FUJI SEAL INTERNATIONAL,INC.

7864・Prime Market・Other Products

Official website

FUJI SEAL INTERNATIONAL,INC.

7864・Prime Market・Other Products

Official website

FUJI SEAL INTERNATIONAL,INC.7864

Reference Indicators

Market Cap

1,826¥100M

P/E (Forecast)

10.6x

P/B

1.0x

Dividend Yield (Forecast)

2.87%

ROE

13.5%

EV/EBITDA

5.4x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	170,321	184,035	196,624	212,345	217,752
Cost of Sales	139,683	154,358	160,768	167,356	169,415
Gross Profit	30,638	29,677	35,855	44,989	48,337
SG&A Expenses	20,066	21,482	22,546	26,145	27,873
Operating Income	10,572	8,194	13,309	18,844	20,463
Non-operating Income	254	542	2,012	638	1,983
Non-operating Expenses	225	310	590	1,159	437
Ordinary Income	10,600	8,426	14,732	18,323	22,009
Extraordinary Income	266	147	68	103	4,996
Extraordinary Losses	1,416	840	938	556	2,680
Pre-tax Income	9,449	7,733	13,862	17,870	24,324
Income Taxes	3,332	864	3,584	5,670	3,669
Net Income	6,117	6,869	10,277	12,199	20,655
EBITDA	18,685	15,981	21,762	27,722	28,995
Gross Margin	18.0%	16.1%	18.2%	21.2%	22.2%
Operating Margin	6.2%	4.5%	6.8%	8.9%	9.4%
ROA	3.7%	3.8%	5.3%	5.8%	9.1%
ROE	5.8%	6.0%	8.1%	8.8%	13.5%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
日本	98,347	9,637	9.8%
米州	68,248	6,602	9.7%
欧州	33,178	2,628	7.9%
アセアン	17,978	1,722	9.6%