FUSHIKI KAIRIKU UNSO CO.,LTD.

9361・Standard Market・Warehousing & Harbor Transportation Services

9361・Standard Market・Warehousing & Harbor Transportation Services

FUSHIKI KAIRIKU UNSO CO.,LTD.9361

Reference Indicators

Market Cap

53¥100M

P/E (Forecast)

6.1x

P/B

0.5x

Dividend Yield (Forecast)

2.46%

ROE

6.0%

EV/EBITDA

3.6x

Financial Summary

Unit: ¥M

Item	2022Jun 2022	2023Jun 2023	2024Jun 2024	2025Jun 2025
Net Sales	12,209	13,066	12,935	13,453
Cost of Sales	10,224	10,569	11,015	11,082
Gross Profit	1,985	2,496	1,920	2,370
SG&A Expenses	1,203	1,162	1,178	1,126
Operating Income	781	1,334	741	1,244
Non-operating Income	218	115	105	122
Non-operating Expenses	63	193	132	193
Ordinary Income	937	1,256	714	1,172
Extraordinary Income	105	20	145	19
Extraordinary Losses	148	127	50	44
Pre-tax Income	894	1,150	810	1,147
Income Taxes	413	415	300	376
Net Income	412	688	468	682
EBITDA	1,523	2,056	1,528	2,060
Gross Margin	16.3%	19.1%	14.8%	17.6%
Operating Margin	6.4%	10.2%	5.7%	9.2%
ROA	1.9%	3.1%	2.0%	2.9%
ROE	4.2%	6.7%	4.3%	6.0%

Segment Performance

Unit: ¥M

2025

Segment	Net Sales	Operating Income	Operating Margin
港運事業	9,232	1,311	14.2%
不動産事業	1,077	323	30.0%
繊維製品製造事業	2,141	22	1.0%
その他	1,002	26	2.6%

Disclaimer