Log in
Log in
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
Sign up
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
  1. Homepage
  2. Equities
  3. Japan
  4. Japan Exchange
  5. Izumi Co., Ltd.
  6. News
  7. Summary
    8273   JP3138400001

IZUMI CO., LTD.

(8273)
  Report
Delayed Japan Exchange  -  01:00:00 2023-01-30 am EST
2899.00 JPY   +1.01%
01/18Izumi's FY23 Nine-month Profit Falls on Lower Sales, Higher Expenses
MT
01/16Izumi : Summary of Consolidated Financial Results for the Nine Months Ended November 30, 2022
PU
01/10Izumi Co., Ltd. Provides Dividend Guidance for the Fiscal Year Ending February 28, 2023
CI
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisionsFunds 
SummaryMost relevantAll NewsOther languagesPress ReleasesOfficial PublicationsSector newsMarketScreener Strategies

Izumi : Support Documentation about the Consolidated Financial Results for the Third Quarter of the Year Ending February 28, 2022 (FY2021)

01/18/2022 | 09:12pm EST

January 11, 2022

IZUMI CO., LTD.

(Stock code: 8273)

Support Documentation about the Consolidated Financial Results for the Third Quarter of the Year Ending February 28, 2022 (FY2021)

1. Summary of Financial Results

1) Consolidated Financial Results

(Unit: millions of yen)

FY2020

FY2021

3Q

Full Term

3Q

Full Term

Forecast

Operating revenue

496,663

679,778

496,093

679,100

(YoY)

90.3%

91.3%

99.9%

99.9%

Operating profit

25,045

35,781

23,868

34,800

(YoY)

118.3%

112.2%

95.3%

97.3%

Ordinary profit

25,329

36,078

23,743

34,600

(YoY)

119.6%

112.8%

93.7%

95.9%

Profit attributable to owners of parent

16,185

23,053

16,371

22,300

(YoY)

118.2%

115.5%

101.2%

96.7%

Earnings per share

¥225.87

¥321.72

¥228.88

¥311.81

Total assets

483,851

489,692

477,206

Net assets

238,727

245,411

255,492

Net assets per share

¥3,150.02

¥3,244.56

¥3,382.29

Equity ratio

46.7%

47.5%

50.7%

Total number of issued shares at the

71,665,200

71,665,200

71,665,200

end of period (incl. treasury shares)

Number of treasury shares at the

7,731

8,106

187,300

end of period

Average number of shares during

71,657,724

71,657,606

71,529,614

the period (excl. treasury shares)

Number of consolidated subsidiaries

15

15

17

Number of equity-method affiliates

5

5

4

2) Non-consolidated Financial Results

(Unit: millions of yen)

FY2020

FY2021

3Q

Full Term

3Q

Full Term

Forecast

Operating revenue

462,696

634,583

463,509

635,100

(YoY)

89.5%

90.6%

100.2%

100.1%

Operating profit

19,788

29,128

18,973

28,300

(YoY)

117.3%

111.9%

95.9%

97.2%

Ordinary profit

20,082

29,420

19,147

28,400

(YoY)

118.2%

112.1%

95.3%

96.5%

Profit

12,055

17,461

13,179

18,400

(YoY)

107.8%

102.4%

109.3%

105.4%

Dividends per share

-

¥83.00

-

¥86.00

Total assets

415,551

423,212

414,137

Net assets

183,704

189,151

195,386

Equity ratio

44.2%

44.7%

47.2%

1

2. Consolidated Statements of Income

Consolidated

(Unit: millions of yen)

FY2020

FY2021

FY2020

3Q (Mar-Nov)

3Q (Mar-Nov)

Full Term (Mar-Feb)

Amount

% of Sales

Amount

% of Sales

YoY

% of Sales

Operating revenue

496,663

-

496,093

-

99.9%

679,778

-

Net sales

471,234

100.0%

471,161

100.0%

100.0%

645,672

100.0%

Gross profit

107,913

22.9%

106,745

22.7%

98.9%

147,467

22.8%

Operating revenue

25,428

5.4%

24,931

5.3%

98.0%

34,105

5.3%

Operating gross profit

133,341

28.3%

131,676

27.9%

98.8%

181,573

28.1%

Selling, general and

108,295

23.0%

107,808

22.9%

99.5%

145,791

22.6%

administrative expenses

Personnel expenses

50,011

10.6%

49,948

10.6%

99.9%

67,805

10.5%

Depreciation

11,289

2.4%

11,295

2.4%

100.1%

15,243

2.4%

Amortization of goodwill

581

0.1%

399

0.1%

68.7%

737

0.1%

Rental expenses

8,546

1.8%

8,482

1.8%

99.2%

11,526

1.8%

Utilities expenses

5,899

1.3%

6,043

1.3%

102.4%

7,482

1.2%

Advertising expenses

7,178

1.5%

7,128

1.5%

99.3%

9,643

1.5%

Other

24,788

5.3%

24,511

5.2%

98.9%

33,352

5.2%

Operating profit

25,045

5.3%

23,868

5.1%

95.3%

35,781

5.5%

Non-operating income

1,536

0.3%

1,178

0.3%

76.7%

1,893

0.3%

Interest and dividend income

186

0.0%

168

0.0%

90.6%

243

0.0%

Non-operating expenses

1,253

0.3%

1,304

0.3%

104.1%

1,597

0.2%

Interest expenses

540

0.1%

428

0.1%

79.3%

700

0.1%

Ordinary profit

25,329

5.4%

23,743

5.0%

93.7%

36,078

5.6%

Extraordinary income

3,139

0.7%

1,015

0.2%

32.3%

3,610

0.6%

Extraordinary losses

3,287

0.7%

618

0.1%

18.8%

4,835

0.7%

Profit before income taxes

25,181

5.3%

24,140

5.1%

95.9%

34,852

5.4%

Total income taxes

7,581

1.6%

7,527

1.6%

99.3%

10,306

1.6%

Profit attributable to non-controlling interests

1,415

0.3%

241

0.1%

17.1%

1,493

0.2%

Profit attributable to owners of parent

16,185

3.4%

16,371

3.5%

101.2%

23,053

3.6%

1) Segment Information

FY2020

FY2021

FY2020

3Q (Mar-Nov)

3Q (Mar-Nov)

Full Term (Mar-Feb)

Amount

% of Total

Amount

% of Total

YoY

Amount

% of Total

(Operating revenue)

Retail operations

481,504

96.9%

481,316

97.0%

100.0%

659,977

97.1%

Retail-peripheral operations

70,328

14.2%

71,916

14.5%

102.3%

94,786

13.9%

Other

4,115

0.8%

3,789

0.8%

92.1%

5,297

0.8%

Adjustment

-59,285

-11.9%

-60,929

-12.3%

-

-80,283

-11.8%

Total

496,663

100.0%

496,093

100.0%

99.9%

679,778

100.0%

(Operating profit)

Retail operations

21,429

85.6%

19,987

83.7%

93.3%

31,217

87.2%

Retail-peripheral operations

2,764

11.0%

3,254

13.6%

117.7%

3,458

9.7%

Other

899

3.6%

786

3.3%

87.5%

1,172

3.3%

Adjustment

-47

-0.2%

-159

-0.7%

-

-67

-0.2%

Total

25,045

100.0%

23,868

100.0%

95.3%

35,781

100.0%

2) Financial Results of Major Subsidiaries

(Year-on-year in parentheses)

Company

Business / Segment

FY2020

FY2021

FY2020

3Q (Mar-Nov)

3Q (Mar-Nov)

Full Term (Mar-Feb)

YOU-ME CARD CO., LTD.

Finance

Operating revenue

7,057

6,866

( 97.3%)

9,393

Retail-peripheral operations

Operating profit

1,584

1,700

( 107.4%)

2,060

IZUMI TECHNO Co., Ltd.

Store management

Operating revenue

10,164

11,141

( 109.6%)

13,882

Retail-peripheral operations

Operating profit

1,194

1,353

( 113.3%)

1,549

IZUMI FOOD SERVICE CO., LTD.

Food services

Operating revenue

3,301

3,819

( 115.7%)

4,626

Retail-peripheral operations

Operating profit

-284

-17

(-)

-303

Youme Mart Kumamoto Co., Ltd.

Retail

Operating revenue

20,662

20,780

( 100.6%)

27,975

Retail operations

Operating profit

958

577

( 60.2%)

1,245

Youme Mart Kitakyushu Co., Ltd.

Retail

Operating revenue

21,389

20,694

( 96.7%)

28,715

Retail operations

Operating profit

750

629

( 83.9%)

1,033

YOURS Co., Ltd.

Retail

Operating revenue

18,003

17,415

( 96.7%)

24,094

Retail operations

Operating profit

434

226

( 52.2%)

582

2

Consolidated

3) Change in Consolidated Operating Profit by Quarter

(Unit: millions of yen)

FY2019

FY2020

FY2021

YoY

YoY

YoY

1Q

(Mar-May)

6,592

81.5%

6,305

95.6%

7,832

124.2%

2Q

(Jun-Aug)

7,570

87.0%

10,152

134.1%

8,137

80.2%

First half total (Mar-Aug)

14,163

84.4%

16,457

116.2%

15,970

97.0%

3Q

(Sep-Nov)

7,009

102.7%

8,588

122.5%

7,898

92.0%

Three quarters total (Mar-Nov)

21,173

89.7%

25,045

118.3%

23,868

95.3%

4Q

(Dec-Feb)

10,715

91.9%

10,735

100.2%

-

-

Annual total (Mar-Feb)

31,888

90.4%

35,781

112.2%

Forecast

34,800

97.3%

3. Consolidated Balance Sheets

(Unit: millions of yen)

As of Feb. 28, 2021

As of Nov. 30, 2021

Amount

% of Total

Amount

% of Total

Change

Total assets

489,692

100.0%

477,206

100.0%

- 12,486

Cash and deposits

25,306

5.2%

9,390

2.0%

- 15,916

Notes and accounts receivable - trade

42,497

8.7%

48,268

10.1%

+ 5,770

Merchandise and finished goods

21,661

4.4%

23,269

4.9%

+ 1,608

Property, plant and equipment

330,539

67.5%

331,587

69.5%

+ 1,048

Leasehold and guarantee deposits

16,909

3.5%

15,966

3.3%

- 943

Investment securities

9,876

2.0%

8,734

1.8%

- 1,142

Other

42,900

8.8%

39,989

8.4%

- 2,911

Liabilities

244,281

49.9%

221,714

46.5%

- 22,566

Notes and accounts payable - trade

47,367

9.7%

37,539

7.9%

- 9,827

Interest-bearing liabilities

109,414

22.3%

105,759

22.2%

- 3,654

Other

87,499

17.9%

78,415

16.4%

- 9,084

Net assets

245,411

50.1%

255,492

53.5%

+ 10,080

Treasury shares

-30

- 0.0%

-799

- 0.2%

- 769

Other

232,526

47.5%

242,558

50.8%

+ 10,031

Non-controlling interests

12,915

2.6%

13,733

2.9%

+ 817

*Change in the number of issued shares

FY2020 (Mar-Feb)

FY2021 3Q

Total number of issued shares at the beginning of the period

71,665,200

71,665,200

at the end of the period (A)

71,665,200

71,665,200

Treasury shares, etc.

at the beginning of the period

7,346

8,106

at the end of the period (B)

8,106

187,300

(Acquired during the period)

760

200,455

(Share-based remuneration)

0

21,261

(Cancelled during the period)

0

0

AB

71,657,094

71,477,900

(Average during the period)

71,657,606

71,529,614

4. Consolidated Statements of Cash Flows

(Unit: millions of yen)

FY2020

FY2021

FY2020

3Q (Mar-Nov)

3Q (Mar-Nov)

Full Term (Mar-Feb)

Cash flows from operating activities

+ 14,550

+ 7,462

+ 48,320

Profit before income taxes

+ 25,181

+ 24,140

+ 34,852

Non-cash loss/gain (depreciation, etc.)

+ 12,524

+ 12,632

+ 18,311

Increase/decrease in claims and obligations related to operating activities

- 14,477

- 18,500

+ 6,045

Income taxes and interest income

- 9,378

- 13,038

- 9,543

Other

+ 700

+ 2,229

- 1,345

Cash flows from investing activities

- 4,592

- 11,757

- 6,633

Capital investment related

- 11,640

- 13,691

- 13,921

Other

+ 7,048

+ 1,934

+ 7,287

Cash flows from financing activities

- 9,716

- 11,622

- 25,361

Interest-bearing liabilities related

- 3,892

- 4,566

- 19,536

Other

- 5,824

- 7,055

- 5,825

Increase/decrease in cash and cash equivalents

+ 241

- 15,916

+ 16,324

3

Non-Consolidated

5. IZUMI CO., LTD.: Income Statement and Other Financial Information

1) Statement of Income

FY2020

FY2021

3Q (Mar-Nov)

3Q (Mar-Nov)

Amount

% of Sales

Amount

% of Sales

YoY

Operating revenue

462,696

-

463,509

-

100.2%

Net sales

439,199

100.0%

440,449

100.0%

100.3%

Gross profit

85,359

19.4%

84,842

19.3%

99.4%

Operating revenue

23,496

5.3%

23,060

5.2%

98.1%

Real estate lease revenue

6,097

1.4%

6,061

1.4%

99.4%

Distribution center revenue

7,085

1.6%

6,860

1.6%

96.8%

Store lease joint management

6,676

1.5%

6,376

1.4%

95.5%

expense revenue

Other

3,637

0.8%

3,762

0.9%

103.4%

Operating gross profit

108,855

24.8%

107,903

24.5%

99.1%

Selling, general and

89,067

20.3%

88,929

20.2%

99.8%

administrative expenses

Personnel expenses

35,428

8.1%

35,262

8.0%

99.5%

Depreciation

9,787

2.2%

9,591

2.2%

98.0%

Rental expenses

7,275

1.7%

7,214

1.6%

99.2%

Store management expenses

7,570

1.7%

7,955

1.8%

105.1%

Utilities expenses

4,618

1.1%

4,735

1.1%

102.5%

Advertising expenses

6,060

1.4%

6,030

1.4%

99.5%

Other

18,326

4.2%

18,140

4.1%

99.0%

Operating profit

19,788

4.5%

18,973

4.3%

95.9%

Non-operating income

1,294

0.3%

937

0.2%

72.4%

Interest and dividend income

260

0.1%

253

0.1%

97.3%

Non-operating expenses

1,000

0.2%

763

0.2%

76.3%

Interest expenses

557

0.1%

465

0.1%

83.5%

Ordinary profit

20,082

4.6%

19,147

4.3%

95.3%

Extraordinary income

546

0.1%

462

0.1%

84.6%

Extraordinary losses

3,141

0.7%

565

0.1%

18.0%

Profit before income taxes

17,487

4.0%

19,045

4.3%

108.9%

Profit

12,055

2.7%

13,179

3.0%

109.3%

2) Sales Information

FY2020

FY2021

3Q (Mar-Nov)

3Q (Mar-Nov)

Amount

% of Total

Amount

% of Total

YoY

(By Product)

Lifestyle

67,317

15.3%

65,431

14.9%

97.2%

Foods

167,516

38.1%

164,647

37.4%

98.3%

Directly managed stores total

234,833

53.5%

230,079

52.2%

98.0%

Tenants

151,005

34.4%

158,148

35.9%

104.7%

X-SELL Department

7,782

1.8%

7,185

1.6%

92.3%

Product supply, etc.

45,577

10.4%

45,036

10.2%

98.8%

Total

439,199

100.0%

440,449

100.0%

100.3%

(By Region)

Chugoku

185,003

42.1%

183,518

41.7%

99.2%

Kyushu

162,699

37.0%

163,775

37.2%

100.7%

Other

91,496

20.8%

93,155

21.2%

101.8%

Total

439,199

100.0%

440,449

100.0%

100.3%

(Unit: millions of yen)

FY2020

Full Term (Mar-Feb)

Amount % of Sales

634,583-

603,041 100.0%

117,561 19.5%

31,541 5.2%

8,148 1.4%

9,517 1.6%

8,851

1.5%

5,024

0.8%

149,102

24.7%

119,973

19.9%

48,025

8.0%

13,132

2.2%

9,751

1.6%

10,135

1.7%

5,824

1.0%

8,108

1.3%

24,996

4.1%

29,128

4.8%

1,571

0.3%

335

0.1%

1,280

0.2%

727

0.1%

29,420

4.9%

579 0.1%

4,455 0.7%

25,544

4.2%

17,461

2.9%

FY2020

Full Term (Mar-Feb)

Amount

% of Total

89,854

14.9%

231,751

38.4%

321,606

53.3%

208,863

34.6%

11,706

1.9%

60,866

10.1%

603,041

100.0%

252,960

41.9%

224,469

37.2%

125,611

20.8%

603,041

100.0%

*From March 2021, the Company implemented organizational changes, such as combining and reorganizing the Clothing Department and the Household Goods Department, and making them the Lifestyle Division.

Accordingly, results for FY2020 3Q and FY2020 Full Term have been adjusted to figures after these organizational changes.

4

Non-Consolidated

3) YoY Sales at

FY2020

FY2021

FY2020

Existing Stores

3Q (Mar-Nov)

3Q (Mar-Nov)

Full Term (Mar-Feb)

(Excluding X-SELL

Lifestyle

76.0%

99.5%

77.6%

Department)

Foods

101.3%

99.0%

101.3%

Directly managed stores total

92.8%

99.1%

93.5%

Tenants

82.4%

105.3%

84.2%

Total

88.6%

101.6%

89.7%

Chugoku

92.3%

100.6%

93.0%

Kyushu

85.9%

101.3%

87.2%

Number of customers

88.8%

99.9%

89.4%

Average spent per customer

104.5%

99.2%

104.5%

Average spent per item

96.8%

101.7%

97.4%

Number of purchases

107.9%

97.6%

107.3%

*From March 2021, the Company implemented organizational changes, such as combining and reorganizing the Clothing Department and the Household Goods Department, and making them the Lifestyle Division.

Accordingly, results for FY2020 3Q and FY2020 Full Term have been adjusted to figures after these organizational changes.

4) Gross Profit Ratio

FY2020

FY2021

FY2020

3Q (Mar-Nov)

3Q (Mar-Nov)

Full Term (Mar-Feb)

Lifestyle

35.4%

35.5%

35.6%

Foods

27.3%

28.0%

27.7%

Directly managed stores total

29.6%

30.2%

29.9%

Tenants

9.0%

8.5%

8.6%

X-SELL Department

26.3%

26.6%

25.8%

Product supply, etc.

0.5%

0.4%

0.5%

Total

19.4%

19.3%

19.5%

(Loss rate)

Lifestyle

6.2%

7.3%

6.3%

Foods

2.5%

2.3%

2.5%

Directly managed stores total

3.6%

3.7%

3.5%

(Inventory turnover in days)

Lifestyle

80.4

73.2

79.3

Foods

9.3

9.1

9.2

Directly managed stores total

29.3

27.1

28.5

*From March 2021, the Company implemented organizational changes, such as combining and reorganizing the Clothing Department and the

Household Goods Department, and making them the Lifestyle Division.

Accordingly, results for FY2020 3Q and FY2020 Full Term have been adjusted to figures after these organizational changes.

5) Average Number of

FY2020

FY2021

FY2020

Employees during the

3Q (Mar-Nov)

3Q (Mar-Nov)

Full Term (Mar-Feb)

Period

Full employees

2,983

2,925

2,968

Semi-full employees (8-hour equivalent)

5,948

5,739

5,971

Part-time employees (8-hour equivalent)

3,911

3,613

3,973

Total

12,842

12,277

12,912

(% of Total)

Full employees

23.2%

23.8%

23.0%

Semi-full employees (8-hour equivalent)

46.3%

46.7%

46.2%

Part-time employees (8-hour equivalent)

30.5%

29.4%

30.8%

Total

100.0%

100.0%

100.0%

(Indicators: Directly managed stores and X-SELL Department)

Net sales per employee

18,893 thousand yen

19,326 thousand yen

25,815 thousand yen

Gross profit per employee

5,576 thousand yen

5,807 thousand yen

7,683 thousand yen

Personnel expenses per employee

2,759 thousand yen

2,872 thousand yen

3,720 thousand yen

Personnel expenses/sales ratio

14.6%

14.9%

14.4%

Personnel expenses/gross profit ratio

49.5%

49.5%

48.4%

*Number of full employees at the end of period: 2,956 in FY2020 3Q; 2,901 in FY2021 3Q; 2,907 in FY2020 Full Term

5

This is an excerpt of the original content. To continue reading it, access the original document here.

Disclaimer

Izumi Co. Ltd. published this content on 19 January 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 19 January 2022 02:11:03 UTC.


ę Publicnow 2022
All news about IZUMI CO., LTD.
01/18Izumi's FY23 Nine-month Profit Falls on Lower Sales, Higher Expenses
MT
01/16Izumi : Summary of Consolidated Financial Results for the Nine Months Ended November 30, 2..
PU
01/10Izumi Co., Ltd. Provides Dividend Guidance for the Fiscal Year Ending February 28, 2023
CI
01/10Izumi Co., Ltd. Provides Consolidated Earnings Guidance for the Fiscal Year Ending Febr..
CI
01/07Japan Kishida vows to debate govt, BOJ roles with new central bank head
RE
2022Izumi Posts Lower Fiscal H1 Profit, Operating Revenue
MT
2022Izumi Co., Ltd. Provides Consolidated Earnings Guidance for the Fiscal Year Ending Febr..
CI
2022Izumi Co., Ltd. Announces Dividend for the Second Quarter-End of the Fiscal Year Ending..
CI
2022Sony, Honda aim to deliver premium EV with subscription fees in 2026
RE
2022Izumi : 2022 Integrated Report
PU
More news
Financials
Sales 2023 452 B 3 467 M 3 467 M
Net income 2023 21 613 M 166 M 166 M
Net Debt 2023 - - -
P/E ratio 2023 9,59x
Yield 2023 2,98%
Capitalization 207 B 1 590 M 1 590 M
Capi. / Sales 2023 0,46x
Capi. / Sales 2024 0,44x
Nbr of Employees 4 399
Free-Float 56,9%
Chart IZUMI CO., LTD.
Duration : Period :
Izumi Co., Ltd. Technical Analysis Chart | MarketScreener
Full-screen chart
Technical analysis trends IZUMI CO., LTD.
Short TermMid-TermLong Term
TrendsNeutralBearishNeutral
Income Statement Evolution
Consensus
Sell
Buy
Mean consensus BUY
Number of Analysts 3
Last Close Price 2 899,00 JPY
Average target price 4 066,67 JPY
Spread / Average Target 40,3%
EPS Revisions
Managers and Directors
Yasuaki Yamanishi Managing Director
Kazunori Nishimoto Manager-Finance & Accounting
Daisuke Yamanishi Senior Executive Officer & GM-Administration
Kunihiko Yoneda Independent Outside Director
Akio Nitori Independent Outside Director
Sector and Competitors
1st jan.Capi. (M$)
IZUMI CO., LTD.-3.95%1 579
WESFARMERS LIMITED8.08%40 013
FIVE BELOW, INC.10.38%10 838
EL PUERTO DE LIVERPOOL, S.A.B. DE C.V.1.72%8 656
CENTRAL RETAIL CORPORATION-7.03%8 043
MAGAZINE LUIZA S.A.65.33%5 939