9936
OHSHO FOOD SERVICE CORP.
株式会社王将フードサービス
Retail Trade
Ohsho Food Service Corp. operates and franchises a chain of Chinese restaurants under the Gyoza no OHSHO brand name in Japan. Its restaurants offer various food products, including pan fried pork, dumplings, ginger Gyoza with no garlic, Gyoza with extra garlic, pork fried rice, omelet on fried rice, soups, desserts, chicken fillet, and ramen. Ohsho Food Service Corp. was founded in 1967 and is headquartered in Kyoto, Japan.
Read more
← Companies
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
¥111.0B
¥101.4B
¥93.0B
¥84.8B
Cost of Sales
¥35.4B
¥31.8B
¥29.4B
¥26.6B
Gross Profit
¥75.6B
¥69.6B
¥63.7B
¥58.2B
SG&A
¥64.7B
¥59.3B
¥55.7B
¥51.2B
Operating Income
¥10.9B
¥10.3B
¥8.0B
¥7.0B
Non-Operating Income
¥679M
¥498M
¥1.4B
¥6.4B
Dividend Income
¥87M
¥81M
¥76M
¥61M
Interest Income
¥5M
¥0M
¥0M
¥0M
Non-Operating Expenses
¥271M
¥287M
¥255M
¥312M
Interest Expense
¥37M
¥25M
¥32M
¥62M
Ordinary Income
¥11.3B
¥10.5B
¥9.1B
¥13.0B
Pre-tax Income
¥11.2B
¥10.8B
¥8.8B
¥13.0B
Income Taxes
¥3.1B
¥2.8B
¥2.5B
¥4.2B
Current Tax
¥3.1B
¥2.8B
¥2.3B
¥4.2B
Deferred Tax
¥5M
¥46M
¥229M
¥-32M
Net Income (owners)
¥8.1B
¥7.9B
¥6.2B
¥8.8B
Comprehensive Income
¥8.3B
¥8.5B
¥6.0B
¥8.0B
EBITDA
¥14.0B
¥13.1B
¥10.7B
¥9.5B
EPS
¥142.88
¥420.46
¥330.50
¥469.01
Shares Outstanding
56.5M
18.8M
18.8M
18.8M
Shares Issued (total)
69.9M
23.3M
23.3M
23.3M
Treasury Shares
13.3M
4.5M
4.5M
4.5M
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
¥96.6B
¥91.5B
¥84.1B
¥89.4B
Current Assets
¥43.1B
¥40.6B
¥35.9B
¥40.9B
Cash & Deposits
¥38.1B
¥36.3B
¥32.0B
¥37.4B
Trade Receivables
¥3.5B
¥2.9B
¥2.5B
¥2.2B
Non-Current Assets
¥53.5B
¥50.9B
¥48.2B
¥48.5B
PP&E
¥39.6B
¥37.8B
¥36.1B
¥36.2B
Intangible Assets
¥318M
¥145M
¥197M
¥232M
Investment Securities
¥4.9B
¥4.2B
¥3.9B
¥4.1B
Deferred Tax Assets
¥1.9B
¥2.0B
¥2.3B
¥2.5B
Total Liabilities
¥22.4B
¥22.8B
¥21.3B
¥30.3B
Current Liabilities
¥16.0B
¥15.0B
¥12.6B
¥25.4B
ST Debt
¥2.0B
¥2.0B
¥2.0B
¥12.9B
Taxes Payable
¥2.0B
¥1.9B
¥435M
¥3.4B
Non-Current Liabilities
¥6.4B
¥7.9B
¥8.7B
¥4.9B
Total LT Borrowings
¥3.0B
¥5.0B
¥7.0B
¥3.2B
Total Equity
¥74.2B
¥68.6B
¥62.8B
¥59.1B
Capital Stock
¥8.2B
¥8.2B
¥8.2B
¥8.2B
Capital Surplus
¥9.6B
¥9.5B
¥9.4B
¥9.3B
Retained Earnings
¥66.3B
¥61.1B
¥56.6B
¥52.9B
Treasury Stock
¥-10.6B
¥-10.6B
¥-10.6B
¥-10.7B
AOCI
¥721M
¥505M
¥-791M
¥-575M
Equity (owners)
¥73.5B
¥68.1B
¥63.6B
¥59.7B
Total Interest-Bearing Debt ⓘ
¥5.0B
¥7.0B
¥9.0B
¥16.1B
Net Cash ⓘ
¥33.1B
¥29.3B
¥23.0B
¥21.4B
NCAV ⓘ
¥20.7B
¥17.8B
¥14.5B
¥10.6B
NCAV/Share
¥366
¥945
¥773
¥563
BV/Share
¥1,301
¥3,620
¥3,380
¥3,176
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
¥11.2B
¥12.2B
¥7.3B
¥13.6B
Interest Paid
¥-37M
¥-25M
¥-30M
¥-60M
Interest Received
¥92M
¥81M
¥76M
¥62M
D&A
¥3.1B
¥2.8B
¥2.7B
¥2.6B
Investing CF
¥-4.6B
¥-3.2B
¥-3.2B
¥-2.9B
CapEx
¥4.2B
¥3.5B
¥3.2B
¥2.6B
Financing CF
¥-4.8B
¥-4.7B
¥-9.5B
¥-12.8B
Dividends Paid
¥-2.8B
¥-2.7B
¥-2.4B
¥-1.9B
Share Buybacks
¥-1M
¥-1M
¥0M
—
LT Debt Repaid
¥-2.0B
¥-2.0B
¥-17.1B
¥-10.9B
Free Cash Flow
¥7.0B
¥8.7B
¥4.1B
¥11.0B
Net Change in Cash
¥1.8B
¥4.3B
¥-5.4B
¥-2.1B
Metric
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
11.3%
12.0%
10.2%
15.7%
ROA
8.6%
9.0%
7.2%
9.9%
EPS
¥142.88
¥420.46
¥330.50
¥469.01
DPS
¥103.00
¥145.00
¥135.00
¥120.00
BPS
¥1,313.71
¥3,646.82
¥3,337.95
¥3,145.58
FCF/Share
¥124
¥464
¥219
¥588
NCAV/Share
¥366
¥945
¥773
¥563
Payout Ratio
72.1%
34.5%
40.8%
25.6%
Event Timeline
S Shareholder
A Capital Signal
▾ Hide Chart
Large Shareholder Reports 1
Date Activist Stake Event Flag Demands Source
2025-05-21
japanfoodbusiness Co.,Ltd.
—
exit
Passive
—
Top 10 Shareholders
Ownership DNA
Cross-Holdings Tracker 5
#
Shareholder
Shares (thou.)
% of Total
1
アサヒビール株式会社
6,161
10.90%
2
Japan Master Trust Bank
日本マスタートラスト信託銀行株式会社(信託口)
4,654
8.20%
3
ジャパンフードビジネス株式会社
4,200
7.40%
4
ARIAKE JAPAN Co.,Ltd.
アリアケジャパン株式会社
3,300
5.80%
5
加藤 梅子
1,834
3.20%
6
加藤 ひろみ
1,808
3.20%
7
公益財団法人 加藤朝雄国際奨学財団
1,584
2.80%
8
Business Partner Stock Ownership Plan
王将フードサービス取引先持株会
1,147
2.00%
9
Japan Custody Bank
株式会社日本カストディ銀行(信託口)
907
1.60%
10
吉田 英里
804
1.40%
Domestic Nominees
9.8%
-3.1% 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
36.7%
+0.0% vs 2024
Named entities with disclosed investment intent
Shareholder
Trend
2023
2024
2025
アサヒビール
10.90%
10.90%
10.90%
Japan Master Trust Bank
日本マスタートラスト信託銀行
9.10%
10.10%
8.20%
-1.90%
ジャパンフードビジネス
7.40%
7.40%
7.40%
ARIAKE JAPAN Co.,Ltd.
アリアケジャパン
5.80%
5.80%
5.80%
加藤 梅子
3.30%
3.20%
3.20%
加藤 ひろみ
3.20%
3.20%
3.20%
公益財団法人 加藤朝雄国際奨学財団
2.80%
2.80%
2.80%
Business Partner Stock Ownership Plan
王将フードサービス取引先持株会
1.90%
2.00%
2.00%
Japan Custody Bank
日本カストディ銀行
1.90%
2.80%
1.60%
-1.20%
吉田 英里
1.40%
1.40%
1.40%
Concentration (HHI)
ⓘ
328
351
311
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved
Portfolio Book Value
¥4,893M
+27% since 2023
Holdings
5
+1 new
1 exited
Trend
1 building
vs 2023
Held Company
FY2025
¥4,893M total
FY2023
¥3,853M total
Book Val ¥M
Shares
Book Val ¥M
Shares
ARIAKE JAPAN Co.,Ltd.
アリアケジャパン㈱
4,846
784,284
3,827
784,284
M
Mitsubishi UFJ Financial Group, Inc.
㈱三菱UFJフィナンシャル・グループ
20
9,950
8
9,950
ASAHI GROUP HOLDINGS,LTD.
アサヒグループホールディングス㈱
16
+200.0%
↑
8,415
13
2,805
Sumitomo Mitsui Trust Group, Inc.
三井住友トラストグループ㈱
7
NEW
New
2,000
—
Mizuho Financial Group, Inc.
㈱みずほフィナンシャルグループ
4
1,000
1
1,000
三井住友トラスト・ホールディングス㈱
—
−100%
Exit
—
4
1,000
Portfolio total
4,893
3,853
Book value in ¥M · ↓ reduced · ↑ increased vs prior year · M = mutual holding