Poppins Corporation
7358・Standard Market・Services
Poppins Corporation7358
Poppins Corporation7358
Reference Indicators
Market Cap
151¥100M
P/E (Forecast)
12.1x
P/B
1.6x
Dividend Yield (Forecast)
3.17%
ROE
12.9%
EV/EBITDA
4.8x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 24,749 | 26,258 | 28,893 | 31,690 | 34,409 |
Cost of Sales | 19,404 | 20,656 | 22,957 | 25,106 | 26,921 |
Gross Profit | 5,344 | 5,601 | 5,935 | 6,583 | 7,488 |
SG&A Expenses | 3,825 | 4,295 | 4,773 | 5,009 | 5,647 |
Operating Income | 1,519 | 1,305 | 1,162 | 1,574 | 1,840 |
Non-operating Income | 254 | 78 | 174 | 64 | 16 |
Non-operating Expenses | 162 | 26 | 35 | 43 | 44 |
Ordinary Income | 1,611 | 1,357 | 1,301 | 1,594 | 1,812 |
Extraordinary Income | — | — | — | — | 3 |
Extraordinary Losses | 154 | 159 | 225 | 372 | 56 |
Pre-tax Income | 1,457 | 1,197 | 1,076 | 1,222 | 1,760 |
Income Taxes | 490 | 373 | 398 | 445 | 617 |
Net Income | 966 | 824 | 677 | 776 | 1,142 |
EBITDA | 1,797 | 1,568 | 1,444 | 1,845 | 2,084 |
Gross Margin | 21.6% | 21.3% | 20.5% | 20.8% | 21.8% |
Operating Margin | 6.1% | 5.0% | 4.0% | 5.0% | 5.3% |
ROA | 7.4% | 6.6% | 4.6% | 4.6% | 6.9% |
ROE | 13.7% | 10.8% | 8.5% | 9.3% | 12.9% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| ファミリーケア事業 | 8,058 | 1,744 | 21.6% |
| エデュケア事業 | 25,283 | 1,495 | 5.9% |
| プロフェッショナル事業 | 693 | 195 | 28.1% |
| その他 | 373 | 6 | 1.6% |