CROSS PLUS INC.

3320 クロスプラス株式会社

Wholesale Trade · Standard · TSE: Disclosed

PRICE: ¥1,300 · MKT CAP: ¥9.7B · P/E: 5.5x · P/B: 0.50x · DIV YIELD: 3.8%

PRICE — 5Y

Characteristics & Business Summary

Cross Plus Inc. engages in the planning, manufacturing, and sale of apparel and non-apparel products in Japan. It is involved in the manufacture and wholesale of women's and men's clothing, fashion accessories, lifestyle products, and cosmetics, as well as...

Income Statement Highlights (¥ Million, except EPS/DPS in ¥)

Fiscal Period	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Net Sales	64,002	59,120	57,056	60,190	62,004	59,852
Operating Profit	2,148	-1,560	183	1,797	1,029	1,395
Ordinary Profit	2,530	-1,296	413	1,974	1,275	1,636
Net Profit	2,001	-1,666	455	2,064	1,289	1,759
EPS	¥273	¥-227	¥62	¥280	¥174	¥237
DPS	¥24	¥24	¥12	¥27	¥30	¥50

Balance Sheet & Valuation Highlights

Total Assets ¥30B

Net Assets (Equity) ¥19B

Equity Ratio 65.5%

ROE (Return on Equity) 11.0%

Cash & Equivalents ¥5B

Interest-Bearing Debt ¥3B

Capital Expenditure (CapEx) ¥0B

Depreciation & Amort. ¥0B

Major Shareholders

1. 辻村隆幸 8.1%
2. 田村駒株式会社 4.3%
3. 株式会社ヤギ 3.3%
4. INTERACTIVE BROKERS LLC （常任代理人インタラクティブ・ブローカーズ証券株式会社） 3.0%
5. Employee Stock Ownership Plan 2.6%
6. 有限会社シーピーモアー 2.6%
7. 森文夫 2.4%
8. 森重文 1.9%
9. シーピーホールディングス株式会社 1.9%
10. 酒井憲治 1.7%

Activist Activity

No large shareholder activist campaigns detected.

Historical Per-Share Data & Valuation Ratios

Per Share Metric	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues per share	¥8,728	¥8,062	¥7,781	¥8,165	¥8,381	¥8,052
FCF/Share	¥-474	¥241	¥110	¥395	¥-82	¥80
EPS	¥273	¥-227	¥62	¥280	¥174	¥237
DPS	¥24	¥24	¥12	¥27	¥30	¥50
Capital Spending per share	¥11	¥30	¥11	¥4	¥16	¥48
Book Value per share	¥1,787	¥1,528	¥1,559	¥1,816	¥1,957	¥2,152
Common Shares Outstanding	7M	7M	7M	7M	7M	7M

Financial Aggregates & Margins

Financial Aggregate	FY 2020	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenues (Net Sales)	¥64B	¥59B	¥57B	¥60B	¥62B	¥60B
Operating Margin (%)	3.4%	-2.6%	0.3%	3.0%	1.7%	2.3%
Net Profit (owners)	¥2B	¥-2B	¥0B	¥2B	¥1B	¥2B
Net Profit Margin (%)	3.1%	-2.8%	0.8%	3.4%	2.1%	2.9%
Working Capital	¥5B	¥4B	¥4B	¥6B	¥7B	¥8B
Total Debt (Interest-bearing)	¥6B	¥5B	¥4B	¥4B	¥3B	¥3B
Net Worth (Common Equity)	¥13B	¥11B	¥11B	¥13B	¥14B	¥16B
Return on Total Assets (ROA)	6.2%	-6.3%	1.7%	7.3%	4.7%	5.9%
Return on Common Equity (ROE)	15.3%	-14.9%	4.0%	15.4%	8.9%	11.0%

Business Summary & Analysis

Capital Strategy Targets

No active capital policy disclosure records found.