Fudo Tetra Corporation
1813・Prime Market・Construction
Fudo Tetra Corporation1813
Fudo Tetra Corporation1813
Reference Indicators
Market Cap
450¥100M
P/E (Forecast)
12.9x
P/B
1.1x
Dividend Yield (Forecast)
4.22%
ROE
12.3%
EV/EBITDA
5.2x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 66,778 | 70,466 | 67,947 | 69,557 | 81,700 |
Cost of Sales | 55,816 | 58,849 | 57,133 | 57,548 | 65,720 |
Gross Profit | 10,962 | 11,617 | 10,814 | 12,009 | 15,980 |
SG&A Expenses | 7,664 | 8,015 | 8,158 | 8,832 | 10,060 |
Operating Income | 3,297 | 3,602 | 2,656 | 3,177 | 5,919 |
Non-operating Income | 202 | 120 | 412 | 449 | 485 |
Non-operating Expenses | 118 | 263 | 121 | 260 | 280 |
Ordinary Income | 3,381 | 3,458 | 2,947 | 3,366 | 6,124 |
Extraordinary Income | 28 | 42 | 77 | 60 | 523 |
Extraordinary Losses | 445 | 48 | 54 | 117 | 434 |
Pre-tax Income | 2,964 | 3,452 | 2,970 | 3,310 | 6,214 |
Income Taxes | 883 | 1,251 | 944 | 1,100 | 1,743 |
Net Income | 2,063 | 2,166 | 2,009 | 2,202 | 4,461 |
EBITDA | 5,024 | 5,286 | 4,430 | 5,494 | 9,688 |
Gross Margin | 16.4% | 16.5% | 15.9% | 17.3% | 19.6% |
Operating Margin | 4.9% | 5.1% | 3.9% | 4.6% | 7.2% |
ROA | 4.0% | 3.9% | 3.6% | 3.4% | 6.3% |
ROE | 7.0% | 7.1% | 6.3% | 6.6% | 12.3% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 土木事業 | 34,801 | 280 | 0.8% |
| 地盤改良事業 | 44,414 | 7,164 | 16.1% |
| ブロック事業 | 2,326 | 69 | 3.0% |
| その他 | 160 | 30 | 18.8% |