UNIFORM NEXT CO., LTD.

3566・Growth Market・Retail Trade

Official website

UNIFORM NEXT CO., LTD.

3566・Growth Market・Retail Trade

Official website

UNIFORM NEXT CO., LTD.3566

Reference Indicators

Market Cap

90¥100M

P/E (Forecast)

15.0x

P/B

2.3x

Dividend Yield (Forecast)

0.67%

ROE

14.4%

EV/EBITDA

8.5x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	5,115	6,333	7,453	8,393	9,856
Gross Profit	1,905	2,349	2,777	3,087	3,633
SG&A Expenses	1,551	1,947	2,279	2,640	2,879
Operating Income	354	401	497	447	754
Non-operating Income	2	8	16	22	9
Non-operating Expenses	0	0	0	2	2
Ordinary Income	356	409	514	467	760
Extraordinary Income	0	0	—	—	188
Extraordinary Losses	0	—	—	—	179
Pre-tax Income	356	409	514	467	769
Income Taxes	122	133	159	142	252
Net Income	233	276	354	325	517
EBITDA	424	472	576	548	830
Gross Margin	37.3%	37.1%	37.3%	36.8%	36.9%
Operating Margin	6.9%	6.3%	6.7%	5.3%	7.7%
ROA	6.8%	7.4%	8.7%	6.6%	9.7%
ROE	9.9%	10.7%	12.3%	10.1%	14.4%