Toho LamacTOHO LAMAC CO., LTD.7422東証スタンダード卸売業FY ending Dec 2025, non-consolidated, J-GAAP

Toho Lamac revenue and profit

It lost about ¥3 for every ¥100 of sales at the operating level. Revenue changed -10.9% from the prior year, operating profit -263.7%.

Five-year trend

Revenue¥4.55B
FY ending Dec 2021: ¥6.34B¥6.34BFY ending Dec 2022: ¥6.38B¥6.38BFY ending Dec 2023: ¥5.1B¥5.1BFY ending Dec 2024: ¥5.11B¥5.11BFY ending Dec 2025: ¥4.55B¥4.55BFY21FY22FY23FY24FY25
Operating income-¥120.6M
FY ending Dec 2021: -¥233.6M-¥233.6MFY ending Dec 2022: -¥251.9M-¥251.9MFY ending Dec 2023: -¥208.4M-¥208.4MFY ending Dec 2024: ¥73.7M¥73.7MFY ending Dec 2025: -¥120.6M-¥120.6MFY21FY22FY23FY24FY25
Operating margin-2.7%
FY ending Dec 2021: -3.7%-3.7%FY ending Dec 2022: -4.0%-4.0%FY ending Dec 2023: -4.1%-4.1%FY ending Dec 2024: 1.4%1.4%FY ending Dec 2025: -2.7%-2.7%FY21FY22FY23FY24FY25

What drives ROE

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

Net margin0.4%
Asset turnover0.71×
ROA0.3%
ROA0.3%
Financial leverage1.45×
ROE0.4%

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

Net margin0.4%
2024: 2.4%2.4%2025: 0.4%0.4%2122232425
Asset turnover0.71×
2024: 0.85×0.85×2025: 0.71×0.71×2122232425
ROA0.3%
2021: -3.4%-3.4%2022: -0.1%-0.1%2023: -2.2%-2.2%2024: 2.1%2.1%2025: 0.3%0.3%2122232425
Financial leverage1.45×
2024: 1.37×1.37×2025: 1.45×1.45×2122232425
ROE0.4%
2024: 2.8%2.8%2025: 0.4%0.4%2122232425
PeriodNet marginAsset turnoverROAFinancial leverageROE
2021——×-3.4%—×—
2022——×-0.1%—×—
2023——×-2.2%—×—
20242.4%0.85×2.1%1.37×2.8%
20250.4%0.71×0.3%1.45×0.4%

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 ÷ revenue39.2%
2020: 13.9%13.9%2021: 14.6%14.6%2022: 13.2%13.2%2023: 14.2%14.2%2024: 28.7%28.7%2025: 39.2%39.2%202122232425
PPE ÷ total assets26.6%
2020: 13.8%13.8%2021: 14.5%14.5%2022: 13.6%13.6%2023: 12.1%12.1%2024: 24.0%24.0%2025: 26.6%26.6%202122232425

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

Income statement (JPY millions)

ItemFY ending Dec 2021FY ending Dec 2022FY ending Dec 2023FY ending Dec 2024FY ending Dec 2025
Revenue6,3396,3765,0965,1064,548
Cost of revenue4,7244,8883,8273,6083,234
Gross profit1,6151,4881,2691,4981,313
SG&A1,8481,7401,4771,4241,434
Operating income-234-252-20874-121
Pretax income-213-3-13213251
Income tax533733
Net income attributable to owners-218-6-13612417
Operating margin-3.7%-4.0%-4.1%1.4%-2.7%

Balance sheet (reported items)

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

Assets

Cash 26%
Property, plant and equipment 27%
1%
7%
Other assets 39%

Funding

Other liabilities 33%
Equity 67%

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¥1.99B¥1.41B¥1.83B¥1.89B¥1.78B
Total assets¥6.41B¥6.2B¥5.96B¥6.11B¥6.71B
Net assets¥4.66B¥4.5B¥4.44B¥4.67B¥4.52B
Share capital¥961.7M¥961.7M¥961.7M¥961.7M¥961.7M
Property, plant and equipment¥928.5M¥840.3M¥723.1M¥1.46B¥1.78B
Intangible assets excluding goodwill¥11.5M¥21.8M¥52.6M¥54.6M¥44.2M
Investment securities¥460.2M¥560.8M¥554.9M¥705M¥490M
Current assets¥4.35B¥4.09B¥3.93B¥3.86B¥4.36B
Current liabilities¥1.18B¥1.14B¥1.14B¥1.06B¥1.39B
Short-term borrowings¥800M¥700M¥800M¥800M¥1.09B
Long-term borrowings¥200M¥188.3M——¥428.6M
Total liabilities¥1.75B¥1.7B¥1.51B¥1.44B¥2.18B
Equity attributable to owners of parent¥4.63B¥4.57B¥4.38B¥4.45B¥4.41B
Retained earnings¥2.85B¥2.78B¥2.59B¥2.66B¥2.62B
Treasury stock-¥15.5M-¥15.7M-¥16.1M-¥16.6M-¥16.6M

Sources

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

    有価証券報告書-第68期(2024/12/21-2025/12/20)

    ID S100XRD82026-03-17Open
  • EDINET (FSA Japan)

    有価証券報告書-第67期(2023/12/21-2024/12/20)

    ID S100VEQH2025-03-17Open
  • EDINET (FSA Japan)

    有価証券報告書-第66期(2022/12/21-2023/12/20)

    ID S100T2JV2024-03-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第65期(2021/12/21-2022/12/20)

    ID S100QEX42023-03-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第961期(令和2年12月21日-令和3年12月20日)

    ID S100NOW82022-03-18Open
  • EDINET (FSA Japan)

    有価証券報告書-第63期(令和1年12月21日-令和2年12月20日)

    ID S100KZI92021-03-19Open

Extracted from XBRL: 47 / 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.