Summary of Business Results for the Third Quarter Ended December 31, 2014
[Japan GAAP] (Consolidated)
February 10, 2015
Company
Estore Corporation
Stock Code4304
URL: http://Estore.jp
Representative
Kenichi Ishimura, Representative Director
Contact
Youichi Yanagida, Director
Expected date of filing of quarterly report: February 12, 2015
Expected starting date of dividend payment: Preparation of quarterly supplementary financial document: None
Quarterly results briefing: None

Listed on the TSE

T E L: +81-3-3595-1106（Rounded down to million yen）

１. Consolidated business results for the nine months ended December 2014
(April 1, 2014 through December 31, 2014)(1) Consolidated results of operations
Net sales
Million yen
4,316
4,351

(% change from the previous corresponding period)%-0.8-2.6

Operating income
Million yen%
473
3.0
459
-13.8

Ordinary income
Million yen
%
474
2.8
462-14.3

Net income
Million yen%298
6.2
281-12.1

Nine months ended Dec. 2014
Nine months ended Dec. 2013
(Note) Comprehensive income
Nine months ended December 2014: 309 million yen (4.8%)
Nine months ended December 2013: 295 million yen (-11.0%)
Net income
Diluted net income perper share
shareYen
Yen
Nine months ended Dec. 2014
99.75
99.73
Nine months ended Dec. 2013
82.68
82.67
(Note) The Company conducted a 100-for-1 stock split effective October 1, 2013. Net income per share and diluted net income pershare are calculated assuming that the stock split was conducted at the beginning of the previous consolidated fiscal year.

(2) Consolidated financial position
Total assets
Million yen
As of Dec. 2014
As of Mar. 2014

Shareholders’ equity
ratioNet assets
Million yen

3,907
3,468%1,201
1,037

29.5
28.7

(Reference) Shareholders’ equity
As of December 2014: 1,153 million yen
As of March 2014: 995 million yen

2. Dividends
End of 1Q

Annual dividend
End of 3Q

End of 2Q
Yen

Yen

Year-end
Yen

Total
Yen

Year ended Mar. 2014
0.00
31.00
31.00
Year ending Mar. 2015
0.00
(Notes) 1. In the Articles of Incorporation, the Company sets its record dates for the distribution of dividends at the end of 2nd quarterand at the end of the fiscal year but at present, the estimated amount of year-end dividends have not yet been decided.
2. Dividend forecast for the year ending March 2015 is not yet decided.

3．Forecast of consolidated business results for the fiscal year ending March 2015
(April 1, 2014 through March 31, 2015)
Net sales
Million yen

Operating income%

Million yen%(% change from the previous corresponding period)
Ordinary income
Net income
Million yen%

Million yen

Year ending Mar. 2015
6,083
3.6459-16.6
459-17.0268(Note) Revisions to business forecast for the current quarter: None
Only full year business forecasts are presented because the company conducts annual performance control.

－1 －%-17.2Yen*Notes(1) Changes in significant subsidiaries during the period (changes in specified subsidiaries accompanying changes
in the scope of consolidation): None
(2) Application of accounting procedures specific to preparation of the consolidated quarterly financial statements:
None(3) Changes in accounting policies, accounting estimates and restatement①Changes in accounting policies associated with revision of accounting standards:②Changes in accounting policies other than ①③Changes in accounting estimates④Restatement: None: None: None: None

(4) Shares outstanding (common stock)①Number of shares outstanding at the end of period (treasury stock included)
As of December 2014
5,163,600 shares
As of March 2014
5,163,600 shares②Treasury stock at the end of period
As of December 2014
2,198,500 shares
As of March 2014
2,145,100 shares③Average number of stock during period (quarterly cumulative period)
Nine months ended December 2014
2,996,945 shares
Nine months ended December 2013
3,403,590 shares(Note) The Company conducted a 100-for-1 stock split effective October 1, 2013. The number of shares is calculatedassuming that the stock split was conducted at the beginning of the previous consolidated fiscal year.
*Implementation status of quarterly review procedure
This financial summary is not subject to the quarterly review procedures pursuant to the Financial Instruments andExchange Act. At the time of disclosure of this report, the procedures for review of financial statements pursuant to theFinancial Instruments and Exchange Act have not been completed.
*Explanation regarding appropriate use of business forecasts and other special instructions
Forecasts regarding future performance in this material are based on information currently available to the Company
and certain assumptions that the Company deems to be reasonable at the time this report was prepared. The Company
does not make promises about the achievements. Actual results may differ significantly from the forecasts due tovarious factors.

－2 －