Seven & i : Consolidated Financial Results for the Six Months ended August 31, 2021

	October 7, 2021
Consolidated Financial Results
for the Six Months Ended August 31, 2021
Seven & i Holdings Co., Ltd.	(URL https://www.7andi.com/en)

Securities Code No. 3382

President: Ryuichi Isaka

The Company's shares are listed on the First Section of the Tokyo Stock Exchange.

Submission date of quarterly securities report scheduled: October 14, 2021

Starting date of paying dividend: November 15, 2021

Preparation of brief summary materials for quarterly financial results: Yes

Holding of quarterly financial results presentation: Yes

(Notes) 1. Percentages represent increase (decrease) from the corresponding period in the prior fiscal year.

2. All amounts less than one million yen have been truncated.

1. Business Results for the Six Months Ended August 31, 2021 (From March 1, 2021 to August 31, 2021)

(1) Results of Operations (Cumulative)							(Millions of yen)
		Revenues from Operations		Operating Income	Ordinary Income
Six Months Ended August 31, 2021	3,646,449	30.8%	186,170	3.6%		173,450	(1.0)%
Six Months Ended August 31, 2020		2,788,408	(15.8)%	179,738	(12.4)%		175,241	(13.8)%
		Net Income Attributable	Net Income per Share	Diluted Net Income
		to Owners of Parent	per Share
Six Months Ended August 31, 2021	106,500	46.9%		120.61	(yen)	120.61	(yen)
Six Months Ended August 31, 2020	72,519	(34.5)%		82.14	(yen)	82.13	(yen)
(Note) Comprehensive income:
Six Months Ended August 31, 2021: 238,969 million yen [265.4%]	Six Months Ended August 31, 2020: 65,392 million yen [(31.7)%]
(Reference) Group's total sales:
Six Months Ended August 31, 2021: 6,376,464 million yen Six Months Ended August 31, 2020: 5,421,167 million yen
EBITDA:
Six Months Ended August 31, 2021: 341,294 million yen	Six Months Ended August 31, 2020: 308,611 million yen
EPS before amortization of goodwill:
Six Months Ended August 31, 2021: 147.24 yen Six Months Ended August 31, 2020: 96.23 yen
*Group's total sales which include the sales of Seven-Eleven Japan, Seven-Eleven Okinawa and 7-Eleven, Inc. franchisees
*For EBITDA and EPS before amortization of goodwill, see "4.Others (5) Formula of Various Management Indicators"
(2) Financial Position							(Millions of yen)
		Total Assets	Net Assets	Owners' Equity Ratio	Net Assets
		per Share
As of August 31, 2021	8,718,548	3,017,911		32.7%		3,232.10	(yen)
As of February 28, 2021	6,946,832	2,831,335		38.4%		3,022.68	(yen)
(Reference) Owners' equity (net assets excluding non-controlling interests and subscription rights to shares) :
As of August 31, 2021: 2,854,302 million yen	As of February 28, 2021: 2,668,925 million yen

2. Dividends

			Dividends per Share (yen)
	Record Date	First	Second	Third	Year-end	Annual
	Quarter	Quarter	Quarter
Year Ended February 28, 2021	-	47.50	-	51.00	98.50
Year Ending February 28, 2022	-	48.00
Year Ending February 28, 2022 (forecast)			-	52.00	100.00
(Note)	Revision of dividends forecast during the current quarterly period: None

3. Forecast of Business Results for the Fiscal Year Ending February 28, 2022 (from March 1, 2021 to February 28, 2022)

							(Millions of yen)
		Revenues	Operating	Ordinary	Net Income	Net Income
		Attributable to
		from Operations	Income	Income	per Share
		Owners of Parent
Entire Year	8,309,000 44.1%		380,000 3.7%	343,500 (3.9)%	190,000 6.0%	215.16 (yen)
(Note)	Revision of business results forecast during the current quarterly period: Yes
(Reference) Group's total sales:
	Entire Year: 13,812,000 million yen

EBITDA:

Entire Year: 738,300 million yen

EPS before amortization of goodwill:

Entire Year: 292.50 yen

Qualitative Information on Consolidated Financial Results Forecast for the Fiscal Year Ending February 28, 2022

(from March 1, 2021 to February 28, 2022)

The Company has revised its consolidated financial results forecast for the fiscal year ending February 28, 2022 from the previous forecast announced on July 1, 2021.

Consolidated financial results forecast

(Millions of yen)

		Year ending February 28, 2022
	Newly revised	YOY	YOY	Change from the
	forecast	change (%)	change (amount)	previous forecast
Group's total sales	13,812,000	25.1%	2,767,125	263,000
Revenues from Operations	8,309,000	44.1%	2,542,281	271,000
Operating Income	380,000	3.7%	13,670	－
Ordinary Income	343,500	(3.9)%	(13,864)	－
Net Income Attributable	190,000	6.0%	10,737	－
to Owners of Parent

Revenues from operations forecast by business segment

(Millions of yen)

		Year ending February 28, 2022
	Newly revised	YOY	YOY	Change from the
	forecast	change (%)	change (amount)	previous forecast
Domestic convenience	891,000	3.8%	32,223	(7,000)
store operations
Overseas convenience	4,721,000	109.5%	2,467,644	350,000
store operations
Superstore operations	1,832,000	1.2%	21,115	(12,000)
Department and specialty store	708,000	3.4%	23,339	(60,000)
operations
Financial services	204,000	2.5%	5,072	－
Others	20,000	15.5%	2,676	－
Total	8,376,000	43.8%	2,552,072	271,000
Eliminations / corporate	(67,000)	－	(9,790)	－
Consolidated total	8,309,000	44.1%	2,542,281	271,000

Operating income forecast by business segment

(Millions of yen)

			Year ending February 28, 2022
	Newly revised	YOY	YOY	Change from the
	forecast	change (%)	change (amount)	previous forecast
Domestic convenience	245,600	5.1%	11,899	－
store operations
Overseas convenience	128,800	30.5%	30,135	12,500
store operations
Superstore operations		23,800	(19.8)%	(5,881)	－
Department and specialty store		(9,200)	－	8,244	(12,500)
operations
Financial services		33,100	(31.2)%	(14,977)	－
Others		(500)	－	70	－
Total	421,600	7.5%	29,490	－
Eliminations / corporate	(41,600)	－	(15,820)	－
Consolidated total	380,000	3.7%	13,670	－
Assumed exchange rates: U.S.$1＝108.00 yen	1yuan＝16.00 yen

4. Others

1. Changes in significant subsidiaries during the period:

(Changes in specific subsidiaries accompanying change in scope of consolidation): Yes

Added: One company(Speedway LLC)

Excluded: None

1. Application of specific accounting for preparing the quarterly consolidated financial statements: None
2. Changes in accounting policies, accounting estimates or restatements

1. Changes due to amendment of accounting standards: None
2. Changes due to other reasons other than 1: None
3. Changes in accounting estimates: None
4. Restatements: None

1. Number of shares outstanding (Common stock)

1. Number of shares outstanding at the end of period (Including treasury stock)

As of August 31, 2021: 886,441,983 shares	As of February 28, 2021: 886,441,983 shares
2. Number of treasury stock at the end of period
As of August 31, 2021:	3,331,177 shares	As of February 28, 2021: 3,475,704 shares
3. Average number of shares during the period (Cumulative quarterly consolidated period)
As of August 31, 2021:	883,018,111 shares	As of August 31, 2020: 882,894,455 shares

(Note) The Company has introduced the BIP Trust and ESOP Trust, and its shares held by these Trusts are included in the number of treasury shares to be deducted when calculating the number of treasury shares at the end of the fiscal period and

the average number of shares during the period.

1. Formula of Various Management Indicators

1. EBITDA: Operating income + Depreciation and amortization + Amortization of goodwill
2. EPS before amortization of goodwill: (Net income attributable to owners of parent + Amortization of goodwill) / Average number of shares during the period.

(6) Supplementary information

(Adoption of Tax Effect Accounting for the Transition from the Consolidated Taxation System to the Group Tax Sharing System)

With respect to items subject to the review of the Non-Consolidated Taxation System conducted to coincide with transition from the Consolidated Taxation System to the Group Tax Sharing System, which was created under the Act on Partial Revision of the Income Tax Act, etc. (Act No. 8 of 2020), the Company and some of its domestic consolidated subsidiaries have not applied the provisions of Paragraph 44 of the Implementation Guidance on Tax Effect Accounting (ASBJ Guidance No. 28 issued February 16, 2018) in accordance with the treatment set out in Paragraph 3 of Practical Solution on the Treatment of Tax Effect Accounting for the Transition from the Consolidated Taxation System to the Group Tax Sharing System (PITF No.39 issued March 31, 2020) and the amounts of deferred tax liabilities and deferred tax assets are based on the provisions of tax laws before the revision.

(Accounting Estimates associated with the spread of novel coronavirus (COVID-19))

On the Group's assumption that the spread of novel coronavirus infection will have the business impact for a certain period after this fiscal year, accounting estimates are reflected in accounting treatment including those used to determine impairment losses.

NOTICE REGARDING QUARTERLY REVIEW PROCEDURES FOR THE QUARTERLY FINANCIAL RESULTS This quarterly financial results statement is exempt from the quarterly review procedures based upon the Financial Instruments and Exchange Act. At the time of disclosure of this quarterly financial results statement, the quarterly review procedure based upon the Financial Instruments and Exchange Act has not been completed.

FORWARD LOOKING STATEMENTS

1. The forecast of the business results is based on the Company's hypotheses, plans and estimates at the date of publication. It is possible that some uncertain factors will cause the Company's future performance to differ significantly from the contents of the forecast.
2. Other materials related in the financial results are available on the Company's website. (https://www.7andi.com/en/ir/library.html)

Attached Materials

Contents

Consolidated Quarterly Financial Statements
(1)	Consolidated Quarterly Balance Sheets ・・・・・・・・・・・・・・・・・・・ ・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・	2
(2)	Consolidated Quarterly Statements of Income
	and Consolidated Quarterly Statements of Comprehensive Income ・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・	4
(3)	Consolidated Quarterly Statements of Cash Flows ・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・	6
(4)	Doubts on the Premise of Going Concern ・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・	8
(5)	Change in scope of consolidation or equity method application ・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・	8
(6)	Notes to Consolidated Quarterly Statements of Income ・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・	8
(7)	Notes to Consolidated Quarterly Statements of Cash Flows ・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・	8
(8)	Segment Information ・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・	9
(9)	Business Combination ・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・	10
(10) Notes on Significant Changes in the Amount of Shareholders' Equity ・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・	11

－1－