FAST RETAILING CO., LTD.
9983・Prime Market・Retail Trade
FAST RETAILING CO., LTD.9983
FAST RETAILING CO., LTD.9983
Reference Indicators
Market Cap
257,250¥100M
P/E (Forecast)
49.6x
P/B
10.9x
Dividend Yield (Forecast)
0.79%
ROE
19.0%
EV/EBITDA
31.8x
Financial Summary
Unit: ¥M
| Item | 2021Aug 2021 | 2022Aug 2022 | 2023Aug 2023 | 2024Aug 2024 | 2025Aug 2025 |
|---|---|---|---|---|---|
Net Sales | 2,132,992 | 2,301,122 | 2,766,557 | 3,103,836 | 3,400,539 |
Cost of Sales | 1,059,036 | 1,094,263 | 1,330,196 | 1,430,764 | 1,571,681 |
Gross Profit | 1,073,955 | 1,206,859 | 1,436,360 | 1,673,071 | 1,828,858 |
SG&A Expenses | 818,427 | 900,154 | 1,054,368 | 1,187,713 | 1,277,701 |
Operating Income | 249,011 | 297,325 | 381,090 | 500,904 | 564,265 |
Pre-tax Income | 265,872 | 413,584 | 437,918 | 557,201 | 650,574 |
Income Taxes | 90,188 | 128,834 | 122,746 | 163,596 | 191,421 |
Net Income | 169,847 | 273,335 | 296,229 | 371,999 | 433,009 |
EBITDA | 426,921 | 477,600 | 567,962 | 705,292 | 780,757 |
Gross Margin | 50.3% | 52.4% | 51.9% | 53.9% | 53.8% |
Operating Margin | 11.7% | 12.9% | 13.8% | 16.1% | 16.6% |
ROA | 6.8% | 8.6% | 9.0% | 10.4% | 11.2% |
ROE | 15.2% | 17.5% | 16.3% | 18.4% | 19.0% |
Segment Performance
Unit: ¥M
2025
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 国内ユニクロ事業 | 1,026,096 | 184,451 | 18.0% |
| 海外ユニクロ事業 | 1,910,289 | 309,319 | 16.2% |
| ジーユー事業 | 330,701 | 30,506 | 9.2% |
| グローバルブランド事業 | 131,542 | -950 | -0.7% |
| その他 | 1,910 | 253 | 13.2% |