Standalone	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥73m	2017-02-21 → 2018-02-20^d	Standalone	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥1.4bn	2016-02-21 → 2017-02-20^d	Standalone	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥157m	2020-02-21 → 2021-02-20	Standalone	Net cash provided by used in investment activities
Investing cash flow	−¥33m	2019-02-21 → 2020-02-20	Standalone	Net cash provided by used in investment activities
Investing cash flow	−¥109m	2018-02-21 → 2019-02-20^d	Standalone	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥1.0bn	2017-02-21 → 2018-02-20^d	Standalone	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥362m	2016-02-21 → 2017-02-20^d	Standalone	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	−¥1.4bn	2020-02-21 → 2021-02-20	Standalone	Net cash provided by used in financing activities
Financing cash flow	−¥642m	2019-02-21 → 2020-02-20	Standalone	Net cash provided by used in financing activities
Financing cash flow	−¥508m	2018-02-21 → 2019-02-20^d	Standalone	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	¥806m	2017-02-21 → 2018-02-20^d	Standalone	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥869m	2016-02-21 → 2017-02-20^d	Standalone	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥116.27	2020-02-21 → 2021-02-20	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥53.61	2019-02-21 → 2020-02-20	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-303.09	2018-02-21 → 2019-02-20^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥33.56	2017-02-21 → 2018-02-20^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥47.17	2016-02-21 → 2017-02-20^d	Standalone	Basic earnings loss per share (5-year summary)
Dividend per share	¥40	2020-02-21 → 2021-02-20	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥20	2019-02-21 → 2020-02-20	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥20	2018-02-21 → 2019-02-20^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥20	2017-02-21 → 2018-02-20^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥10	2016-02-21 → 2017-02-20^d	Standalone	Dividend paid per share (5-year summary)
Net assets per share	¥1,920.21	at 2021-02-20	Standalone	Net assets per share (5-year summary)
Net assets per share	¥1,806.86	at 2020-02-20	Standalone	Net assets per share (5-year summary)
Net assets per share	¥1,782.39	at 2019-02-20^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥2,118.75	at 2018-02-20^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥1,047.94	at 2017-02-20^d	Standalone	Net assets per share (5-year summary)
Equity ratio	56.7%	at 2021-02-20	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	56.1%	at 2020-02-20	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	54.1%	at 2019-02-20^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	57.0%	at 2018-02-20^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	57.9%	at 2017-02-20^d	Standalone	Equity to asset ratio (5-year summary)
ROE	6.2%	2020-02-21 → 2021-02-20	Standalone	Rate of return on equity (5-year summary)
ROE	3.0%	2019-02-21 → 2020-02-20	Standalone	Rate of return on equity (5-year summary)
ROE	1.6%	2017-02-21 → 2018-02-20^d	Standalone	Rate of return on equity (5-year summary)
ROE	4.6%	2016-02-21 → 2017-02-20^d	Standalone	Rate of return on equity (5-year summary)
Shares issued	5,586,150	at 2021-02-20	Standalone	Total number of issued shares (5-year summary)
Shares issued	5,586,150	at 2020-02-20	Standalone	Total number of issued shares (5-year summary)
Shares issued	5,586,150	at 2019-02-20^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	5,586,150	at 2018-02-20^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	11,172,300	at 2017-02-20^d	Standalone	Total number of issued shares (5-year summary)
Employees	315	at 2021-02-20	Standalone	Number of employees
Employees	347	at 2020-02-20	Standalone	Number of employees
Employees	327	at 2019-02-20^d	Standalone	Number of employees
Employees	326	at 2018-02-20^d	Standalone	Number of employees
Employees	333	at 2017-02-20^d	Standalone	Number 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 · 18

Segment	Item	Period	Value
Home Center Businessreportable segment	capex	2020-02-21 → 2021-02-20	¥772m
Home Center Businessreportable segment	depreciation	2020-02-21 → 2021-02-20	¥407m
Home Center Businessreportable segment	revenue external	2020-02-21 → 2021-02-20	¥31.9bn
Home Center Businessreportable segment	segment assets	at 2021-02-20	¥17.4bn
Home Center Businessreportable segment	segment profit	2020-02-21 → 2021-02-20	¥746m
Real Estate Leasing Businessreportable segment	capex	2020-02-21 → 2021-02-20	¥66m
Real Estate Leasing Businessreportable segment	depreciation	2020-02-21 → 2021-02-20	¥15m
Real Estate Leasing Businessreportable segment	segment assets	at 2021-02-20	¥798m
Real Estate Leasing Businessreportable segment	segment profit	2020-02-21 → 2021-02-20	¥244m
Home Center Businessreportable segment	capex	2019-02-21 → 2020-02-20	¥238m
Home Center Businessreportable segment	depreciation	2019-02-21 → 2020-02-20	¥396m
Home Center Businessreportable segment	revenue external	2019-02-21 → 2020-02-20	¥30.1bn
Home Center Businessreportable segment	segment assets	at 2020-02-20	¥16.6bn
Home Center Businessreportable segment	segment profit	2019-02-21 → 2020-02-20	¥218m
Real Estate Leasing Businessreportable segment	capex	2019-02-21 → 2020-02-20	¥20m
Real Estate Leasing Businessreportable segment	depreciation	2019-02-21 → 2020-02-20	¥15m
Real Estate Leasing Businessreportable segment	segment assets	at 2020-02-20	¥753m
Real Estate Leasing Businessreportable segment	segment profit	2019-02-21 → 2020-02-20	¥251m

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

All source rows · 1,175

Item	Context	Value	Unit
Net assets	Prior1YearInstant_NonConsolidatedMember	9731679000	JPY
Net assets	CurrentYearInstant_NonConsolidatedMember	10342178000	JPY
Liabilities and net assets	Prior1YearInstant_NonConsolidatedMember	17349697000	JPY
Liabilities and net assets	CurrentYearInstant_NonConsolidatedMember	18229326000	JPY
Net sales	Prior1YearDuration_NonConsolidatedMember	30118151000	JPY
Net sales	CurrentYearDuration_NonConsolidatedMember	31904942000	JPY
Beginning goods cos	Prior1YearDuration_NonConsolidatedMember	5938572000	JPY
Beginning goods cos	CurrentYearDuration_NonConsolidatedMember	5700340000	JPY
Cost of purchased goods	Prior1YearDuration_NonConsolidatedMember	21420259000	JPY
Cost of purchased goods	CurrentYearDuration_NonConsolidatedMember	22503898000	JPY
Total beginning and purchase of goods	Prior1YearDuration_NonConsolidatedMember	27358832000	JPY
Total beginning and purchase of goods	CurrentYearDuration_NonConsolidatedMember	28204239000	JPY
Transfer to other account cos	Prior1YearDuration_NonConsolidatedMember	21905000	JPY
Transfer to other account cos	CurrentYearDuration_NonConsolidatedMember	39202000	JPY
Ending goods cos	Prior1YearDuration_NonConsolidatedMember	5700340000	JPY
Ending goods cos	CurrentYearDuration_NonConsolidatedMember	5696829000	JPY
Other cost cos exp oa	Prior1YearDuration_NonConsolidatedMember	144093000	JPY
Other cost cos exp oa	CurrentYearDuration_NonConsolidatedMember	92005000	JPY
Cost of sales	Prior1YearDuration_NonConsolidatedMember	21780680000	JPY
Cost of sales	CurrentYearDuration_NonConsolidatedMember	22560213000	JPY
Gross profit	Prior1YearDuration_NonConsolidatedMember	8337470000	JPY
Gross profit	CurrentYearDuration_NonConsolidatedMember	9344729000	JPY
Rent income of real estate rev oa	Prior1YearDuration_NonConsolidatedMember	618503000	JPY
Rent income of real estate rev oa	CurrentYearDuration_NonConsolidatedMember	611740000	JPY
Operating gross profit	Prior1YearDuration_NonConsolidatedMember	8955974000	JPY
Operating gross profit	CurrentYearDuration_NonConsolidatedMember	9956469000	JPY
Provision of allowance for doubtful accounts sga	Prior1YearDuration_NonConsolidatedMember	-253000	JPY
Provision of allowance for doubtful accounts sga	CurrentYearDuration_NonConsolidatedMember	-19273000	JPY
Salaries and allowances sga	Prior1YearDuration_NonConsolidatedMember	2630107000	JPY
Salaries and allowances sga	CurrentYearDuration_NonConsolidatedMember	2641282000	JPY
Provision for bonuses sga	Prior1YearDuration_NonConsolidatedMember	74929000	JPY
Provision for bonuses sga	CurrentYearDuration_NonConsolidatedMember	75546000	JPY
Provision for point card certificates sga	Prior1YearDuration_NonConsolidatedMember	25179000	JPY
Provision for point card certificates sga	CurrentYearDuration_NonConsolidatedMember	24011000	JPY
Rent expenses sga	Prior1YearDuration_NonConsolidatedMember	2662238000	JPY
Rent expenses sga	CurrentYearDuration_NonConsolidatedMember	2594299000	JPY
Depreciation sga	Prior1YearDuration_NonConsolidatedMember	411410000	JPY
Depreciation sga	CurrentYearDuration_NonConsolidatedMember	422182000	JPY
Amortization of goodwill sga	Prior1YearDuration_NonConsolidatedMember	11009000	JPY
Amortization of goodwill sga	CurrentYearDuration_NonConsolidatedMember	－	JPY
Other sga	Prior1YearDuration_NonConsolidatedMember	2672361000	JPY
Other sga	CurrentYearDuration_NonConsolidatedMember	3229152000	JPY
Selling general and administrative expenses	Prior1YearDuration_NonConsolidatedMember	8486982000	JPY
Selling general and administrative expenses	CurrentYearDuration_NonConsolidatedMember	8967201000	JPY
Operating income	Prior1YearDuration_NonConsolidatedMember	468992000	JPY
Operating income	CurrentYearDuration_NonConsolidatedMember	989268000	JPY
Interest income noi	Prior1YearDuration_NonConsolidatedMember	24156000	JPY
Interest income noi	CurrentYearDuration_NonConsolidatedMember	19950000	JPY
Dividends income noi	Prior1YearDuration_NonConsolidatedMember	9226000	JPY
Dividends income noi	CurrentYearDuration_NonConsolidatedMember	9206000	JPY

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 · 11 of 13 passed

balance sheet identity	non_consolidated 2020-02-20	pass
balance sheet identity	non_consolidated 2021-02-20	pass
dei present		pass
period resolution		pass
statement vs summary · net assets	non_consolidated 2019-02-20	pass
statement vs summary · net assets	non_consolidated 2020-02-20	pass
statement vs summary · net assets	non_consolidated 2021-02-20	pass
statement vs summary · operating cash flow	non_consolidated 2019-02-21/2020-02-20	pass
statement vs summary · operating cash flow	non_consolidated 2020-02-21/2021-02-20	pass
statement vs summary · revenue	non_consolidated 2019-02-21/2020-02-20	mismatch
statement vs summary · revenue	non_consolidated 2020-02-21/2021-02-20	mismatch
statement vs summary · total assets	non_consolidated 2020-02-20	pass
statement vs summary · total assets	non_consolidated 2021-02-20	pass