Fujisan Magazine Service Co., Ltd.

3138・Standard Market・Retail Trade

Official website

Fujisan Magazine Service Co., Ltd.

3138・Standard Market・Retail Trade

Official website

Fujisan Magazine Service Co., Ltd.3138

Reference Indicators

Market Cap

39¥100M

P/E (Forecast)

—

P/B

1.6x

Dividend Yield (Forecast)

1.37%

ROE

3.3%

EV/EBITDA

2.7x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	5,930	5,968	5,771	5,618	5,814
Cost of Sales	3,912	4,116	4,043	3,946	4,241
Gross Profit	2,017	1,851	1,728	1,672	1,573
SG&A Expenses	1,492	1,408	1,370	1,364	1,410
Operating Income	525	443	357	308	162
Non-operating Income	1	2	0	0	11
Non-operating Expenses	3	3	2	10	5
Ordinary Income	523	442	355	298	168
Extraordinary Income	4	—	—	7	37
Extraordinary Losses	2	0	0	0	41
Pre-tax Income	526	441	355	304	164
Income Taxes	152	134	115	112	66
Net Income	346	288	222	171	79
EBITDA	731	649	583	577	493
Gross Margin	34.0%	31.0%	29.9%	29.8%	27.1%
Operating Margin	8.9%	7.4%	6.2%	5.5%	2.8%
ROA	6.4%	5.1%	3.8%	2.9%	1.4%
ROE	20.7%	14.7%	10.3%	7.4%	3.3%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
雑誌販売支援事業	5,654	293	5.2%
Ed Tech事業	160	-20	-12.5%