AS ONEAS ONE CORPORATION7476東証プライム卸売業FY ending Mar 2026, consolidated, J-GAAP

AS ONE revenue and profit

Out of every ¥100 of sales, about ¥11 is left as operating profit. Revenue changed +6.7% from the prior year, operating profit +10.7%.

Five-year trend

Revenue¥110.7B
FY ending Mar 2022: ¥87B¥87BFY ending Mar 2023: ¥91.4B¥91.4BFY ending Mar 2024: ¥95.5B¥95.5BFY ending Mar 2025: ¥103.8B¥103.8BFY ending Mar 2026: ¥110.7B¥110.7BFY22FY23FY24FY25FY26
Operating income¥12.8B
FY ending Mar 2022: ¥9.34B¥9.34BFY ending Mar 2023: ¥11.4B¥11.4BFY ending Mar 2024: ¥10.4B¥10.4BFY ending Mar 2025: ¥11.6B¥11.6BFY ending Mar 2026: ¥12.8B¥12.8BFY22FY23FY24FY25FY26
Operating margin11.6%
FY ending Mar 2022: 10.7%10.7%FY ending Mar 2023: 12.5%12.5%FY ending Mar 2024: 10.9%10.9%FY ending Mar 2025: 11.2%11.2%FY ending Mar 2026: 11.6%11.6%FY22FY23FY24FY25FY26

What drives ROE

Net margin × asset turnover = ROA; ROA × financial leverage = ROE

Net margin8.3%
Asset turnover1.09×
ROA9.1%
ROA9.1%
Financial leverage1.56×
ROE14.1%

Denominators: average assets and average equity. Derived from reported values; ROE is shown only for positive profit and equity.

Net margin8.3%
2022: 8.3%8.3%2023: 8.9%8.9%2024: 7.9%7.9%2025: 7.9%7.9%2026: 8.3%8.3%2223242526
Asset turnover1.09×
2022: 0.90×0.90×2023: 0.94×0.94×2024: 0.99×0.99×2025: 1.06×1.06×2026: 1.09×1.09×2223242526
ROA9.1%
2022: 7.5%7.5%2023: 8.4%8.4%2024: 7.8%7.8%2025: 8.4%8.4%2026: 9.1%9.1%2223242526
Financial leverage1.56×
2022: 1.61×1.61×2023: 1.65×1.65×2024: 1.65×1.65×2025: 1.60×1.60×2026: 1.56×1.56×2223242526
ROE14.1%
2022: 12.0%12.0%2023: 13.8%13.8%2024: 12.8%12.8%2025: 13.5%13.5%2026: 14.1%14.1%2223242526
PeriodNet marginAsset turnoverROAFinancial leverageROE
20228.3%0.90×7.5%1.61×12.0%
20238.9%0.94×8.4%1.65×13.8%
20247.9%0.99×7.8%1.65×12.8%
20257.9%1.06×8.4%1.60×13.5%
20268.3%1.09×9.1%1.56×14.1%

Financial leverage can raise ROE; a higher value alone does not describe a company's overall condition.

Asset intensity and goodwill

Annual trends in tangible-asset ratios and goodwill balance.

PPE ÷ revenue9.5%
2021: 10.9%10.9%2022: 9.3%9.3%2023: 8.4%8.4%2024: 8.5%8.5%2025: 7.9%7.9%2026: 9.5%9.5%212223242526
PPE ÷ total assets10.2%
2021: 9.5%9.5%2022: 8.4%8.4%2023: 7.9%7.9%2024: 8.5%8.5%2025: 8.2%8.2%2026: 10.2%10.2%212223242526

Ratios are derived from reported values. Goodwill is shown only when separately reported; it is not inferred from combined intangible assets. Definition

Investment and working-capital efficiency

Track R&D investment and how long operating capital remains tied up before sales turn into cash.

R&D spending¥13M
2021: ¥28M¥28M2022: ¥17M¥17M2023: ¥25M¥25M2024: ¥17M¥17M2025: ¥12M¥12M2026: ¥13M¥13M212223242526
R&D / revenue0.0%
2021: 0.0%0.0%2022: 0.0%0.0%2023: 0.0%0.0%2024: 0.0%0.0%2025: 0.0%0.0%2026: 0.0%0.0%212223242526
Cash conversion cycle—
2021: 33d33d212223242526
Receivable days—
2021: 99d99d212223242526
Inventory days57d
2021: 59d59d2022: 49d49d2023: 64d64d2024: 60d60d2025: 59d59d2026: 57d57d212223242526
Payable days80d
2021: 125d125d2022: 116d116d2023: 114d114d2024: 110d110d2025: 92d92d2026: 80d80d212223242526

R&D is shown only for years with machine-readable disclosure. Days are estimates using year-end receivables, inventory and payables divided by annual revenue or cost of sales; financial companies are excluded.

Income statement (JPY millions)

ItemFY ending Mar 2022FY ending Mar 2023FY ending Mar 2024FY ending Mar 2025FY ending Mar 2026
Revenue86,95491,42295,536103,751110,698
Cost of revenue61,41062,97166,28672,43677,232
Gross profit25,54428,45029,24931,31533,465
SG&A16,20317,05418,81319,72120,627
Operating income9,34211,39610,43511,59312,838
Pretax income10,45511,66810,82511,82713,184
Income tax3,2523,5563,3253,5974,004
Net income attributable to owners7,2038,1137,5008,2299,179
Operating margin10.7%12.5%10.9%11.2%11.6%

Balance sheet (reported items)

Year-end figures from filings. Unreported items are omitted. Interest-bearing debt excludes lease liabilities.

Assets

Cash 15%
Inventories 12%
Property, plant and equipment 10%
2%
Investment securities 11%
Other assets 50%

Funding

Trade payables 17%
Other liabilities 14%
Equity 69%
0%

Each bar totals 100% of assets; other is the residual.

ItemFY ending Mar 2022FY ending Mar 2023FY ending Mar 2024FY ending Mar 2025FY ending Mar 2026
Cash and equivalents¥14.4B¥13.8B¥9.41B¥19B¥15B
Total assets¥96.1B¥97.5B¥95.8B¥100.1B¥102.4B
Net assets¥66.2B¥64B¥64.7B¥66.7B¥71.2B
Share capital¥5.08B¥5.08B¥5.08B¥5.08B¥5.08B
Inventories¥8.17B¥11B¥10.8B¥11.7B¥12.1B
Property, plant and equipment¥8.09B¥7.7B¥8.11B¥8.17B¥10.5B
Intangible assets excluding goodwill¥1.55B¥1.56B¥1.63B¥1.59B¥1.72B
Investment securities¥21.8B¥20.5B¥19.7B¥14.6B¥11.7B
Current assets¥59.9B¥62.7B¥61.2B¥70B¥73B
Current liabilities¥25.7B¥27.3B¥26.1B¥26.5B¥25.8B
Trade payables¥19.5B¥19.7B¥19.9B¥18.3B¥17B
Short-term borrowings¥1.6B¥2.75B¥1.29B¥2.44B¥2.12B
Long-term borrowings¥1.5B¥3.44B¥2.31B¥4.75B¥2.63B
Total liabilities¥30B¥33.5B¥31.2B¥33.4B¥31.2B
Equity attributable to owners of parent¥59.9B¥57.7B¥59.1B¥63.2B¥66.8B
Retained earnings¥56.1B¥58.3B¥60.6B¥64.6B¥63B
Treasury stock-¥6.11B-¥9.99B-¥10.9B-¥10.8B-¥5.63B

Sources

Show source documents (6)
  • EDINET (FSA Japan)

    有価証券報告書-第65期(2025/04/01-2026/03/31)

    ID S100YHL52026-06-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第64期(2024/04/01-2025/03/31)

    ID S100W5552025-06-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第63期(2023/04/01-2024/03/31)

    ID S100TRV62024-06-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第62期(2022/04/01-2023/03/31)

    ID S100R56J2023-06-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第61期(令和3年4月1日-令和4年3月31日)

    ID S100OD1U2022-06-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第60期(令和2年4月1日-令和3年3月31日)

    ID S100LNPR2021-06-25Open

Extracted from XBRL: 52 / Derived from other figures: 1

Spotted an error? Report it (corrections keep the original record)

Analyze this page with AI

Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.