NISSHIN FUDOSAN Co.,Ltd.
8881・Prime Market・Real Estate
NISSHIN FUDOSAN Co.,Ltd.8881
NISSHIN FUDOSAN Co.,Ltd.8881
Reference Indicators
Market Cap
320¥100M
P/E (Forecast)
9.1x
P/B
0.4x
Dividend Yield (Forecast)
5.43%
ROE
6.0%
EV/EBITDA
4.3x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 81,465 | 82,348 | 81,023 | 76,235 | 87,815 |
Cost of Sales | 69,115 | 71,446 | 70,401 | 65,823 | 73,789 |
Gross Profit | 12,350 | 10,901 | 10,622 | 10,412 | 14,025 |
SG&A Expenses | 7,135 | 6,706 | 7,093 | 6,964 | 7,347 |
Operating Income | 5,214 | 4,194 | 3,528 | 3,447 | 6,678 |
Non-operating Income | 215 | 305 | 149 | 208 | 293 |
Non-operating Expenses | 412 | 444 | 453 | 586 | 967 |
Ordinary Income | 5,017 | 4,055 | 3,224 | 3,069 | 6,004 |
Extraordinary Income | 234 | 63 | 12 | 4 | 195 |
Extraordinary Losses | 170 | 20 | 2 | 11 | 25 |
Pre-tax Income | 5,081 | 4,098 | 3,235 | 3,062 | 6,174 |
Income Taxes | 1,547 | 1,316 | 1,126 | 1,019 | 1,968 |
Net Income | 3,522 | 2,763 | 2,105 | 2,057 | 4,196 |
EBITDA | 5,570 | 4,526 | 3,876 | 3,872 | 7,175 |
Gross Margin | 15.2% | 13.2% | 13.1% | 13.7% | 16.0% |
Operating Margin | 6.4% | 5.1% | 4.4% | 4.5% | 7.6% |
ROA | 3.1% | 2.3% | 1.7% | 1.5% | 2.8% |
ROE | 5.6% | 4.3% | 3.2% | 3.0% | 6.0% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 不動産事業 | 31,414 | 1,515 | 4.8% |
| 建設事業 | 39,382 | 3,841 | 9.8% |
| 不動産管理事業 | 16,998 | 1,820 | 10.7% |
| その他 | 20 | 12 | 60.0% |