SATUDORA HOLDINGS CO., LTD.

3544・Standard Market・Retail Trade

Official website

SATUDORA HOLDINGS CO., LTD.

3544・Standard Market・Retail Trade

Official website

SATUDORA HOLDINGS CO., LTD.3544

Reference Indicators

Market Cap

179¥100M

P/E (Forecast)

43.3x

P/B

1.7x

Dividend Yield (Forecast)

0.96%

ROE

4.4%

EV/EBITDA

10.1x

Financial Summary

Unit: ¥M

Item	2022May 2022	2023May 2023	2024May 2024	2025May 2025	2026May 2026
Net Sales	82,905	87,481	95,520	100,174	100,571
Cost of Sales	62,862	66,244	71,962	74,582	74,460
Gross Profit	20,042	21,236	23,557	25,592	26,110
SG&A Expenses	19,295	20,937	22,173	23,917	24,651
Operating Income	747	299	1,384	1,675	1,458
Non-operating Income	143	163	154	177	157
Non-operating Expenses	97	136	202	203	264
Ordinary Income	793	327	1,336	1,648	1,351
Extraordinary Income	41	32	13	12	73
Extraordinary Losses	402	183	458	431	586
Pre-tax Income	431	176	891	1,229	837
Income Taxes	102	77	411	447	418
Net Income	316	87	470	767	434
EBITDA	1,950	1,578	2,711	3,062	2,993
Gross Margin	24.2%	24.3%	24.7%	25.5%	26.0%
Operating Margin	0.9%	0.3%	1.4%	1.7%	1.5%
ROA	0.8%	0.2%	1.0%	1.7%	1.0%
ROE	3.6%	1.0%	5.3%	8.1%	4.4%

Segment Performance

Unit: ¥M

2025

Segment	Net Sales	Operating Income	Operating Margin
リテール事業	98,394	1,532	1.6%
マーケティング事業	1,591	45	2.8%
その他	189	27	14.3%