CHIKARANOMOTO HOLDINGS Co.,Ltd.

3561・Prime Market・Retail Trade

Official website

CHIKARANOMOTO HOLDINGS Co.,Ltd.

3561・Prime Market・Retail Trade

Official website

CHIKARANOMOTO HOLDINGS Co.,Ltd.3561

Reference Indicators

Market Cap

485¥100M

P/E (Forecast)

—

P/B

4.0x

Dividend Yield (Forecast)

1.50%

ROE

16.1%

EV/EBITDA

13.0x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	19,398	26,116	31,776	34,166	36,261
Cost of Sales	5,654	7,748	9,367	10,171	11,060
Gross Profit	13,743	18,367	22,409	23,994	25,201
SG&A Expenses	12,692	16,086	19,112	21,184	22,876
Operating Income	1,050	2,281	3,296	2,809	2,325
Non-operating Income	256	251	374	254	408
Non-operating Expenses	223	211	182	222	150
Ordinary Income	1,083	2,321	3,489	2,841	2,582
Extraordinary Income	2,275	175	3	43	379
Extraordinary Losses	2,428	633	433	262	320
Pre-tax Income	930	1,863	3,059	2,622	2,641
Income Taxes	-50	235	873	864	812
Net Income	923	1,628	2,186	1,758	1,829
EBITDA	1,933	3,182	4,193	3,759	3,293
Gross Margin	70.8%	70.3%	70.5%	70.2%	69.5%
Operating Margin	5.4%	8.7%	10.4%	8.2%	6.4%
ROA	6.0%	9.3%	12.7%	9.5%	9.1%
ROE	36.2%	28.5%	25.9%	17.6%	16.1%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
国内店舗運営事業	17,417	1,447	8.3%
海外店舗運営事業	14,427	870	6.0%
商品販売事業	4,416	562	12.7%