| Assets | — | — |
| Current assets | — | — |
| Cash and deposits | 79.7a | 82.17a |
| Accounts receivable - trade | 53.32a | 46.73a |
| Securities | 12.04a | 19.91a |
| Merchandise and finished goods | 4.85a | 5.11a |
| Work in process | 3.24a | 2.73a |
| Raw materials and supplies | 63.96a | 41.06a |
| Other | 35.3a | 27.11a |
| Allowance for doubtful accounts | -0.41a | -0.37a |
| Total current assets | 252.01a | 224.46a |
| Non-current assets | — | — |
| Buildings and structures | 279.78a | 253.22a |
| Accumulated depreciation | -155.05a | -147.86a |
| Buildings and structures, net | 124.73a | 105.36a |
| Machinery, equipment and vehicles | 31.3a | 26.09a |
| Accumulated depreciation | -16.07a | -14.15a |
| Machinery, equipment and vehicles, net | 15.23a | 11.94a |
| Tools, furniture and fixtures | 119.55a | 103.66a |
| Accumulated depreciation | -78.44a | -70.33a |
| Tools, furniture and fixtures, net | 41.11a | 33.33a |
| Land | 33.52a | 29.11a |
| Leased assets | 102.02a | 84.21a |
| Accumulated depreciation | -43.69a | -35.88a |
| Leased assets, net | 58.33a | 48.34a |
| Construction in progress | 1.44a | 3.94a |
| Total property, plant and equipment | 274.36a | 232.01a |
| Intangible assets | — | — |
| Trade mark right | 198.42a | 201.17a |
| Goodwill | 11.23a | 13.62a |
| Other | 6.08a | 5.49a |
| Total intangible assets | 215.74a | 220.28a |
| Investments and other assets | — | — |
| Investment securities | 1.53a | 2.16a |
| Guarantee deposits | 39.62a | 38.07a |
| Long-term prepaid rent | 11.65a | 13a |
| Deferred tax assets | 10.31a | 9.92a |
| Other | 7.38a | 7.4a |
| Allowance for doubtful accounts | -0.06a | -0.11a |
| Total investments and other assets | 70.42a | 70.45a |
| Total non-current assets | 560.52a | 522.75a |
| Deferred assets | — | — |
| Share issuance cost | 0.48a | 0.81a |
| Bond issuance cost | 0.1a | 0.04a |
| Total deferred assets | 0.58a | 0.85a |
| Total assets | 813.11a | 748.06a |
| Liabilities | — | — |
| Current liabilities | — | — |
| Accounts payable - trade | 56.39a | 43.15a |
| Short-term borrowings | 6.86a | 7.54a |
| Current portion of bonds payable | 0a | 10a |
| Current portion of long-term borrowings | 29.93a | 26.74a |
| Lease liabilities | 17.16a | 13.62a |
| Income taxes payable | 15.45a | 14.97a |
| Contract liabilities | 0.88a | 0.86a |
| Provision for bonuses | 5.01a | 4.08a |
| Other | 59.45a | 59.75a |
| Total current liabilities | 191.11a | 180.7a |
| Non-current liabilities | — | — |
| Bonds payable | 35a | 15a |
| Long-term borrowings | 227.92a | 224.37a |
| Lease liabilities | 48.84a | 42.72a |
| Provision for share awards | 0.53a | 0.38a |
| Retirement benefit liability | 0.28a | 0.27a |
| Asset retirement obligations | 6.87a | 6.81a |
| Deferred tax liabilities | 56.53a | 57.1a |
| Other | 5.65a | 6.04a |
| Total non-current liabilities | 381.62a | 352.7a |
| Total liabilities | 572.74a | 533.4a |
| Net assets | — | — |
| Shareholders’ equity | — | — |
| Share capital | 47.5a | 47.5a |
| Capital surplus | 74.11a | 74.11a |
| Retained earnings | 113.1a | 85.46a |
| Treasury shares | -13.72a | -13.72a |
| Total shareholders’ equity | 220.98a | 193.36a |
| Accumulated other comprehensive income | — | — |
| Valuation difference on available-for-sale securities | 0.05a | 0.02a |
| Deferred gains or losses on hedges | -0.72a | 0.16a |
| Foreign currency translation adjustment | 19.76a | 20.85a |
| Total accumulated other comprehensive income | 19.08a | 21.03a |
| Non-controlling interests | 0.31a | 0.27a |
| Total net assets | 240.37a | 214.65a |
| Total liabilities and net assets | 813.11a | 748.06a |