Feedforce Group Inc.
7068・Growth Market・Services
Feedforce Group Inc.7068
Feedforce Group Inc.7068
Reference Indicators
Market Cap
134¥100M
P/E (Forecast)
—
P/B
3.6x
Dividend Yield (Forecast)
3.58%
ROE
41.9%
EV/EBITDA
5.0x
Financial Summary
Unit: ¥M
| Item | 2022May 2022 | 2023May 2023 | 2024May 2024 | 2025May 2025 | 2026May 2026 |
|---|---|---|---|---|---|
Net Sales | 3,005 | 3,966 | 4,229 | 4,373 | 4,912 |
Cost of Sales | 904 | 1,350 | 1,424 | 1,257 | 1,418 |
Gross Profit | 2,100 | 2,616 | 2,804 | 3,115 | 3,493 |
SG&A Expenses | 1,170 | 1,586 | 1,567 | 1,523 | 1,511 |
Operating Income | 930 | 1,029 | 1,237 | 1,592 | 1,981 |
Non-operating Income | 9 | 21 | 8 | 3 | 8 |
Non-operating Expenses | 26 | 31 | 80 | 69 | 34 |
Ordinary Income | 912 | 1,020 | 1,166 | 1,527 | 1,956 |
Extraordinary Income | 14 | 25 | 197 | 10 | 28 |
Extraordinary Losses | 8 | 587 | 345 | 91 | 1 |
Pre-tax Income | 918 | 458 | 1,018 | 1,446 | 1,984 |
Income Taxes | 320 | 432 | 546 | 444 | 539 |
Net Income | 602 | 112 | 473 | 1,002 | 1,445 |
EBITDA | 1,136 | 1,352 | 1,444 | 1,788 | 2,187 |
Gross Margin | 69.9% | 66.0% | 66.3% | 71.2% | 71.1% |
Operating Margin | 30.9% | 25.9% | 29.3% | 36.4% | 40.3% |
ROA | 7.5% | 1.6% | 6.3% | 13.1% | 17.0% |
ROE | 22.5% | 3.9% | 17.0% | 33.4% | 41.9% |
Segment Performance
Unit: ¥M
2025
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| プロフェッショナルサービス事業 | 2,637 | 1,122 | 42.5% |
| Saa S事業 | 1,259 | 483 | 38.4% |
| DX事業 | 476 | -14 | -2.9% |