Mullion Co., Ltd.

3494・Standard Market・Real Estate

Official website

Mullion Co., Ltd.

3494・Standard Market・Real Estate

Official website

Mullion Co., Ltd.3494

Reference Indicators

Market Cap

35¥100M

P/E (Forecast)

14.2x

P/B

0.7x

Dividend Yield (Forecast)

1.47%

ROE

10.1%

EV/EBITDA

9.2x

Financial Summary

Unit: ¥M

Item	2021Sep 2021	2022Sep 2022	2023Sep 2023	2024Sep 2024	2025Sep 2025
Net Sales	1,841	2,159	2,808	2,876	3,254
Cost of Sales	1,000	1,340	1,901	1,691	1,875
Gross Profit	841	819	906	1,185	1,379
SG&A Expenses	547	593	523	489	504
Operating Income	293	226	382	695	874
Non-operating Income	28	18	42	19	20
Non-operating Expenses	192	154	264	192	230
Ordinary Income	129	90	160	522	665
Extraordinary Income	—	1	1	—	—
Extraordinary Losses	—	0	4	1	—
Pre-tax Income	129	91	157	521	665
Income Taxes	42	30	14	179	205
Net Income	87	60	142	342	459
EBITDA	509	433	617	932	1,086
Gross Margin	45.7%	37.9%	32.3%	41.2%	42.4%
Operating Margin	16.0%	10.5%	13.6%	24.2%	26.9%
ROA	0.5%	0.4%	0.8%	1.8%	2.4%
ROE	2.3%	1.6%	3.6%	8.2%	10.1%