Contents Financial Summary and Forecast 1 Sales Breakdown by Product Category 3 Sales Breakdown by Region 5 Breakdown of Key Expenses 7 N

169 17228 Contents Financial Summary and Forecast 1 Sales Breakdown by Product Category 3 Sales Breakdown by Region 5 Breakdown of Key Expenses 7 Nonoperating Income and Expenses 7 Number of Employees at the Term 9 Other Statistics 9 Capital Investment 11 Capital Investment & Store Openings and Closures 11 Number of by Region 11 Percentage Change in Sales,Customers and Spending per Customer 13 10 Principal Shareholders 14 11Breakdown of Shares by Type of Shareholder 14

11.0 FY 2005 First half FY 2005 Second half (Est.) 2003/9/1-2004/2/29 2003/9/1-2004/8/31 2004/9/1-2005/2/28 2005/3/1-2005/8/31 2004/9/1-2005/8/31 Mil. Yen % Sales % Change Mil. Yen % Sales % Change Mil. Yen % Sales % Change Mil. Yen % Sales % Change Mil. Yen % Sales % Change 182,920 100.0 110.6 339,999 100.0 109.8 201,853 100.0 110.4 186,177 100.0 118.5 388,030 100.0 114.1 Net sales 86,640 47.4 122.0 163,194 48.0 119.1 89,888 44.5 103.7 86,202 46.3 112.6 176,090 45.4 107.9 Gross profit 47,403 25.9 99.1 99,240 29.2 103.6 54,520 27.0 115.0 59,100 31.7 114.0 113,620 29.3 114.5 SG&A expenses 39,236 21.5 169.2 63,954 18.8 154.8 35,368 17.5 90.1 27,102 14.6 109.6 62,470 16.1 97.7 Operating income 39,187 21.5 167.7 64,183 18.9 154.4 36,230 17.9 92.5 27,684 14.9 110.8 63,914 16.5 99.6 Ordinary income 17,843 9.8 150.1 31,365 9.2 149.8 21,345 10.6 119.6 16,971 9.1 125.5 38,316 9.9 122.2 Net income 175.42 - - 304.92 - - 209.86 - - 166.85 - - 376.70 - - Earnings per share (yen) 101,716 - - 101,715 - - 101,715 - - 101,715 - - 101,715 - - Number of shares issued (thousands)

FY 2005 First half FY 2005 Second half (Est.) 2003/9/1-2004/2/29 2003/9/1-2004/8/31 2004/9/1-2005/2/28 2005/3/1-2005/8/31 2004/9/1-2005/8/31 Mil. Yen % Sales % Change Mil. Yen % Sales % Change Mil. Yen % Sales % Change Mil. Yen % Sales % Change Mil. Yen % Sales % Change 11,643 6.4 111.9 21,547 6.4 110.1 12,616 6.3 108.3 10,127 5.9 102.3 22,743 6.1 105.6 Children's Clothing 51,636 28.6 140.6 98,342 29.3 131.2 61,165 30.6 118.4 54,517 31.7 116.7 115,682 31.1 117.6 Women's Clothing 12,588 7.0 81.5 14,407 4.3 80.4 13,227 6.6 105.0 2,363 1.4 130.0 15,590 4.2 108.2 Outerwear 13,562 7.5 128.1 14,800 4.4 117.9 13,445 6.7 99.1 1,181 0.7 95.5 14,626 3.9 98.8 Sweaters 36,591 20.3 101.9 70,293 20.9 103.5 36,194 18.1 98.9 33,419 19.4 99.2 69,613 18.7 99.0 Cut & Sewn 8,343 4.6 105.3 20,313 6.1 111.0 8,948 4.5 107.2 12,490 7.3 104.3 21,438 5.8 105.5 Shirts 13,228 7.3 99.8 30,250 9.0 104.4 13,316 6.7 100.7 17,047 9.9 100.1 30,363 8.2 100.4 Slacks (Pants) 30,269 16.7 106.1 60,805 18.1 109.1 37,812 18.9 124.9 37,638 21.9 123.3 75,450 20.3 124.1 Accessories 177,863 98.4 112.0 330,760 98.5 111.8 196,727 98.4 110.6 168,782 98.2 110.4 365,509 98.3 110.5 Subtotal 1,953 1.1 89.3 3,458 1.0 88.5 2,200 1.0 112.6 2,202 1.3 146.4 4,402 1.2 127.3 Products supplied to franchise stores 619 0.3 83.0 1,036 0.3 75.4 556 0.3 89.8 638 0.3 153.0 1,194 0.3 115.3 Administrative charges 314 0.2 126.3 637 0.2 121.7 363 0.2 115.6 332 0.2 102.8 695 0.2 109.1 Fees from in-store alterations 180,751 100.0 111.6 335,893 100.0 111.3 199,847 100.0 110.6 171,953 100.0 110.8 371,800 100.0 110.7

/% FY 2005 First half FY 2005 Second half (Est.) 2003/9/1-2004/2/29 2003/9/1-2004/8/31 2004/9/1-2005/2/28 2005/3/1-2005/8/31 2004/9/1-2005/8/31 Mil. Yen % Sales % Change Mil. Yen % Sales % Change Mil. Yen % Sales % Change Mil. Yen % Sales % Change Mil. Yen % Sales % Change 11,693 6.4 109.4 21,647 6.4 107.2 12,667 6.3 108.3 10,235 5.5 102.8 22,902 5.9 105.8 Children's Clothing 52,220 28.6 137.2 99,388 29.2 128.1 61,816 30.6 118.3 55,096 29.6 116.8 116,912 30.1 117.6 Women's Clothing 12,699 6.9 81.4 14,556 4.3 79.5 13,315 6.6 104.8 2,388 1.3 128.7 15,703 4.1 107.9 Outerwear 13,681 7.5 125.3 14,948 4.4 115.6 13,586 6.7 99.3 1,194 0.6 94.2 14,780 3.8 98.9 Sweaters 36,839 20.1 101.2 70,746 20.8 102.3 36,426 18.0 98.8 33,774 18.1 99.6 70,200 18.1 99.2 Cut & Sewn 8,421 4.6 103.7 20,504 6.0 109.2 9,045 4.5 107.4 12,623 6.8 104.5 21,668 5.6 105.7 Shirts 13,335 7.3 98.8 30,488 9.0 103.2 13,440 6.7 100.7 17,228 9.3 100.4 30,668 7.9 100.6 Slacks (Pants) 30,510 16.7 105.9 61,205 18.0 107.7 38,102 18.9 124.8 38,039 20.4 123.9 76,141 19.6 124.4 Accessories 179,401 98.1 110.7 333,485 98.1 109.9 198,402 98.3 110.5 170,577 91.6 110.7 368,979 95.1 110.6 Subtotal 1,953 1.1 89.3 3,458 1.0 88.5 2,200 1.0 112.6 2,202 1.2 146.4 4,402 1.1 127.3 Products supplied to franchise stores 619 0.3 83.0 1,036 0.3 75.4 556 0.3 89.8 638 0.3 153.0 1,194 0.3 115.3 Administrative charges 314 0.2 126.1 637 0.2 120.6 363 0.2 115.6 332 0.2 102.8 695 0.2 109.1 Fees from in-store alterations 182,289 99.7 110.3 338,618 99.6 109.5 201,522 99.8 110.5 173,747 93.3 111.1 375,270 96.7 110.8 UNIQLO 631 0.3 583.0 1,381 0.4 211.1 330 0.2 52.2 12,430 6.7 1,657.3 12,760 3.3 924.0 Other Business 182,920 100.0 110.6 339,999 100.0 109.8 201,853 100.0 110.3 186,177 100.0 118.5 388,030 100.0 114.1

FY 2005 First half 2003/9/1-2004/2/29 2003/9/1-2004/8/31 2004/9/1-2005/2/28 Mil. Yen % Sales Number of stores at Mil. Yen % Sales Number of stores at Mil. Yen % Sales Number of stores at

FY 2005 First half FY 2005 Second half (Est.) 2003/9/1-2004/2/29 2003/9/1-2004/8/31 2004/9/1-2005/2/28 2005/3/1-2005/8/31 2004/9/1-2005/8/31 Mil. Yen %Sales %Change Mil. Yen %Sales %Change Mil. Yen %Sales %Change Mil. Yen %Sales %Change Mil. Yen %Sales %Change 16,353 9.0 107.1 35,378 10.5 111.8 18,900 9.5 115.6 21,400 12.5 112.5 40,300 10.9 113.9 Personnel 9,288 5.1 100.4 18,147 5.4 99.4 11,197 5.6 120.6 8,575 5.0 96.8 19,800 5.3 109.1 Advertising and promotion costs 11,970 6.6 106.7 24,915 7.4 111.0 12,705 6.4 106.1 12,595 7.3 97.3 25,300 6.8 101.5 Rents and lease payments 839 0.5 96.3 1,757 0.5 97.9 895 0.4 106.6 905 0.5 98.6 1,800 0.5 102.4 Depreciation and amortization 7,691 4.3 106.1 16,674 5.0 118.1 9,779 4.9 127.2 9,947 5.8 110.7 19,700 5.3 118.1 Others 46,144 25.5 105.2 96,873 28.8 109.7 53,477 26.8 115.9 53,422 31.1 105.3 106,900 28.8 110.4 FY 2005 First half FY 2005 Second half (Est.) 2003/9/1-2004/2/29 2003/9/1-2004/8/31 2004/9/1-2005/2/28 2005/3/1-2005/8/31 2004/9/1-2005/8/31 Mil. Yen Decrease %Change 217 1 100.5 556 177 146.8 348 130 160.1 299-39 88.5 648 91 116.5 Interest & dividend income 91-156 36.9 223-188 54.3 470 379 514.9 81-50 61.5 552 328 247.1 Other nonoperating income 309-155 66.6 779-10 98.6 819 510 265.0 380-89 81.0 1,200 420 153.9 nonoperating income 98-7 93.0 168-7 95.8 153 55 156.4 149 79 214.1 303 134 180.3 Interest expenses 218 109 200.3 445 305 317.5 259 41 118.7 136-90 60.0 396-49 88.9 Other nonoperating expenses 317 102 147.5 613 297 194.3 413 96 130.4 286-10 96.5 700 86 114.0 nonoperating expenses -8-257 -3.3 166-309 35.0 405 413-4,914.0 94-79 54.3 500 333 301.3 Net nonoperating profit/loss

FY 2004 First half FY 2004 FY 2005 First half FY 2005 Second half (Est.) 2003/9/1-2004/2/29 2003/9/1-2004/8/31 2004/9/1-2005/2/28 2005/3/1-2005/8/31 2004/9/1-2005/8/31 Mil. Yen %Sales %Change Mil. Yen %Sales %Change Mil. Yen %Sales %Change Mil. Yen %Sales %Change Mil. Yen %Sales %Change 16,703 9.1 100.7 36,137 10.6 106.0 19,251 9.5 115.3 22,503 12.1 115.8 41,755 10.8 115.5 Personnel 9,358 5.1 93.8 18,286 5.4 94.9 11,295 5.6 120.7 9,150 4.9 102.5 20,445 5.3 111.8 Advertising and promotion costs 12,354 6.8 105.4 25,622 7.5 107.0 13,100 6.5 106.0 14,510 7.8 109.4 27,610 7.1 107.8 Rents and lease payments 890 0.5 81.1 1,840 0.6 81.0 936 0.5 105.2 1,129 0.6 118.7 2,065 0.5 112.2 Depreciation and amortization 8,096 4.4 96.1 17,353 5.1 107.4 9,937 4.9 122.7 11,808 6.3 127.6 21,745 5.6 125.3 Others 47,403 25.9 99.1 99,240 29.2 103.6 54,520 27.0 115.0 59,100 31.7 114.0 113,620 29.3 114.5 FY 2005 First half FY 2005 Second half (Est.) 2003/9/1-2004/2/29 2003/9/1-2004/8/31 2004/9/1-2005/2/28 2005/3/1-2005/8/31 2004/9/1-2005/8/31 Mil. Yen Decrease %Change 210-12 94.5 506 132 135.3 316 106 150.8 300 3 101.1 616 110 121.7 Interest & dividend income 97-147 39.6 258-188 57.8 482 385 497.0 129-32 80.1 611 353 236.9 Other nonoperating income - - 148 148-494 494-450 301 303.1 944 796 636.3 Investment profit on equity method 307-160 65.8 913 92 111.3 1,294 987 421.2 879 272 145.0 2,173 1,259 237.9 nonoperating income 98-66 59.6 169-163 50.9 153 55 156.7 150 78 210.6 303 134 179.4 Interest expenses 258 129 200.3 515 287 226.4 278 20 107.8 147-109 57.2 425-89 82.6 Other nonoperating expenses 356 62 121.3 684 124 122.2 432 75 121.3 297-31 90.5 729 44 106.5 nonoperating expenses -49-222 -28.3 229-31 87.8 862 911-1,752.9 582 303 209.2 1,444 1,215 630.4 Net nonoperating profit/loss

(Employees/%) FY 2005 First half FY 2005 Second half (Est.) 2003/9/1-2004/2/29 2003/9/1-2004/8/31 2004/9/1-2005/2/28 2005/3/1-2005/8/31 2004/9/1-2005/8/31 Number Decrease %Change 1,119-28 97.6 1,208 74 106.5 1,225 106 109.5 1,323 115 109.5 1,323 115 109.5 Male full-time employees 303-73 80.6 372 40 112.1 357 54 117.8 446 74 119.9 446 74 119.9 Female full-time employees 1,422-101 93.4 1,580 114 107.8 1,582 160 111.3 1,769 189 112.0 1,769 189 112.0 full-time employees 8,162 1,603 124.4 8,824 1,066 113.7 8,870 708 108.7 9,240 416 104.7 9,240 416 104.7 Part-time employees 9,584 1,502 118.6 10,404 1,180 112.8 10,452 868 109.1 11,009 605 105.8 11,009 605 105.8 FY 2005 First half 2003/9/1-2004/2/29 2003/9/1-2004/8/31 2004/9/1-2005/2/28 Net sales of merchandise at direct-run stores Thousands of Yen Thousands of Yen Thousands of Yen +2.3 +2.5 +1.9 (Increase or decrease at existing stores) 11,050 11,186 12,493 Average number of employees 15,695 28,910 15,356 Net sales per employee Thousands of Yen Thousands of Yen Thousands of Yen 338,582 347,847 376,407 Average retail floor space 512 929 509 Net sales per square meter of retail floor space Thousands of Yen Thousands of Yen Thousands of Yen 603.1 614.5 650.0 Average number of stores in operation 287,568 526,235 295,333 Net sales per store Thousands of Yen Thousands of Yen Thousands of Yen 59 77 90 Inventory per square meter at end of period Thousands of Yen Thousands of Yen Thousands of Yen 33,619 44,392 52,816 Inventory per store at end of period Thousands of Yen Thousands of Yen Thousands of Yen Note: Figures above for net sales of merchandise at direct-run stores do not include catalog and online sales.

(Employees/%) FY 2005 First half FY 2005 Second half (Est.) 2003/9/1-2004/2/29 2003/9/1-2004/8/31 2004/9/1-2005/2/28 2005/3/1-2005/8/31 2004/9/1-2005/8/31 Number Decrease %Change 1,646-239 87.3 1,822-22 98.8 1,784 138 108.4 2,170 348 119.1 2,170 348 119.1 full-time employees 8,273 1,356 119.6 8,889 875 110.9 8,988 715 108.6 9,624 735 108.3 9,624 735 108.3 Part-time employees 9,919 1,117 112.7 10,711 853 108.7 10,772 853 108.6 11,794 1,083 110.1 11,794 1,083 110.1 FY 2004 First half FY 2004 FY 2005 First half 2003/9/1-2004/2/29 2003/9/1-2004/8/31 2004/9/1-2005/2/28 Net sales of merchandise at direct-run stores Thousands of Yen Thousands of Yen Thousands of Yen 11,359 11,550 12,819 Average number of employees 15,459 28,356 15,131 Net sales per employee Thousands of Yen Thousands of Yen Thousands of Yen 345,673 355,189 382,508 Average retail floor space 508 922 507 Net sales per square meter of retail floor space Thousands of Yen Thousands of Yen Thousands of Yen 619.3 641.4 673.5 Average number of stores in operation 283,576 510,640 288,010 Net sales per store Thousands of Yen Thousands of Yen Thousands of Yen 59 77 90 Inventory per square meter at end of period Thousands of Yen Thousands of Yen Thousands of Yen 33,562 43,969 52,053 Inventory per store at end of period Thousands of Yen Thousands of Yen Thousands of Yen Note: Figures above for net sales of merchandise at direct-run stores do not include catalog and online sales.

FY 2004 First half FY 2004 FY 2005 First half FY 2005 Second half (Est.) 2003/9/1-2004/2/29 2003/9/1-2004/8/31 2004/9/1-2005/2/28 2005/3/1-2005/8/31 2004/9/1-2005/8/31 5,927 10,765 5,597 4,500 10,097 capital investment Millions of Yen Millions of Yen Millions of Yen Millions of Yen Millions of Yen 43 81 41 28 69 opened 17 36 14 10 24 closed 26 45 27 18 45 Decrease Note:The above figures are for direct-run stores only. () FY 2004 FY 2004 FY 2005 First half FY 2005 Second half (Est.) 2003/9/1-2004/8/31 2003/9/1-2004/8/31 2004/9/1-2005/2/28 2005/3/1-2005/8/31 2004/9/1-2005/8/31 Region 9-67 14 2 70 10 2 78 2-80 12 2 80 Hokkaido-Tohoku 5 1 230 13 6 233 9 5 237 9 4 242 18 9 242 Kanto 11 7 95 17 9 99 7 5 101 5 2 104 12 7 104 Chubu 6 3 105 15 9 108 9 2 115 7 3 119 16 5 119 Kansai 5-28 8 2 29 1-30 1-31 2-31 Chugoku - 1 17 1 1 18 1-19 1-20 2-20 Shikoku 7 5 65 13 7 69 4-73 3 1 75 7 1 75 Kyushu-Okinawa 43 17 607 81 36 626 41 14 653 28 10 671 69 24 671 direct-run stores - 3 11-3 11 2-13 3 1 15 5 1 15 Franchise stores 43 20 618 81 39 637 43 14 666 31 11 686 74 25 686 342,411 358,181 379,644 396,012 396,012 floor space ()

FY 2004 First half FY 2004 FY 2005 First half FY 2005 Second half (Est.) 2003/9/1-2004/2/29 2003/9/1-2004/8/31 2004/9/1-2005/2/28 2005/3/1-2005/8/31 2004/9/1-2005/8/31 6,189 11,220 5,914 4,520 10,434 capital investment Millions of Yen Millions of Yen Millions of Yen Millions of Yen Millions of Yen 51 90 45 31 76 opened 17 47 14 11 25 closed 34 43 31 20 51 Decrease Note:The above figures are for direct-run stores only. FY 2005 First half FY 2005 Second half (Est.) 2003/9/1-2004/2/29 2003/9/1-2004/8/31 2004/9/1-2005/2/28 2005/3/1-2005/8/31 2004/9/1-2005/8/31 Region 9-67 14 2 71 10 2 79 2-137 12 2 137 Hokkaido-Tohoku 10 1 236 18 12 237 9 5 241 9 4 284 18 9 284 Kanto 11 7 95 18 10 100 7 5 102 5 2 173 12 7 173 Chubu 6 3 105 15 9 110 9 2 117 8 4 171 17 6 171 Kansai 5-28 8 2 30 1-31 1-51 2-51 Chugoku - 1 17 1 1 18 1-19 1-31 2-31 Shikoku 7 65 13 7 69 4-73 3 1 162 7 1 162 Kyushu-Okinawa - - 5-2 3 3-6 - - 6 3-6 United Kingdom 3-8 3 2 6 1-7 2-9 3-9 People's Republic of China 51 17 626 90 47 644 45 14 675 31 11 1,024 76 25 1,024 direct-run stores - 3 11-3 11 2-13 3 1 15 5 1 15 Franchise stores 51 20 637 90 50 655 47 14 688 34 12 1,039 81 26 1,039 350,249 363,901 386,333 497,638 497,638 floor space ()

FY2005 (2004/9/1-2005/8/31) (%) Sep Oct Nov Dec Jan Feb First Half Mar Apr May Jun Jul Aug Second Half 89.2 115.0 100.3 93.2 120.3 87.7 101.9 Sales Existing stores 94.8 113.1 101.6 93.5 121.6 94.6 103.4 524 Customers (524 stores) 94.1 101.7 98.7 99.7 98.9 92.7 98.5 Spending 97.0 125.4 108.7 101.0 129.8 94.6 110.4 Sales Direct-run stores 102.8 123.1 110.4 101.7 131.6 102.4 112.3 653 Customers (653 stores) 94.3 101.8 98.5 99.3 98.6 92.4 98.4 Spending 96.3 125.1 109.1 100.9 129.5 95.0 110.4 Sales Direct-run stores & 102.4 122.8 110.5 101.5 131.4 102.4 112.1 catalog & online sales Customers 94.0 101.8 98.8 99.4 98.5 92.8 98.4 Spending FY2004 (2003/9/1-2004/8/31) (%) Sep Oct Nov Dec Jan Feb First Half Mar Apr May Jun Jul Aug Second Half 88.6 109.1 84.9 112.4 110.8 118.4 102.3 93.4 103.3 116.6 98.2 112.0 89.4 102.7 102.5 Sales Existing stores 90.9 103.1 89.0 112.1 113.6 116.0 102.9 93.0 105.3 116.7 101.3 113.3 92.6 104.2 103.5 462 Customers (462 stores) 97.5 105.8 95.4 100.3 97.5 102.1 99.4 100.4 98.2 99.9 96.9 98.9 96.6 98.6 99.0 Spending 94.8 115.9 90.4 118.7 117.8 126.2 108.8 100.2 110.1 124.6 105.3 120.4 96.5 110.1 109.4 Sales Direct-run stores 97.1 109.4 94.6 118.2 120.6 123.7 109.3 99.9 112.4 124.6 108.6 121.8 100.0 111.7 110.5 626 Customers (626 stores) 97.7 105.9 95.5 100.4 97.7 102.0 99.5 100.4 98.0 100.0 96.9 98.8 96.5 98.5 99.0 Spending 94.7 116.2 90.4 119.5 117.7 124.5 108.9 99.8 110.0 124.4 104.9 120.5 95.7 109.8 109.3 Sales Direct-run stores & 97.0 109.4 94.4 118.5 120.6 123.1 109.3 99.5 112.2 124.5 108.2 121.8 99.8 111.5 110.4 catalog & online sales Customers 97.7 106.2 95.7 100.9 97.6 101.1 99.6 100.3 98.0 99.9 96.9 99.0 95.9 98.5 99.0 Spending