5161
NISHIKAWA RUBBER CO., LTD.
西川ゴム工業株式会社Nishikawa Rubber Co., Ltd. manufactures and sells rubber and sealing products in Japan and internationally. It offers automotive-related products, such as door outer seal, door inner seal, back door seal, door hole seal, grass run channel, waist seal, food seal, charging port sticker, convertible header, convertible roof side, and door outer seal for convertibles. The company also provides housing-related products, including joint gaskets, backup seals; civil engineering-related products, such as flexible joints for sewerage; and cosmetic related products comprising cosmetic puff, konjac sponge, and hiroshima lemon puffs. Nishikawa Rubber Co., Ltd. was founded in 1934 and is headquartered in Hiroshima, Japan.
Price
¥3,100
Market Cap
¥59.9B
Ent. Value
¥32.1B
Net Cash
¥27.7B
Shares Out.
19.3M
P / E
10.6×
EV / EBIT
3.5×
P / Book
1.28×
P / NCAV
2.36×
Div. Yield
2.94%
Financials
| Metric |
FY 2025
TDnet |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|---|---|---|---|---|---|
| Net Sales | ¥122.1B | ¥120.6B | ¥117.9B | ¥98.2B | ¥84.5B |
| Cost of Sales | ¥98.7B | ¥99.2B | ¥99.2B | ¥86.1B | ¥71.5B |
| Gross Profit | ¥23.4B | ¥21.4B | ¥18.7B | ¥12.1B | ¥13.0B |
| SG&A | ¥14.4B | ¥14.1B | ¥12.1B | ¥11.3B | ¥10.5B |
| Operating Income | ¥9.1B | ¥7.3B | ¥6.6B | ¥768M | ¥2.5B |
| Non-Operating Income | ¥3.7B | ¥2.5B | ¥3.2B | ¥2.0B | ¥1.5B |
| Dividend Income | — | ¥833M | ¥683M | ¥641M | ¥672M |
| Interest Income | — | ¥377M | ¥248M | ¥159M | ¥120M |
| Non-Operating Expenses | — | ¥2.2B | ¥825M | ¥491M | ¥368M |
| Interest Expense | — | ¥633M | ¥616M | ¥375M | ¥202M |
| Ordinary Income | ¥11.2B | ¥7.6B | ¥8.9B | ¥2.3B | ¥3.6B |
| Pre-tax Income | ¥14.4B | ¥7.6B | ¥8.1B | ¥2.3B | ¥3.4B |
| Income Taxes | ¥2.4B | ¥2.7B | ¥2.6B | ¥1.3B | ¥1.5B |
| Current Tax | — | ¥2.0B | ¥2.5B | ¥1.2B | ¥1.4B |
| Deferred Tax | — | ¥645M | ¥71M | ¥130M | ¥60M |
| Net Income (owners) | ¥11.0B | ¥4.0B | ¥5.0B | ¥2.1B | ¥2.1B |
| Minority Interest | — | ¥1.0B | ¥488M | ¥-1.1B | ¥-207M |
| Comprehensive Income | — | ¥5.6B | ¥14.0B | ¥4.8B | ¥2.4B |
| EBITDA | ¥15.0B | ¥13.4B | ¥12.6B | ¥6.9B | ¥8.3B |
| EPS | ¥293.81 | ¥102.49 | ¥261.46 | ¥109.51 | ¥107.47 |
| Shares Outstanding | — | 19.3M | 19.3M | 19.2M | 19.6M |
| Shares Issued (total) | — | 20.0M | 20.0M | 20.0M | 20.0M |
| Treasury Shares | — | 0.7M | 0.7M | 0.8M | 0.4M |