FURYU CORPORATION
6238・Prime Market・Machinery
FURYU CORPORATION6238
FURYU CORPORATION6238
Reference Indicators
Market Cap
390¥100M
P/E (Forecast)
14.6x
P/B
1.5x
Dividend Yield (Forecast)
2.90%
ROE
8.9%
EV/EBITDA
4.5x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 34,058 | 36,400 | 42,768 | 44,305 | 44,767 |
Cost of Sales | 18,093 | 21,265 | 25,969 | 27,413 | 27,154 |
Gross Profit | 15,965 | 15,134 | 16,799 | 16,892 | 17,612 |
SG&A Expenses | 12,255 | 13,000 | 13,028 | 14,652 | 14,296 |
Operating Income | 3,709 | 2,134 | 3,771 | 2,239 | 3,315 |
Non-operating Income | 38 | 58 | 6 | 49 | 19 |
Non-operating Expenses | 41 | 13 | 42 | 8 | 33 |
Ordinary Income | 3,707 | 2,179 | 3,735 | 2,280 | 3,302 |
Extraordinary Income | 0 | 0 | 0 | 2 | — |
Extraordinary Losses | 19 | 11 | 26 | 17 | 123 |
Pre-tax Income | 3,688 | 2,168 | 3,708 | 2,265 | 3,179 |
Income Taxes | 1,167 | 724 | 1,217 | 638 | 1,118 |
Net Income | 2,544 | 1,443 | 2,491 | 1,627 | 2,060 |
EBITDA | 5,803 | 4,220 | 5,795 | 4,536 | 5,625 |
Gross Margin | 46.9% | 41.6% | 39.3% | 38.1% | 39.3% |
Operating Margin | 10.9% | 5.9% | 8.8% | 5.1% | 7.4% |
ROA | 9.0% | 5.6% | 8.8% | 5.8% | 6.8% |
ROE | 12.0% | 7.0% | 11.9% | 7.3% | 8.9% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 世界観ビジネス | 27,706 | 2,337 | 8.4% |
| ガールズトレンドビジネス | 14,388 | 3,589 | 24.9% |
| フリューニュービジネス | 2,672 | -454 | -17.0% |