JINUSHI Co., Ltd.
3252・Prime Market・Real Estate
JINUSHI Co., Ltd.3252
JINUSHI Co., Ltd.3252
Reference Indicators
Market Cap
631¥100M
P/E (Forecast)
7.6x
P/B
1.2x
Dividend Yield (Forecast)
4.44%
ROE
15.6%
EV/EBITDA
12.6x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 56,177 | 49,887 | 31,597 | 57,068 | 76,327 |
Cost of Sales | 46,913 | 39,030 | 21,098 | 43,673 | 62,289 |
Gross Profit | 9,263 | 10,857 | 10,499 | 13,394 | 14,038 |
SG&A Expenses | 3,788 | 4,446 | 4,344 | 4,717 | 5,434 |
Operating Income | 5,475 | 6,411 | 6,154 | 8,677 | 8,603 |
Non-operating Income | 285 | 435 | 227 | 509 | 101 |
Non-operating Expenses | 758 | 903 | 663 | 921 | 1,513 |
Ordinary Income | 5,002 | 5,943 | 5,718 | 8,265 | 7,191 |
Extraordinary Income | — | — | 1,489 | — | 3,120 |
Extraordinary Losses | 73 | 1,331 | 40 | 40 | — |
Pre-tax Income | 4,927 | 4,612 | 7,168 | 8,217 | 10,279 |
Income Taxes | 1,802 | 967 | 2,431 | 2,122 | 2,828 |
Net Income | 3,124 | 3,641 | 4,709 | 6,087 | 7,369 |
EBITDA | 5,623 | 6,559 | 6,360 | 8,888 | 8,913 |
Gross Margin | 16.5% | 21.8% | 33.2% | 23.5% | 18.4% |
Operating Margin | 9.7% | 12.9% | 19.5% | 15.2% | 11.3% |
ROA | 3.6% | 5.0% | 4.6% | 5.3% | 5.0% |
ROE | 11.9% | 12.4% | 15.1% | 16.0% | 15.6% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 不動産投資事業 | 73,749 | 11,635 | 15.8% |
| 不動産賃貸事業 | 1,378 | 746 | 54.1% |
| 資産運用事業 | 1,195 | 527 | 44.1% |
| その他 | 4 | 4 | 100.0% |