YAHAGI CONSTRUCTION CO.,LTD.

1870・Prime Market・Construction

Official website

YAHAGI CONSTRUCTION CO.,LTD.

1870・Prime Market・Construction

Official website

YAHAGI CONSTRUCTION CO.,LTD.1870

Reference Indicators

Market Cap

850¥100M

P/E (Forecast)

—

P/B

1.1x

Dividend Yield (Forecast)

5.25%

ROE

11.7%

EV/EBITDA

6.8x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	93,090	111,110	119,824	140,699	169,399
Cost of Sales	78,155	94,520	100,027	121,282	143,418
Gross Profit	14,935	16,590	19,797	19,416	25,980
SG&A Expenses	8,765	9,377	10,282	10,762	12,238
Operating Income	6,169	7,212	9,514	8,654	13,742
Non-operating Income	157	151	211	197	308
Non-operating Expenses	152	104	137	235	352
Ordinary Income	6,174	7,259	9,588	8,616	13,698
Extraordinary Income	903	—	5	49	334
Extraordinary Losses	58	879	265	502	1,987
Pre-tax Income	7,019	6,379	9,328	8,163	12,045
Income Taxes	2,177	1,871	2,867	2,519	3,576
Net Income	4,842	4,508	6,462	5,643	8,468
EBITDA	7,027	8,162	10,653	9,785	14,747
Gross Margin	16.0%	14.9%	16.5%	13.8%	15.3%
Operating Margin	6.6%	6.5%	7.9%	6.2%	8.1%
ROA	4.2%	3.5%	5.1%	3.9%	5.7%
ROE	8.6%	7.6%	10.2%	8.3%	11.7%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
建築セグメント	112,494	8,535	7.6%
土木セグメント	38,481	6,111	15.9%
不動産セグメント	18,424	4,935	26.8%