7621
UKAI CO.,LTD.
株式会社うかい
Retail Trade
Ukai Co.,Ltd. engages in the operation of restaurants and museums in Japan. It operates in three segments: Entertainment Division, Merchandise Division, and Cultural Division. The company operates Japanese and western food restaurants, as well as operates art museum exhibitions. It also manufactures and sells confectionery and food products. Ukai Co.,Ltd. was founded in 1964 and is headquartered in Hachioji, Japan.
Read more
← Companies
Overview
Filings & Signals
Ownership
Financials
▾ Collapse Charts
Income Statement
Balance Sheet
Cash Flow
Ratios & Per Share
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Net Sales
¥13.6B
¥13.5B
¥13.3B
¥12.7B
¥9.8B
Cost of Sales
¥5.7B
¥5.8B
¥5.9B
¥5.7B
¥5.0B
Gross Profit
¥7.9B
¥7.6B
¥7.4B
¥7.0B
¥4.8B
SG&A
¥7.1B
¥6.9B
¥6.5B
¥6.2B
¥5.9B
Operating Income
¥831M
¥722M
¥890M
¥764M
¥-1.1B
Non-Operating Income
¥63M
¥31M
¥38M
¥144M
¥675M
Dividend Income
—
¥3M
¥2M
¥2M
¥2M
Interest Income
—
¥5M
¥5M
¥5M
¥5M
Non-Operating Expenses
—
¥54M
¥61M
¥55M
¥69M
Interest Expense
—
¥39M
¥40M
¥41M
¥41M
Ordinary Income
¥846M
¥699M
¥867M
¥853M
¥-478M
Pre-tax Income
¥573M
¥341M
¥849M
¥830M
¥-817M
Income Taxes
¥277M
¥204M
¥-21M
¥-88M
¥53M
Current Tax
—
¥123M
¥17M
¥17M
¥17M
Deferred Tax
—
¥81M
¥-38M
¥-105M
¥36M
Net Income (owners)
¥295M
¥137M
¥870M
¥918M
¥-869M
EBITDA
¥1.5B
¥1.1B
¥1.3B
¥1.2B
¥-583M
EPS
¥52.64
¥24.41
¥155.23
¥163.82
¥-165.81
Shares Outstanding
—
5.6M
5.6M
5.6M
5.6M
Shares Issued (total)
—
5.6M
5.6M
5.6M
5.6M
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
¥10.5B
¥10.9B
¥10.8B
¥11.3B
¥11.0B
Current Assets
¥5.9B
¥6.9B
¥3.3B
¥3.7B
¥3.2B
Cash & Deposits
¥3.4B
¥5.4B
¥1.8B
¥2.3B
¥1.9B
Trade Receivables
—
¥723M
¥767M
¥725M
¥612M
Non-Current Assets
¥4.5B
¥4.0B
¥7.5B
¥7.6B
¥7.8B
PP&E
¥2.8B
¥2.3B
¥5.6B
¥5.8B
¥6.1B
Intangible Assets
—
¥39M
¥65M
¥65M
¥89M
Investment Securities
¥169M
¥136M
¥114M
¥83M
¥88M
Deferred Tax Assets
—
¥510M
¥599M
¥571M
¥467M
Total Liabilities
¥5.5B
¥6.1B
¥6.1B
¥7.4B
¥8.0B
Current Liabilities
¥2.6B
¥3.0B
¥3.0B
¥5.5B
¥5.8B
ST Debt
¥808M
¥991M
¥1.2B
¥3.7B
¥4.2B
Taxes Payable
—
¥123M
¥17M
¥17M
¥63M
Non-Current Liabilities
¥2.8B
¥3.1B
¥3.1B
¥1.9B
¥2.2B
Total LT Borrowings
¥1.3B
¥1.5B
¥1.7B
¥577M
¥877M
Total Equity
¥5.0B
¥4.8B
¥4.7B
¥3.9B
¥3.0B
Capital Stock
—
¥100M
¥100M
¥100M
¥1.8B
Capital Surplus
—
¥2.9B
¥2.9B
¥2.9B
¥2.6B
Retained Earnings
¥2.0B
¥1.7B
¥1.7B
¥918M
¥-1.5B
Treasury Stock
—
¥-3M
¥-3M
¥-3M
¥-3M
AOCI
—
¥33M
¥26M
¥12M
¥14M
Equity (owners)
¥5.0B
¥4.7B
¥4.7B
¥3.9B
¥3.0B
Total Interest-Bearing Debt ⓘ
¥2.1B
¥2.5B
¥3.0B
¥4.3B
¥5.1B
Net Cash ⓘ
¥1.3B
¥2.9B
¥-1.1B
¥-2.0B
¥-3.3B
NCAV ⓘ
¥472M
¥744M
¥-2.8B
¥-3.7B
¥-4.8B
NCAV/Share
—
¥133
¥-494
¥-660
¥-857
BV/Share
—
¥844
¥833
¥693
¥530
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
¥617M
¥1.2B
¥1.2B
¥1.5B
¥159M
Interest Paid
—
¥-38M
¥-45M
¥-41M
¥-43M
Interest Received
—
¥8M
¥7M
¥7M
¥7M
D&A
¥693M
¥415M
¥406M
¥422M
¥500M
Investing CF
¥-2.3B
¥2.9B
¥-240M
¥-128M
¥-110M
CapEx
¥934M
¥144M
¥200M
¥131M
¥61M
Financing CF
¥-670M
¥-541M
¥-1.4B
¥-921M
¥1.4B
Dividends Paid
—
¥-95M
¥-84M
¥-0M
¥-0M
Share Buybacks
—
—
¥-0M
¥-0M
—
LT Debt Repaid
—
¥-229M
¥-293M
¥-315M
¥-204M
Free Cash Flow
¥-317M
¥1.1B
¥974M
¥1.3B
¥99M
Net Change in Cash
—
¥3.6B
¥-472M
¥423M
¥1.5B
Metric
FY 2025
TDnet
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
6.0%
2.9%
20.2%
26.7%
-29.9%
ROA
2.8%
1.3%
7.9%
8.3%
-7.9%
EPS
¥52.64
¥24.41
¥155.23
¥163.82
¥-165.81
DPS
¥0.00
¥15.00
¥17.00
¥15.00
—
BPS
¥893.10
¥849.86
¥838.26
¥695.57
¥532.23
FCF/Share
—
¥195
¥174
¥239
¥18
NCAV/Share
—
¥133
¥-494
¥-660
¥-857
Payout Ratio
0.0%
61.5%
11.0%
9.2%
—
No filings or capital allocation signals recorded for this company.
Top 10 Shareholders
Ownership DNA
Cross-Holdings Tracker 2
#
Shareholder
Shares (thou.)
% of Total
1
一般社団法人鵜飼家持株会
1,362,000
24.27%
2
京王電鉄株式会社
769,400
13.71%
3
キッコーマン株式会社
498,800
8.89%
4
株式会社青山財産ネットワークス
200,000
3.56%
5
株式会社三菱UFJ銀行
100,000
1.78%
6
株式会社群馬銀行(常任代理人 株式会社日本カストディ銀行)
72,000
1.28%
7
多摩信用金庫
70,800
1.26%
8
三菱UFJ信託銀行株式会社(常任代理人 日本マスタートラスト信託銀行株式会社)
40,000
0.71%
9
エノテカ株式会社
30,000
0.53%
10
日本生命保険相互会社(常任代理人 日本マスタートラスト信託銀行株式会社)
28,800
0.51%
Domestic Nominees
0.0%
+0.0% 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
56.5%
-0.0% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
一般社団法人鵜飼家持株会
24.29%
24.29%
24.27%
-0.02%
京王電鉄
13.72%
13.72%
13.71%
-0.01%
キッコーマン
8.89%
8.89%
8.89%
式会社青山財産ネットワークス
3.56%
3.56%
3.56%
式会社三菱UFJ銀行
1.78%
1.78%
1.78%
式会社群馬銀行
1.28%
1.28%
1.28%
多摩信用金庫
1.26%
1.26%
1.26%
三菱UFJ信託銀行
0.71%
0.71%
0.71%
エノテカ
0.53%
0.53%
0.53%
日本生命保険
0.51%
0.51%
0.51%
Concentration (HHI)
ⓘ
877
877
876
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved
Portfolio Book Value
¥136M
+63% since 2023
Holdings
2
Trend
1 building
vs 2023
Book value in ¥M · ↓ reduced · ↑ increased vs prior year · M = mutual holding