6059
UCHIYAMA HOLDINGS Co.,Ltd.
株式会社ウチヤマホールディングス
Services
UCHIYAMA HOLDINGS Co.,Ltd., together with its subsidiaries, engages in the nursing care business in Japan. The company offers paid nursing homes; housing for the elderly with services; group homes; short stays; helper stations; care plan centers; day service centers; small-scale multifunctional residential care facilities; visiting nursing stations; and after-school day care services for children with disabilities. It also operates in-house childcare facilities; karaoke stores under Croquette Club name; and operates restaurants under the Kantekiya, Saisei Sakaba, Fujama Sakura, and Highball Bar Gintengai 1923 names. In addition, the company is involved in the real estate rental, management, brokerage, purchase, and sale; food and beverage businesses; and overseas recruitment and support business. UCHIYAMA HOLDINGS Co.,Ltd. was founded in 1971 and is headquartered in Kitakyushu, Japan.
Read more
← Companies
⚠ TSE Capital Mandate
P / Book
0.47×
Overview
Filings & Signals
Ownership
Financials
▾ Collapse Charts
Income Statement
Balance Sheet
Cash Flow
Ratios & Per Share
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Net Sales
¥29.1B
¥28.8B
¥26.9B
¥25.0B
Cost of Sales
¥27.3B
¥26.7B
¥26.2B
¥23.9B
Gross Profit
¥1.8B
¥2.1B
¥755M
¥1.1B
SG&A
¥1.6B
¥1.5B
¥1.6B
¥1.6B
Operating Income
¥209M
¥589M
¥-799M
¥-529M
Non-Operating Income
¥570M
¥721M
¥820M
¥498M
Dividend Income
¥49M
¥17M
¥16M
¥23M
Interest Income
¥26M
¥16M
¥17M
¥15M
Non-Operating Expenses
¥213M
¥121M
¥160M
¥139M
Interest Expense
¥114M
¥60M
¥61M
¥60M
Ordinary Income
¥566M
¥1.2B
¥-139M
¥-170M
Pre-tax Income
¥685M
¥821M
¥-118M
¥-129M
Income Taxes
¥-1.4B
¥607M
¥283M
¥521M
Current Tax
¥285M
¥725M
¥294M
¥494M
Deferred Tax
¥-1.7B
¥-118M
¥-11M
¥27M
Net Income (owners)
¥2.1B
¥214M
¥-401M
¥-650M
Comprehensive Income
¥2.1B
¥285M
¥-429M
¥-630M
EBITDA
¥779M
¥1.2B
¥-125M
¥110M
Goodwill Amort. (J-GAAP)
¥0M
—
—
—
EPS
¥105.85
¥11.05
¥-20.72
¥-33.63
Shares Outstanding
19.5M
19.4M
19.4M
19.4M
Shares Issued (total)
21.6M
21.6M
21.6M
21.6M
Treasury Shares
2.2M
2.2M
2.2M
2.2M
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
¥31.1B
¥31.1B
¥30.1B
¥30.6B
Current Assets
¥15.7B
¥15.0B
¥13.5B
¥15.7B
Cash & Deposits
¥11.6B
¥10.8B
¥9.4B
¥12.0B
Trade Receivables
¥2.7B
¥2.6B
¥2.5B
¥2.2B
Inventories
¥44M
¥52M
¥43M
¥32M
Non-Current Assets
¥15.3B
¥16.1B
¥16.5B
¥14.9B
PP&E
¥8.3B
¥10.8B
¥11.1B
¥9.5B
Goodwill
¥28M
—
—
—
Intangible Assets
¥56M
¥33M
¥37M
¥43M
Investment Securities
¥1.3B
¥1.2B
¥1.2B
¥1.3B
Deferred Tax Assets
¥1.3B
¥9M
¥6M
¥7M
Total Liabilities
¥16.8B
¥18.8B
¥17.8B
¥17.7B
Current Liabilities
¥8.1B
¥9.3B
¥8.3B
¥9.4B
ST Debt
¥4.8B
¥5.3B
¥5.3B
¥6.2B
Taxes Payable
¥66M
¥576M
¥61M
¥279M
Non-Current Liabilities
¥8.7B
¥9.5B
¥9.5B
¥8.3B
Total LT Borrowings
¥7.9B
¥8.2B
¥8.2B
¥7.0B
Deferred Tax Liab.
—
¥386M
¥454M
¥480M
Total Equity
¥14.2B
¥12.4B
¥12.3B
¥12.9B
Capital Stock
¥2.2B
¥2.2B
¥2.2B
¥2.2B
Capital Surplus
¥2.7B
¥2.7B
¥2.7B
¥2.7B
Retained Earnings
¥10.5B
¥8.6B
¥8.6B
¥9.2B
Treasury Stock
¥-1.1B
¥-1.1B
¥-1.2B
¥-1.2B
AOCI
¥43M
¥31M
¥-41M
¥-12M
Equity (owners)
¥14.2B
¥12.3B
¥12.3B
¥12.9B
Total Interest-Bearing Debt ⓘ
¥12.6B
¥13.5B
¥13.4B
¥13.2B
Net Cash ⓘ
¥-1.0B
¥-2.7B
¥-4.0B
¥-1.2B
NCAV ⓘ
¥-1.1B
¥-3.8B
¥-4.3B
¥-2.0B
NCAV/Share
¥-56
¥-193
¥-220
¥-104
BV/Share
¥730
¥635
¥634
¥665
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
¥255M
¥2.0B
¥7M
¥1.7B
Interest Paid
¥-117M
¥-60M
¥-61M
¥-60M
Interest Received
¥73M
¥32M
¥30M
¥36M
D&A
¥570M
¥646M
¥674M
¥639M
Goodwill Amort.
¥0M
—
—
—
Investing CF
¥1.7B
¥-709M
¥-2.6B
¥-1.5B
CapEx
¥1.0B
¥863M
¥2.5B
¥1.2B
Purchase Investments
¥-633M
¥-110M
¥-109M
¥-410M
Proceeds from Invest.
—
—
—
¥202M
Financing CF
¥-1.1B
¥-256M
¥-20M
¥918M
Dividends Paid
¥-194M
¥-194M
¥-194M
¥-97M
LT Debt Repaid
¥-5.9B
¥-3.3B
¥-3.3B
¥-3.1B
Free Cash Flow
¥-795M
¥1.1B
¥-2.5B
¥482M
Net Change in Cash
¥891M
¥1.0B
¥-2.6B
¥1.1B
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
15.4%
1.7%
-3.2%
-4.9%
ROA
6.6%
0.7%
-1.3%
-2.1%
EPS
¥105.85
¥11.05
¥-20.72
¥-33.63
DPS
¥10.00
¥10.00
¥5.00
¥10.00
BPS
¥734.60
¥638.46
¥634.34
¥666.56
FCF/Share
¥-41
¥58
¥-127
¥25
NCAV/Share
¥-56
¥-193
¥-220
¥-104
Payout Ratio
9.4%
90.5%
—
—
Event Timeline
S Shareholder
A Capital Signal
▾ Hide Chart
Large Shareholder Reports 5
Date Activist Stake Event Flag Demands Source
2026-04-22
UCHIYAMA TAKAKO
44.07%
initial_5pct
Passive
—
2026-04-21
UCHIYAMA FUMIHARU
44.07%
change
Passive
—
2026-04-21
UCHIYAMA TAKAKO
44.07%
initial_5pct
Passive
—
2026-04-21
UCHIYAMA TAKAKO
44.07%
correction
Passive
—
2025-02-19
UCHIYAMA FUMIHARU
44.07%
change
Passive
—
Top 10 Shareholders
Ownership DNA
#
Shareholder
Shares (thou.)
% of Total
1
内山 文治
8,653,317
44.47%
2
内山 孝子
875,120
4.50%
3
Business Partner Stock Ownership Plan
ウチヤマホールディングス取引先持株会
594,200
3.05%
4
Employee Stock Ownership Plan
ウチヤマホールディングス従業員持株会
563,900
2.90%
5
DAIICHIKOSHO CO. , LTD.
株式会社第一興商
500,000
2.57%
6
株式会社エクシング
304,800
1.57%
7
Suntory Co.
サントリー株式会社
260,000
1.34%
8
Japan Custody Bank
株式会社日本カストディ銀行(信託口)
154,500
0.79%
9
西中国信用金庫
100,000
0.51%
10
福岡ひびき信用金庫
80,000
0.41%
Domestic Nominees
0.8%
-3.9% 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
61.3%
+1.6% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
内山 文治
11.16%
10.28%
44.47%
+34.19%
内山 孝子
4.51%
4.50%
4.50%
Business Partner Stock Ownership Plan
ウチヤマホールディングス取引先持株会
↑
2.80%
3.06%
3.05%
-0.01%
Employee Stock Ownership Plan
ウチヤマホールディングス従業員持株会
3.29%
3.16%
2.90%
-0.26%
DAIICHIKOSHO CO. , LTD.
式会社第一興商
1.44%
2.57%
2.57%
式会社エクシング
1.57%
1.57%
1.57%
Suntory Co.
サントリー
↑
1.34%
1.34%
1.34%
Japan Custody Bank
日本カストディ銀行
4.63%
3.26%
0.79%
-2.47%
西中国信用金庫
NEW ENTRY
—
—
—
0.51%
NEW
福岡ひびき信用金庫
NEW ENTRY
—
—
—
0.41%
NEW
同会社ウチヤマフューチャー
last seen 2024
Exited Top 10
33.33%
33.27%
—
Japan Master Trust Bank
日本マスタートラスト信託銀行
last seen 2024
Exited Top 10
2.65%
1.43%
—
Concentration (HHI)
ⓘ
1309
1276
2027
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved