6238

繝輔Μ繝･繝ｼ譬ｪ蠑丈ｼ夂､ｾ

フリュー株式会社
Machinery
FURYU Corporation engages in planning, developing, manufacturing, and selling photo sticker machines in Japan. The company is also involved in the planning and development of mobile services for young women; planning, development, manufacturing, and selling of amusement prizes; and planning, development, and selling of video games and animation. In addition, it produces, sells, and distributes of various animations and related products; engages in copyright management, enforcement, and licensing, etc.; and D2C e-commerce, including apparel, cosmetics, and miscellaneous goods. The company was founded in 1997 and is headquartered in Tokyo, Japan.
← Companies
Price
¥1,332
Market Cap
¥35.4B
Ent. Value
¥21.7B
Net Cash est
¥13.8B
Shares Out.
26.6M
P / E
17.1×
EV / EBIT
6.5×
P / Book
1.49×
P / NCAV
1.93×
Div. Yield
6.01%
Financials
Metric FY 2025
TDnet 		FY 2024
EDINET ↗ 		FY 2023
EDINET ↗ 		FY 2022
EDINET ↗ 		FY 2021
EDINET ↗
Net Sales ¥44.8B ¥44.3B ¥42.8B ¥36.4B ¥34.1B
Cost of Sales ¥27.2B ¥27.4B ¥26.0B ¥21.3B ¥18.1B
Gross Profit ¥17.6B ¥16.9B ¥16.8B ¥15.1B ¥16.0B
SG&A ¥14.3B ¥14.7B ¥13.0B ¥13.0B ¥12.3B
Operating Income ¥3.3B ¥2.2B ¥3.8B ¥2.1B ¥3.7B
Non-Operating Income ¥20M ¥50M ¥7M ¥58M ¥39M
Interest Income — ¥0M ¥0M ¥0M —
Non-Operating Expenses — ¥9M ¥42M ¥13M ¥41M
Interest Expense — ¥0M ¥0M ¥0M ¥0M
Ordinary Income ¥3.3B ¥2.3B ¥3.7B ¥2.2B ¥3.7B
Pre-tax Income ¥3.2B ¥2.3B ¥3.7B ¥2.2B ¥3.7B
Income Taxes ¥1.1B ¥638M ¥1.2B ¥725M ¥1.2B
Current Tax — ¥601M ¥1.3B ¥754M ¥1.4B
Deferred Tax — ¥37M ¥-54M ¥-29M ¥-232M
Net Income (owners) ¥2.1B ¥1.6B ¥2.5B ¥1.4B ¥2.5B
Minority Interest — — — — ¥-24M
Comprehensive Income — ¥1.6B ¥2.7B ¥1.3B ¥2.6B
EBITDA ¥5.6B ¥4.5B ¥5.8B ¥4.2B ¥5.8B
EPS ¥77.81 ¥61.50 ¥94.22 ¥53.62 ¥93.01
Shares Outstanding — 26.6M 26.4M 26.4M 27.4M
Shares Issued (total) — 28.3M 28.3M 28.3M 28.3M
Treasury Shares — 1.7M 1.9M 1.9M 0.9M