Hiroshima GASHIROSHIMA GAS CO.,LTD.9535東証プライム電気・ガス業FY ending Mar 2026, consolidated, J-GAAP

Hiroshima GAS revenue and profit

Out of every ¥100 of sales, about ¥2 is left as operating profit. Revenue changed -3.5% from the prior year, operating profit +26.5%.

Five-year trend

Revenue¥88.4B
FY ending Mar 2022: ¥76.8B¥76.8BFY ending Mar 2023: ¥95.2B¥95.2BFY ending Mar 2024: ¥90.7B¥90.7BFY ending Mar 2025: ¥91.6B¥91.6BFY ending Mar 2026: ¥88.4B¥88.4BFY22FY23FY24FY25FY26
Operating income¥1.58B
FY ending Mar 2022: ¥3.21B¥3.21BFY ending Mar 2023: ¥7.02B¥7.02BFY ending Mar 2024: ¥3.19B¥3.19BFY ending Mar 2025: ¥1.25B¥1.25BFY ending Mar 2026: ¥1.58B¥1.58BFY22FY23FY24FY25FY26
Operating margin1.8%
FY ending Mar 2022: 4.2%4.2%FY ending Mar 2023: 7.4%7.4%FY ending Mar 2024: 3.5%3.5%FY ending Mar 2025: 1.4%1.4%FY ending Mar 2026: 1.8%1.8%FY22FY23FY24FY25FY26

What drives ROE

Net margin × asset turnover = ROA; ROA × financial leverage = ROE

Net margin2.4%
Asset turnover0.68×
ROA1.6%
ROA1.6%
Financial leverage2.01×
ROE3.2%

Denominators: average assets and average equity. Derived from reported values; ROE is shown only for positive profit and equity.

Net margin2.4%
2022: 4.8%4.8%2023: 5.5%5.5%2024: 2.6%2.6%2025: 1.8%1.8%2026: 2.4%2.4%2223242526
Asset turnover0.68×
2022: 0.62×0.62×2023: 0.72×0.72×2024: 0.65×0.65×2025: 0.69×0.69×2026: 0.68×0.68×2223242526
ROA1.6%
2022: 3.0%3.0%2023: 3.9%3.9%2024: 1.7%1.7%2025: 1.3%1.3%2026: 1.6%1.6%2223242526
Financial leverage2.01×
2022: 2.16×2.16×2023: 2.23×2.23×2024: 2.23×2.23×2025: 2.09×2.09×2026: 2.01×2.01×2223242526
ROE3.2%
2022: 6.4%6.4%2023: 8.8%8.8%2024: 3.7%3.7%2025: 2.6%2.6%2026: 3.2%3.2%2223242526
PeriodNet marginAsset turnoverROAFinancial leverageROE
20224.8%0.62×3.0%2.16×6.4%
20235.5%0.72×3.9%2.23×8.8%
20242.6%0.65×1.7%2.23×3.7%
20251.8%0.69×1.3%2.09×2.6%
20262.4%0.68×1.6%2.01×3.2%

Financial leverage can raise ROE; a higher value alone does not describe a company's overall condition.

Asset intensity and goodwill

Annual trends in tangible-asset ratios and goodwill balance.

PPE ÷ revenue78.8%
2021: 84.7%84.7%2022: 82.4%82.4%2023: 67.9%67.9%2024: 74.1%74.1%2025: 74.8%74.8%2026: 78.8%78.8%212223242526
PPE ÷ total assets52.8%
2021: 53.7%53.7%2022: 51.1%51.1%2023: 45.5%45.5%2024: 48.8%48.8%2025: 52.9%52.9%2026: 52.8%52.8%212223242526

Ratios are derived from reported values. Goodwill is shown only when separately reported; it is not inferred from combined intangible assets. Definition

Investment and working-capital efficiency

Track R&D investment and how long operating capital remains tied up before sales turn into cash.

R&D spending¥116M
2021: ¥133M¥133M2022: ¥118M¥118M2023: ¥126M¥126M2024: ¥109M¥109M2025: ¥120M¥120M2026: ¥116M¥116M212223242526
R&D / revenue0.1%
2021: 0.2%0.2%2022: 0.2%0.2%2023: 0.1%0.1%2024: 0.1%0.1%2025: 0.1%0.1%2026: 0.1%0.1%212223242526
Receivable days—
2021: 28d28d212223242526
Payable days42d
2021: 43d43d2022: 37d37d2023: 28d28d2024: 65d65d2025: 31d31d2026: 42d42d212223242526

R&D is shown only for years with machine-readable disclosure. Days are estimates using year-end receivables, inventory and payables divided by annual revenue or cost of sales; financial companies are excluded.

Income statement (JPY millions)

ItemFY ending Mar 2022FY ending Mar 2023FY ending Mar 2024FY ending Mar 2025FY ending Mar 2026
Revenue76,80295,21990,67091,59588,396
Cost of revenue48,59262,69761,86365,36462,033
Gross profit28,20932,52128,80726,23126,363
SG&A—————
Operating income3,2077,0213,1851,2521,584
Pretax income5,1027,4753,4332,2732,733
Income tax1,3062,1241,023530590
Net income attributable to owners3,6625,2162,3291,6872,105
Operating margin4.2%7.4%3.5%1.4%1.8%

Balance sheet (reported items)

Year-end figures from filings. Unreported items are omitted. Interest-bearing debt excludes lease liabilities.

Assets

Cash 12%
Property, plant and equipment 53%
1%
Investment securities 13%
Other assets 21%

Funding

5%
Other liabilities 38%
Equity 57%

Each bar totals 100% of assets; other is the residual.

ItemFY ending Mar 2022FY ending Mar 2023FY ending Mar 2024FY ending Mar 2025FY ending Mar 2026
Cash and equivalents¥18B¥33.5B¥25.5B¥18.5B¥16.4B
Total assets¥123.8B¥142B¥137.6B¥129.6B¥131.8B
Net assets¥65.1B¥67.9B¥70.5B¥71.6B¥74.8B
Share capital¥5.22B¥5.25B¥5.27B¥5.29B¥5.32B
Property, plant and equipment¥63.3B¥64.6B¥67.2B¥68.5B¥69.6B
Intangible assets excluding goodwill¥262M¥141M¥106M¥185M¥735M
Investment securities¥14.2B¥12.9B¥14.5B¥14.5B¥17.1B
Current assets¥40.9B¥58.7B¥50.4B¥40.6B¥38.3B
Current liabilities¥22.1B¥26.8B¥20.1B¥17B¥19.7B
Trade payables¥4.96B¥4.85B¥10.9B¥5.57B¥7.18B
Long-term borrowings¥16.6B¥28.1B¥28B¥22.1B¥17.9B
Bonds¥16B¥16B¥16B¥16B¥16B
Total liabilities¥58.7B¥74.1B¥67.1B¥58B¥57B
Non-controlling interests¥3.2B¥3.32B¥3.38B¥3.34B¥3.31B
Equity attributable to owners of parent¥57.3B¥61.9B¥63.4B¥64.3B¥65.6B
Retained earnings¥50.9B¥55.4B¥56.9B¥57.7B¥59B
Treasury stock¥0¥0¥0¥0¥0

Sources

Show source documents (6)
  • EDINET (FSA Japan)

    有価証券報告書-第172期(2025/04/01-2026/03/31)

    ID S100YEHM2026-06-19Open
  • EDINET (FSA Japan)

    有価証券報告書-第171期(2024/04/01-2025/03/31)

    ID S100W06L2025-06-20Open
  • EDINET (FSA Japan)

    有価証券報告書-第170期(2023/04/01-2024/03/31)

    ID S100TS1C2024-06-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第169期(2022/04/01-2023/03/31)

    ID S100R2B92023-06-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第168期(令和3年4月1日-令和4年3月31日)

    ID S100OEYV2022-06-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第167期(令和2年4月1日-令和3年3月31日)

    ID S100LQ542021-06-25Open

Extracted from XBRL: 50 / Derived from other figures: 1

Spotted an error? Report it (corrections keep the original record)

Analyze this page with AI

Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.