Yamaichi Uniheim Real Estate Co.,Ltd

2984・Standard Market・Real Estate

Official website

Yamaichi Uniheim Real Estate Co.,Ltd

2984・Standard Market・Real Estate

Official website

Yamaichi Uniheim Real Estate Co.,Ltd2984

Reference Indicators

Market Cap

64¥100M

P/E (Forecast)

5.4x

P/B

0.5x

Dividend Yield (Forecast)

4.21%

ROE

4.1%

EV/EBITDA

15.5x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	19,177	18,626	20,083	20,909	17,638
Cost of Sales	13,574	13,462	14,840	15,724	12,179
Gross Profit	5,603	5,164	5,243	5,185	5,459
SG&A Expenses	2,737	2,655	2,900	3,431	3,529
Operating Income	2,865	2,508	2,343	1,753	1,929
Non-operating Income	92	60	95	112	84
Non-operating Expenses	405	434	503	649	833
Ordinary Income	2,552	2,134	1,935	1,216	1,179
Extraordinary Income	5	0	52	43	66
Extraordinary Losses	154	24	48	58	132
Pre-tax Income	2,403	2,110	1,939	1,201	1,113
Income Taxes	801	802	684	508	539
Net Income	1,602	1,307	1,255	682	564
EBITDA	3,413	3,064	3,111	2,603	2,769
Gross Margin	29.2%	27.7%	26.1%	24.8%	30.9%
Operating Margin	14.9%	13.5%	11.7%	8.4%	10.9%
ROA	4.2%	3.2%	2.6%	1.3%	0.9%
ROE	21.9%	13.8%	11.0%	5.0%	4.1%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
不動産開発・賃貸事業	3,273	1,037	31.7%
不動産開発・販売事業	8,288	2,115	25.5%
マンション事業	5,770	93	1.6%
その他	305	60	19.7%