Price
¥4,270
Market Cap
¥254.9B
Ent. Value
¥254.8B
Net Cash
¥156M
Shares Out.
59.7M
P / E
13.8×
EV / EBIT
10.8×
P / Book
1.16×
P / NCAV
2.56×
Div. Yield
2.11%
PRICE
| Metric |
FY 2025
TDnet |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
FY 2020
EDINET ↗ |
|---|---|---|---|---|---|---|
| Net Sales | — | ¥216.9B | ¥194.0B | ¥172.1B | ¥173.6B | ¥195.7B |
| Cost of Sales | — | ¥182.6B | ¥165.5B | ¥148.2B | ¥151.9B | ¥166.8B |
| Gross Profit | — | ¥34.3B | ¥28.5B | ¥23.9B | ¥21.7B | ¥28.9B |
| SG&A | ¥17.4B | ¥16.4B | ¥15.1B | ¥14.3B | ¥14.2B | ¥14.7B |
| Operating Income | ¥23.6B | ¥17.9B | ¥13.4B | ¥9.7B | ¥7.5B | ¥14.2B |
| Non-Operating Income | ¥1.8B | ¥1.5B | ¥1.5B | ¥1.2B | ¥1.3B | ¥1.2B |
| Dividend Income | — | ¥987M | ¥815M | ¥797M | ¥713M | ¥698M |
| Interest Income | — | ¥77M | ¥31M | ¥26M | ¥24M | ¥45M |
| Non-Operating Expenses | — | ¥33M | ¥1M | ¥2M | ¥10M | ¥2M |
| Interest Expense | — | ¥25M | ¥0M | ¥0M | ¥0M | ¥0M |
| Ordinary Income | ¥25.3B | ¥19.4B | ¥14.9B | ¥10.9B | ¥8.7B | ¥15.4B |
| Pre-tax Income | ¥27.1B | ¥20.2B | ¥15.4B | ¥11.0B | ¥8.3B | ¥15.2B |
| Income Taxes | ¥8.2B | ¥6.3B | ¥5.0B | ¥3.5B | ¥3.0B | ¥5.1B |
| Current Tax | — | ¥7.1B | ¥5.8B | ¥3.1B | ¥2.8B | ¥4.9B |
| Deferred Tax | — | ¥-758M | ¥-794M | ¥370M | ¥147M | ¥216M |
| Net Income (owners) | ¥18.1B | ¥13.2B | ¥10.0B | ¥7.2B | ¥5.2B | ¥9.5B |
| Minority Interest | — | ¥729M | ¥380M | ¥274M | ¥110M | ¥547M |
| Comprehensive Income | — | ¥14.0B | ¥16.5B | ¥7.0B | ¥3.2B | ¥13.0B |
| EBITDA | ¥28.7B | ¥22.4B | ¥17.2B | ¥13.3B | ¥11.2B | ¥18.0B |
| EPS | ¥309.26 | ¥223.84 | ¥164.39 | ¥116.66 | ¥84.96 | ¥155.30 |
| Shares Outstanding | — | 59.7M | 58.5M | 61.0M | 61.0M | 61.0M |
| Shares Issued (total) | — | 61.5M | 61.5M | 61.5M | 61.5M | 61.5M |
| Treasury Shares | — | 1.8M | 3.0M | 0.5M | 0.5M | 0.5M |