Overview
Retail Trade

SILVER LIFE CO.,LTD.

Silver Life operates a franchise-based meal delivery service for the elderly in Japan, under three brands—'Magokoro Bento,' 'Haisho no Fureai,' and 'Takushoku Life'—totaling 931 franchise stores nationwide as of July 2025. The company manufactures and sells prepared meal ingredients to its franchise members, elderly care facilities, and disabled persons' facilities, while also operating direct-to-consumer frozen meal sales (e.g., 'Magokoro Care Shoku,' 'Life Meal') via e-commerce and OEM manufacturing. Its vertically integrated model—combining proprietary factories (Gunma, Tochigi), a logistics center (Saitama), and a large franchise network—enables scalable, quality-controlled food delivery to Japan's rapidly aging population.

Market Cap
¥7.15B
US$45.6M
EV
¥6.78B
US$43.3M
Stock¥654▼-0.61%
US$1 = ¥156.80 (2026-10-23)
LTM EV/EBITDA
3.4
x
LTM EV/EBIT
6.6
x
LTM PER
8.7
x
LTM PBR
0.9
x
Stock vs TOPIX (1Y, base=100)vs TOPIX ▼-46.2%pt
100123
Oct 24, 25 – Oct 23, 26StockTOPIX
1Dec 12, 25Q2 earnings announcement
2Mar 16, 26Q2 FY2026 earnings announcement
3Jun 12, 26Q3 FY2026/07 earnings announced
MC → EV Bridge
7.15BUS$45.6MMarket Cap1.34BUS$8.57M+ Debt1.71BUS$10.9M− Cash0.00BUS$0.00M− Inv. Sec.6.78BUS$43.3MEV
AI Briefing
Generating insights…
Performance & Balance
Revenue 5Y (¥B)
11.2US$71.5M'22/712.3US$78.2M'23/713.6US$86.4M'24/714.9US$95.1M'25/716.2US$103M'26/7
EBITDA 5Y (¥B)
1.17US$7.47M'22/71.36US$8.67M'23/71.57US$9.99M'24/71.78US$11.4M'25/71.98US$12.6M'26/7
Net Income 5Y (¥B)
0.40US$2.56M'22/70.60US$3.84M'23/70.67US$4.26M'24/70.70US$4.48M'25/70.83US$5.26M'26/7
Capital Structure
85%
EquityD/E 0.18xDebt
Liquidity vs Debt 5Y (¥B)▲ Net Cash
CashInv. Sec.Debt
1.47US$9.41M2.19US$14.0M'22/71.51US$9.61M1.95US$12.5M'23/71.27US$8.07M1.71US$10.9M'24/71.60US$10.2M1.69US$10.7M'25/71.71US$10.9M1.34US$8.57M'26/7
Shareholders
Top 10 hold 68.0%
1
Omiya Co., Ltd.
36.58%
2
Takahisa SHIMIZU
18.08%
3
The Master Trust Bank of Japan, Ltd. (Trust Account)
3.74%
4
Tsuyoshi NAKAMURA
2.50%
5
Custody Bank of Japan, Ltd. (Trust Account)
1.97%
6
Daiwa Securities Co. Ltd.
1.87%
7
SMBC Nikko Securities Inc.
1.00%
8
BBH LUX/BROWN BROTHERS HARRIMAN (LUXEMBOURG) SCA CUSTODIAN FOR SMD-AM FUNDS - DSBI JAPAN EQUITY SMALL CAP ABSOLUTE VALUE (Standing Proxy: Sumitomo Mitsui Banking Corporation)
0.93%
9
Rakuten Securities, Inc. (Joint Account)
0.83%
10
SBI SECURITIES Co., Ltd.
0.47%
Management
7 officers
Takahisa SHIMIZU
Representative Director, President; General Manager, Sales Division
Apr 1998 Joined Metropolitan Police Department Sep 1999 Joined Venturelink Co., Ltd. Feb 2002 Established Market In Co., Ltd. (Yugen Kaisha), Representative Director Sep 2009 Joined the Company; General Manager, FC Development Department Sep 2012 Representative Director, President of the Company (current) Oct 2025 Director and General Manager, Sales Department of the Company (current)
1974-07-31
Hiroshi YOKOTA
Director, Executive Vice President; General Manager, Production Division
Apr. 2013: Joined the Company. Dec. 2020: General Manager, Production Division of the Company. Oct. 2021: Director & General Manager, Production Division of the Company (current). Oct. 2024: Director, Executive Vice President of the Company (current).
1986-04-21
Hirokazu MASUYAMA
Director; General Manager, Administration Division
Apr. 1990: Joined Tenma Corporation. Sep. 2002: Joined Nitto Kogyo Corporation (now Gindeer Tech Corporation). Sep. 2004: Joined Nidec Copal Corporation (now Nidec Precision Corporation). Sep. 2006: Joined Nomura Trading Co., Ltd. Jul. 2018: Joined the Company. Sep. 2020: General Manager, Administration Division of the Company. Oct. 2020: Director & General Manager, Administration Division of the Company (current).
1969-06-25
Reiko SAITO
Director (Audit & Supervisory Committee Member)
Apr. 1992: Joined Dai-Hyaku Mutual Life Insurance Company (now Manulife Life Insurance Company). Aug. 2002: Joined Allied Telesis K.K. (now Allied Telesis Holdings K.K.). Oct. 2005: Joined Book Off Corporation Co., Ltd. (now BookOff Group Holdings Co., Ltd.). Jun. 2007: General Manager, Corporate Communications Division of the same company. Jul. 2017: Joined the Company. Apr. 2018: Deputy General Manager, Administration Division & General Manager, Management Planning Section of the Company. Oct. 2022: Director (Full-time Audit & Supervisory Committee Member) of the Company. Oct. 2024: Director (Audit & Supervisory Committee Member) of the Company (current).
1970-06-15
Hideyuki HASHIMOTO
Director (Audit & Supervisory Committee Member)
Oct. 1991: Joined Chuo Shinko Audit Corporation. Apr. 1995: Registered as Certified Public Accountant. Jan. 2000: Established Hashimoto CPA Office; Representative (current). Apr. 2000: Registered as Tax Accountant. May 2007: Joined Toyo Audit Corporation. Jun. 2014: Managing Partner, Toyo Audit Corporation. Jun. 2015: Outside Director, Shindengen Electric Manufacturing Co., Ltd. Oct. 2019: Outside Director (Audit & Supervisory Committee Member) of the Company (current). Aug. 2020: Senior Partner, Toyo Audit Corporation. Mar. 2024: Part-time Audit & Supervisory Board Member, Elephantech Inc. (current).
1964-01-25
Naoya HASEGAWA
Director (Audit & Supervisory Committee Member)
Apr. 1982: Joined Yasuda Fire and Marine Insurance Co., Ltd. (now Sompo Japan Insurance Inc.). Apr. 2006: Associate Professor, Graduate School of Sustainable Society Formation, University of Yamanashi (National University Corporation). Apr. 2007: Part-time Lecturer, Graduate School of Environmental Management, Hosei University. Apr. 2008: Part-time Lecturer, Graduate School of International Accounting, Chuo University; Part-time Lecturer, Graduate School of Engineering Management, Shibaura Institute of Technology. Apr. 2011: Professor, Faculty of Human and Environmental Studies, Department of Human and Environmental Studies, Hosei University (current). Sep. 2013: Part-time Lecturer, Faculty of International Studies, Yamanashi Prefectural University. Feb. 2020: Advisor, Panair Co., Ltd. Apr. 2020: Sustainability Senior Advisor, Sapporo Holdings Ltd. Mar. 2021: Outside Director, Okabe Co., Ltd. (current). Jun. 2021: Outside Director, Nissan Tokyo Sales Holdings Co., Ltd. (current). Apr. 2022: Visiting Research Fellow, Nikkei Advertising Research Institute (current). Oct. 2022: Outside Director (Audit & Supervisory Committee Member) of the Company (current). Apr. 2025: Sustainability Advisor, Resonac Holdings Corporation (current).
1958-11-07
Hikaru SHIMIZU
Director (Audit & Supervisory Committee Member)
Apr 2003 Joined Legal Training and Research Institute of the Supreme Court of Japan Oct 2004 Appointed Assistant Judge, Sapporo District Court Jul 2009 Dispatched as Visiting Researcher, George Washington University, USA Oct 2014 Appointed Judge, Niigata District Court Apr 2016 Joined Shimizu Law Office Jun 2016 Attorney-at-law, Shimizu Law Office (current) May 2017 Board Councilor, Tokyo Kasei Gakuin Educational Corporation Dec 2020 Auditor, Cooperation Association of Japan Society for the Promotion of Science, Independent Administrative Institution (current) May 2021 Director and Chair, Compliance Committee, Japan Baseball Federation, Public Interest Incorporated Foundation (current) Sep 2021 Patent Attorney, Shimizu Law Office (current) May 2023 Director, Fujimura Gakuen Educational Corporation (current) Apr 2024 Vice Chair, Business Reform Committee, Tokyo Bar Association (current) Jun 2024 Director, Japan Softball Association, Public Interest Incorporated Foundation (current) Oct 2024 Outside Director (Audit and Supervisory Committee Member) of the Company (current) Apr 2026 Visiting Professor, Tokyo Kasei Gakuin University, Educational Corporation (current)
1976-12-12
Large Shareholding Reports
No filings
Disclosures
No disclosures
Primary Source Filings
EDINET
2026-10-22
Annual Securities Report
Period: Aug 2025 – Jul 2026
TDnet
2026-09-11
Full-Year Earnings Flash
FY ending Jul 2026
TDnet
2026-06-11
Q3 Earnings Flash
FY ending Jul 2026
EDINET
2026-03-13
Semi-Annual Securities Report
Period: Aug 2025 – Jul 2026
TDnet
2025-12-11
Q1 Earnings Flash
FY ending Jul 2026
EDINET
2025-10-24
Annual Securities Report
Period: Aug 2024 – Jul 2025
TDnet
2025-06-10
Q3 Earnings Flash
FY ending Jul 2025
EDINET
2025-03-11
Semi-Annual Securities Report
Period: Aug 2024 – Jul 2025
TDnet
2024-12-11
Q1 Earnings Flash
FY ending Jul 2025
EDINET
2024-10-30
Annual Securities Report
Period: Aug 2023 – Jul 2024
EDINET
2024-06-10
Quarterly Securities Report
Period: Feb 2024 – Apr 2024
EDINET
2024-03-11
Quarterly Securities Report
Period: Aug 2023 – Jan 2024
EDINET
2023-12-11
Quarterly Securities Report
Period: Aug 2023 – Oct 2023
EDINET
2023-10-30
Annual Securities Report
Period: Aug 2022 – Jul 2023
EDINET
2023-06-08
Quarterly Securities Report
Period: Aug 2022 – Apr 2023
EDINET
2023-03-10
Quarterly Securities Report
Period: Aug 2022 – Jan 2023
EDINETAmended
2022-12-26
Amended Quarterly Securities Report
EDINET
2022-12-12
Quarterly Securities Report
EDINET
2022-10-27
Annual Securities Report
EDINET
2022-06-08
Quarterly Securities Report
EDINET
2022-03-11
Quarterly Securities Report
EDINET
2021-12-09
Quarterly Securities Report
EDINET
2021-10-27
Annual Securities Report
EDINET
2021-06-09
Quarterly Securities Report
EDINET
2021-03-12
Quarterly Securities Report
Ask AI
I have this company's financials, ownership, and management on hand. Ask me anything from an M&A perspective.
End of Preview

Try the full product

Free demo (no time limit, up to 10 companies). Explore Comps, DCF, LBO, WACC on every screen. Excel export is on the paid plan.

Free Demo (No Time Limit, 10 Companies) →