FEED ONE CO.,LTD.
2060・Prime Market・Foods
FEED ONE CO.,LTD.2060
FEED ONE CO.,LTD.2060
Reference Indicators
Market Cap
494¥100M
P/E (Forecast)
7.6x
P/B
0.8x
Dividend Yield (Forecast)
4.05%
ROE
11.0%
EV/EBITDA
5.2x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 243,202 | 307,911 | 313,875 | 296,045 | 290,675 |
Cost of Sales | 220,490 | 285,218 | 283,153 | 264,171 | 256,828 |
Gross Profit | 22,712 | 22,693 | 30,721 | 31,874 | 33,847 |
SG&A Expenses | 18,418 | 21,270 | 22,972 | 25,531 | 25,755 |
Operating Income | 4,293 | 1,422 | 7,748 | 6,343 | 8,091 |
Non-operating Income | 969 | 670 | 535 | 730 | 918 |
Non-operating Expenses | 195 | 382 | 545 | 283 | 396 |
Ordinary Income | 5,067 | 1,711 | 7,737 | 6,789 | 8,612 |
Extraordinary Income | 266 | 404 | 221 | 378 | 103 |
Extraordinary Losses | 243 | 476 | 434 | 393 | 112 |
Pre-tax Income | 5,090 | 1,639 | 7,524 | 6,774 | 8,603 |
Income Taxes | 1,401 | 596 | 2,410 | 1,285 | 2,190 |
Net Income | 3,659 | 1,030 | 5,084 | 5,387 | 6,377 |
EBITDA | 7,491 | 4,657 | 11,039 | 9,964 | 12,023 |
Gross Margin | 9.3% | 7.4% | 9.8% | 10.8% | 11.6% |
Operating Margin | 1.8% | 0.5% | 2.5% | 2.1% | 2.8% |
ROA | 3.4% | 0.8% | 3.9% | 4.3% | 4.8% |
ROE | 8.5% | 2.3% | 10.7% | 10.3% | 11.0% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 畜産飼料事業 | 223,744 | 0 | 0.0% |
| 水産飼料事業 | 24,863 | 0 | 0.0% |
| 食品事業 | 42,053 | 0 | 0.0% |
| その他 | 13 | 0 | 0.0% |