HouseFreedom Co.,Ltd.

8996・Standard Market・Real Estate

Official website

HouseFreedom Co.,Ltd.

8996・Standard Market・Real Estate

Official website

HouseFreedom Co.,Ltd.8996

Reference Indicators

Market Cap

42¥100M

P/E (Forecast)

—

P/B

1.0x

Dividend Yield (Forecast)

5.38%

ROE

18.2%

EV/EBITDA

9.0x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	11,795	12,966	11,788	14,488	16,928
Cost of Sales	8,300	9,149	7,900	10,126	11,890
Gross Profit	3,494	3,817	3,887	4,362	5,037
SG&A Expenses	3,001	3,154	3,200	3,479	3,923
Operating Income	492	662	686	882	1,114
Non-operating Income	37	37	28	28	43
Non-operating Expenses	106	146	130	143	189
Ordinary Income	424	553	583	768	967
Extraordinary Income	23	45	2	0	0
Extraordinary Losses	—	4	4	11	0
Pre-tax Income	447	594	581	756	967
Income Taxes	166	174	238	271	308
Net Income	281	420	343	484	658
EBITDA	657	822	797	1,011	1,241
Gross Margin	29.6%	29.4%	33.0%	30.1%	29.8%
Operating Margin	4.2%	5.1%	5.8%	6.1%	6.6%
ROA	2.0%	2.8%	2.1%	3.0%	3.9%
ROE	10.4%	14.5%	11.0%	14.7%	18.2%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
不動産仲介事業	2,285	263	11.5%
新築戸建分譲事業	9,219	378	4.1%
建設請負事業	1,323	102	7.7%
損害保険代理事業	46	11	23.9%
不動産賃貸事業	4,052	887	21.9%