HAMAYUU CO., LTD.

7682・Standard Market・Retail Trade

Official website

HAMAYUU CO., LTD.

7682・Standard Market・Retail Trade

Official website

HAMAYUU CO., LTD.7682

Reference Indicators

Market Cap

89¥100M

P/E (Forecast)

48.2x

P/B

5.5x

Dividend Yield (Forecast)

0.42%

ROE

5.2%

EV/EBITDA

24.1x

Financial Summary

Unit: ¥M

Item	2021Jul 2021	2022Jul 2022	2023Jul 2023	2024Jul 2024	2025Jul 2025
Net Sales	4,228	4,545	5,271	5,774	6,092
Cost of Sales	1,059	1,130	1,393	1,533	1,586
Gross Profit	3,168	3,415	3,878	4,240	4,505
SG&A Expenses	3,345	3,580	3,757	4,021	4,316
Operating Income	-177	-165	121	219	189
Non-operating Income	289	426	44	56	54
Non-operating Expenses	28	34	43	50	51
Ordinary Income	84	226	122	224	192
Extraordinary Income	—	0	28	—	5
Extraordinary Losses	117	132	202	62	48
Pre-tax Income	-33	94	-51	162	148
Income Taxes	126	75	10	45	67
Net Income	-160	19	-62	116	81
EBITDA	36	16	285	399	389
Gross Margin	74.9%	75.1%	73.6%	73.4%	74.0%
Operating Margin	-4.2%	-3.6%	2.3%	3.8%	3.1%
ROA	-3.8%	0.4%	-1.6%	2.7%	1.7%
ROE	-10.1%	1.3%	-4.3%	7.9%	5.2%