Price
¥1,211
Market Cap
¥46.6B
Ent. Value
¥60.1B
Net Debt
−¥13.5B
Shares Out.
38.5M
P / E
7.3×
EV / EBIT
7.4×
P / Book
0.75×
P / NCAV
5.94×
Div. Yield
2.93%
PRICE
| Metric |
FY 2025
TDnet |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
FY 2020
EDINET ↗ |
|---|---|---|---|---|---|---|
| Net Sales | ¥290.7B | ¥296.0B | ¥313.9B | ¥307.9B | ¥243.2B | ¥214.1B |
| Cost of Sales | ¥256.8B | ¥264.2B | ¥283.2B | ¥285.2B | ¥220.5B | ¥192.2B |
| Gross Profit | ¥33.8B | ¥31.9B | ¥30.7B | ¥22.7B | ¥22.7B | ¥22.0B |
| SG&A | ¥25.8B | ¥25.5B | ¥23.0B | ¥21.3B | ¥18.4B | ¥16.3B |
| Operating Income | ¥8.1B | ¥6.3B | ¥7.7B | ¥1.4B | ¥4.3B | ¥5.7B |
| Non-Operating Income | ¥918M | ¥730M | ¥535M | ¥670M | ¥969M | ¥685M |
| Dividend Income | — | ¥164M | ¥156M | ¥145M | ¥138M | ¥151M |
| Interest Income | — | ¥6M | ¥8M | ¥10M | ¥14M | ¥17M |
| Non-Operating Expenses | — | ¥283M | ¥545M | ¥382M | ¥195M | ¥276M |
| Interest Expense | — | ¥190M | ¥183M | ¥158M | ¥94M | ¥99M |
| Ordinary Income | ¥8.6B | ¥6.8B | ¥7.7B | ¥1.7B | ¥5.1B | ¥6.1B |
| Pre-tax Income | ¥8.6B | ¥6.8B | ¥7.5B | ¥1.6B | ¥5.1B | ¥6.5B |
| Income Taxes | ¥2.2B | ¥1.3B | ¥2.4B | ¥596M | ¥1.4B | ¥2.0B |
| Current Tax | — | ¥1.2B | ¥2.4B | ¥492M | ¥1.3B | ¥1.9B |
| Deferred Tax | — | ¥38M | ¥46M | ¥103M | ¥83M | ¥21M |
| Net Income (owners) | ¥6.4B | ¥5.4B | ¥5.1B | ¥1.0B | ¥3.7B | ¥4.4B |
| Minority Interest | — | ¥101M | ¥29M | ¥12M | ¥29M | ¥61M |
| Comprehensive Income | — | ¥5.6B | ¥6.4B | ¥1.4B | ¥3.9B | ¥5.4B |
| EBITDA | ¥12.0B | ¥10.0B | ¥11.0B | ¥4.7B | ¥7.5B | ¥8.8B |
| EPS | ¥166.72 | ¥140.84 | ¥132.97 | ¥27.01 | ¥94.65 | ¥112.78 |
| Shares Outstanding | — | 38.5M | 38.4M | 38.4M | 38.4M | 39.5M |
| Shares Issued (total) | — | 38.5M | 38.5M | 38.5M | 38.5M | 39.5M |
| Treasury Shares | — | 0.0M | 0.0M | 0.0M | 0.0M | 0.0M |