3494

Mullion Co.,Ltd.

株式会社マリオン
Real Estate
Mullion Co., Ltd. engages in the real estate rental and securitization business in Japan. It owns, manages, leases, and securitizes real estate properties. The company was incorporated in 1986 and is headquartered in Tokyo, Japan.
← Companies
Price
¥333
Market Cap
¥2.7B
Ent. Value
¥9.2B
Net Debt
−¥6.5B
Shares Out.
8.0M
P / E
5.7×
EV / EBIT
10.5×
⚠ TSE Capital Mandate
P / Book
0.55×
P / NCAV
N/M
Div. Yield
1.80%
Financials
Metric FY 2025
EDINET ↗ 		FY 2024
EDINET ↗ 		FY 2023
EDINET ↗ 		FY 2022
EDINET ↗ 		FY 2021
EDINET ↗
Net Sales ¥3.3B ¥2.9B ¥2.8B ¥2.2B ¥1.8B
Cost of Sales ¥1.9B ¥1.7B ¥1.9B ¥1.3B ¥1.0B
Gross Profit ¥1.4B ¥1.2B ¥907M ¥820M ¥841M
SG&A ¥504M ¥490M ¥524M ¥593M ¥547M
Operating Income ¥875M ¥696M ¥383M ¥227M ¥294M
Non-Operating Income ¥20M ¥20M ¥42M ¥19M ¥29M
Dividend Income ¥3M ¥2M ¥2M ¥2M ¥1M
Interest Income ¥3M ¥1M ¥3M ¥1M ¥2M
Non-Operating Expenses ¥230M ¥192M ¥265M ¥155M ¥193M
Interest Expense ¥135M ¥113M ¥94M ¥85M ¥83M
Ordinary Income ¥665M ¥523M ¥160M ¥91M ¥130M
Pre-tax Income ¥665M ¥522M ¥157M ¥91M ¥130M
Income Taxes ¥206M ¥179M ¥15M ¥31M ¥42M
Current Tax ¥207M ¥175M ¥1M ¥25M ¥50M
Deferred Tax ¥-1M ¥4M ¥14M ¥6M ¥-8M
Net Income (owners) ¥460M ¥342M ¥142M ¥60M ¥88M
EBITDA ¥1.1B ¥933M ¥617M ¥433M ¥509M
EPS ¥58.63 ¥43.72 ¥91.02 ¥38.58 ¥55.92
Shares Outstanding 8.0M 8.0M 1.6M 1.6M 1.6M
Shares Issued (total) 8.0M 8.0M 1.6M 1.6M 1.6M