3947

Dynapac Co., Ltd.

ダイナパック株式会社
Pulp & Paper
Dynapac Co., Ltd., together with its subsidiaries, engages in the manufacture and sale of packaging materials in Japan and internationally. The company operates in two segments, Packaging Materials-Related Business; and Real Estate Leasing Business. It provides digital printing, cardboard, paper containers, flexible packaging, pulp moldings, corrugated products, cardboard pallets, cardboard fixtures, functional cardboards, plastic and paper cushioning materials, plastic corrugated sheet and plastic products for various industries, such as foodstuff, electrical Products, pottery, accessories, drink, mechanical parts, glass, quasi drugs, toy, book, and bridal. The company also involved in the leasing of land to commercial facilities, and apartments. Dynapac Co., Ltd. was incorporated in 1948 and is headquartered in Nagoya, Japan.
← Companies
Price
¥2,032
Market Cap
¥19.8B
Ent. Value
¥22.0B
Net Debt
−¥2.2B
Shares Out.
9.8M
P / E
6.3×
EV / EBIT
7.6×
⚠ TSE Capital Mandate
P / Book
0.42×
P / NCAV
N/M
Div. Yield
3.94%
Financials
Metric FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Net Sales ¥67.1B ¥62.5B ¥58.0B ¥56.8B ¥56.3B
Cost of Sales ¥53.4B ¥50.7B ¥47.4B ¥47.1B ¥46.7B
Gross Profit ¥13.7B ¥11.9B ¥10.6B ¥9.7B ¥9.6B
SG&A ¥10.8B ¥10.1B ¥8.6B ¥8.4B ¥8.4B
Operating Income ¥2.9B ¥1.7B ¥1.9B ¥1.4B ¥1.2B
Non-Operating Income ¥946M ¥924M ¥530M ¥746M ¥840M
Dividend Income ¥471M ¥369M ¥313M ¥310M ¥285M
Interest Income ¥47M ¥40M ¥46M ¥38M ¥29M
Non-Operating Expenses ¥270M ¥170M ¥102M ¥73M ¥59M
Interest Expense ¥196M ¥145M ¥62M ¥27M ¥17M
Ordinary Income ¥3.6B ¥2.5B ¥2.4B ¥2.0B ¥2.0B
Pre-tax Income ¥5.0B ¥4.5B ¥2.4B ¥1.6B ¥1.9B
Income Taxes ¥1.7B ¥1.5B ¥740M ¥-73M ¥543M
Current Tax ¥1.8B ¥1.4B ¥854M ¥594M ¥635M
Deferred Tax ¥-26M ¥46M ¥-114M ¥-667M ¥-93M
Net Income (owners) ¥3.2B ¥3.0B ¥1.6B ¥1.6B ¥1.4B
Minority Interest ¥28M ¥22M ¥14M ¥16M ¥10M
Comprehensive Income ¥2.2B ¥3.6B ¥2.7B ¥2.0B ¥449M
EBITDA ¥5.4B ¥4.0B ¥3.8B ¥3.3B ¥3.2B
Goodwill Amort. (J-GAAP) ¥307M ¥250M ¥61M ¥61M ¥89M
EPS ¥320.18 ¥300.19 ¥161.65 ¥162.36 ¥140.80
Shares Outstanding 9.8M 10.0M 9.9M 9.9M 9.9M
Shares Issued (total) 10.3M 10.3M 10.3M 10.3M 10.3M
Treasury Shares 0.6M 0.4M 0.4M 0.4M 0.4M