FURUYA METAL CO.,LTD.
7826・Prime Market・Other Products
FURUYA METAL CO.,LTD.7826
FURUYA METAL CO.,LTD.7826
Reference Indicators
Market Cap
2,173¥100M
P/E (Forecast)
11.9x
P/B
2.7x
Dividend Yield (Forecast)
2.10%
ROE
22.5%
EV/EBITDA
8.6x
Financial Summary
Unit: ¥M
| Item | 2022Jun 2022 | 2023Jun 2023 | 2024Jun 2024 | 2025Jun 2025 | 2026Jun 2026 |
|---|---|---|---|---|---|
Net Sales | 45,321 | 48,115 | 47,527 | 57,379 | 100,139 |
Cost of Sales | 29,168 | 32,734 | 32,857 | 43,191 | 69,866 |
Gross Profit | 16,152 | 15,380 | 14,670 | 14,188 | 30,272 |
SG&A Expenses | 3,096 | 3,895 | 4,856 | 4,650 | 5,477 |
Operating Income | 13,055 | 11,485 | 9,813 | 9,538 | 24,794 |
Non-operating Income | 956 | 1,398 | 1,846 | 3,009 | 2,069 |
Non-operating Expenses | 715 | 500 | 969 | 3,158 | 2,200 |
Ordinary Income | 13,297 | 12,383 | 10,690 | 9,389 | 24,664 |
Extraordinary Losses | — | — | — | 175 | 205 |
Pre-tax Income | 13,297 | 12,383 | 10,690 | 9,214 | 24,458 |
Income Taxes | 4,170 | 2,988 | 3,289 | 2,825 | 8,416 |
Net Income | 9,142 | 9,406 | 7,410 | 6,468 | 16,034 |
EBITDA | 13,828 | 12,416 | 11,076 | 10,827 | 26,071 |
Gross Margin | 35.6% | 32.0% | 30.9% | 24.7% | 30.2% |
Operating Margin | 28.8% | 23.9% | 20.6% | 16.6% | 24.8% |
ROA | 12.6% | 10.7% | 6.6% | 5.2% | 11.2% |
ROE | 28.3% | 23.3% | 14.2% | 10.4% | 22.5% |
Segment Performance
Unit: ¥M
2025
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 電子 | 5,904 | — | — |
| 薄膜 | 11,271 | — | — |
| サーマル | 4,860 | — | — |
| ファインケミカル・リサイクル | 26,328 | — | — |
| サプライチェーン支援 | 7,653 | — | — |
| その他 | 1,361 | — | — |