ToubujyuhanToubujyuhan Co.,Ltd.3297東証スタンダード不動産業FY ending May 2026, non-consolidated, J-GAAP

Toubujyuhan revenue and profit

Out of every ¥100 of sales, about ¥8 is left as operating profit. Revenue changed -5.4% from the prior year, operating profit +15.0%.

Five-year trend

Revenue¥7.75B
FY ending May 2022: ¥7.48B¥7.48BFY ending May 2023: ¥7.67B¥7.67BFY ending May 2024: ¥7.26B¥7.26BFY ending May 2025: ¥8.19B¥8.19BFY ending May 2026: ¥7.75B¥7.75BFY22FY23FY24FY25FY26
Operating income¥587.9M
FY ending May 2022: ¥566.3M¥566.3MFY ending May 2023: ¥549.5M¥549.5MFY ending May 2024: ¥311.9M¥311.9MFY ending May 2025: ¥511.3M¥511.3MFY ending May 2026: ¥587.9M¥587.9MFY22FY23FY24FY25FY26
Operating margin7.6%
FY ending May 2022: 7.6%7.6%FY ending May 2023: 7.2%7.2%FY ending May 2024: 4.3%4.3%FY ending May 2025: 6.2%6.2%FY ending May 2026: 7.6%7.6%FY22FY23FY24FY25FY26

What drives ROE

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

Net margin5.1%
Asset turnover1.25×
ROA6.4%
ROA6.4%
Financial leverage1.36×
ROE8.7%

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

Net margin5.1%
2022: 5.2%5.2%2023: 4.9%4.9%2024: 2.9%2.9%2025: 4.2%4.2%2026: 5.1%5.1%2223242526
Asset turnover1.25×
2022: 1.39×1.39×2023: 1.39×1.39×2024: 1.21×1.21×2025: 1.32×1.32×2026: 1.25×1.25×2223242526
ROA6.4%
2022: 7.2%7.2%2023: 6.8%6.8%2024: 3.6%3.6%2025: 5.5%5.5%2026: 6.4%6.4%2223242526
Financial leverage1.36×
2022: 1.43×1.43×2023: 1.41×1.41×2024: 1.45×1.45×2025: 1.45×1.45×2026: 1.36×1.36×2223242526
ROE8.7%
2022: 10.3%10.3%2023: 9.6%9.6%2024: 5.2%5.2%2025: 8.0%8.0%2026: 8.7%8.7%2223242526
PeriodNet marginAsset turnoverROAFinancial leverageROE
20225.2%1.39×7.2%1.43×10.3%
20234.9%1.39×6.8%1.41×9.6%
20242.9%1.21×3.6%1.45×5.2%
20254.2%1.32×5.5%1.45×8.0%
20265.1%1.25×6.4%1.36×8.7%

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 ÷ revenue8.3%
2021: 8.1%8.1%2022: 8.7%8.7%2023: 8.0%8.0%2024: 9.3%9.3%2025: 8.8%8.8%2026: 8.3%8.3%212223242526
PPE ÷ total assets10.4%
2021: 12.2%12.2%2022: 12.2%12.2%2023: 10.8%10.8%2024: 10.8%10.8%2025: 11.8%11.8%2026: 10.4%10.4%212223242526

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

Income statement (JPY millions)

ItemFY ending May 2022FY ending May 2023FY ending May 2024FY ending May 2025FY ending May 2026
Revenue7,4837,6737,2648,1867,745
Cost of revenue5,2505,4725,2575,9505,377
Gross profit2,2332,2012,0072,2362,368
SG&A1,6671,6511,6951,7251,780
Operating income566550312511588
Pretax income567548311507574
Income tax18017198164179
Net income attributable to owners388377213343395
Operating margin7.6%7.2%4.3%6.2%7.6%

Balance sheet (reported items)

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

Assets

Cash 13%
Property, plant and equipment 10%
0%
1%
Other assets 76%

Funding

Other liabilities 24%
Equity 76%

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

ItemFY ending May 2022FY ending May 2023FY ending May 2024FY ending May 2025FY ending May 2026
Cash and equivalents¥759.7M¥747.6M¥767.5M¥1.03B¥806.8M
Total assets¥5.37B¥5.67B¥6.29B¥6.14B¥6.24B
Net assets¥3.76B¥4.07B¥4.19B¥4.43B¥4.72B
Share capital¥302.9M¥302.9M¥302.9M¥302.9M¥302.9M
Property, plant and equipment¥653.6M¥613.5M¥678.9M¥722.6M¥646.7M
Intangible assets excluding goodwill¥27.7M¥15.6M¥11.6M¥8.2M¥4.8M
Investment securities¥25.6M¥27.9M¥34.5M¥33.4M¥41.8M
Current assets¥4.53B¥4.88B¥5.44B¥5.23B¥5.4B
Current liabilities¥1.08B¥800.7M¥1.17B¥937.7M¥1.03B
Short-term borrowings¥336.8M¥66.8M¥496.8M¥58.4M¥225.1M
Long-term borrowings¥405M¥669.1M¥796.7M¥568M¥337.9M
Total liabilities¥1.6B¥1.59B¥2.1B¥1.71B¥1.52B
Equity attributable to owners of parent¥3.76B¥4.07B¥4.18B¥4.42B¥4.7B
Retained earnings¥3.22B¥3.5B¥3.61B¥3.85B¥4.14B
Treasury stock-¥17.8M-¥1.2M-¥1.2M-¥1.2M-¥1.2M

Sources

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

    有価証券報告書-第43期(2025/06/01-2026/05/31)

    ID S100YYGF2026-08-25Open
  • EDINET (FSA Japan)

    有価証券報告書-第42期(2024/06/01-2025/05/31)

    ID S100WKV42025-08-25Open
  • EDINET (FSA Japan)

    訂正有価証券報告書-第41期(2023/06/01-2024/05/31)

    ID S100ULCI2024-10-29Open
  • EDINET (FSA Japan)

    有価証券報告書-第40期(2022/06/01-2023/05/31)

    ID S100RS1G2023-08-30Open
  • EDINET (FSA Japan)

    有価証券報告書-第39期(令和3年6月1日-令和4年5月31日)

    ID S100P3ZI2022-08-31Open
  • EDINET (FSA Japan)

    有価証券報告書-第38期(令和2年6月1日-令和3年5月31日)

    ID S100MCVB2021-08-30Open

Extracted from XBRL: 46 / 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.