FURUYA METAL CO.,LTD.

7826・Prime Market・Other Products

Official website

FURUYA METAL CO.,LTD.

7826・Prime Market・Other Products

Official website

FURUYA METAL CO.,LTD.7826

Reference Indicators

Market Cap

1,739¥100M

P/E (Forecast)

11.2x

P/B

2.6x

Dividend Yield (Forecast)

2.26%

ROE

10.4%

EV/EBITDA

17.5x

Financial Summary

Unit: ¥M

Item	2022Jun 2022	2023Jun 2023	2024Jun 2024	2025Jun 2025
Net Sales	45,321	48,115	47,527	57,379
Cost of Sales	29,168	32,734	32,857	43,191
Gross Profit	16,152	15,380	14,670	14,188
SG&A Expenses	3,096	3,895	4,856	4,650
Operating Income	13,055	11,485	9,813	9,538
Non-operating Income	956	1,398	1,846	3,009
Non-operating Expenses	715	500	969	3,158
Ordinary Income	13,297	12,383	10,690	9,389
Extraordinary Losses	—	—	—	175
Pre-tax Income	13,297	12,383	10,690	9,214
Income Taxes	4,170	2,988	3,289	2,825
Net Income	9,142	9,406	7,410	6,468
EBITDA	13,828	12,416	11,076	10,827
Gross Margin	35.6%	32.0%	30.9%	24.7%
Operating Margin	28.8%	23.9%	20.6%	16.6%
ROA	12.6%	10.7%	6.6%	5.2%
ROE	28.3%	23.3%	14.2%	10.4%

Segment Performance

Unit: ¥M

2025

Segment	Net Sales	Operating Income	Operating Margin
電子	5,904	0	0.0%
薄膜	11,271	0	0.0%
サーマル	4,860	0	0.0%
ファインケミカル・リサイクル	26,328	0	0.0%
サプライチェーン支援	7,653	0	0.0%
その他	1,361	0	0.0%