7987
NAKABAYASHI CO.,LTD.
ナカバヤシ株式会社Nakabayashi Co., Ltd. engages in the business process solution, consumer-communication, office appliance, energy, and other businesses in Japan and internationally. The company offers business process outsourcing, data printing, and library solutions; and pocket diary for corporations. It also provides album, photo frame, shredder, furniture, printer sheet, notebook paper, note tool, PC peripheral equipment, smartphone, the game relation, the digital camera relation, office supplies, silver, digital stationery, stuffed animal and child seat, and character series products; and store and arrangement, file holder, board, disaster prevention security, and schoolchild articles. In addition, the company is involved in the biomass and solar power generation activities; and garlic farm food processing business. Nakabayashi Co., Ltd. was formerly known as Nakabayashi Bookbinding and Printing Co., Ltd. and changed its name to Nakabayashi Co., Ltd. in October 1970. Nakabayashi Co., Ltd. was founded in 1923 and is headquartered in Tokyo, Japan.
Price
¥563
Market Cap
¥15.5B
Ent. Value
¥19.3B
Net Debt
−¥3.8B
Shares Out.
27.5M
P / E
8.0×
EV / EBIT
6.7×
⚠ TSE Capital Mandate
P / Book
0.50×
P / NCAV
3.19×
Div. Yield
1.78%
Financials
| Metric |
FY 2025
TDnet |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|---|---|---|---|---|---|
| Net Sales | ¥61.6B | ¥62.8B | ¥61.0B | ¥61.6B | ¥63.1B |
| Cost of Sales | ¥45.3B | ¥47.1B | ¥46.3B | ¥46.7B | ¥46.8B |
| Gross Profit | ¥16.3B | ¥15.6B | ¥14.7B | ¥14.8B | ¥16.3B |
| SG&A | ¥13.4B | ¥13.8B | ¥14.3B | ¥14.4B | ¥14.5B |
| Operating Income | ¥2.9B | ¥1.8B | ¥462M | ¥455M | ¥1.8B |
| Non-Operating Income | ¥515M | ¥615M | ¥705M | ¥629M | ¥692M |
| Dividend Income | — | ¥93M | ¥87M | ¥80M | ¥65M |
| Non-Operating Expenses | — | ¥188M | ¥164M | ¥145M | ¥174M |
| Interest Expense | — | ¥94M | ¥85M | ¥70M | ¥66M |
| Ordinary Income | ¥3.2B | ¥2.2B | ¥1.0B | ¥939M | ¥2.3B |
| Pre-tax Income | ¥2.2B | ¥2.3B | ¥1.6B | ¥-284M | ¥2.1B |
| Income Taxes | ¥752M | ¥333M | ¥684M | ¥206M | ¥849M |
| Current Tax | — | ¥560M | ¥624M | ¥551M | ¥779M |
| Deferred Tax | — | ¥-226M | ¥59M | ¥-344M | ¥70M |
| Net Income (owners) | ¥1.9B | ¥2.0B | ¥876M | ¥-666M | ¥1.0B |
| Minority Interest | — | ¥-16M | ¥1M | ¥175M | ¥183M |
| Comprehensive Income | — | ¥1.8B | ¥1.8B | ¥-602M | ¥1.2B |
| EBITDA | ¥4.4B | ¥3.4B | ¥2.2B | ¥2.3B | ¥3.6B |
| Goodwill Amort. (J-GAAP) | — | ¥13M | ¥94M | ¥211M | ¥233M |
| EPS | ¥70.75 | ¥72.66 | ¥31.96 | ¥-24.33 | ¥39.26 |
| Shares Outstanding | — | 27.5M | 27.4M | 27.4M | 27.4M |
| Shares Issued (total) | — | 28.8M | 28.8M | 28.8M | 28.8M |
| Treasury Shares | — | 1.3M | 1.4M | 1.4M | 1.4M |