Nippon Ski Resort Development, Co.,Ltd.

6040・Growth Market・Services

6040・Growth Market・Services

Nippon Ski Resort Development, Co.,Ltd.6040

Reference Indicators

Market Cap

245¥100M

P/E (Forecast)

9.5x

P/B

2.9x

Dividend Yield (Forecast)

0.98%

ROE

21.3%

EV/EBITDA

7.5x

Financial Summary

Unit: ¥M

Item	2021Jul 2021	2022Jul 2022	2023Jul 2023	2024Jul 2024	2025Jul 2025
Net Sales	4,546	5,569	6,898	8,245	10,461
Cost of Sales	3,371	3,666	4,071	4,688	5,793
Gross Profit	1,175	1,903	2,827	3,556	4,668
SG&A Expenses	1,604	1,649	1,790	2,004	2,422
Operating Income	-428	254	1,036	1,552	2,246
Non-operating Income	178	106	56	31	46
Non-operating Expenses	16	15	14	30	56
Ordinary Income	-267	345	1,077	1,554	2,236
Extraordinary Income	2	74	48	1	4
Extraordinary Losses	59	156	53	18	27
Pre-tax Income	-324	263	1,072	1,536	2,214
Income Taxes	213	194	85	333	480
Net Income	-480	32	952	1,093	1,586
EBITDA	152	858	1,642	2,278	3,274
Gross Margin	25.9%	34.2%	41.0%	43.1%	44.6%
Operating Margin	-9.4%	4.6%	15.0%	18.8%	21.5%
ROA	-6.9%	0.4%	12.5%	10.0%	11.8%
ROE	-9.9%	0.7%	18.3%	17.8%	21.3%

Disclaimer