HYUGA PRIMARY CARE Co.,Ltd.

7133・Growth Market・Retail Trade

Official website

HYUGA PRIMARY CARE Co.,Ltd.

7133・Growth Market・Retail Trade

Official website

HYUGA PRIMARY CARE Co.,Ltd.7133

Reference Indicators

Market Cap

88¥100M

P/E (Forecast)

—

P/B

3.2x

Dividend Yield (Forecast)

1.65%

ROE

19.7%

EV/EBITDA

8.9x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	5,782	6,657	8,285	9,984	11,983
Cost of Sales	4,546	5,094	6,404	7,577	9,738
Gross Profit	1,235	1,562	1,881	2,407	2,245
SG&A Expenses	716	1,032	1,171	1,355	1,428
Operating Income	519	530	710	1,051	816
Non-operating Income	5	29	16	26	12
Non-operating Expenses	18	2	9	55	53
Ordinary Income	506	557	716	1,022	776
Extraordinary Income	—	—	1	—	—
Extraordinary Losses	18	23	63	53	95
Pre-tax Income	487	534	654	969	680
Income Taxes	158	151	213	250	178
Net Income	328	382	441	719	501
EBITDA	597	621	900	1,335	1,183
Gross Margin	21.4%	23.5%	22.7%	24.1%	18.7%
Operating Margin	9.0%	8.0%	8.6%	10.5%	6.8%
ROA	13.0%	13.1%	6.9%	10.2%	6.1%
ROE	39.1%	30.0%	26.8%	35.8%	19.7%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
在宅訪問薬局事業	8,395	645	7.7%
きらりプライム事業	1,266	773	61.1%
プライマリケアホーム事業	2,320	30	1.3%
その他	0	-41	0.0%