3091
BRONCO BILLY Co.,LTD.
株式会社ブロンコビリー
Retail Trade
BRONCO BILLY Co.,LTD. engages in the restaurant business in Japan. Its restaurant is involved in the production of steaks, hamburgers, sauces, dressings, cakes, and gelato, as well as seasonings and side dishes. The company also offers pork cutlets, tonkatsu, alcohol, meat, and Obanzai. BRONCO BILLY Co.,LTD. was founded in 1978 and is headquartered in Nagoya, Japan.
Read more
← Companies
Overview
Filings & Signals
Ownership
Financials
▾ Collapse Charts
Income Statement
Balance Sheet
Cash Flow
Ratios & Per Share
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Net Sales
¥30.2B
¥26.6B
¥23.4B
¥19.5B
¥15.8B
Cost of Sales
¥9.9B
¥8.6B
¥8.1B
¥6.4B
¥4.8B
Gross Profit
¥20.3B
¥18.0B
¥15.3B
¥13.1B
¥11.0B
SG&A
¥17.4B
¥15.5B
¥13.7B
¥12.4B
¥11.0B
Operating Income
¥2.9B
¥2.5B
¥1.6B
¥746M
¥-48M
Non-Operating Income
¥128M
¥104M
¥100M
¥320M
¥1.6B
Dividend Income
¥4M
¥4M
¥3M
¥3M
¥3M
Interest Income
¥12M
¥7M
¥5M
¥5M
¥5M
Non-Operating Expenses
¥33M
¥35M
¥35M
¥46M
¥40M
Interest Expense
¥0M
¥1M
¥1M
¥4M
¥10M
Ordinary Income
¥3.0B
¥2.6B
¥1.7B
¥1.0B
¥1.5B
Pre-tax Income
¥2.8B
¥2.4B
¥1.4B
¥1.0B
¥1.4B
Income Taxes
¥791M
¥700M
¥446M
¥347M
¥470M
Current Tax
¥888M
¥755M
¥545M
¥328M
¥505M
Deferred Tax
¥-97M
¥-55M
¥-98M
¥19M
¥-35M
Net Income (owners)
¥2.0B
¥1.7B
¥1.0B
¥687M
¥955M
Comprehensive Income
¥2.0B
¥1.7B
¥1.0B
—
—
EBITDA
¥3.9B
¥3.4B
¥2.5B
¥1.6B
¥735M
Goodwill Amort. (J-GAAP)
¥5M
¥6M
¥5M
—
—
EPS
¥132.34
¥115.35
¥67.50
¥46.15
¥63.35
Shares Outstanding
14.9M
14.9M
14.9M
15.1M
15.1M
Shares Issued (total)
15.1M
15.1M
15.1M
15.1M
15.1M
Treasury Shares
0.2M
0.2M
0.2M
—
—
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
¥26.7B
¥24.5B
¥22.8B
¥21.5B
¥26.9B
Current Assets
¥11.6B
¥9.9B
¥9.7B
¥8.3B
¥14.3B
Cash & Deposits
¥8.9B
¥7.4B
¥7.6B
¥6.7B
¥12.6B
Trade Receivables
¥1.4B
¥1.0B
¥931M
¥744M
¥729M
Non-Current Assets
¥15.2B
¥14.6B
¥13.1B
¥13.2B
¥12.6B
PP&E
¥11.1B
¥10.6B
¥10.2B
¥10.1B
¥9.9B
Goodwill
¥11M
¥17M
¥22M
—
—
Intangible Assets
¥190M
¥248M
¥245M
¥258M
¥291M
Investment Securities
¥192M
¥169M
¥146M
¥100M
¥117M
Deferred Tax Assets
¥390M
¥302M
¥224M
¥130M
¥147M
Total Liabilities
¥5.0B
¥4.4B
¥4.1B
¥3.6B
¥8.9B
Current Liabilities
¥4.3B
¥3.7B
¥3.4B
¥2.8B
¥7.7B
ST Debt
¥55M
¥55M
¥178M
¥425M
¥5.2B
Taxes Payable
¥590M
¥565M
¥458M
¥129M
¥577M
Non-Current Liabilities
¥720M
¥711M
¥668M
¥757M
¥1.2B
Total LT Borrowings
—
—
—
¥120M
¥600M
Total Equity
¥21.7B
¥20.1B
¥18.6B
¥17.9B
¥18.0B
Capital Stock
¥2.2B
¥2.2B
¥2.2B
¥2.2B
¥2.2B
Capital Surplus
¥2.1B
¥2.1B
¥2.1B
¥2.1B
¥2.1B
Retained Earnings
¥17.7B
¥16.1B
¥14.7B
¥13.9B
¥13.5B
Treasury Stock
¥-436M
¥-464M
¥-487M
¥-507M
¥-2M
AOCI
¥62M
¥47M
¥33M
¥22M
¥25M
Equity (owners)
¥21.6B
¥20.0B
¥18.5B
¥17.8B
¥17.9B
Total Interest-Bearing Debt ⓘ
¥55M
¥55M
¥178M
¥545M
¥5.8B
Net Cash ⓘ
¥8.9B
¥7.3B
¥7.5B
¥6.1B
¥6.8B
NCAV ⓘ
¥6.6B
¥5.4B
¥5.6B
¥4.7B
¥5.4B
NCAV/Share
¥441
¥366
¥376
¥313
¥355
BV/Share
¥1,450
¥1,341
¥1,246
¥1,178
¥1,184
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
¥3.4B
¥2.7B
¥2.5B
¥1.6B
¥2.4B
Interest Paid
¥0M
¥-1M
¥-1M
¥-3M
¥-10M
Interest Received
¥16M
¥11M
¥8M
¥8M
¥7M
D&A
¥932M
¥876M
¥869M
¥825M
¥783M
Goodwill Amort.
¥5M
¥6M
¥5M
—
—
Investing CF
¥-1.4B
¥-1.4B
¥-1.1B
¥-1.4B
¥-1.8B
CapEx
¥1.4B
¥1.1B
¥1.1B
¥1.0B
¥1.7B
Purchase Investments
¥0M
¥-2M
¥-2M
—
—
Proceeds from Invest.
¥25M
—
—
¥16M
—
Financing CF
¥-403M
¥-565M
¥-627M
¥-6.1B
¥520M
Dividends Paid
¥-373M
¥-325M
¥-240M
¥-270M
¥-241M
Share Buybacks
¥0M
¥-0M
¥-0M
¥-524M
—
LT Debt Repaid
—
¥-203M
¥-348M
¥-6.0B
¥-200M
Free Cash Flow
¥1.9B
¥1.6B
¥1.5B
¥588M
¥726M
Net Change in Cash
¥1.5B
¥712M
¥831M
¥-5.9B
¥1.1B
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
9.5%
8.9%
5.4%
3.9%
5.5%
ROA
7.7%
7.3%
4.5%
2.8%
3.6%
EPS
¥132.34
¥115.35
¥67.50
¥46.15
¥63.35
DPS
¥28.00
¥24.00
¥18.00
¥16.00
¥16.00
BPS
¥1,454.27
¥1,344.35
¥1,248.68
¥1,197.49
¥1,185.93
FCF/Share
¥130
¥107
¥100
¥39
¥48
NCAV/Share
¥441
¥366
¥376
¥313
¥355
Payout Ratio
21.2%
20.8%
26.7%
34.7%
25.3%
Event Timeline
S Shareholder
A Capital Signal
▾ Hide Chart
Large Shareholder Reports 3
Date Activist Stake Event Flag Demands Source
2025-04-10
katuhiro takeichi
30.8%
correction
Passive
—
2025-04-07
katuhiro takeichi
30.8%
change
Passive
—
2024-07-29
Mitsubishi UFJ Financial Group Inc.
5.89%
change
Passive
—
Top 10 Shareholders
Ownership DNA
Cross-Holdings Tracker 7
#
Shareholder
Shares (thou.)
% of Total
1
株式会社ストロングウィル
4,115,600
27.64%
2
The Master Trust Bank of Japan, Ltd. (Trust Account)
日本マスタートラスト信託銀行株式会社(信託口)
1,033,700
6.94%
3
株式会社トーカン
377,800
2.53%
4
竹市克弘
336,364
2.25%
5
ブロンコビリー従業員持株会
295,626
1.98%
6
株式会社三菱UFJ銀行
280,000
1.88%
7
三菱UFJ信託銀行株式会社
200,000
1.34%
8
株式会社あいち銀行
120,000
0.80%
9
Custody Bank of Japan, Ltd. (Trust Account)
株式会社日本カストディ銀行(信託口)
89,000
0.59%
10
日本生命保険相互会社
80,000
0.53%
Domestic Nominees
7.5%
-0.6% vs 2024
Trust bank custodians — GPIF, pensions, investment trusts
Foreign Custodians
0.0%
+0.0% vs 2024
Sub-custodians for foreign asset managers
Direct / Strategic
39.0%
-0.1% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
式会社ストロングウィル
27.68%
27.66%
27.64%
-0.02%
日本マスタートラスト信託銀行
6.40%
7.37%
6.94%
-0.43%
式会社トーカン
2.52%
2.53%
2.53%
竹市克弘
2.23%
2.24%
2.25%
+0.01%
ブロンコビリー従業員持株会
2.09%
2.07%
1.98%
-0.09%
式会社三菱UFJ銀行
1.88%
1.88%
1.88%
三菱UFJ信託銀行
1.34%
1.34%
1.34%
式会社あいち銀行
NEW ENTRY
—
—
—
0.80%
NEW
日本カストディ銀行
0.79%
0.73%
0.59%
-0.14%
日本生命保険
—
0.53%
0.53%
式会社愛知銀行
last seen 2024
Exited Top 10
0.80%
0.80%
—
JPモルガン証券
last seen 2023
Exited Top 10
0.59%
—
—
Concentration (HHI)
ⓘ
830
842
834
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved
Portfolio Book Value
¥144M
+28% since 2023
Holdings
7
5 exited
Trend
Stable
vs 2023
Held Company
FY2025
¥144M total
FY2023
¥112M total
Book Val ¥M
Shares
Book Val ¥M
Shares
セントラルフォレスト グループ株式会社
90
33,000
65
33,000
M
Aichi Financial Group Co., Ltd.
株式会社あいちフィナンシャルグループ
32
6,993
14
6,993
M
The Ogaki Kyoritsu Bank, Ltd.
株式会社大垣共立銀行
14
3,000
6
3,000
M
株式会社トリドール ホールディングス
5
1,200
5
1,200
株式会社サガミ ホールディングス
1
1,000
1
1,000
TOYOTA MOTOR CORPORATION
トヨタ自動車株式会社
1
500
1
500
Taiho Transportation Co., Ltd
大宝運輸株式会社
1
360
1
360
ICHIBANYA CO.,LTD.
株式会社壱番屋
—
−100%
Exit
—
1
200
株式会社ドトール・ 日レスホールディングス
—
−100%
Exit
—
0
168
AMIYAKI TEI CO.,LDT.
株式会社あみやき亭
—
−100%
Exit
—
0
100
ATOM CORPORATION
株式会社アトム
—
−100%
Exit
—
0
100
株式会社プロトコーポ レーション
—
−100%
Exit
—
16
12,000
Portfolio total
144
112
Book value in ¥M · ↓ reduced · ↑ increased vs prior year · M = mutual holding