ABIST Co.,Ltd.
6087・Standard Market・Services
ABIST Co.,Ltd.6087
ABIST Co.,Ltd.6087
Reference Indicators
Market Cap
137¥100M
P/E (Forecast)
23.1x
P/B
1.8x
Dividend Yield (Forecast)
2.97%
ROE
9.1%
EV/EBITDA
8.7x
Financial Summary
Unit: ¥M
| Item | 2021Sep 2021 | 2022Sep 2022 | 2023Sep 2023 | 2024Sep 2024 | 2025Sep 2025 |
|---|---|---|---|---|---|
Net Sales | 9,021 | 9,362 | 9,508 | 10,002 | 10,627 |
Cost of Sales | 7,074 | 7,096 | 7,096 | 7,257 | 7,691 |
Gross Profit | 1,947 | 2,266 | 2,412 | 2,744 | 2,935 |
SG&A Expenses | 1,518 | 1,530 | 1,679 | 1,841 | 1,971 |
Operating Income | 429 | 735 | 732 | 903 | 963 |
Non-operating Income | 26 | 2 | 9 | 2 | 26 |
Non-operating Expenses | 2 | 0 | 0 | 0 | 13 |
Ordinary Income | 453 | 737 | 742 | 905 | 977 |
Extraordinary Income | 385 | — | 53 | 69 | 17 |
Extraordinary Losses | — | 161 | 155 | 41 | 65 |
Pre-tax Income | 839 | 576 | 640 | 934 | 929 |
Income Taxes | 286 | 281 | -88 | 323 | 279 |
Net Income | 552 | 295 | 729 | 611 | 649 |
EBITDA | 615 | 910 | 874 | 1,037 | 1,091 |
Gross Margin | 21.6% | 24.2% | 25.4% | 27.4% | 27.6% |
Operating Margin | 4.8% | 7.9% | 7.7% | 9.0% | 9.1% |
ROA | 6.5% | 3.5% | 7.8% | 6.5% | 6.6% |
ROE | 9.4% | 4.9% | 11.7% | 9.1% | 9.1% |
Segment Performance
Unit: ¥M
2025
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 設計開発アウトソーシング事業 | 10,517 | 1,839 | 17.5% |
| 不動産賃貸事業 | 60 | 21 | 35.0% |
| 美容・健康商品製造販売事業 | 49 | 23 | 46.9% |