J.S.B.Co.,Ltd.
3480・Prime Market・Real Estate
J.S.B.Co.,Ltd.3480
J.S.B.Co.,Ltd.3480
Reference Indicators
Market Cap
1,974¥100M
P/E (Forecast)
31.9x
P/B
4.5x
Dividend Yield (Forecast)
0.00%
ROE
13.0%
EV/EBITDA
21.8x
Financial Summary
Unit: ¥M
| Item | 2021Oct 2021 | 2022Oct 2022 | 2023Oct 2023 | 2024Oct 2024 | 2025Oct 2025 |
|---|---|---|---|---|---|
Net Sales | 52,787 | 57,922 | 63,781 | 69,529 | 76,045 |
Cost of Sales | 43,785 | 47,647 | 52,408 | 57,088 | 62,361 |
Gross Profit | 9,002 | 10,275 | 11,372 | 12,441 | 13,684 |
SG&A Expenses | 3,664 | 3,963 | 4,185 | 4,334 | 6,025 |
Operating Income | 5,337 | 6,312 | 7,187 | 8,106 | 7,658 |
Non-operating Income | 73 | 58 | 116 | 125 | 183 |
Non-operating Expenses | 208 | 180 | 229 | 346 | 494 |
Ordinary Income | 5,203 | 6,189 | 7,073 | 7,886 | 7,347 |
Extraordinary Income | 72 | 323 | 65 | 3,111 | 176 |
Extraordinary Losses | 225 | 37 | 31 | 8 | 12 |
Pre-tax Income | 5,050 | 6,475 | 7,108 | 10,988 | 7,511 |
Income Taxes | 1,805 | 2,174 | 2,336 | 3,537 | 2,360 |
Net Income | 3,252 | 4,303 | 4,775 | 7,452 | 5,151 |
EBITDA | 6,456 | 7,578 | 8,698 | 9,862 | 9,647 |
Gross Margin | 17.1% | 17.7% | 17.8% | 17.9% | 18.0% |
Operating Margin | 10.1% | 10.9% | 11.3% | 11.7% | 10.1% |
ROA | 6.5% | 7.3% | 7.2% | 9.3% | 5.8% |
ROE | 16.1% | 17.2% | 16.5% | 21.6% | 13.0% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 不動産賃貸管理事業 | 0 | 0 | 0.0% |
| その他 | 0 | 0 | 0.0% |