FJ NEXT HOLDINGS CO., LTD.
8935・Prime Market・Real Estate
FJ NEXT HOLDINGS CO., LTD.8935
FJ NEXT HOLDINGS CO., LTD.8935
Reference Indicators
Market Cap
628¥100M
P/E (Forecast)
5.7x
P/B
0.7x
Dividend Yield (Forecast)
4.41%
ROE
13.0%
EV/EBITDA
3.5x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 82,258 | 84,688 | 100,405 | 112,429 | 142,374 |
Cost of Sales | 62,518 | 65,840 | 80,231 | 91,785 | 115,507 |
Gross Profit | 19,739 | 18,848 | 20,174 | 20,644 | 26,866 |
SG&A Expenses | 10,644 | 10,597 | 10,742 | 11,155 | 12,464 |
Operating Income | 9,095 | 8,250 | 9,431 | 9,488 | 14,402 |
Non-operating Income | 71 | 48 | 55 | 55 | 109 |
Non-operating Expenses | 86 | 79 | 52 | 85 | 155 |
Ordinary Income | 9,080 | 8,219 | 9,434 | 9,459 | 14,356 |
Extraordinary Income | 10 | 29 | — | — | — |
Extraordinary Losses | — | — | 34 | — | — |
Pre-tax Income | 9,090 | 8,248 | 9,400 | 9,459 | 14,356 |
Income Taxes | 2,751 | 2,627 | 2,947 | 2,976 | 4,345 |
Net Income | 6,338 | 5,621 | 6,453 | 6,483 | 10,010 |
EBITDA | 9,499 | 8,618 | 9,791 | 9,846 | 14,775 |
Gross Margin | 24.0% | 22.3% | 20.1% | 18.4% | 18.9% |
Operating Margin | 11.1% | 9.7% | 9.4% | 8.4% | 10.1% |
ROA | 7.7% | 6.3% | 6.8% | 6.1% | 8.8% |
ROE | 11.2% | 9.2% | 9.8% | 9.2% | 13.0% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 不動産開発事業 | 127,725 | 12,453 | 9.7% |
| 不動産管理事業 | 4,284 | 1,108 | 25.9% |
| 建設事業 | 8,988 | 829 | 9.2% |
| 旅館事業 | 1,333 | -2 | -0.2% |
| その他 | 41 | 22 | 53.7% |