Future Innovation Group, Inc.

4392・Prime Market・Information & Communication

Official website

Future Innovation Group, Inc.

4392・Prime Market・Information & Communication

Official website

Future Innovation Group, Inc.4392

Reference Indicators

Market Cap

338¥100M

P/E (Forecast)

47.8x

P/B

3.7x

Dividend Yield (Forecast)

0.93%

ROE

9.3%

EV/EBITDA

25.7x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	12,264	12,914	13,534	12,016	13,318
Cost of Sales	8,995	9,030	9,502	8,282	9,202
Gross Profit	3,269	3,883	4,031	3,733	4,116
SG&A Expenses	2,703	2,951	3,308	3,369	3,282
Operating Income	566	932	723	363	834
Non-operating Income	44	111	64	84	42
Non-operating Expenses	36	79	73	55	49
Ordinary Income	573	964	715	393	826
Extraordinary Income	—	—	70	212	378
Extraordinary Losses	—	—	403	1,716	21
Pre-tax Income	573	964	382	-1,110	1,183
Income Taxes	133	286	168	316	396
Net Income	441	685	210	-1,412	783
EBITDA	1,015	1,381	1,198	887	1,370
Gross Margin	26.7%	30.1%	29.8%	31.1%	30.9%
Operating Margin	4.6%	7.2%	5.3%	3.0%	6.3%
ROA	2.3%	3.2%	0.9%	-8.9%	5.0%
ROE	5.2%	7.5%	2.2%	-16.1%	9.3%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
ＩｏＴ	9,282	1,527	16.5%
マシーン	4,035	410	10.2%