B-R 31 ICE CREAM CO.,LTD.

2268・Standard Market・Foods

Official website

B-R 31 ICE CREAM CO.,LTD.

2268・Standard Market・Foods

Official website

B-R 31 ICE CREAM CO.,LTD.2268

Reference Indicators

Market Cap

394¥100M

P/E (Forecast)

21.9x

P/B

2.6x

Dividend Yield (Forecast)

1.47%

ROE

12.4%

EV/EBITDA

8.5x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	19,387	22,038	24,760	30,688	34,285
Cost of Sales	8,440	10,682	12,382	15,575	17,267
Gross Profit	10,947	11,355	12,377	15,112	17,018
SG&A Expenses	9,763	9,646	10,548	12,749	14,250
Operating Income	1,184	1,709	1,828	2,363	2,768
Non-operating Income	217	44	74	85	143
Non-operating Expenses	48	61	43	61	49
Ordinary Income	1,353	1,691	1,860	2,387	2,861
Extraordinary Income	0	0	4	15	12
Extraordinary Losses	144	26	25	108	115
Pre-tax Income	1,208	1,664	1,839	2,295	2,759
Income Taxes	429	431	637	751	988
Net Income	778	1,232	1,201	1,543	1,770
EBITDA	2,512	3,165	3,294	3,582	4,043
Gross Margin	56.5%	51.5%	50.0%	49.2%	49.6%
Operating Margin	6.1%	7.8%	7.4%	7.7%	8.1%
ROA	4.1%	6.2%	5.6%	5.9%	5.6%
ROE	7.8%	10.8%	10.1%	11.9%	12.4%