GRANDES,Inc.
3261・Growth Market・Real Estate
GRANDES,Inc.3261
GRANDES,Inc.3261
Reference Indicators
Market Cap
16¥100M
P/E (Forecast)
—
P/B
0.6x
Dividend Yield (Forecast)
3.77%
ROE
-0.1%
EV/EBITDA
31.0x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 2,807 | 2,661 | 4,600 | 4,226 | 3,416 |
Cost of Sales | 2,185 | 2,052 | 3,659 | 2,965 | 2,685 |
Gross Profit | 622 | 609 | 940 | 1,260 | 731 |
SG&A Expenses | 356 | 382 | 813 | 778 | 718 |
Operating Income | 265 | 226 | 126 | 482 | 12 |
Non-operating Income | 26 | 9 | 10 | 8 | 46 |
Non-operating Expenses | 16 | 11 | 14 | 25 | 30 |
Ordinary Income | 275 | 224 | 122 | 466 | 28 |
Extraordinary Income | — | — | 182 | — | 1 |
Extraordinary Losses | — | 93 | 8 | 3 | 0 |
Pre-tax Income | 275 | 130 | 296 | 462 | 30 |
Income Taxes | 92 | 65 | 118 | 211 | 33 |
Net Income | 182 | 65 | 178 | 251 | -3 |
EBITDA | 330 | 276 | 159 | 519 | 92 |
Gross Margin | 22.2% | 22.9% | 20.4% | 29.8% | 21.4% |
Operating Margin | 9.5% | 8.5% | 2.7% | 11.4% | 0.4% |
ROA | 4.8% | 1.5% | 4.4% | 5.5% | -0.1% |
ROE | 9.7% | 3.4% | 9.0% | 10.4% | -0.1% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 不動産販売事業 | 2,038 | 241 | 11.8% |
| 建築請負事業 | 1,377 | -33 | -2.4% |