Fureasu Co., Ltd.
7062・Growth Market・Services
Fureasu Co., Ltd.7062
Fureasu Co., Ltd.7062
Reference Indicators
Market Cap
21¥100M
P/E (Forecast)
6.3x
P/B
1.0x
Dividend Yield (Forecast)
1.33%
ROE
27.5%
EV/EBITDA
4.1x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 4,174 | 4,584 | 5,710 | 7,582 | 7,637 |
Cost of Sales | 2,095 | 2,346 | 3,015 | 4,342 | 4,150 |
Gross Profit | 2,078 | 2,238 | 2,694 | 3,239 | 3,487 |
SG&A Expenses | 1,894 | 2,223 | 2,584 | 3,344 | 3,193 |
Operating Income | 184 | 14 | 110 | -105 | 293 |
Non-operating Income | 49 | 71 | 59 | 75 | 171 |
Non-operating Expenses | 10 | 15 | 43 | 135 | 126 |
Ordinary Income | 223 | 70 | 126 | -165 | 337 |
Extraordinary Income | 35 | 18 | 43 | 55 | 308 |
Extraordinary Losses | — | — | 46 | 31 | 3 |
Pre-tax Income | 258 | 89 | 123 | -141 | 642 |
Income Taxes | 110 | 58 | 65 | 102 | 134 |
Net Income | 147 | 31 | 58 | -244 | 508 |
EBITDA | 251 | 112 | 267 | 134 | 482 |
Gross Margin | 49.8% | 48.8% | 47.2% | 42.7% | 45.7% |
Operating Margin | 4.4% | 0.3% | 1.9% | -1.4% | 3.8% |
ROA | 4.4% | 0.7% | 0.9% | -2.8% | 9.4% |
ROE | 9.1% | 1.8% | 3.4% | -14.9% | 27.5% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| マッサージ直営 | 4,144 | 1,154 | 27.8% |
| マッサージフランチャイズ | 1,133 | 286 | 25.2% |
| メディカルケア | 2,344 | -184 | -7.8% |
| その他 | 142 | -20 | -14.1% |