POPLAR Co.,Ltd.
7601・Standard Market・Retail Trade
POPLAR Co.,Ltd.7601
POPLAR Co.,Ltd.7601
Reference Indicators
Market Cap
23¥100M
P/E (Forecast)
—
P/B
13.9x
Dividend Yield (Forecast)
0.00%
ROE
16.2%
EV/EBITDA
4.6x
Financial Summary
Unit: ¥M
| Item | 2022Feb 2022 | 2023Feb 2023 | 2024Feb 2024 | 2025Feb 2025 | 2026Feb 2026 |
|---|---|---|---|---|---|
Net Sales | 13,629 | 13,064 | 12,370 | 12,028 | 11,654 |
Cost of Sales | 8,764 | 7,769 | 6,965 | 6,584 | 6,294 |
Gross Profit | 2,477 | 2,449 | 2,188 | 1,961 | 1,677 |
SG&A Expenses | 5,964 | 5,239 | 5,000 | 5,034 | 5,056 |
Operating Income | -1,099 | 55 | 404 | 408 | 302 |
Non-operating Income | 143 | 56 | 37 | 28 | 46 |
Non-operating Expenses | 51 | 38 | 81 | 24 | 43 |
Ordinary Income | -1,007 | 73 | 360 | 412 | 305 |
Extraordinary Income | 926 | 44 | 183 | 81 | 0 |
Extraordinary Losses | 421 | 347 | 40 | 30 | 54 |
Pre-tax Income | -501 | -229 | 503 | 463 | 250 |
Income Taxes | 16 | 7 | 41 | 87 | 116 |
Net Income | -518 | -237 | 462 | 376 | 134 |
EBITDA | -994 | 167 | 454 | 464 | 366 |
Gross Margin | 18.2% | 18.7% | 17.7% | 16.3% | 14.4% |
Operating Margin | -8.1% | 0.4% | 3.3% | 3.4% | 2.6% |
ROA | -12.4% | -6.1% | 12.1% | 10.0% | 3.4% |
ROE | 110.4% | 33.1% | 104.1% | 59.8% | 16.2% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| スマートストア事業 | 5,001 | -316 | -6.3% |
| ローソン・ポプラ事業 | 5,969 | 943 | 15.8% |
| その他 | 682 | 2 | 0.3% |