3222

United Super Markets Holdings Inc.

ユナイテッド・スーパーマーケット・ホールディングス株式会社
Retail Trade
United Super Markets Holdings Inc., through its subsidiaries, operates supermarket business in Japan. The company was founded in 1952 and is based in Chiyoda, Japan. United Super Markets Holdings Inc. operates as a subsidiary of Aeon Market Investment Co., Ltd.
← Companies
Price
¥816
Market Cap
¥159.6B
Ent. Value
¥180.3B
Net Debt
−¥20.7B
Shares Out.
195.6M
P / E
—
EV / EBIT
35.7×
P / Book
0.80×
P / NCAV
N/M
Div. Yield
1.96%
Financials
Metric FY 2025
EDINET ↗ 		FY 2024
EDINET ↗ 		FY 2023
EDINET ↗ 		FY 2022
EDINET ↗ 		FY 2021
EDINET ↗
Net Sales ¥944.4B ¥794.0B ¥690.5B ¥692.0B ¥701.2B
Cost of Sales ¥674.6B ¥564.1B ¥492.1B ¥496.2B ¥500.1B
Gross Profit ¥269.8B ¥229.9B ¥198.4B ¥195.8B ¥201.0B
SG&A ¥284.1B ¥241.2B ¥207.6B ¥206.1B ¥204.1B
Operating Income ¥5.0B ¥6.0B ¥6.9B ¥6.4B ¥12.2B
Non-Operating Income ¥655M ¥660M ¥401M ¥469M ¥586M
Dividend Income ¥112M ¥91M ¥37M ¥40M ¥41M
Interest Income ¥220M ¥81M ¥24M ¥80M ¥67M
Non-Operating Expenses ¥794M ¥497M ¥379M ¥318M ¥266M
Interest Expense ¥490M ¥349M ¥176M ¥152M ¥149M
Ordinary Income ¥4.9B ¥6.1B ¥6.9B ¥6.5B ¥12.5B
Pre-tax Income ¥-381M ¥6.9B ¥3.7B ¥3.6B ¥9.7B
Income Taxes ¥2.8B ¥6.1B ¥2.6B ¥2.2B ¥4.3B
Current Tax ¥2.6B ¥3.5B ¥3.2B ¥2.1B ¥3.2B
Deferred Tax ¥253M ¥2.6B ¥-530M ¥95M ¥1.1B
Net Income (owners) ¥-3.2B ¥810M ¥1.0B ¥1.3B ¥5.4B
Minority Interest — — — ¥67M ¥45M
Comprehensive Income ¥421M ¥766M ¥2.2B ¥559M ¥5.7B
EBITDA ¥25.0B ¥23.3B ¥21.6B ¥20.8B ¥25.9B
Goodwill Amort. (J-GAAP) ¥813M ¥813M ¥813M ¥813M ¥813M
EPS ¥-16.29 ¥5.44 ¥7.85 ¥10.41 ¥41.89
Shares Outstanding 195.6M 195.5M 128.4M 128.3M 128.3M
Shares Issued (total) 199.1M 199.1M 131.7M 131.7M 131.7M
Treasury Shares 3.5M 3.6M 3.3M 3.3M 3.4M