Unisia Holdings Co. engages in the restaurant management activities in Japan. It operates through House meal business; Interior construction business; and Domestic and other segments. The company engages in operating a restaurant under the Kushikatsu Tanaka brand name; a store for chicken and eggs under the Toridama name; a restaurant specializing in grilled meat with sauce and wrapped vegetables under the Yakiniku Kuruton name; provides hospitality under Kyoto Yakiniku Kuruton and Kyoto Tempura Tenno Meshi brands; and Japanese comfort food restaurant under Tanaka brand name. It also engages in restaurant management and franchise development, business app, and system development and management; store planning, design, construction, and maintenance; web design and advertising, graphic design, and SNS management. The company was formerly known as Kushikatsu Tanaka Holdings Co. and changed its name to Unisia Holdings Co. in March 2026. Unisia Holdings Co. was founded in 1998 and is based in Shinagawa, Japan.
Read more
Financials
Ownership
Material Events
Income Statement
Balance Sheet
Cash Flow
Ratios & Growth
Metric
FY 2025
EDINET โ
FY 2024
EDINET โ
FY 2023
EDINET โ
FY 2022
EDINET โ
FY 2021
EDINET โ
Net Sales
ยฅ21.1B
ยฅ16.9B
ยฅ14.1B
ยฅ10.9B
ยฅ5.0B
Cost of Sales
ยฅ8.8B
ยฅ6.8B
ยฅ5.4B
ยฅ3.9B
ยฅ2.0B
Gross Profit
ยฅ12.3B
ยฅ10.1B
ยฅ8.7B
ยฅ7.0B
ยฅ3.0B
SG&A
ยฅ11.1B
ยฅ9.3B
ยฅ7.9B
ยฅ7.2B
ยฅ5.6B
Operating Income
ยฅ1.2B
ยฅ848M
ยฅ763M
ยฅ-169M
ยฅ-2.6B
Non-Operating Income
ยฅ230M
ยฅ160M
ยฅ178M
ยฅ1.7B
ยฅ2.1B
Non-Operating Expenses
ยฅ180M
ยฅ162M
ยฅ109M
ยฅ118M
ยฅ22M
Interest Expense
ยฅ22M
ยฅ16M
ยฅ13M
ยฅ18M
ยฅ16M
Ordinary Income
ยฅ1.2B
ยฅ846M
ยฅ833M
ยฅ1.4B
ยฅ-504M
Pre-tax Income
ยฅ934M
ยฅ740M
ยฅ698M
ยฅ1.2B
ยฅ-747M
Income Taxes
ยฅ179M
ยฅ353M
ยฅ340M
ยฅ475M
ยฅ-170M
Current Tax
ยฅ411M
ยฅ388M
ยฅ306M
ยฅ401M
ยฅ14M
Deferred Tax
ยฅ-232M
ยฅ-35M
ยฅ34M
ยฅ74M
ยฅ-184M
Net Income (owners)
ยฅ745M
ยฅ380M
ยฅ358M
ยฅ743M
ยฅ-577M
Minority Interest
ยฅ10M
ยฅ7M
ยฅ1M
โ
โ
Comprehensive Income
ยฅ755M
ยฅ387M
ยฅ359M
ยฅ743M
ยฅ-577M
EBITDA
ยฅ1.6B
ยฅ1.3B
ยฅ1.1B
ยฅ205M
ยฅ-2.3B
EPS
ยฅ81.02
ยฅ41.39
ยฅ38.95
ยฅ81.29
ยฅ-63.76
Shares Outstanding
9.2M
9.2M
9.2M
9.2M
9.1M
Shares Issued (total)
9.4M
9.4M
9.4M
9.4M
9.4M
Treasury Shares
0.2M
0.2M
0.2M
0.2M
0.3M
Metric
FY 2025
EDINET โ
FY 2024
EDINET โ
FY 2023
EDINET โ
FY 2022
EDINET โ
FY 2021
EDINET โ
Total Assets
ยฅ9.7B
ยฅ7.3B
ยฅ7.0B
ยฅ7.6B
ยฅ6.7B
Current Assets
ยฅ5.2B
ยฅ3.5B
ยฅ3.6B
ยฅ4.2B
ยฅ3.2B
Cash & Deposits
ยฅ3.4B
ยฅ1.8B
ยฅ2.1B
ยฅ3.1B
ยฅ1.7B
Trade Receivables
ยฅ1.2B
ยฅ1.0B
ยฅ831M
ยฅ626M
ยฅ495M
Non-Current Assets
ยฅ4.5B
ยฅ3.8B
ยฅ3.4B
ยฅ3.4B
ยฅ3.5B
PP&E
ยฅ3.0B
ยฅ2.7B
ยฅ2.2B
ยฅ2.3B
ยฅ2.4B
Intangible Assets
ยฅ18M
ยฅ13M
ยฅ15M
ยฅ9M
ยฅ12M
Deferred Tax Assets
ยฅ400M
ยฅ168M
ยฅ134M
ยฅ167M
ยฅ242M
Total Liabilities
ยฅ5.6B
ยฅ4.9B
ยฅ4.8B
ยฅ5.7B
ยฅ5.5B
Current Liabilities
ยฅ3.7B
ยฅ3.1B
ยฅ3.4B
ยฅ3.9B
ยฅ3.4B
ST Debt
ยฅ678M
ยฅ995M
ยฅ1.2B
ยฅ1.8B
ยฅ2.0B
Taxes Payable
ยฅ255M
ยฅ247M
ยฅ137M
ยฅ416M
ยฅ17M
Non-Current Liabilities
ยฅ1.9B
ยฅ1.8B
ยฅ1.4B
ยฅ1.8B
ยฅ2.1B
Total LT Borrowings
ยฅ1.2B
ยฅ1.1B
ยฅ777M
ยฅ1.2B
ยฅ1.6B
Pension Obligations
ยฅ44M
โ
โ
โ
โ
Total Equity
ยฅ4.1B
ยฅ2.5B
ยฅ2.2B
ยฅ1.9B
ยฅ1.2B
Capital Stock
ยฅ307M
ยฅ307M
ยฅ307M
ยฅ306M
ยฅ306M
Capital Surplus
ยฅ845M
ยฅ845M
ยฅ845M
ยฅ844M
ยฅ828M
Retained Earnings
ยฅ2.3B
ยฅ1.7B
ยฅ1.4B
ยฅ1.2B
ยฅ521M
Treasury Stock
ยฅ-384M
ยฅ-384M
ยฅ-384M
ยฅ-384M
ยฅ-478M
Equity (owners)
ยฅ4.1B
ยฅ2.5B
ยฅ2.2B
ยฅ1.9B
ยฅ1.2B
Minority Interests
ยฅ26M
ยฅ16M
ยฅ9M
โ
โ
Total Interest-Bearing Debt โ
ยฅ1.9B
ยฅ2.1B
ยฅ2.0B
ยฅ3.0B
ยฅ3.7B
Net Cash โ
ยฅ1.5B
ยฅ-339M
ยฅ136M
ยฅ121M
ยฅ-2.0B
NCAV โ
ยฅ-382M
ยฅ-1.3B
ยฅ-1.2B
ยฅ-1.5B
ยฅ-2.3B
NCAV/Share
ยฅ-42
ยฅ-145
ยฅ-129
ยฅ-163
ยฅ-256
BV/Share
ยฅ445
ยฅ269
ยฅ240
ยฅ212
ยฅ129
Metric
FY 2025
EDINET โ
FY 2024
EDINET โ
FY 2023
EDINET โ
FY 2022
EDINET โ
FY 2021
EDINET โ
Operating CF
ยฅ2.0B
ยฅ715M
ยฅ860M
ยฅ2.6B
ยฅ-223M
Interest Paid
ยฅ-22M
ยฅ-16M
ยฅ-13M
ยฅ-18M
ยฅ-16M
Interest Received
ยฅ1M
ยฅ0M
ยฅ0M
ยฅ6M
ยฅ11M
D&A
ยฅ442M
ยฅ407M
ยฅ326M
ยฅ374M
ยฅ318M
Investing CF
ยฅ-1.1B
ยฅ-1.0B
ยฅ-767M
ยฅ-412M
ยฅ-1.1B
CapEx
ยฅ822M
ยฅ1.1B
ยฅ507M
ยฅ547M
ยฅ836M
Proceeds from Invest.
โ
โ
โ
ยฅ400M
โ
Financing CF
ยฅ618M
ยฅ70M
ยฅ-1.1B
ยฅ-741M
ยฅ-1.0B
Dividends Paid
ยฅ-119M
ยฅ-119M
ยฅ-92M
ยฅ-92M
ยฅ-91M
Share Buybacks
ยฅ-0M
ยฅ-0M
โ
ยฅ-0M
ยฅ-0M
LT Debt Repaid
ยฅ-902M
ยฅ-951M
ยฅ-1.3B
ยฅ-1.5B
ยฅ-1.2B
Free Cash Flow
ยฅ1.2B
ยฅ-386M
ยฅ353M
ยฅ2.1B
ยฅ-1.1B
Net Change in Cash
ยฅ1.6B
ยฅ-265M
ยฅ-1.0B
ยฅ1.4B
ยฅ-2.3B
Metric
FY 2025
EDINET โ
FY 2024
EDINET โ
FY 2023
EDINET โ
FY 2022
EDINET โ
FY 2021
EDINET โ
Return on Equity (ROE) โ
22.6%
16.2%
17.2%
47.7%
-49.0%
Return on Assets (ROA) โ
8.7%
5.3%
4.9%
10.4%
-8.6%
Gross Margin โ
58.2%
59.9%
61.9%
64.1%
60.2%
Operating Margin โ
5.6%
5.0%
5.4%
-1.5%
-51.8%
Net Margin โ
3.5%
2.3%
2.5%
6.8%
-11.6%
Current Ratio โ
1.42x
1.14x
1.05x
1.07x
0.94x
Quick Ratio โ
1.42x
1.14x
1.05x
1.07x
0.94x
Revenue / Share โ
ยฅ2,295
ยฅ1,835
ยฅ1,531
ยฅ1,192
ยฅ547
BV/Share โ
ยฅ445
ยฅ269
ยฅ240
ยฅ212
ยฅ129
NCAV/Share โ
ยฅ-42
ยฅ-145
ยฅ-129
ยฅ-163
ยฅ-256
EPS โ
ยฅ81.02
ยฅ41.39
ยฅ38.95
ยฅ81.29
ยฅ-63.76
DPS โ
ยฅ15.00
ยฅ13.00
ยฅ13.00
ยฅ10.00
ยฅ10.00
Payout Ratio โ
18.5%
31.4%
33.4%
12.3%
โ
FCF/Share โ
ยฅ129.23
ยฅ-41.95
ยฅ38.42
ยฅ224.09
ยฅ-116.25
Market Valuation
Avg daily close price for calendar year ร most recently reported EPS / DPS
Metric
CY2023
CY2024
CY2025
Avg P/E โ
41.1ร
EPS from 2023-11
38.5ร
EPS from 2024-11
21.8ร
EPS from 2025-11
Avg Div Yield โ
0.81%
DPS from 2023-11
0.82%
DPS from 2024-11
0.85%
DPS from 2025-11
Avg Daily Close
ยฅ1,599
ยฅ1,594
ยฅ1,768
Growth Rates (CAGR)
Metric
3yr CAGR (FY2022โ2025)
5yr CAGR
Stock Price
-3.1%
-3.8%
Sales
+24.5%
โ
FCF/Share
-16.8%
โ
EPS
-0.1%
โ
DPS
+14.5%
โ
BV/Share
+28.1%
โ
NCAV/Share
โ
โ
No capital allocation signals recorded for this company.
Top 10 Shareholders
Ownership DNA
Large Shareholder Reports 10
#
Shareholder
Shares (thou.)
% of Total
1
ๆ ชๅผไผ็คพใใผใ
3,091,000
2
่ฒซ ๅไบ
744,400
3
The Master Trust Bank of Japan, Ltd. (Trust Account)
ๆฅๆฌใในใฟใผใใฉในใไฟก่จ้่กๆ ชๅผไผ็คพ(ไฟก่จๅฃ)
517,500
4
็ฐไธญๆดๆฑ
278,000
5
่ฒซ ่ฑ้ณ
269,000
6
Citibank, N.A.
UBS AG LONDON A/C IPB SEGREGATED CLIENT ACCOUNT ๏ผๅธธไปปไปฃ็ไบบใทใใฃใใณใฏใใจใใปใจใคๆฑไบฌๆฏๅบ๏ผ
228,270
7
Daiwa Securities Co., Ltd.
ๅคงๅ่จผๅธๆ ชๅผไผ็คพ
130,000
8
Morgan Stanley
MORGAN STANLEY ๏ผCO.LLC ๏ผๅธธไปปไปฃ็ไบบ ใขใซใฌใณใปในใฟใณใฌใผMUFG่จผๅธๆ ชๅผไผ็คพ๏ผ
72,858
9
UBS AG
JP JPMSE LUX RE UBS AG LONDON BRANCH EQ CO ๏ผๅธธไปปไปฃ็ไบบ ๆ ชๅผไผ็คพไธ่ฑUFJ้่ก๏ผ
66,386
10
Northern Trust Company
NORTHERN TRUST CO.๏ผAVFC) RE STATE TEACHERS RETIREMENT SYSTEM OF OHIO ๏ผๅธธไปปไปฃ็ไบบ ้ฆๆธฏไธๆตท้่กๆฑไบฌๆฏๅบ๏ผ
53,200
Domestic Nominees
5.6%
-1.0% vs 2024
Trust bank custodians โ GPIF, pensions, investment trusts
Foreign Custodians
0.6%
+0.6% vs 2024
Sub-custodians for foreign asset managers
Direct / Strategic
53.1%
+3.4% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2021
2022
2023
2024
2025
ๅผไผ็คพใใผใ
33.94%
33.73%
33.63%
33.63%
33.63%
่ฒซ ๅไบ
9.16%
9.10%
9.07%
8.10%
8.10%
The Master Trust Bank of Japan, Ltd. (Trust Account)
ๆฅๆฌใในใฟใผใใฉในใไฟก่จ้่ก
5.40%
7.36%
4.76%
6.04%
5.63%
-0.41%
โ
โ
โ
โ
โ
3.20%
NEW
็ฐไธญๆดๆฑ
3.75%
3.82%
3.80%
3.02%
3.02%
่ฒซ ่ฑ้ณ
2.95%
2.93%
2.92%
2.92%
2.92%
Daiwa Securities Co., Ltd.
ๅคงๅ่จผๅธ
0.56%
โ
โ
1.19%
1.41%
+0.22%
Morgan Stanley
NEW ENTRY
Morgan Stanley
โ
โ
โ
โ
โ
0.79%
NEW
Northern Trust Company
NEW ENTRY
Northern Trust
โ
โ
โ
โ
โ
0.57%
NEW
Custody Bank of Japan, Ltd. (Trust Account)
ๆฅๆฌใซในใใใฃ้่ก
last seen 2024
Exited Top 10
4.99%
1.66%
0.48%
0.56%
โ
BNY GCM CLIENT ACCOUNT JPRD AC ISG(FE-AC)
last seen 2024
Exited Top 10
โ
1.04%
0.30%
0.36%
โ
ๅๆฌๅฃฝ็ท
last seen 2024
Exited Top 10
โ
โ
0.34%
0.25%
โ
ๅทๅณถ ๆถ
last seen 2024
Exited Top 10
โ
โ
โ
0.22%
โ
่ฟ่คๆญไบบ
last seen 2023
Exited Top 10
โ
โ
0.40%
โ
โ
Credit Suisse
last seen 2021
Exited Top 10
0.80%
โ
โ
โ
โ
MSCO CUSTOMER SECURITIES
last seen 2022
Exited Top 10
โ
0.84%
โ
โ
โ
่ฐทๅทไฝ้
last seen 2023
Exited Top 10
0.48%
0.50%
0.32%
โ
โ
ๅคง้ ่ณไผธๅ
last seen 2022
Exited Top 10
0.50%
0.53%
โ
โ
โ
Concentration (HHI)
โ
1314
1303
1260
1253
1259
5 fiscal years ยท top-10 holders per year ยท >2,500 HHI = high concentration ยท entity-resolved
โ CSV
Date Shareholder Stake Event Flag Demands Source
2026-03-10
Keiji Nuki
38.13%
change
Passive
โ
2026-03-10
Keiji Nuki
38.13%
correction
Passive
โ
2025-12-08
Hirose Shuei
7.52%
initial_5pct
Passive
โ
2025-12-08
Keiji Nuki
38.13%
-2.55%
change
Passive
โ
2025-04-16
Keiji Nuki
40.68%
correction
Passive
โ
2025-04-14
Keiji Nuki
40.68%
change
Passive
โ
2024-09-09
Keiji Nuki
40.68%
-0.95%
change
Passive
โ
2023-07-07
Keiji Nuki
41.63%
-0.13%
correction
Passive
โ
2023-06-20
Keiji Nuki
41.76%
correction
Passive
โ
2023-06-20
Keiji Nuki
41.76%
change
Passive
โ
Date
Category
Summary
Amount
2026-01-29
๐ค Management Change
CEO
Toshio Sakamoto resigned as Representative Director and President/CEO effective December 16, 2025, citing personal reasons. Keiji Kan, formerly Representative Director and Chairman, was promoted to Representative Director, Chairman and President to succeed him.
โ
โบ
Summary
Toshio Sakamoto resigned as Representative Director and President/CEO effective December 16, 2025, citing personal reasons. Keiji Kan, formerly Representative Director and Chairman, was promoted to Representative Director, Chairman and President to succeed him.
ไปฃ่กจๅ็ท ๅฝน็คพ้ท CEO ใงใใฃใๅๆฌๅฃฝ็ทๆฐใใใไธ่บซไธใฎ้ฝๅใซใใไปฃ่กจๅ็ท ๅฝน็คพ้ทๅใณๅ็ท ๅฝนใ่พไปปใใใๆจใฎๅฑๅบใใใใใใใๅ็ใใใใพใใ
โ