J.FRONT RETAILING Co.,Ltd.

3086・Prime Market・Retail Trade

Official website

J.FRONT RETAILING Co.,Ltd.

3086・Prime Market・Retail Trade

Official website

J.FRONT RETAILING Co.,Ltd.3086

Reference Indicators

Market Cap

8,945¥100M

P/E (Forecast)

—

P/B

2.0x

Dividend Yield (Forecast)

1.69%

ROE

6.8%

EV/EBITDA

9.7x

Financial Summary

Unit: ¥M

Item	2022Feb 2022	2023Feb 2023	2024Feb 2024	2025Feb 2025	2026Feb 2026
Net Sales	331,484	359,679	407,006	441,877	445,094
Cost of Sales	183,642	190,142	211,490	229,281	229,682
Gross Profit	147,842	169,536	195,516	212,596	215,412
SG&A Expenses	136,123	144,682	151,185	159,106	164,814
Operating Income	9,380	19,059	43,048	58,199	49,015
Pre-tax Income	6,190	16,873	41,343	55,785	44,515
Income Taxes	2,225	2,611	11,096	14,273	16,436
Net Income	4,321	14,237	29,913	41,424	28,282
EBITDA	59,009	68,166	89,540	103,792	93,305
Gross Margin	44.6%	47.1%	48.0%	48.1%	48.4%
Operating Margin	2.8%	5.3%	10.6%	13.2%	11.0%
ROA	0.4%	1.3%	2.7%	3.6%	2.5%
ROE	1.2%	4.0%	7.8%	10.1%	6.8%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
百貨店事業	267,744	29,856	11.2%
ＳＣ事業	66,027	13,669	20.7%
デベロッパー事業	60,198	7,023	11.7%
決済・金融事業	4,276	920	21.5%
その他	46,839	435	0.9%