J Frontier Co.,Ltd.
2934・Growth Market・Foods
J Frontier Co.,Ltd.2934
J Frontier Co.,Ltd.2934
Reference Indicators
Market Cap
92¥100M
P/E (Forecast)
16.7x
P/B
7.5x
Dividend Yield (Forecast)
0.00%
ROE
-24.4%
EV/EBITDA
15.7x
Financial Summary
Unit: ¥M
| Item | 2022May 2022 | 2023May 2023 | 2024May 2024 | 2025May 2025 | 2026May 2026 |
|---|---|---|---|---|---|
Net Sales | 11,876 | 16,844 | 17,714 | 21,504 | 22,235 |
Cost of Sales | 6,477 | 9,727 | 9,381 | 11,930 | 13,255 |
Gross Profit | 5,399 | 7,116 | 8,333 | 9,573 | 8,980 |
SG&A Expenses | 4,666 | 8,933 | 8,886 | 9,280 | 8,668 |
Operating Income | 732 | -1,816 | -553 | 293 | 312 |
Non-operating Income | 10 | 6 | 12 | 37 | 265 |
Non-operating Expenses | 30 | 31 | 102 | 100 | 162 |
Ordinary Income | 712 | -1,841 | -642 | 231 | 415 |
Extraordinary Income | 0 | — | 0 | 16 | 0 |
Extraordinary Losses | 11 | 5 | 1,019 | 0 | 516 |
Pre-tax Income | 701 | -1,846 | -1,660 | 248 | -100 |
Income Taxes | 301 | 20 | 369 | 116 | 175 |
Net Income | 400 | -1,899 | -2,086 | 87 | -321 |
EBITDA | 789 | -1,618 | -249 | 557 | 784 |
Gross Margin | 45.5% | 42.2% | 47.0% | 44.5% | 40.4% |
Operating Margin | 6.2% | -10.8% | -3.1% | 1.4% | 1.4% |
ROA | 6.6% | -26.2% | -19.5% | 1.0% | -3.4% |
ROE | 9.7% | -77.0% | -181.0% | 6.9% | -24.4% |
Segment Performance
Unit: ¥M
2025
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| メディカルケアセールス事業 | 5,735 | 507 | 8.8% |
| ヘルスケアセールス事業 | 6,082 | 41 | 0.7% |
| ヘルスケアマーケティング事業 | 9,686 | 127 | 1.3% |