M.H.GROUP LTD.

9439・Standard Market・Services

Official website

M.H.GROUP LTD.

9439・Standard Market・Services

Official website

M.H.GROUP LTD.9439

Reference Indicators

Market Cap

29¥100M

P/E (Forecast)

—

P/B

5.7x

Dividend Yield (Forecast)

0.00%

ROE

-3.3%

EV/EBITDA

137.8x

Financial Summary

Unit: ¥M

Item	2022Jun 2022	2023Jun 2023	2024Jun 2024	2025Jun 2025
Net Sales	1,848	1,902	1,877	1,844
Cost of Sales	1,304	1,341	1,352	1,346
Gross Profit	544	560	525	497
SG&A Expenses	514	506	502	507
Operating Income	29	54	23	-9
Non-operating Income	9	4	5	5
Non-operating Expenses	2	2	2	2
Ordinary Income	37	56	26	-7
Extraordinary Income	0	—	—	—
Extraordinary Losses	3	14	3	4
Pre-tax Income	34	42	23	-11
Income Taxes	17	18	10	6
Net Income	16	24	12	-17
EBITDA	59	83	53	17
Gross Margin	29.4%	29.5%	28.0%	27.0%
Operating Margin	1.6%	2.9%	1.2%	-0.5%
ROA	0.9%	1.3%	0.7%	-1.0%
ROE	3.4%	4.8%	2.4%	-3.3%

Segment Performance

Unit: ¥M

2025

Segment	Net Sales	Operating Income	Operating Margin
直営サロン運営事業	915	57	6.2%
ＢＳサロン運営事業	161	70	43.5%
ヘアメイク事業	372	12	3.2%
美容室支援事業	116	78	67.2%
キャリアデザイン事業	277	13	4.7%