Sales 2026 by Business Segment

Sales 2026 by Geography

Historical Breakdown of Revenue by Business Segments

EBT: Breakdown by Business Segment

Breakdown by Business Segment (JPY)
Fiscal Period: March 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026

Catalog Apparel and Accessory Retail

          

Solution Business

1.85TCr 2.14TCr 3.92TCr 3.12TCr 3.76TCr

Total Assets

1.6TCr 1.69TCr 1.9TCr 2.3TCr 2.41TCr

Interest Expense

-1Cr -1.4Cr - -2.5Cr -2.7Cr

CAPEX

-72Cr - - - -

EBT

18Cr 72Cr 536.7Cr 89Cr 157Cr

D&A

76Cr 54Cr 21Cr 65Cr 48Cr

Mail-Order Business

4.19TCr 4TCr 2.5TCr 3.9TCr 3.67TCr

Total Assets

1.82TCr 1.81TCr 2TCr 1.79TCr 1.67TCr

Interest Expense

- - -1.3Cr - -10L

CAPEX

-21Cr - - - -

EBT

643.9Cr 536.4Cr 121.4Cr 520Cr 418.1Cr

D&A

21Cr 22Cr 55Cr 20Cr 14Cr

Overseas Business

- - - - -

Total Assets

- - - - -

CAPEX

- - - - -

EBT

- - - - -

D&A

- - - - -

Mail Order Underwear Business

- - - - -

Total Assets

- - - - -

EBT

- - - - -

Mail Order Apparel Business

- - - - -

Total Assets

- - - - -

EBT

- - - - -

D&A

- - - - -

Online Apparel and Accessory Retail

          

e-Commerce Business (Incl. HBT Business)

- - - 1.53TCr 1.53TCr

Total Assets

- - - 538.2Cr 558.4Cr

Interest Expense

- - - -3.2Cr -3.5Cr

EBT

- - - 16Cr 38Cr

D&A

- - - 50L 50L

Travel Business

44Cr - - - -

Total Assets

12Cr - - - -

Interest Expense

-30L - - - -

EBT

-2.4Cr - - - -

D&A

- - - - -

Cosmetics Business

207.2Cr - - - -

Total Assets

40Cr - - - -

Interest Expense

-2.7Cr - - - -

CAPEX

- - - - -

EBT

2.3Cr - - - -

D&A

60L - - - -

E-Commerce Business

2.14TCr 2TCr 1.59TCr - -

Total Assets

725.2Cr 673.9Cr 512.4Cr - -

Interest Expense

-3.8Cr -3.5Cr -3.5Cr - -

CAPEX

- - - - -

EBT

40Cr 3.1Cr -112.9Cr - -

D&A

4.6Cr 4.5Cr 4.3Cr - -

Services Incidental to Road Transportation of Freight

          

Group-Controlled Business

328.7Cr 336.9Cr 331.5Cr 360.5Cr 403.2Cr

Total Assets

86Cr 90Cr 95Cr 111.3Cr 161.4Cr

CAPEX

-50L - - - -

EBT

11Cr 11Cr 11Cr 18Cr 2.2Cr

D&A

20L 30L 30L 40L 4.7Cr

Mail Order H&B Business

- - - - -

Interest Expense

- - - - -

Total Assets

- - - - -

CAPEX

- - - - -

EBT

- - - - -

D&A

- - - - -

Mail Order LF Business

- - - - -

Interest Expense

- - - - -

Total Assets

- - - - -

EBT

- - - - -

Other Business

- - - - -

Total Assets

- - - - -

CAPEX

- - - - -

EBT

- - - - -

D&A

- - - - -

Unallocated Adjustments

-621.7Cr -565.3Cr -515.6Cr -507.4Cr -506.4Cr

Total Assets

688.4Cr 1TCr 785.8Cr 863Cr 1.1TCr

Interest Expense

5.3Cr 3.4Cr 3.9Cr 4.7Cr 6.1Cr

CAPEX

-11Cr - - - -

EBT

-3.5Cr 5.8Cr - -30L 50L

D&A

25Cr 19Cr 22Cr 22Cr 19Cr

Beauty Care Products

          

HBT Business

- 185.1Cr 156.5Cr - -

Total Assets

- 57Cr 38Cr - -

Interest Expense

- -50L -40L - -

EBT

- -9.8Cr -5.4Cr - -

D&A

- 40L 50L - -

Geographical Revenue Distribution History

Geographical breakdown of sales (JPY)
Fiscal Period: March 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026

Japan

8.14TCr 8.1TCr 7.98TCr 8.4TCr 8.85TCr

Total Assets

4.97TCr 5.32TCr 5.33TCr 5.6TCr 5.9TCr

Interest Expense

-2.7Cr -2Cr -1.3Cr -1Cr -30L

Income Tax Expense

156.2Cr 198.8Cr 192.4Cr 207.9Cr 178.3Cr

D&A

127.6Cr 101.3Cr 102.7Cr 120.8Cr 112.4Cr

CAPEX

-87Cr -15Cr -19Cr -15Cr -70Cr

Gross Profit

3.04TCr 3TCr 3.15TCr 3.46TCr 3.67TCr

Net Income

558.5Cr 417Cr 364.9Cr 426.7Cr 276.8Cr

EBT

714.8Cr 615.8Cr 557.4Cr 634.6Cr 455.2Cr

Operating Income

700Cr 612.1Cr 531.3Cr 605.2Cr 572.7Cr