Yakiniku Sakai HoldingsYakiniku Sakai Holdings Inc.2694東証スタンダード小売業FY ending Mar 2026, consolidated, J-GAAP

Yakiniku Sakai Holdings revenue and profit

Out of every ¥100 of sales, about ¥1 is left as operating profit. Revenue changed +3.0% from the prior year, operating profit -66.4%.

Five-year trend

Revenue¥24.2B
FY ending Mar 2022: ¥18.3B¥18.3BFY ending Mar 2023: ¥23.1B¥23.1BFY ending Mar 2024: ¥22.8B¥22.8BFY ending Mar 2025: ¥23.5B¥23.5BFY ending Mar 2026: ¥24.2B¥24.2BFY22FY23FY24FY25FY26
Operating income¥157.3M
FY ending Mar 2022: -¥1.95B-¥1.95BFY ending Mar 2023: -¥249.2M-¥249.2MFY ending Mar 2024: ¥529.6M¥529.6MFY ending Mar 2025: ¥468.6M¥468.6MFY ending Mar 2026: ¥157.3M¥157.3MFY22FY23FY24FY25FY26
Operating margin0.6%
FY ending Mar 2022: -10.6%-10.6%FY ending Mar 2023: -1.1%-1.1%FY ending Mar 2024: 2.3%2.3%FY ending Mar 2025: 2.0%2.0%FY ending Mar 2026: 0.6%0.6%FY22FY23FY24FY25FY26

What drives ROE

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

Net margin—
2022: 2.5%2.5%2023: 1.2%1.2%2024: 1.0%1.0%2223242526
Asset turnover—
2022: 1.12×1.12×2023: 1.45×1.45×2024: 1.44×1.44×2223242526
ROA-2.5%
2022: 2.8%2.8%2023: 1.7%1.7%2024: 1.5%1.5%2025: -3.8%-3.8%2026: -2.5%-2.5%2223242526
Financial leverage—
2022: 2.27×2.27×2023: 2.19×2.19×2024: 2.14×2.14×2223242526
ROE—
2022: 6.4%6.4%2023: 3.8%3.8%2024: 3.2%3.2%2223242526
PeriodNet marginAsset turnoverROAFinancial leverageROE
20222.5%1.12×2.8%2.27×6.4%
20231.2%1.45×1.7%2.19×3.8%
20241.0%1.44×1.5%2.14×3.2%
2025——×-3.8%—×—
2026——×-2.5%—×—

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 ÷ revenue28.7%
2021: 40.7%40.7%2022: 41.1%41.1%2023: 29.6%29.6%2024: 28.3%28.3%2025: 26.6%26.6%2026: 28.7%28.7%212223242526
PPE ÷ total assets39.6%
2021: 45.5%45.5%2022: 46.3%46.3%2023: 44.1%44.1%2024: 40.2%40.2%2025: 37.7%37.7%2026: 39.6%39.6%212223242526
Goodwill ÷ parent equity2.8%
2021: 12.8%12.8%2022: 10.1%10.1%2023: 6.3%6.3%2024: 3.5%3.5%2025: 3.9%3.9%2026: 2.8%2.8%212223242526
Goodwill balance¥172.6M
2021: ¥858.4M¥858.4M2022: ¥726.4M¥726.4M2023: ¥460M¥460M2024: ¥263.4M¥263.4M2025: ¥260.3M¥260.3M2026: ¥172.6M¥172.6M212223242526

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.

Receivable days—
2021: 9d9d212223242526

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
Revenue18,30223,05522,81723,53324,250
Cost of revenue5,9377,6587,7717,8628,147
Gross profit12,36515,39715,04715,67116,103
SG&A14,31015,64614,51715,20215,945
Operating income-1,945-249530469157
Pretax income719707117-55112
Income tax259429-11962431
Net income attributable to owners461278236-614-419
Operating margin-10.6%-1.1%2.3%2.0%0.6%

Balance sheet (reported items)

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

Assets

Cash 28%
Property, plant and equipment 40%
3%
0%
Other assets 29%

Funding

Other liabilities 64%
Equity 36%

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¥2.9B¥3.24B¥3.4B¥4.69B¥4.88B
Total assets¥16.3B¥15.5B¥16.1B¥16.6B¥17.5B
Net assets¥7.22B¥7.33B¥7.46B¥6.75B¥6.23B
Share capital¥100M¥100M¥100M¥100M¥100M
Property, plant and equipment¥7.53B¥6.84B¥6.46B¥6.25B¥6.95B
Intangible assets excluding goodwill¥863M¥580.2M¥381.8M¥380M¥280.1M
Goodwill¥726.4M¥460M¥263.4M¥260.3M¥172.6M
Investment securities¥75.9M¥76.9M¥76.9M¥80.6M¥88M
Current assets¥4.73B¥5.26B¥5.94B¥6.43B¥6.88B
Current liabilities¥4.72B¥4.2B¥4.3B¥4.41B¥4.84B
Short-term borrowings¥300M¥300M¥300M¥300M¥300M
Long-term borrowings¥2.72B¥2.71B¥3.13B¥4.19B¥5.2B
Bonds¥180M¥10M———
Interest-bearing debt¥3.2Bderived¥3.02Bderived———
Total liabilities¥9.06B¥8.19B¥8.61B¥9.86B¥11.3B
Non-controlling interests———¥1.5M—
Equity attributable to owners of parent¥7.18B¥7.33B¥7.46B¥6.75B¥6.23B
Retained earnings¥984.8M¥1.12B¥1.24B¥507.8M¥88.8M
Treasury stock-¥720.4M-¥689.9M-¥662.4M-¥624M-¥583.9M

Sources

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

    有価証券報告書-第67期(2025/04/01-2026/03/31)

    ID S100YGJS2026-06-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第66期(2024/04/01-2025/03/31)

    ID S100W2WF2025-06-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第65期(2023/04/01-2024/03/31)

    ID S100TTBS2024-06-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第64期(2022/04/01-2023/03/31)

    ID S100R7BM2023-06-28Open
  • EDINET (FSA Japan)

    有価証券報告書-第63期(令和3年4月1日-令和4年3月31日)

    ID S100OLID2022-06-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第62期(令和2年4月1日-令和3年3月31日)

    ID S100LVIP2021-06-30Open

Extracted from XBRL: 50 / 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.