Musashino Kogyo Co., Ltd.

9635・Standard Market・Services

Official website

Musashino Kogyo Co., Ltd.

9635・Standard Market・Services

Official website

Musashino Kogyo Co., Ltd.9635

Reference Indicators

Market Cap

27¥100M

P/E (Forecast)

88.0x

P/B

0.7x

Dividend Yield (Forecast)

0.00%

ROE

9.5%

EV/EBITDA

11.1x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	1,290	1,379	1,282	1,364	1,330
Cost of Sales	603	645	649	683	599
Gross Profit	687	734	633	680	731
SG&A Expenses	607	682	612	611	663
Operating Income	79	51	20	69	68
Non-operating Income	0	3	2	20	31
Non-operating Expenses	16	29	4	3	3
Ordinary Income	63	25	18	87	96
Extraordinary Income	24	12	—	—	376
Extraordinary Losses	10	3	1	4	36
Pre-tax Income	78	34	16	82	436
Income Taxes	28	-6	12	17	75
Net Income	50	40	4	64	360
EBITDA	142	118	88	138	156
Gross Margin	53.3%	53.2%	49.4%	49.9%	55.0%
Operating Margin	6.2%	3.8%	1.6%	5.1%	5.1%
ROA	0.8%	0.7%	0.1%	1.1%	5.7%
ROE	1.4%	1.1%	0.1%	1.8%	9.5%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
映画事業	424	16	3.8%
不動産事業	575	316	55.0%
自動車教習事業	315	25	7.9%
商事事業	7	7	100.0%
その他	7	7	100.0%