3222.T
United Super Markets Holdings Inc.
スタンダード · 小売業 · 小売 · JP
JPY 837.00
+1.09%Income statement
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 963.8B | 963.8B | 811.3B | 706.7B | 708.7B |
| Cost of Revenue | 164.1B | 674.6B | 564.1B | 492.1B | 496.2B |
| Gross Profit | 65.5B | 269.8B | 229.9B | 198.4B | 195.8B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 69.4B | 284.1B | 241.2B | 207.6B | 206.1B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 69.4B | 284.1B | 241.2B | 207.6B | 206.1B |
| Cost and Expenses | 958.7B | 958.7B | 805.3B | 699.8B | 702.3B |
| Operating Income (EBIT) | 5.0B | 5.0B | 6.0B | 6.9B | 6.4B |
| Non-Operating | |||||
| Interest Income | 47.0M | 220.0M | 81.0M | 24.0M | 80.0M |
| Interest Expense | 118.0M | 490.0M | 349.0M | 176.0M | 152.0M |
| Net Interest Income | (71.0M) | (270.0M) | (268.0M) | (152.0M) | (72.0M) |
| Other Non-Op Income/Expense | (181.0M) | (139.0M) | 163.0M | 22.0M | 151.0M |
| Non-Operating Income (excl Interest) | 107.0M | 435.0M | 579.0M | 377.0M | 389.0M |
| EBT (Pre-Tax Income) | 566.0M | (381.0M) | 6.9B | 3.7B | 3.6B |
| Income Tax Expense | 695.0M | 2.8B | 6.1B | 2.6B | 2.2B |
| Bottom Line | |||||
| Net Income | (3.2B) | (3.2B) | 810.0M | 1.0B | 1.3B |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (3.2B) | (3.2B) | 810.0M | 1.0B | 1.3B |
| Per Share | |||||
| Basic EPS | (¥16) | (¥16) | ¥5 | ¥8 | ¥10 |
| Diluted EPS | (¥16) | (¥16) | ¥5 | ¥8 | ¥10 |
| Revenue Per Share | ¥4,928 | ¥4,928 | ¥5,443 | ¥5,505 | ¥5,523 |
| Shares | |||||
| Basic Shares Outstanding | 195.6M | 195.6M | 149.0M | 128.4M | 128.3M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | 24.1B | 22.4B | 20.8B | 20.0B |
| D&A | — | 19.1B | 16.5B | 13.9B | 13.6B |
| EBIT | 5.0B | 5.0B | 6.0B | 6.9B | 6.4B |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Feb 1, 2026