IMURAYA GROUP CO., LTD.
2209・Prime Market・Foods
IMURAYA GROUP CO., LTD.2209
IMURAYA GROUP CO., LTD.2209
Reference Indicators
Market Cap
316¥100M
P/E (Forecast)
—
P/B
1.2x
Dividend Yield (Forecast)
1.58%
ROE
10.1%
EV/EBITDA
6.2x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 42,151 | 44,685 | 48,222 | 51,121 | 53,723 |
Cost of Sales | 27,344 | 29,073 | 31,917 | 33,325 | 35,118 |
Gross Profit | 14,807 | 15,611 | 16,304 | 17,796 | 18,604 |
SG&A Expenses | 13,102 | 13,618 | 13,767 | 14,790 | 15,404 |
Operating Income | 1,704 | 1,992 | 2,537 | 3,005 | 3,200 |
Non-operating Income | 400 | 321 | 424 | 240 | 422 |
Non-operating Expenses | 29 | 29 | 57 | 75 | 89 |
Ordinary Income | 2,075 | 2,284 | 2,904 | 3,169 | 3,533 |
Extraordinary Income | 239 | 611 | 77 | 120 | 295 |
Extraordinary Losses | 92 | 412 | 86 | 165 | 297 |
Pre-tax Income | 2,222 | 2,483 | 2,895 | 3,125 | 3,530 |
Income Taxes | 739 | 884 | 975 | 944 | 1,142 |
Net Income | 1,473 | 1,611 | 1,930 | 2,198 | 2,389 |
EBITDA | 3,569 | 3,691 | 4,579 | 5,245 | 5,338 |
Gross Margin | 35.1% | 34.9% | 33.8% | 34.8% | 34.6% |
Operating Margin | 4.0% | 4.5% | 5.3% | 5.9% | 6.0% |
ROA | 5.0% | 4.7% | 5.1% | 6.0% | 5.5% |
ROE | 8.8% | 9.0% | 9.7% | 10.2% | 10.1% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 流通事業 | 48,881 | 4,417 | 9.0% |
| 調味料事業 | 4,605 | 662 | 14.4% |
| その他 | 236 | 71 | 30.1% |