JUSTPLANNIG INC.

4287・Standard Market・Information & Communication

Official website

JUSTPLANNIG INC.

4287・Standard Market・Information & Communication

Official website

JUSTPLANNIG INC.4287

Reference Indicators

Market Cap

56¥100M

P/E (Forecast)

—

P/B

1.4x

Dividend Yield (Forecast)

2.84%

ROE

13.4%

EV/EBITDA

3.5x

Financial Summary

Unit: ¥M

Item	2022Jan 2022	2023Jan 2023	2024Jan 2024	2025Jan 2025	2026Jan 2026
Net Sales	2,107	2,007	2,071	2,202	2,533
Cost of Sales	1,282	1,036	980	1,080	1,276
Gross Profit	825	970	1,090	1,122	1,257
SG&A Expenses	542	577	597	632	650
Operating Income	282	392	493	490	607
Non-operating Income	74	10	4	5	10
Non-operating Expenses	3	0	0	0	1
Ordinary Income	354	402	496	495	616
Extraordinary Income	6	—	—	28	96
Extraordinary Losses	10	100	—	11	29
Pre-tax Income	349	302	496	512	682
Income Taxes	98	96	142	148	174
Net Income	248	206	354	364	508
EBITDA	400	484	551	549	662
Gross Margin	39.1%	48.3%	52.7%	51.0%	49.6%
Operating Margin	13.4%	19.6%	23.8%	22.3%	24.0%
ROA	7.0%	5.5%	9.1%	9.1%	11.7%
ROE	7.7%	6.2%	10.2%	10.0%	13.4%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
ASP事業	1,222	924	75.6%
システムソリューション事業	83	23	27.7%
物流ソリューション事業	995	149	15.0%
太陽光発電事業	99	59	59.6%
その他	132	100	75.8%