2020年3月期第2四半期決算説明会補足資料
DATA BOOK
(2019年4月1日~2019年9月30日)
April 1, 2019 ~ September 30, 2019
株式会社ユナイテッドアローズ
UNITED ARROWS LTD.
http://www.united-arrows.co.jp/
UNITED ARROWS LTD. DATA BOOK
-目次- CONTENTS
Ⅰ.連結 財務・業績の推移 Consolidated Financial Performance 1.損益計算書 Income Statement
2.貸借対照表 Balance Sheet 3.1株当たり情報 Per share data 4.キャッシュ・フロー Cash flows
5. 販売費及び一般管理費 SGA expenses
6.設備投資額と減価償却費 Capital expenditures and Depreciation
Ⅱ.単体 営業の概況 Non-Consolidated Operation Review 1.事業本部別 売上推移 Sales Trend by Business Unit
2.売上高・客数・客単価前期比推移(%) Net Sales, Number of Customers and Ave. Spending per Customer (YOY) 3.チャネル別・小売エリア別売上高 Sales by Sales Channel and Retail Area
4.品目別売上高 Sales by Category
5.単位当たり売上高(直営店)Efficiency of Sales (Directly Operated Stores)
6.期末売場面積、期末従業員数 Sales Area and Number of Employees at the end of the term 7.設備投資の状況 Capital Expenditures
………………………………………… 1
………………………………………… 2
………………………………………… 3
………………………………………… 3
………………………………………… 4
……………………………………… 7
……………………………………… 11
……………………………………… 13
……………………………………… 14
……………………………………… 15
注: | ・ 連結売上高には、株式会社フィーゴ(2006/3期~)、株式会社コーエン(2009/3期~)、台湾聯合艾諾股份有限公司 (2014/3期~)、㈱Designes(2017/3期~)、 |
CHROME HEARTS JP合同会社(2017/3期~)の売上高が含まれております。 | |
・ 2016年10月にクロムハーツ事業の会社分割を行なったため、2017/3期の下期より単体売上高には同事業の売上高が含まれておりません。 | |
・ 「ビジネスユニット計」には、小売、ネット通販、卸売等の売上が含まれております。また、「その他」の売上高には、アウトレット、催事販売等の売上が含まれております。 | |
・2019/3期より、開示セグメントをユナイテッドアローズ、グリーンレーベル リラクシング、スモールビジネスユニットから第一事業本部、第二事業本部に変更しました。 | |
・ 第一事業本部には「ユナイテッドアローズ」、「ビューティ&ユース ユナイテッドアローズ」、「オデット エ オディール」、「ドゥロワー」が含まれます。 | |
・第二事業本部には「ユナイテッドアローズ グリーンレーベル リラクシング」、「エメル リファインズ」、「ザ ステーション ストア ユナイテッドアローズ」が含まれます。 |
Note: ・ Consolidated sales include the sales of FIGO CO.,LTD. (from FY2006), COEN CO.,LTD. (from FY2009), UNITED ARROWS TAIWAN LTD. (from FY2014), Designs & Co. (from FY2017), and CHROME HEARTS JP, GK (from FY2017).
・UNITED ARROWS LTD. took steps to spin off the CHROME HEARTS business in October 2016. As a result, CHROME HEARTS business sales are not included in the Company's non‐consolidated net sales effective from 2H of FY2017
- "Total business units sales" includes the sales of retail, online sales, wholesale, etc. "Other sales" includes the sales of outlet stores and special events. ・We have changed our disclosure segment from UNITED ARROWS, green label relaxing, and SBU to Business Unit I and Business Unit II since FY2019
- Business Unit I: UNITED ARROWS, BEAUTY&YOUTH UNITED ARROWS, DRAWER, Odette e Odile
- Business Unit II: green label relaxing, EMMEL REFINES, THE STATION STORE UNITED ARROWS LTD.
-CONTENTS-
UNITED ARROWS LTD. DATA BOOK
Ⅰ.連結 財務・業績の推移 Consolidated Financial Performance 1.損益計算書 Income Statement
(単位:百万円/millions of yen) | |||||||||||
FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | |||||||
2015/4~2015/9 | 2015/4~2016/3 | 2016/4~2016/9 | 2016/4~2017/3 | 2017/4~2017/9 | 2017/4~2018/3 | 2018/4~2018/9 | 2018/4~2019/3 | 2019/4~2019/9 | |||
売上高 | 64,102 | 140,919 | 65,083 | 145,535 | 69,740 | 154,409 | 71,752 | 158,918 | 74,576 | ||
Net sales | 前期比 YoY (%) | 108.7 | 107.5 | 101.5 | 103.3 | 107.2 | 106.1 | 102.9 | 102.9 | 103.9 | |
売上総利益 | 32,667 | 71,573 | 33,031 | 74,155 | 35,708 | 79,507 | 36,947 | 81,760 | 38,521 | ||
Gross profit | 売上比 Ratio to Sales (%) | 51.0 | 50.8 | 50.8 | 51.0 | 51.2 | 51.5 | 51.5 | 51.4 | 51.7 | |
前期比 YoY (%) | 105.1 | 105.2 | 101.1 | 103.6 | 108.1 | 107.2 | 103.5 | 102.8 | 104.3 | ||
販売費及び一般管理費 | 29,051 | 60,501 | 31,316 | 64,990 | 32,682 | 68,989 | 33,915 | 70,696 | 34,617 | ||
SGA expenses | 売上比 Ratio to Sales (%) | 45.3 | 42.9 | 48.1 | 44.7 | 46.9 | 44.7 | 47.3 | 44.5 | 46.4 | |
前期比 YoY (%) | 105.3 | 106.7 | 107.8 | 107.4 | 104.4 | 106.2 | 103.8 | 102.5 | 102.1 | ||
営業利益 | 3,615 | 11,071 | 1,714 | 9,165 | 3,026 | 10,518 | 3,031 | 11,063 | 3,903 | ||
Operating income | 売上比 Ratio to Sales (%) | 5.6 | 7.9 | 2.6 | 6.3 | 4.3 | 6.8 | 4.2 | 7.0 | 5.2 | |
前期比 YoY (%) | 103.5 | 97.5 | 47.4 | 82.8 | 176.5 | 114.8 | 100.2 | 105.2 | 128.8 | ||
経常利益 | 3,618 | 11,175 | 1,803 | 9,420 | 3,124 | 10,775 | 3,124 | 11,312 | 3,893 | ||
Ordinary income | 売上比 Ratio to Sales (%) | 5.6 | 7.9 | 2.8 | 6.5 | 4.5 | 7.0 | 4.4 | 7.1 | 5.2 | |
前期比 YoY (%) | 101.8 | 96.8 | 49.8 | 84.3 | 173.2 | 114.4 | 100.0 | 105.0 | 124.6 | ||
親会社株主に帰属する当期純利益 | 2,136 | 6,494 | 870 | 5,191 | 1,268 | 5,247 | 1,503 | 6,417 | 1,942 | ||
Net income attributable to owners of parent | 売上比 Ratio to Sales (%) | 3.3 | 4.6 | 1.3 | 3.6 | 1.8 | 3.4 | 2.1 | 4.0 | 2.6 | |
前期比 YoY (%) | 109.1 | 102.6 | 40.7 | 79.9 | 145.8 | 101.1 | 118.6 | 122.3 | 129.2 | ||
2.貸借対照表 Balance Sheet | |||||||||||
(単位:百万円/millions of yen) | |||||||||||
FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | |||||||
2015/4~2015/9 | 2015/4~2016/3 | 2016/4~2016/9 | 2016/4~2017/3 | 2017/4~2017/9 | 2017/4~2018/3 | 2018/4~2018/9 | 2018/4~2019/3 | 2019/4~2019/9 | |||
総資産 | 62,334 | 63,877 | 67,726 | 67,799 | 70,720 | 67,107 | 71,421 | 70,738 | 74,079 | ||
Total assets | 前期比 YoY (%) | 101.3 | 103.0 | 108.6 | 106.1 | 104.4 | 99.0 | 101.0 | 105.4 | 103.7 | |
流動資産 | 41,183 | 42,367 | 44,610 | 45,152 | 48,033 | 45,878 | 45,734 | 44,533 | 47,860 | ||
Current Assets | 前期比 YoY (%) | 102.3 | 102.2 | 108.3 | 106.6 | 107.7 | 101.6 | 95.2 | 97.1 | 104.6 | |
固定資産 | 21,150 | 21,510 | 23,115 | 22,646 | 22,686 | 21,228 | 25,687 | 26,205 | 26,219 | ||
Non-current assets | 前期比 YoY (%) | 99.4 | 104.5 | 109.3 | 105.3 | 98.1 | 93.7 | 113.2 | 123.4 | 102.1 | |
流動負債 | 26,374 | 24,964 | 30,376 | 29,805 | 33,700 | 27,213 | 32,066 | 27,082 | 29,672 | ||
Current liabilities | 前期比 YoY (%) | 98.8 | 103.6 | 115.2 | 119.4 | 110.9 | 91.3 | 95.2 | 99.5 | 92.5 | |
固定負債 | 5,891 | 5,152 | 4,459 | 7,012 | 6,146 | 5,203 | 4,472 | 4,078 | 4,286 | ||
Non-current liabilities | 前期比 YoY (%) | 212.3 | 76.5 | 75.7 | 136.1 | 137.8 | 74.2 | 72.8 | 78.4 | 95.8 | |
株主資本合計 | 30,085 | 33,838 | 32,955 | 30,673 | 30,450 | 33,714 | 33,608 | 37,810 | 38,050 | ||
Shareholders' equity | 前期比 YoY (%) | 94.1 | 108.8 | 109.5 | 90.6 | 92.4 | 109.9 | 110.4 | 112.1 | 113.2 | |
純資産合計 | 30,069 | 33,760 | 32,891 | 30,980 | 30,873 | 34,690 | 34,881 | 39,578 | 40,121 | ||
Total net assets | 前期比 YoY (%) | 93.7 | 108.3 | 109.4 | 91.8 | 93.9 | 112.0 | 113.0 | 114.1 | 115.0 | |
たな卸資産 | 25,638 | 23,966 | 28,626 | 26,210 | 28,147 | 24,799 | 27,414 | 24,988 | 28,703 | ||
Inventory | 前期比 YoY (%) | 101.6 | 102.1 | 111.7 | 109.4 | 98.3 | 94.6 | 97.4 | 100.8 | 104.7 | |
有利子負債 | 8,678 | 6,146 | 10,094 | 13,792 | 13,760 | 5,000 | 9,600 | 3,600 | 6,800 | ||
Interest-bearing debt | 前期比 YoY (%) | 122.2 | 58.5 | 116.3 | 224.4 | 136.3 | 36.3 | 69.8 | 72.0 | 70.8 |
-1-
UNITED ARROWS LTD. DATA BOOK
3.1株当たり情報 Per share data
FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | ||||||
2015/4~2015/9 | 2015/4~2016/3 | 2016/4~2016/9 | 2016/4~2017/3 | 2017/4~2017/9 | 2017/4~2018/3 | 2018/4~2018/9 | 2018/4~2019/3 | 2019/4~2019/9 | ||
1株当たり当期純利益(円) | 70.67 | 214.87 | 28.80 | 174.57 | 44.76 | 185.08 | 53.01 | 226.20 | 68.47 | |
Earnings per share (EPS) (yen) | 前期比 YoY (%) | 114.9 | 107.7 | 40.8 | 81.2 | 155.4 | 106.0 | 118.4 | 122.2 | 129.2 |
1株当たり純資産額(円) | 995.22 | 1,117.23 | 1,088.68 | 1,081.49 | 1,074.11 | 1,186.01 | 1,186.28 | 1,333.16 | 1,342.33 | |
Book value per share (BPS) (yen) | 前期比 YoY (%) | 98.8 | 109.6 | 109.4 | 96.8 | 98.7 | 109.7 | 110.4 | 112.4 | 113.2 |
1株当たり配当金(円) | 20.00 | 78.00 | 20.00 | 78.00 | 20.00 | 78.00 | 20.00 | 80.00 | 22.00 | |
Dividends per share (DPS) (yen) | 前期比 YoY (%) | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 102.6 | 110.0 |
配当性向(%) Dividend payout ratio (%) | - | 36.3 | - | 44.7 | - | 42.1 | - | 35.4 | - |
4.キャッシュ・フロー Cash flows
(単位:百万円/millions of yen) | ||||||||||
FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | ||||||
2015/4~2015/9 | 2015/4~2016/3 | 2016/4~2016/9 | 2016/4~2017/3 | 2017/4~2017/9 | 2017/4~2018/3 | 2018/4~2018/9 | 2018/4~2019/3 | 2019/4~2019/9 | ||
営業活動によるキャッシュ・フロー Cash flows from operating activities | 4,639 | 11,689 | △ 1,942 | 4,868 | 4,477 | 13,938 | 1,201 | 9,140 | 1,544 | |
投資活動によるキャッシュ・フロー Cash flows from investing activities | △ 1,464 | △ 3,351 | △ 2,350 | △ 4,511 | △ 1,855 | △ 2,442 | △ 4,045 | △ 5,926 | △ 1,980 | |
財務活動によるキャッシュ・フロー Cash flows from financing activities | △ 5,011 | △ 8,139 | 2,197 | △ 508 | △ 1,704 | △ 10,812 | 2,636 | △ 3,711 | 974 | |
現金及び現金同等物期末残高 | 3,747 | 5,799 | 3,722 | 5,630 | 6,544 | 6,300 | 6,112 | 5,839 | 6,389 | |
Cash and cash equivalents at the term-end前期比 YoY (%) | 88.3 | 103.8 | 99.3 | 97.1 | 175.8 | 111.9 | 93.4 | 92.7 | 104.5 |
5. 販売費及び一般管理費 | SGA expenses | ||||||||||
(単位:百万円/millions of yen) | |||||||||||
FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | |||||||
2015/4~2015/9 | 2015/4~2016/3 | 2016/4~2016/9 | 2016/4~2017/3 | 2017/4~2017/9 | 2017/4~2018/3 | 2018/4~2018/9 | 2018/4~2019/3 | 2019/4~2019/9 | |||
販売費及び一般管理費合計 | 29,051 | 60,501 | 31,316 | 64,990 | 32,682 | 68,989 | 33,915 | 70,696 | 34,617 | ||
SGA expenses | 売上比 Ratio to Sales (%) | 45.3 | 42.9 | 48.1 | 44.7 | 46.9 | 44.7 | 47.3 | 44.5 | 46.4 | |
前期比 YoY (%) | 105.3 | 106.7 | 107.8 | 107.4 | 104.4 | 106.2 | 103.8 | 102.5 | 102.1 | ||
宣伝販促費 | 1,110 | 2,621 | 1,420 | 3,193 | 1,453 | 3,469 | 1,692 | 3,543 | 1,715 | ||
Advertisement | 売上比 Ratio to Sales (%) | 1.7 | 1.8 | 2.2 | 2.2 | 2.1 | 2.2 | 2.4 | 2.2 | 2.3 | |
前期比 YoY (%) | 90.4 | 106.8 | 127.9 | 121.8 | 102.4 | 108.6 | 116.4 | 102.1 | 101.4 | ||
人件費 | 10,654 | 21,390 | 11,341 | 22,731 | 11,859 | 24,386 | 12,218 | 24,770 | 12,586 | ||
Personnel | 売上比 Ratio to Sales (%) | 16.6 | 15.2 | 17.4 | 15.6 | 17.0 | 15.8 | 17.0 | 15.6 | 16.9 | |
前期比 YoY (%) | 105.3 | 105.3 | 106.4 | 106.3 | 104.6 | 107.3 | 103.0 | 101.6 | 103.0 | ||
賃借料 | 8,744 | 18,917 | 9,368 | 20,379 | 10,155 | 21,765 | 10,518 | 22,607 | 10,756 | ||
Rent | 売上比 Ratio to Sales (%) | 13.6 | 13.4 | 14.4 | 14.0 | 14.6 | 14.1 | 14.7 | 14.2 | 14.4 | |
前期比 YoY (%) | 107.8 | 108.1 | 107.1 | 107.7 | 108.4 | 106.8 | 103.6 | 103.9 | 102.3 | ||
減価償却費 | 870 | 1,795 | 896 | 1,863 | 904 | 1,801 | 897 | 1,859 | 956 | ||
Depreciation | 売上比 Ratio to Sales (%) | 1.4 | 1.3 | 1.4 | 1.3 | 1.3 | 1.2 | 1.3 | 1.2 | 1.3 | |
前期比 YoY (%) | 99.2 | 99.7 | 102.9 | 103.8 | 100.9 | 96.7 | 99.3 | 103.2 | 106.5 | ||
その他 | 7,671 | 15,776 | 8,289 | 16,821 | 8,309 | 17,566 | 8,588 | 17,915 | 8,602 | ||
Other | 売上比 Ratio to Sales (%) | 12.0 | 11.2 | 12.7 | 11.6 | 11.9 | 11.4 | 12.0 | 11.3 | 11.5 | |
前期比 YoY (%) | 105.8 | 107.8 | 108.1 | 106.6 | 100.2 | 104.4 | 103.4 | 102.0 | 100.2 |
-2-
UNITED ARROWS LTD. DATA BOOK
6.設備投資額と減価償却費 Capital expenditures and Depreciation
(単位:百万円/millions of yen) | ||||||||||
FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | ||||||
2015/4~2015/9 | 2015/4~2016/3 | 2016/4~2016/9 | 2016/4~2017/3 | 2017/4~2017/9 | 2017/4~2018/3 | 2018/4~2018/9 | 2018/4~2019/3 | 2019/4~2019/9 | ||
設備投資額 | 1,675 | 3,479 | 3,167 | 4,445 | 1,810 | 3,053 | 3,054 | 5,833 | 952 | |
Capital expenditures | 売上比 Ratio to Sales (%) | - | 2.5 | - | 3.1 | - | 2.0 | 4.3 | 3.7 | 1.3 |
前期比 YoY (%) | 98.2 | 141.8 | 189.1 | 127.8 | 57.2 | 68.7 | 168.8 | 191.0 | 31.2 | |
減価償却費 | 870 | 1,795 | 896 | 1,863 | 904 | 1,801 | 897 | 1,859 | 0 | |
Depreciation | 売上比 Ratio to Sales (%) | 1.4 | 1.3 | 1.4 | 1.3 | 1.3 | 1.2 | 1.3 | 1.2 | 0.0 |
前期比 YoY (%) | 99.2 | 99.7 | 102.9 | 103.8 | 100.9 | 96.7 | 99.3 | 103.2 | 103.9 |
Ⅱ.単体 営業の概況 Non-Consolidated Operation Review 1. 事業本部別 売上推移 Sales Trend by Business Unit
(単位:百万円/millions of yen)
FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | ||||||
2015/4~2015/9 | 2015/4~2016/3 | 2016/4~2016/9 | 2016/4~2017/3 | 2017/4~2017/9 | 2017/4~2018/3 | 2018/4~2018/9 | 2018/4~2019/3 | 2019/4~2019/9 | ||
売上高(単体) | 58,182 | 127,879 | 58,825 | 126,072 | 57,173 | 128,356 | 58,466 | 131,476 | 60,827 | |
Non-consolidated net sales | 前期比 YoY (%) | 108.9 | 107.8 | 101.1 | 98.6 | 97.2 | 101.8 | 102.3 | 102.4 | 104.0 |
ビジネスユニット計 | 50,413 | 111,152 | 51,167 | 108,979 | 48,685 | 109,554 | 49,992 | 112,779 | 52,325 | |
Total business units | 売上比 Ratio to Sales (%) | 86.6 | 86.9 | 87.0 | 86.4 | 85.2 | 85.4 | 85.5 | 85.8 | 86.0 |
前期比 YoY (%) | 107.6 | 107.0 | 101.5 | 98.0 | 95.1 | 100.5 | 102.7 | 102.9 | 104.7 | |
第一事業本部 | ― | ― | ― | ― | ― | ― | 33,003 | 73,169 | 34,449 | |
Business Unit I | 売上比 Ratio to Sales (%) | ― | ― | ― | ― | ― | ― | 56.4 | 55.7 | 56.6 |
前期比 YoY (%) | ― | ― | ― | ― | ― | ― | 108.2 | 106.4 | 104.4 | |
第二事業本部 | ― | ― | ― | ― | ― | ― | 16,988 | 39,610 | 17,875 | |
Business Unit II | 売上比 Ratio to Sales (%) | ― | ― | ― | ― | ― | ― | 29.1 | 30.1 | 29.4 |
前期比 YoY (%) | ― | ― | ― | ― | ― | ― | 106.1 | 107.2 | 105.2 | |
その他 | 7,768 | 16,727 | 7,657 | 17,093 | 8,488 | 18,802 | 8,473 | 18,697 | 8,502 | |
Other | 売上比 Ratio to Sales (%) | 13.4 | 13.1 | 13.0 | 13.6 | 14.8 | 14.6 | 14.5 | 14.2 | 14.0 |
前期比 YoY (%) | 118.4 | 113.5 | 98.6 | 102.2 | 110.8 | 110.0 | 99.8 | 99.4 | 100.3 |
-3-
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original document
- Permalink
Disclaimer
United Arrows Ltd. published this content on 06 November 2019 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 06 November 2019 07:34:07 UTC