Income statementRevenue, costs, each level of profit and the margins they leave
Where the revenue goes
¥ bn
Cost of sales SG&A Operating profit
Margins
%
Gross margin Operating margin Ordinary margin Net margin
Revenue net sales, operating revenue
FYE Mar 2026 ¥411bn
CAGR · 10 yrs+5.3%
Fiscal year
Revenue ¥ bn
YoY
Basis
FYE Mar 2017
259
n/a
Cons. · Japanese GAAP
FYE Mar 2018
250
−3.4%
Cons. · Japanese GAAP
FYE Mar 2019
246
−1.5%
Cons. · Japanese GAAP
FYE Mar 2020
250
+1.7%
Cons. · Japanese GAAP
FYE Mar 2021
230
−8.0%
Cons. · Japanese GAAP
FYE Mar 2022
245
+6.6%
Cons. · Japanese GAAP
FYE Mar 2023
286
+16.4%
Cons. · Japanese GAAP
FYE Mar 2024
360
+26.2%
Cons. · Japanese GAAP
FYE Mar 2025
386
+7.0%
Cons. · Japanese GAAP
FYE Mar 2026
411
+6.5%
Cons. · Japanese GAAP
Definition
Everything the company took in from its own business
Formula
Revenue line of the income statement
Source
Securities report (XBRL)
Cost of sales
FYE Mar 2026 ¥275bn
CAGR · 10 yrs+5.1%
Fiscal year
Cost of sales ¥ bn
YoY
Basis
FYE Mar 2017
176
n/a
Cons. · Japanese GAAP
FYE Mar 2018
163
−7.4%
Cons. · Japanese GAAP
FYE Mar 2019
160
−1.6%
Cons. · Japanese GAAP
FYE Mar 2020
158
−1.1%
Cons. · Japanese GAAP
FYE Mar 2021
157
−0.8%
Cons. · Japanese GAAP
FYE Mar 2022
168
+7.0%
Cons. · Japanese GAAP
FYE Mar 2023
196
+16.6%
Cons. · Japanese GAAP
FYE Mar 2024
248
+26.8%
Cons. · Japanese GAAP
FYE Mar 2025
267
+7.3%
Cons. · Japanese GAAP
FYE Mar 2026
275
+3.2%
Cons. · Japanese GAAP
Definition
The cost of what was sold
Formula
Cost of sales line of the income statement
Source
Securities report (XBRL)
Gross profit
FYE Mar 2026 ¥136bn
CAGR · 10 yrs+5.6%
Fiscal year
Gross profit ¥ bn
YoY
Basis
FYE Mar 2017
83.2
n/a
Cons. · Japanese GAAP
FYE Mar 2018
87.2
+4.9%
Cons. · Japanese GAAP
FYE Mar 2019
86.1
−1.3%
Cons. · Japanese GAAP
FYE Mar 2020
92.0
+6.9%
Cons. · Japanese GAAP
FYE Mar 2021
73.1
−20.5%
Cons. · Japanese GAAP
FYE Mar 2022
77.4
+5.9%
Cons. · Japanese GAAP
FYE Mar 2023
89.8
+16.0%
Cons. · Japanese GAAP
FYE Mar 2024
112
+24.9%
Cons. · Japanese GAAP
FYE Mar 2025
119
+6.4%
Cons. · Japanese GAAP
FYE Mar 2026
136
+14.1%
Cons. · Japanese GAAP
Definition
What the product or service itself earns
Formula
Revenue − cost of sales
Source
Securities report (XBRL)
SG&A selling, general and administrative expenses
FYE Mar 2026 ¥38bn
CAGR · 10 yrs+5.1%
Fiscal year
SG&A ¥ bn
YoY
Basis
FYE Mar 2017
24.3
n/a
Cons. · Japanese GAAP
FYE Mar 2018
24.1
−0.9%
Cons. · Japanese GAAP
FYE Mar 2019
25.0
+3.6%
Cons. · Japanese GAAP
FYE Mar 2020
26.3
+5.2%
Cons. · Japanese GAAP
FYE Mar 2021
22.2
−15.5%
Cons. · Japanese GAAP
FYE Mar 2022
24.7
+11.1%
Cons. · Japanese GAAP
FYE Mar 2023
26.4
+6.9%
Cons. · Japanese GAAP
FYE Mar 2024
33.9
+28.6%
Cons. · Japanese GAAP
FYE Mar 2025
35.0
+3.3%
Cons. · Japanese GAAP
FYE Mar 2026
38.1
+8.8%
Cons. · Japanese GAAP
Definition
The cost of selling and of running the company
Formula
SG&A line of the income statement
Source
Securities report (XBRL)
Operating profit
FYE Mar 2026 ¥98bn
CAGR · 10 yrs+5.8%
Fiscal year
Operating profit ¥ bn
YoY
Basis
FYE Mar 2017
58.9
n/a
Cons. · Japanese GAAP
FYE Mar 2018
63.1
+7.2%
Cons. · Japanese GAAP
FYE Mar 2019
61.1
−3.1%
Cons. · Japanese GAAP
FYE Mar 2020
65.7
+7.6%
Cons. · Japanese GAAP
FYE Mar 2021
50.9
−22.6%
Cons. · Japanese GAAP
FYE Mar 2022
52.8
+3.6%
Cons. · Japanese GAAP
FYE Mar 2023
63.4
+20.2%
Cons. · Japanese GAAP
FYE Mar 2024
78.2
+23.3%
Cons. · Japanese GAAP
FYE Mar 2025
84.3
+7.8%
Cons. · Japanese GAAP
FYE Mar 2026
98.0
+16.2%
Cons. · Japanese GAAP
Definition
What the core business earns
Formula
Gross profit − SG&A
Source
Securities report (XBRL)
Non-operating income
FYE Mar 2026 ¥8.3bn
CAGR · 10 yrs+9.6%
Fiscal year
Non-operating income ¥ bn
YoY
Basis
FYE Mar 2017
3.7
n/a
Cons. · Japanese GAAP
FYE Mar 2018
4.6
+27.1%
Cons. · Japanese GAAP
FYE Mar 2019
6.5
+40.7%
Cons. · Japanese GAAP
FYE Mar 2020
6.2
−4.6%
Cons. · Japanese GAAP
FYE Mar 2021
7.9
+26.5%
Cons. · Japanese GAAP
FYE Mar 2022
10.3
+30.2%
Cons. · Japanese GAAP
FYE Mar 2023
7.1
−31.0%
Cons. · Japanese GAAP
FYE Mar 2024
6.7
−5.5%
Cons. · Japanese GAAP
FYE Mar 2025
7.1
+6.6%
Cons. · Japanese GAAP
FYE Mar 2026
8.3
+17.0%
Cons. · Japanese GAAP
Definition
Income from outside the core business
Formula
Non-operating income line of the income statement
Source
Securities report (XBRL)
Non-operating expenses
FYE Mar 2026 ¥15bn
CAGR · 10 yrs+2.2%
Fiscal year
Non-operating expenses ¥ bn
YoY
Basis
FYE Mar 2017
12.4
n/a
Cons. · Japanese GAAP
FYE Mar 2018
10.7
−13.9%
Cons. · Japanese GAAP
FYE Mar 2019
9.7
−8.7%
Cons. · Japanese GAAP
FYE Mar 2020
11.3
+15.8%
Cons. · Japanese GAAP
FYE Mar 2021
10.3
−9.0%
Cons. · Japanese GAAP
FYE Mar 2022
9.3
−9.5%
Cons. · Japanese GAAP
FYE Mar 2023
10.0
+7.4%
Cons. · Japanese GAAP
FYE Mar 2024
13.1
+31.8%
Cons. · Japanese GAAP
FYE Mar 2025
12.8
−2.1%
Cons. · Japanese GAAP
FYE Mar 2026
15.1
+17.6%
Cons. · Japanese GAAP
Definition
Costs arising outside the core business
Formula
Non-operating expenses line of the income statement
Source
Securities report (XBRL)
Ordinary profit keijo rieki
FYE Mar 2026 ¥91bn
CAGR · 10 yrs+6.9%
Fiscal year
Ordinary profit ¥ bn
YoY
Basis
FYE Mar 2017
50.1
n/a
Cons. · Japanese GAAP
FYE Mar 2018
57.1
+13.9%
Cons. · Japanese GAAP
FYE Mar 2019
57.9
+1.5%
Cons. · Japanese GAAP
FYE Mar 2020
60.7
+4.8%
Cons. · Japanese GAAP
FYE Mar 2021
48.6
−20.0%
Cons. · Japanese GAAP
FYE Mar 2022
53.8
+10.7%
Cons. · Japanese GAAP
FYE Mar 2023
60.5
+12.6%
Cons. · Japanese GAAP
FYE Mar 2024
71.8
+18.6%
Cons. · Japanese GAAP
FYE Mar 2025
78.6
+9.5%
Cons. · Japanese GAAP
FYE Mar 2026
91.2
+16.1%
Cons. · Japanese GAAP
Definition
A level of profit that exists only under Japanese GAAP
Formula
Operating profit + non-operating income − non-operating expenses
Source
Securities report (XBRL)
Extraordinary income
FYE Mar 2026 ¥1.6bn
CAGR · 10 yrs−16.8%
Fiscal year
Extraordinary income ¥ bn
YoY
Basis
FYE Mar 2017
8.3
n/a
Cons. · Japanese GAAP
FYE Mar 2018
3.9
−52.2%
Cons. · Japanese GAAP
FYE Mar 2019
45.3
+1047.1%
Cons. · Japanese GAAP
FYE Mar 2020
2.0
−95.6%
Cons. · Japanese GAAP
FYE Mar 2021
3.6
+84.5%
Cons. · Japanese GAAP
FYE Mar 2022
11.0
+203.4%
Cons. · Japanese GAAP
FYE Mar 2023
4.0
−63.4%
Cons. · Japanese GAAP
FYE Mar 2024
9.0
+121.7%
Cons. · Japanese GAAP
FYE Mar 2025
2.0
−77.7%
Cons. · Japanese GAAP
FYE Mar 2026
1.6
−21.4%
Cons. · Japanese GAAP
Definition
One-off gains, such as an asset sale
Formula
Extraordinary income line of the income statement
Source
Securities report (XBRL)
Extraordinary loss
FYE Mar 2026 n/a
CAGR · 3 yrs+33.1%
Fiscal year
Extraordinary loss ¥ bn
YoY
Basis
FYE Mar 2017
n/a
n/a
Cons. · Japanese GAAP
FYE Mar 2018
1.8
n/a
Cons. · Japanese GAAP
FYE Mar 2019
n/a
n/a
Cons. · Japanese GAAP
FYE Mar 2020
n/a
n/a
Cons. · Japanese GAAP
FYE Mar 2021
n/a
n/a
Cons. · Japanese GAAP
FYE Mar 2022
2.3
n/a
Cons. · Japanese GAAP
FYE Mar 2023
n/a
n/a
Cons. · Japanese GAAP
FYE Mar 2024
n/a
n/a
Cons. · Japanese GAAP
FYE Mar 2025
3.3
n/a
Cons. · Japanese GAAP
FYE Mar 2026
n/a
n/a
Cons. · Japanese GAAP
Definition
One-off losses, such as an impairment or a restructuring charge
Formula
Extraordinary loss line of the income statement
Source
Securities report (XBRL)
Net profit profit attributable to owners of the parent
FYE Mar 2026 ¥53bn
CAGR · 10 yrs+7.6%
Fiscal year
Net profit ¥ bn
YoY
Basis
FYE Mar 2017
27.5
n/a
Cons. · Japanese GAAP
FYE Mar 2018
40.2
+46.3%
Cons. · Japanese GAAP
FYE Mar 2019
32.2
−20.0%
Cons. · Japanese GAAP
FYE Mar 2020
31.4
−2.5%
Cons. · Japanese GAAP
FYE Mar 2021
31.4
+0.2%
Cons. · Japanese GAAP
FYE Mar 2022
42.2
+34.5%
Cons. · Japanese GAAP
FYE Mar 2023
44.2
+4.6%
Cons. · Japanese GAAP
FYE Mar 2024
59.0
+33.5%
Cons. · Japanese GAAP
FYE Mar 2025
50.5
−14.4%
Cons. · Japanese GAAP
FYE Mar 2026
53.1
+5.1%
Cons. · Japanese GAAP
Definition
What is left after tax
Formula
Pre-tax profit − income taxes
Source
Securities report (XBRL)
Gross margin
FYE Mar 2026 33.1%
Average · 10 yrs32.9%
Fiscal year
Gross margin %
YoY
Basis
FYE Mar 2017
32.2
n/a
Cons. · Japanese GAAP
FYE Mar 2018
34.9
+2.8pp
Cons. · Japanese GAAP
FYE Mar 2019
35.0
+0.1pp
Cons. · Japanese GAAP
FYE Mar 2020
36.8
+1.8pp
Cons. · Japanese GAAP
FYE Mar 2021
31.8
−5.0pp
Cons. · Japanese GAAP
FYE Mar 2022
31.6
−0.2pp
Cons. · Japanese GAAP
FYE Mar 2023
31.4
−0.1pp
Cons. · Japanese GAAP
FYE Mar 2024
31.1
−0.3pp
Cons. · Japanese GAAP
FYE Mar 2025
30.9
−0.2pp
Cons. · Japanese GAAP
FYE Mar 2026
33.1
+2.2pp
Cons. · Japanese GAAP
Definition
The share of revenue left after the cost of sales
Formula
Gross profit ÷ revenue
Source
Securities report (XBRL)
Operating margin
FYE Mar 2026 23.8%
Average · 10 yrs23.2%
Fiscal year
Operating margin %
YoY
Basis
FYE Mar 2017
22.8
n/a
Cons. · Japanese GAAP
FYE Mar 2018
25.3
+2.5pp
Cons. · Japanese GAAP
FYE Mar 2019
24.8
−0.4pp
Cons. · Japanese GAAP
FYE Mar 2020
26.3
+1.4pp
Cons. · Japanese GAAP
FYE Mar 2021
22.1
−4.1pp
Cons. · Japanese GAAP
FYE Mar 2022
21.5
−0.6pp
Cons. · Japanese GAAP
FYE Mar 2023
22.2
+0.7pp
Cons. · Japanese GAAP
FYE Mar 2024
21.7
−0.5pp
Cons. · Japanese GAAP
FYE Mar 2025
21.8
+0.2pp
Cons. · Japanese GAAP
FYE Mar 2026
23.8
+2.0pp
Cons. · Japanese GAAP
Definition
The share of revenue the core business keeps
Formula
Operating profit ÷ revenue
Source
Securities report (XBRL)
Ordinary margin
FYE Mar 2026 22.2%
Average · 10 yrs21.7%
Fiscal year
Ordinary margin %
YoY
Basis
FYE Mar 2017
19.4
n/a
Cons. · Japanese GAAP
FYE Mar 2018
22.9
+3.5pp
Cons. · Japanese GAAP
FYE Mar 2019
23.5
+0.7pp
Cons. · Japanese GAAP
FYE Mar 2020
24.3
+0.7pp
Cons. · Japanese GAAP
FYE Mar 2021
21.1
−3.2pp
Cons. · Japanese GAAP
FYE Mar 2022
21.9
+0.8pp
Cons. · Japanese GAAP
FYE Mar 2023
21.2
−0.7pp
Cons. · Japanese GAAP
FYE Mar 2024
19.9
−1.3pp
Cons. · Japanese GAAP
FYE Mar 2025
20.4
+0.5pp
Cons. · Japanese GAAP
FYE Mar 2026
22.2
+1.8pp
Cons. · Japanese GAAP
Definition
The share of revenue left at the ordinary-profit line
Formula
Ordinary profit ÷ revenue
Source
Securities report (XBRL)
Net margin
FYE Mar 2026 12.9%
Average · 10 yrs14.1%
Fiscal year
Net margin %
YoY
Basis
FYE Mar 2017
10.6
n/a
Cons. · Japanese GAAP
FYE Mar 2018
16.1
+5.5pp
Cons. · Japanese GAAP
FYE Mar 2019
13.1
−3.0pp
Cons. · Japanese GAAP
FYE Mar 2020
12.5
−0.5pp
Cons. · Japanese GAAP
FYE Mar 2021
13.7
+1.1pp
Cons. · Japanese GAAP
FYE Mar 2022
17.2
+3.6pp
Cons. · Japanese GAAP
FYE Mar 2023
15.5
−1.7pp
Cons. · Japanese GAAP
FYE Mar 2024
16.4
+0.9pp
Cons. · Japanese GAAP
FYE Mar 2025
13.1
−3.3pp
Cons. · Japanese GAAP
FYE Mar 2026
12.9
−0.2pp
Cons. · Japanese GAAP
Definition
The share of revenue left after everything
Formula
Net profit ÷ revenue
Source
Securities report (XBRL)
Cost-of-sales ratio
FYE Mar 2026 66.9%
Average · 10 yrs67.1%
Fiscal year
Cost-of-sales ratio %
YoY
Basis
FYE Mar 2017
67.8
n/a
Cons. · Japanese GAAP
FYE Mar 2018
65.1
−2.8pp
Cons. · Japanese GAAP
FYE Mar 2019
65.0
−0.1pp
Cons. · Japanese GAAP
FYE Mar 2020
63.2
−1.8pp
Cons. · Japanese GAAP
FYE Mar 2021
68.2
+5.0pp
Cons. · Japanese GAAP
FYE Mar 2022
68.4
+0.2pp
Cons. · Japanese GAAP
FYE Mar 2023
68.6
+0.1pp
Cons. · Japanese GAAP
FYE Mar 2024
68.9
+0.3pp
Cons. · Japanese GAAP
FYE Mar 2025
69.1
+0.2pp
Cons. · Japanese GAAP
FYE Mar 2026
66.9
−2.2pp
Cons. · Japanese GAAP
Definition
The share of revenue taken by the cost of sales
Formula
Cost of sales ÷ revenue
Source
Securities report (XBRL)
SG&A ratio
FYE Mar 2026 9.3%
Average · 10 yrs9.6%
Fiscal year
SG&A ratio %
YoY
Basis
FYE Mar 2017
9.4
n/a
Cons. · Japanese GAAP
FYE Mar 2018
9.7
+0.3pp
Cons. · Japanese GAAP
FYE Mar 2019
10.1
+0.5pp
Cons. · Japanese GAAP
FYE Mar 2020
10.5
+0.4pp
Cons. · Japanese GAAP
FYE Mar 2021
9.7
−0.8pp
Cons. · Japanese GAAP
FYE Mar 2022
10.1
+0.4pp
Cons. · Japanese GAAP
FYE Mar 2023
9.2
−0.8pp
Cons. · Japanese GAAP
FYE Mar 2024
9.4
+0.2pp
Cons. · Japanese GAAP
FYE Mar 2025
9.1
−0.3pp
Cons. · Japanese GAAP
FYE Mar 2026
9.3
+0.2pp
Cons. · Japanese GAAP
Definition
The share of revenue taken by selling and administrative costs
Formula
SG&A ÷ revenue
Source
Securities report (XBRL)
Balance sheetAssets, debt and equity, and what they say about financial strength
What the balance sheet is made of
¥ bn
Equity Liabilities and non-controlling interests
Financial strength
%
Equity ratio Debt-to-equity
Total assets
FYE Mar 2026 ¥2.82tn
CAGR · 10 yrs+4.5%
Fiscal year
Total assets ¥ bn
YoY
Basis
FYE Mar 2017
1,889
n/a
Cons. · Japanese GAAP
FYE Mar 2018
1,987
+5.2%
Cons. · Japanese GAAP
FYE Mar 2019
2,090
+5.2%
Cons. · Japanese GAAP
FYE Mar 2020
2,200
+5.3%
Cons. · Japanese GAAP
FYE Mar 2021
2,281
+3.7%
Cons. · Japanese GAAP
FYE Mar 2022
2,367
+3.8%
Cons. · Japanese GAAP
FYE Mar 2023
2,608
+10.2%
Cons. · Japanese GAAP
FYE Mar 2024
2,805
+7.5%
Cons. · Japanese GAAP
FYE Mar 2025
2,743
−2.2%
Cons. · Japanese GAAP
FYE Mar 2026
2,818
+2.8%
Cons. · Japanese GAAP
Definition
Everything the company holds
Formula
Total assets line of the balance sheet
Source
Securities report (XBRL)
Equity net assets, shareholders' equity
FYE Mar 2026 ¥819bn
CAGR · 10 yrs+7.0%
Fiscal year
Equity ¥ bn
YoY
Basis
FYE Mar 2017
445
n/a
Cons. · Japanese GAAP
FYE Mar 2018
483
+8.6%
Cons. · Japanese GAAP
FYE Mar 2019
491
+1.7%
Cons. · Japanese GAAP
FYE Mar 2020
526
+7.0%
Cons. · Japanese GAAP
FYE Mar 2021
560
+6.5%
Cons. · Japanese GAAP
FYE Mar 2022
617
+10.2%
Cons. · Japanese GAAP
FYE Mar 2023
675
+9.4%
Cons. · Japanese GAAP
FYE Mar 2024
754
+11.7%
Cons. · Japanese GAAP
FYE Mar 2025
764
+1.4%
Cons. · Japanese GAAP
FYE Mar 2026
819
+7.2%
Cons. · Japanese GAAP
Definition
The part of the funding that never has to be repaid
Formula
Net assets line of the balance sheet
Source
Securities report (XBRL)
Interest-bearing debt
FYE Mar 2026 ¥1.42tn
CAGR · 10 yrs+3.5%
Fiscal year
Interest-bearing debt ¥ bn
YoY
Basis
FYE Mar 2017
1,046
n/a
Cons. · Japanese GAAP
FYE Mar 2018
1,097
+4.9%
Cons. · Japanese GAAP
FYE Mar 2019
1,137
+3.6%
Cons. · Japanese GAAP
FYE Mar 2020
1,192
+4.8%
Cons. · Japanese GAAP
FYE Mar 2021
1,192
−0.0%
Cons. · Japanese GAAP
FYE Mar 2022
1,217
+2.1%
Cons. · Japanese GAAP
FYE Mar 2023
1,348
+10.8%
Cons. · Japanese GAAP
FYE Mar 2024
1,383
+2.6%
Cons. · Japanese GAAP
FYE Mar 2025
1,345
−2.8%
Cons. · Japanese GAAP
FYE Mar 2026
1,421
+5.7%
Cons. · Japanese GAAP
Definition
Borrowings the company pays interest on
Formula
Loans + bonds + lease obligations
Source
Securities report (XBRL)
Short-term borrowings
FYE Mar 2026 ¥175bn
CAGR · 10 yrs+11.2%
Fiscal year
Short-term borrowings ¥ bn
YoY
Basis
FYE Mar 2017
67.5
n/a
Cons. · Japanese GAAP
FYE Mar 2018
91.3
+35.2%
Cons. · Japanese GAAP
FYE Mar 2019
67.4
−26.2%
Cons. · Japanese GAAP
FYE Mar 2020
45.5
−32.5%
Cons. · Japanese GAAP
FYE Mar 2021
47.1
+3.4%
Cons. · Japanese GAAP
FYE Mar 2022
45.6
−3.1%
Cons. · Japanese GAAP
FYE Mar 2023
91.0
+99.5%
Cons. · Japanese GAAP
FYE Mar 2024
148
+63.2%
Cons. · Japanese GAAP
FYE Mar 2025
115
−22.3%
Cons. · Japanese GAAP
FYE Mar 2026
175
+51.8%
Cons. · Japanese GAAP
Definition
Borrowings repayable within a year
Formula
Short-term borrowings line of the balance sheet
Source
Securities report (XBRL)
Long-term borrowings
FYE Mar 2026 ¥1.25tn
CAGR · 10 yrs+2.7%
Fiscal year
Long-term borrowings ¥ bn
YoY
Basis
FYE Mar 2017
979
n/a
Cons. · Japanese GAAP
FYE Mar 2018
1,006
+2.8%
Cons. · Japanese GAAP
FYE Mar 2019
1,069
+6.3%
Cons. · Japanese GAAP
FYE Mar 2020
1,146
+7.2%
Cons. · Japanese GAAP
FYE Mar 2021
1,145
−0.2%
Cons. · Japanese GAAP
FYE Mar 2022
1,171
+2.3%
Cons. · Japanese GAAP
FYE Mar 2023
1,257
+7.3%
Cons. · Japanese GAAP
FYE Mar 2024
1,235
−1.8%
Cons. · Japanese GAAP
FYE Mar 2025
1,230
−0.4%
Cons. · Japanese GAAP
FYE Mar 2026
1,246
+1.3%
Cons. · Japanese GAAP
Definition
Borrowings repayable in more than a year
Formula
Long-term borrowings line of the balance sheet
Source
Securities report (XBRL)
Intangible assets
FYE Mar 2026 ¥76bn
CAGR · 10 yrs+0.1%
Fiscal year
Intangible assets ¥ bn
YoY
Basis
FYE Mar 2017
75.2
n/a
Cons. · Japanese GAAP
FYE Mar 2018
73.6
−2.1%
Cons. · Japanese GAAP
FYE Mar 2019
72.8
−1.1%
Cons. · Japanese GAAP
FYE Mar 2020
69.6
−4.5%
Cons. · Japanese GAAP
FYE Mar 2021
73.0
+4.9%
Cons. · Japanese GAAP
FYE Mar 2022
75.3
+3.2%
Cons. · Japanese GAAP
FYE Mar 2023
72.1
−4.3%
Cons. · Japanese GAAP
FYE Mar 2024
77.6
+7.6%
Cons. · Japanese GAAP
FYE Mar 2025
75.4
−2.8%
Cons. · Japanese GAAP
FYE Mar 2026
76.0
+0.8%
Cons. · Japanese GAAP
Definition
Assets with no physical form
Formula
Intangible assets line of the balance sheet
Source
Securities report (XBRL)
Goodwill
FYE Mar 2026 ¥9.2bn
CAGR · 10 yrs−5.3%
Fiscal year
Goodwill ¥ bn
YoY
Basis
FYE Mar 2017
15.0
n/a
Cons. · Japanese GAAP
FYE Mar 2018
14.6
−3.3%
Cons. · Japanese GAAP
FYE Mar 2019
13.5
−7.5%
Cons. · Japanese GAAP
FYE Mar 2020
12.1
−10.2%
Cons. · Japanese GAAP
FYE Mar 2021
11.9
−1.6%
Cons. · Japanese GAAP
FYE Mar 2022
12.0
+0.6%
Cons. · Japanese GAAP
FYE Mar 2023
11.1
−7.6%
Cons. · Japanese GAAP
FYE Mar 2024
10.7
−3.1%
Cons. · Japanese GAAP
FYE Mar 2025
9.6
−10.7%
Cons. · Japanese GAAP
FYE Mar 2026
9.2
−3.6%
Cons. · Japanese GAAP
Definition
What an acquisition cost above the net assets it brought
Formula
Goodwill line of the balance sheet
Source
Securities report (XBRL)
Equity ratio
FYE Mar 2026 29.1%
Average · 10 yrs25.6%
Fiscal year
Equity ratio %
YoY
Basis
FYE Mar 2017
23.6
n/a
Cons. · Japanese GAAP
FYE Mar 2018
24.3
+0.7pp
Cons. · Japanese GAAP
FYE Mar 2019
23.5
−0.8pp
Cons. · Japanese GAAP
FYE Mar 2020
23.9
+0.4pp
Cons. · Japanese GAAP
FYE Mar 2021
24.5
+0.6pp
Cons. · Japanese GAAP
FYE Mar 2022
26.1
+1.5pp
Cons. · Japanese GAAP
FYE Mar 2023
25.9
−0.2pp
Cons. · Japanese GAAP
FYE Mar 2024
26.9
+1.0pp
Cons. · Japanese GAAP
FYE Mar 2025
27.8
+1.0pp
Cons. · Japanese GAAP
FYE Mar 2026
29.1
+1.2pp
Cons. · Japanese GAAP
Definition
How much of the balance sheet is funded without debt
Formula
Equity ÷ total assets
Source
Securities report (XBRL)
Debt-to-equity ratio D/E ratio
FYE Mar 2026 173.6%
Average · 10 yrs206.4%
Fiscal year
Debt-to-equity ratio %
YoY
Basis
FYE Mar 2017
235.1
n/a
Cons. · Japanese GAAP
FYE Mar 2018
227.1
−7.9pp
Cons. · Japanese GAAP
FYE Mar 2019
231.4
+4.3pp
Cons. · Japanese GAAP
FYE Mar 2020
226.7
−4.7pp
Cons. · Japanese GAAP
FYE Mar 2021
212.9
−13.8pp
Cons. · Japanese GAAP
FYE Mar 2022
197.3
−15.5pp
Cons. · Japanese GAAP
FYE Mar 2023
199.8
+2.5pp
Cons. · Japanese GAAP
FYE Mar 2024
183.6
−16.3pp
Cons. · Japanese GAAP
FYE Mar 2025
176.1
−7.5pp
Cons. · Japanese GAAP
FYE Mar 2026
173.6
−2.5pp
Cons. · Japanese GAAP
Definition
Borrowings measured against the company's own capital
Formula
Interest-bearing debt ÷ equity
Source
Securities report (XBRL)
ROE return on equity
FYE Mar 2026 6.5%
Average · 10 yrs6.7%
Fiscal year
ROE %
YoY
Basis
FYE Mar 2017
6.2
n/a
Cons. · Japanese GAAP
FYE Mar 2018
8.3
+2.1pp
Cons. · Japanese GAAP
FYE Mar 2019
6.6
−1.8pp
Cons. · Japanese GAAP
FYE Mar 2020
6.0
−0.6pp
Cons. · Japanese GAAP
FYE Mar 2021
5.6
−0.4pp
Cons. · Japanese GAAP
FYE Mar 2022
6.8
+1.2pp
Cons. · Japanese GAAP
FYE Mar 2023
6.5
−0.3pp
Cons. · Japanese GAAP
FYE Mar 2024
7.8
+1.3pp
Cons. · Japanese GAAP
FYE Mar 2025
6.6
−1.2pp
Cons. · Japanese GAAP
FYE Mar 2026
6.5
−0.1pp
Cons. · Japanese GAAP
Definition
What the shareholders' capital earns
Formula
Net profit ÷ equity
Source
Securities report (XBRL)
ROA return on assets
FYE Mar 2026 1.9%
Average · 10 yrs1.7%
Fiscal year
ROA %
YoY
Basis
FYE Mar 2017
1.5
n/a
Cons. · Japanese GAAP
FYE Mar 2018
2.0
+0.6pp
Cons. · Japanese GAAP
FYE Mar 2019
1.5
−0.5pp
Cons. · Japanese GAAP
FYE Mar 2020
1.4
−0.1pp
Cons. · Japanese GAAP
FYE Mar 2021
1.4
−0.0pp
Cons. · Japanese GAAP
FYE Mar 2022
1.8
+0.4pp
Cons. · Japanese GAAP
FYE Mar 2023
1.7
−0.1pp
Cons. · Japanese GAAP
FYE Mar 2024
2.1
+0.4pp
Cons. · Japanese GAAP
FYE Mar 2025
1.8
−0.3pp
Cons. · Japanese GAAP
FYE Mar 2026
1.9
−0.0pp
Cons. · Japanese GAAP
Definition
What the whole balance sheet earns
Formula
Net profit ÷ total assets
Source
Securities report (XBRL)
Asset turnover
FYE Mar 2026 0.15×
CAGR · 10 yrs+0.7%
Fiscal year
Asset turnover ×
YoY
Basis
FYE Mar 2017
0.14
n/a
Cons. · Japanese GAAP
FYE Mar 2018
0.13
−8.2%
Cons. · Japanese GAAP
FYE Mar 2019
0.12
−6.3%
Cons. · Japanese GAAP
FYE Mar 2020
0.11
−3.4%
Cons. · Japanese GAAP
FYE Mar 2021
0.10
−11.3%
Cons. · Japanese GAAP
FYE Mar 2022
0.10
+2.7%
Cons. · Japanese GAAP
FYE Mar 2023
0.11
+5.6%
Cons. · Japanese GAAP
FYE Mar 2024
0.13
+17.4%
Cons. · Japanese GAAP
FYE Mar 2025
0.14
+9.5%
Cons. · Japanese GAAP
FYE Mar 2026
0.15
+3.7%
Cons. · Japanese GAAP
Definition
How much revenue each yen of assets produces
Formula
Revenue ÷ total assets
Source
Securities report (XBRL)
Cash flow statementCash from operations, investment and financing, and what is left on hand
The three cash flows
¥ bn
Operating CF Investing CF Financing CF
Cash against debt
¥ bn
Cash and equivalents Interest-bearing debt Net cash
Operating cash flow
FYE Mar 2026 ¥125bn
CAGR · 10 yrs+4.0%
Fiscal year
Operating cash flow ¥ bn
YoY
Basis
FYE Mar 2017
87.3
n/a
Cons. · Japanese GAAP
FYE Mar 2018
88.2
+1.1%
Cons. · Japanese GAAP
FYE Mar 2019
95.6
+8.3%
Cons. · Japanese GAAP
FYE Mar 2020
108
+13.3%
Cons. · Japanese GAAP
FYE Mar 2021
87.3
−19.4%
Cons. · Japanese GAAP
FYE Mar 2022
104
+18.9%
Cons. · Japanese GAAP
FYE Mar 2023
99.7
−3.9%
Cons. · Japanese GAAP
FYE Mar 2024
167
+67.5%
Cons. · Japanese GAAP
FYE Mar 2025
169
+1.1%
Cons. · Japanese GAAP
FYE Mar 2026
125
−26.3%
Cons. · Japanese GAAP
Definition
Cash the business itself generated
Formula
Cash flow from operating activities
Source
Securities report (XBRL)
Investing cash flow
FYE Mar 2026 -¥80bn
Average · 10 yrs-¥150bn
Fiscal year
Investing cash flow ¥ bn
YoY
Basis
FYE Mar 2017
-137
n/a
Cons. · Japanese GAAP
FYE Mar 2018
-5.4
n/a
Cons. · Japanese GAAP
FYE Mar 2019
-187
n/a
Cons. · Japanese GAAP
FYE Mar 2020
-188
n/a
Cons. · Japanese GAAP
FYE Mar 2021
-122
n/a
Cons. · Japanese GAAP
FYE Mar 2022
-217
n/a
Cons. · Japanese GAAP
FYE Mar 2023
-249
n/a
Cons. · Japanese GAAP
FYE Mar 2024
-180
n/a
Cons. · Japanese GAAP
FYE Mar 2025
-140
n/a
Cons. · Japanese GAAP
FYE Mar 2026
-80.2
n/a
Cons. · Japanese GAAP
Definition
Cash spent on, or released by, investment
Formula
Cash flow from investing activities
Source
Securities report (XBRL)
Financing cash flow
FYE Mar 2026 ¥27bn
CAGR · 10 yrs−8.2%
Fiscal year
Financing cash flow ¥ bn
YoY
Basis
FYE Mar 2017
59.2
n/a
Cons. · Japanese GAAP
FYE Mar 2018
38.3
−35.3%
Cons. · Japanese GAAP
FYE Mar 2019
77.6
+102.7%
Cons. · Japanese GAAP
FYE Mar 2020
74.0
−4.6%
Cons. · Japanese GAAP
FYE Mar 2021
8.0
−89.2%
Cons. · Japanese GAAP
FYE Mar 2022
-6.7
−183.5%
Cons. · Japanese GAAP
FYE Mar 2023
172
n/a
Cons. · Japanese GAAP
FYE Mar 2024
17.6
−89.8%
Cons. · Japanese GAAP
FYE Mar 2025
-78.9
−547.6%
Cons. · Japanese GAAP
FYE Mar 2026
27.4
n/a
Cons. · Japanese GAAP
Definition
Cash raised from, or returned to, lenders and shareholders
Formula
Cash flow from financing activities
Source
Securities report (XBRL)
Cash and equivalents
FYE Mar 2026 ¥278bn
CAGR · 10 yrs+0.6%
Fiscal year
Cash and equivalents ¥ bn
YoY
Basis
FYE Mar 2017
265
n/a
Cons. · Japanese GAAP
FYE Mar 2018
387
+46.0%
Cons. · Japanese GAAP
FYE Mar 2019
372
−3.7%
Cons. · Japanese GAAP
FYE Mar 2020
366
−1.8%
Cons. · Japanese GAAP
FYE Mar 2021
342
−6.4%
Cons. · Japanese GAAP
FYE Mar 2022
225
−34.2%
Cons. · Japanese GAAP
FYE Mar 2023
248
+10.3%
Cons. · Japanese GAAP
FYE Mar 2024
255
+2.7%
Cons. · Japanese GAAP
FYE Mar 2025
205
−19.6%
Cons. · Japanese GAAP
FYE Mar 2026
278
+35.8%
Cons. · Japanese GAAP
Definition
Cash on hand at the year end
Formula
Closing balance in the cash flow statement
Source
Securities report (XBRL)
Free cash flow
FYE Mar 2026 ¥44bn
Average · 10 yrs-¥37bn
Fiscal year
FCF ¥ bn
YoY
Basis
FYE Mar 2017
-49.3
n/a
Cons. · Japanese GAAP
FYE Mar 2018
82.8
n/a
Cons. · Japanese GAAP
FYE Mar 2019
-91.3
−210.2%
Cons. · Japanese GAAP
FYE Mar 2020
-80.0
n/a
Cons. · Japanese GAAP
FYE Mar 2021
-34.9
n/a
Cons. · Japanese GAAP
FYE Mar 2022
-113
n/a
Cons. · Japanese GAAP
FYE Mar 2023
-149
n/a
Cons. · Japanese GAAP
FYE Mar 2024
-12.9
n/a
Cons. · Japanese GAAP
FYE Mar 2025
29.4
n/a
Cons. · Japanese GAAP
FYE Mar 2026
44.3
+50.9%
Cons. · Japanese GAAP
Definition
What is left once the business has paid for its own investment
Formula
Operating cash flow + investing cash flow
Source
Securities report (XBRL)
Operating cash flow margin
FYE Mar 2026 30.3%
Average · 10 yrs38.7%
Fiscal year
OCF margin %
YoY
Basis
FYE Mar 2017
33.7
n/a
Cons. · Japanese GAAP
FYE Mar 2018
35.3
+1.6pp
Cons. · Japanese GAAP
FYE Mar 2019
38.8
+3.5pp
Cons. · Japanese GAAP
FYE Mar 2020
43.3
+4.4pp
Cons. · Japanese GAAP
FYE Mar 2021
37.9
−5.4pp
Cons. · Japanese GAAP
FYE Mar 2022
42.3
+4.4pp
Cons. · Japanese GAAP
FYE Mar 2023
34.9
−7.4pp
Cons. · Japanese GAAP
FYE Mar 2024
46.3
+11.4pp
Cons. · Japanese GAAP
FYE Mar 2025
43.8
−2.6pp
Cons. · Japanese GAAP
FYE Mar 2026
30.3
−13.5pp
Cons. · Japanese GAAP
Definition
How much of the revenue turned into cash
Formula
Operating cash flow ÷ revenue
Source
Securities report (XBRL)
Net cash
FYE Mar 2026 -¥1.14tn
Average · 10 yrs-¥944bn
Fiscal year
Net cash ¥ bn
YoY
Basis
FYE Mar 2017
-781
n/a
Cons. · Japanese GAAP
FYE Mar 2018
-711
n/a
Cons. · Japanese GAAP
FYE Mar 2019
-764
n/a
Cons. · Japanese GAAP
FYE Mar 2020
-826
n/a
Cons. · Japanese GAAP
FYE Mar 2021
-849
n/a
Cons. · Japanese GAAP
FYE Mar 2022
-992
n/a
Cons. · Japanese GAAP
FYE Mar 2023
-1,100
n/a
Cons. · Japanese GAAP
FYE Mar 2024
-1,128
n/a
Cons. · Japanese GAAP
FYE Mar 2025
-1,140
n/a
Cons. · Japanese GAAP
FYE Mar 2026
-1,143
n/a
Cons. · Japanese GAAP
Definition
Cash on hand once the borrowings are paid off
Formula
Cash and equivalents − interest-bearing debt
Source
Securities report (XBRL)
Shares and share priceShares outstanding, price, market capitalisation and the valuation multiples
Shares outstanding
FYE Mar 2026 262,789shares
Change · 10 yrs+31,133 shares
Fiscal year
Shares outstanding shares
Basis
FYE Mar 2017
231,656
Parent
FYE Mar 2018
231,656
Parent
FYE Mar 2019
231,656
Parent
FYE Mar 2020
243,150
Parent
FYE Mar 2021
243,150
Parent
FYE Mar 2022
243,150
Parent
FYE Mar 2023
254,893
Parent
FYE Mar 2024
254,893
Parent
FYE Mar 2025
254,893
Parent
FYE Mar 2026
262,789
Parent
Definition
How many shares exist
Formula
Shares issued, from the key figures of the filing
Source
Securities report (XBRL)
EPS earnings per share
FYE Mar 2026 209,933.63¥
Change · 10 yrs+87,119.32¥
Fiscal year
EPS ¥
Basis
FYE Mar 2017
122,814.31
Cons.
FYE Mar 2018
177,314.20
Cons.
FYE Mar 2019
141,885.38
Cons.
FYE Mar 2020
133,754.79
Cons.
FYE Mar 2021
131,828.31
Cons.
FYE Mar 2022
177,246.21
Cons.
FYE Mar 2023
184,955.39
Cons.
FYE Mar 2024
235,823.17
Cons.
FYE Mar 2025
201,867.62
Cons.
FYE Mar 2026
209,933.63
Cons.
Definition
Net profit for each share
Formula
Net profit ÷ average shares outstanding
Source
Securities report (XBRL)
BPS book value per share
FYE Mar 2026 3,115,708.80¥
Change · 10 yrs+1,194,467.82¥
Fiscal year
BPS ¥
Basis
FYE Mar 2017
1,921,240.98
Cons. · Japanese GAAP
FYE Mar 2018
2,085,523.36
Cons. · Japanese GAAP
FYE Mar 2019
2,120,605.55
Cons. · Japanese GAAP
FYE Mar 2020
2,162,134.48
Cons. · Japanese GAAP
FYE Mar 2021
2,302,085.13
Cons. · Japanese GAAP
FYE Mar 2022
2,536,261.57
Cons. · Japanese GAAP
FYE Mar 2023
2,646,690.96
Cons. · Japanese GAAP
FYE Mar 2024
2,956,475.85
Cons. · Japanese GAAP
FYE Mar 2025
2,996,810.43
Cons. · Japanese GAAP
FYE Mar 2026
3,115,708.80
Cons. · Japanese GAAP
Definition
Equity behind each share
Formula
Equity ÷ shares outstanding
Source
Securities report (XBRL)
Workforce and productivityHeadcount, pay and what each employee accounts for
Group employees
FYE Mar 2026 4,407people
Change · 10 yrs+1,098 people
Fiscal year
Group employees people
YoY
Basis
FYE Mar 2017
3,309
n/a
Cons.
FYE Mar 2018
3,348
+1.2%
Cons.
FYE Mar 2019
3,415
+2.0%
Cons.
FYE Mar 2020
3,522
+3.1%
Cons.
FYE Mar 2021
3,527
+0.1%
Cons.
FYE Mar 2022
3,537
+0.3%
Cons.
FYE Mar 2023
3,383
−4.4%
Cons.
FYE Mar 2024
3,947
+16.7%
Cons.
FYE Mar 2025
4,059
+2.8%
Cons.
FYE Mar 2026
4,407
+8.6%
Cons.
Definition
Everyone employed across the group
Formula
Consolidated headcount, from the employee section of the filing
Source
Securities report (XBRL)
Parent-company employees
FYE Mar 2026 1,579people
Change · 10 yrs+368 people
Fiscal year
Parent-company employees people
YoY
Basis
FYE Mar 2017
1,211
n/a
Parent
FYE Mar 2018
1,230
+1.6%
Parent
FYE Mar 2019
1,357
+10.3%
Parent
FYE Mar 2020
1,401
+3.2%
Parent
FYE Mar 2021
1,437
+2.6%
Parent
FYE Mar 2022
1,480
+3.0%
Parent
FYE Mar 2023
1,539
+4.0%
Parent
FYE Mar 2024
1,568
+1.9%
Parent
FYE Mar 2025
1,548
−1.3%
Parent
FYE Mar 2026
1,579
+2.0%
Parent
Definition
Employees of the filing company itself
Formula
Parent-only headcount, from the employee section of the filing
Source
Securities report (XBRL)
Temporary employees
FYE Mar 2026 589people
Change · 10 yrs+16 people
Fiscal year
Temporary employees people
YoY
Basis
FYE Mar 2017
573
n/a
n/a
FYE Mar 2018
673
+17.5%
n/a
FYE Mar 2019
684
+1.6%
n/a
FYE Mar 2020
589
−13.9%
n/a
FYE Mar 2021
296
−49.7%
n/a
FYE Mar 2022
266
−10.1%
n/a
FYE Mar 2023
471
+77.1%
n/a
FYE Mar 2024
581
+23.4%
n/a
FYE Mar 2025
614
+5.7%
n/a
FYE Mar 2026
589
−4.1%
n/a
Definition
Average number of temporary and part-time staff over the year
Formula
Average temporary headcount, from the employee section of the filing
Source
Securities report (XBRL)
Revenue per employee
FYE Mar 2026 ¥93.3m
Change · 10 yrs+¥15.1m
Fiscal year
Revenue per employee ¥ m
YoY
Basis
FYE Mar 2017
78.2
n/a
Cons.
FYE Mar 2018
74.6
−4.6%
Cons.
FYE Mar 2019
72.1
−3.4%
Cons.
FYE Mar 2020
71.0
−1.4%
Cons.
FYE Mar 2021
65.2
−8.2%
Cons.
FYE Mar 2022
69.4
+6.3%
Cons.
FYE Mar 2023
84.4
+21.7%
Cons.
FYE Mar 2024
91.3
+8.2%
Cons.
FYE Mar 2025
95.1
+4.1%
Cons.
FYE Mar 2026
93.3
−1.9%
Cons.
Definition
What each employee accounts for in revenue
Formula
Revenue ÷ group employees
Source
Securities report (XBRL)
Operating profit per employee
FYE Mar 2026 ¥22.2m
Change · 10 yrs+¥4.4m
Fiscal year
OP per employee ¥ m
YoY
Basis
FYE Mar 2017
17.8
n/a
Cons.
FYE Mar 2018
18.8
+6.0%
Cons.
FYE Mar 2019
17.9
−5.0%
Cons.
FYE Mar 2020
18.7
+4.3%
Cons.
FYE Mar 2021
14.4
−22.7%
Cons.
FYE Mar 2022
14.9
+3.3%
Cons.
FYE Mar 2023
18.7
+25.7%
Cons.
FYE Mar 2024
19.8
+5.7%
Cons.
FYE Mar 2025
20.8
+4.8%
Cons.
FYE Mar 2026
22.2
+7.1%
Cons.
Definition
What each employee accounts for in operating profit
Formula
Operating profit ÷ group employees
Source
Securities report (XBRL)
Disclaimer
Figures are reproduced as filed and are not restated: a change of accounting standard or of consolidation basis moves the series without anything happening to the business. Where that happened, the table says so in place of the year-on-year figure.
Ratios and per-employee figures are computed from the filed lines rather than taken from the filing, and use year-end balances rather than averages.
Mori Building Co., Ltd.’s history, presidents and financials
are published as static JSON — no key, plain GET. One API per
public page, and one per section where a page carries several tables.
Full specification →