Vizora日本語

FujiyaFujiya Co.,Ltd2211東証プライム食料品FY ending Dec 2025, consolidated, J-GAAP

Fujiya revenue and profit

Out of every ¥100 of sales, about ¥2 is left as operating profit. Revenue changed +8.7% from the prior year, operating profit +23.6%.

Five-year trend

Revenue¥119.6B
FY ending Dec 2021: ¥104.8B¥104.8BFY ending Dec 2022: ¥100.6B¥100.6BFY ending Dec 2023: ¥105.5B¥105.5BFY ending Dec 2024: ¥110B¥110BFY ending Dec 2025: ¥119.6B¥119.6BFY21FY22FY23FY24FY25
Operating income¥2.84B
FY ending Dec 2021: ¥4.15B¥4.15BFY ending Dec 2022: ¥4.33B¥4.33BFY ending Dec 2023: ¥1.37B¥1.37BFY ending Dec 2024: ¥2.3B¥2.3BFY ending Dec 2025: ¥2.84B¥2.84BFY21FY22FY23FY24FY25
Operating margin2.4%
FY ending Dec 2021: 4.0%4.0%FY ending Dec 2022: 4.3%4.3%FY ending Dec 2023: 1.3%1.3%FY ending Dec 2024: 2.1%2.1%FY ending Dec 2025: 2.4%2.4%FY21FY22FY23FY24FY25

What drives ROE

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

Net margin1.7%
Asset turnover1.21×
ROA2.1%
ROA2.1%
Financial leverage1.78×
ROE3.7%

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

Net margin1.7%
2021: 3.0%3.0%2022: 3.4%3.4%2023: 0.9%0.9%2024: 1.5%1.5%2025: 1.7%1.7%2122232425
Asset turnover1.21×
2021: 1.38×1.38×2022: 1.26×1.26×2023: 1.27×1.27×2024: 1.27×1.27×2025: 1.21×1.21×2122232425
ROA2.1%
2021: 4.2%4.2%2022: 4.2%4.2%2023: 1.2%1.2%2024: 1.9%1.9%2025: 2.1%2.1%2122232425
Financial leverage1.78×
2021: 1.49×1.49×2022: 1.53×1.53×2023: 1.55×1.55×2024: 1.60×1.60×2025: 1.78×1.78×2122232425
ROE3.7%
2021: 6.2%6.2%2022: 6.5%6.5%2023: 1.8%1.8%2024: 3.1%3.1%2025: 3.7%3.7%2122232425
PeriodNet marginAsset turnoverROAFinancial leverageROE
20213.0%1.38×4.2%1.49×6.2%
20223.4%1.26×4.2%1.53×6.5%
20230.9%1.27×1.2%1.55×1.8%
20241.5%1.27×1.9%1.60×3.1%
20251.7%1.21×2.1%1.78×3.7%

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 ÷ revenue38.0%
2020: 23.1%23.1%2021: 24.4%24.4%2022: 33.0%33.0%2023: 33.7%33.7%2024: 36.3%36.3%2025: 38.0%38.0%202122232425
PPE ÷ total assets42.7%
2020: 32.1%32.1%2021: 33.7%33.7%2022: 39.6%39.6%2023: 42.8%42.8%2024: 44.1%44.1%2025: 42.7%42.7%202122232425

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¥659M
2020: ¥414M¥414M2021: ¥423M¥423M2022: ¥494M¥494M2023: ¥501M¥501M2024: ¥616M¥616M2025: ¥659M¥659M202122232425
R&D / revenue0.6%
2020: 0.4%0.4%2021: 0.4%0.4%2022: 0.5%0.5%2023: 0.5%0.5%2024: 0.6%0.6%2025: 0.6%0.6%202122232425
Receivable days60d
2020: 49d49d2021: 49d49d2022: 57d57d2023: 57d57d2024: 58d58d2025: 60d60d202122232425
Payable days38d
2020: 42d42d2021: 42d42d2022: 47d47d2023: 41d41d2024: 42d42d2025: 38d38d202122232425

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 Dec 2021FY ending Dec 2022FY ending Dec 2023FY ending Dec 2024FY ending Dec 2025
Revenue104,751100,614105,534109,984119,558
Cost of revenue54,64365,55171,74473,53480,780
Gross profit50,10735,06333,79036,45038,778
SG&A45,96130,72832,41534,15135,937
Operating income4,1464,3341,3742,2982,840
Pretax income4,5505,2822,3473,1113,419
Income tax9961,4228639631,020
Net income attributable to owners3,1733,3769691,6722,031
Operating margin4.0%4.3%1.3%2.1%2.4%

Balance sheet (reported items)

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

Assets

Cash 10%
Receivables 18%
Property, plant and equipment 43%
2%
7%
Other assets 20%

Funding

8%
Other liabilities 30%
Equity 62%
0%

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

ItemFY ending Dec 2021FY ending Dec 2022FY ending Dec 2023FY ending Dec 2024FY ending Dec 2025
Cash and equivalents¥14.4B¥10.1B¥7.78B¥7.02B¥10.9B
Total assets¥75.7B¥83.7B¥83.1B¥90.5B¥106.4B
Net assets¥54.4B¥59.2B¥60.6B¥63.1B¥66.1B
Share capital¥18.3B¥18.3B¥18.3B¥18.3B¥18.3B
Trade receivables¥14.1B¥15.8B¥16.4B¥17.6B¥19.6B
Property, plant and equipment¥25.5B¥33.2B¥35.5B¥39.9B¥45.5B
Intangible assets excluding goodwill¥1.69B¥1.91B¥1.8B¥1.67B¥1.54B
Investment securities¥6.84B¥6.09B¥6.53B¥6.86B¥7.55B
Current assets¥37.1B¥37.1B¥34B¥35.4B¥42.9B
Current liabilities¥17.9B¥21.1B¥19.3B¥24.5B¥23.1B
Trade payables¥6.31B¥8.44B¥8.08B¥8.49B¥8.36B
Short-term borrowings¥1.07B¥960M¥960M¥3.96B¥960M
Long-term borrowings————¥15B
Total liabilities¥21.4B¥24.5B¥22.5B¥27.4B¥40.3B
Non-controlling interests¥2.49B¥4.25B¥4.7B¥5.15B¥5.47B
Equity attributable to owners of parent¥50.9B¥53.6B¥53.8B¥54.7B¥55.9B
Retained earnings¥28.5B¥31.2B¥31.4B¥32.3B¥33.6B
Treasury stock-¥16M-¥16M-¥17M-¥17M-¥17M

Sources

Show source documents (6)

  • EDINET (FSA Japan)

    有価証券報告書－第131期(2025/01/01－2025/12/31)

    ID S100XS9W2026-03-23Open

  • EDINET (FSA Japan)

    有価証券報告書－第130期(2024/01/01－2024/12/31)

    ID S100VG0J2025-03-25Open

  • EDINET (FSA Japan)

    有価証券報告書－第129期(2023/01/01－2023/12/31)

    ID S100T2V02024-03-22Open

  • EDINET (FSA Japan)

    有価証券報告書－第128期(2022/01/01－2022/12/31)

    ID S100QF7A2023-03-23Open

  • EDINET (FSA Japan)

    有価証券報告書－第127期(令和3年1月1日－令和3年12月31日)

    ID S100NPF72022-03-24Open

  • EDINET (FSA Japan)

    有価証券報告書－第126期(令和2年1月1日－令和2年12月31日)

    ID S100L0482021-03-24Open

Extracted from XBRL: 53 / 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.

Open MarkdownShare on XSave image