McDonald's Holdings Company (Japan), Ltd.

2702・Standard Market・Retail Trade

2702・Standard Market・Retail Trade

McDonald's Holdings Company (Japan), Ltd.2702

Reference Indicators

Market Cap

10,078¥100M

P/E (Forecast)

29.2x

P/B

3.6x

Dividend Yield (Forecast)

0.84%

ROE

12.7%

EV/EBITDA

16.5x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	317,695	352,300	381,989	405,477	416,602
Cost of Sales	254,265	287,969	309,698	324,489	330,031
Gross Profit	63,429	64,330	72,291	80,987	86,571
SG&A Expenses	28,911	30,523	31,413	32,966	33,313
Operating Income	34,518	33,807	40,877	48,021	53,257
Non-operating Income	1,142	757	1,631	1,706	1,309
Non-operating Expenses	2,042	1,752	1,774	2,338	2,516
Ordinary Income	33,618	32,813	40,734	47,389	52,051
Extraordinary Income	247	41	76	1,660	147
Extraordinary Losses	1,155	1,676	2,042	1,822	1,792
Pre-tax Income	32,711	31,177	38,768	47,226	50,406
Income Taxes	8,765	11,239	13,605	15,264	16,496
Net Income	23,945	19,937	25,163	31,961	33,909
EBITDA	36,882	36,621	44,293	51,695	56,841
Gross Margin	20.0%	18.3%	18.9%	20.0%	20.8%
Operating Margin	10.9%	9.6%	10.7%	11.8%	12.8%
ROA	9.2%	7.2%	8.1%	9.5%	9.3%
ROE	13.0%	9.9%	11.6%	13.3%	12.7%

Disclaimer