9872
KITAKEI CO.,LTD
北恵株式会社Kitakei Co., Ltd. engages in the sale and installation of new building materials, housing equipment, and other products in Japan. It provides wooden building materials, including interiors doors, closets, floors, system storage, and staircase sets; non-wood building materials, such as gypsum board, insulation, roofing materials, non-combustible board, and siding products; and Lauan and softwood plywood products. The company also offers wood products comprising wood structural and construction materials, flooring, and laminated boards; housing equipment, including system kitchen, unit bath, vanities, toilet, air conditioning equipment, combustion equipment, and solar panels; and other products, such as sashes, exteriors, chemical products, and architectural hardware and tools. In addition, it is involved in the construction of exterior walls, housing, roof, structural frame, interior, and sash; and solar power generation system, as well as provision of ancillary services. The company offers its products to lumber stores, building material stores, construction companies, housing companies, etc. Kitakei Co., Ltd. was incorporated in 1950 and is headquartered in Osaka, Japan.
Price
¥887
Market Cap
¥8.9B
Ent. Value
—
Net Cash
est
—
Shares Out.
10.0M
P / E
14.9×
EV / EBIT
—
⚠ TSE Capital Mandate
P / Book
0.59×
P / NCAV
0.85×
Div. Yield
3.16%
Financials
| Metric |
FY 2025
EDINET ↗ |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|---|---|---|---|---|---|
| Net Sales | ¥59.0B | ¥61.3B | ¥62.4B | ¥60.9B | ¥57.2B |
| Cost of Sales | ¥52.5B | ¥54.7B | ¥55.9B | ¥55.0B | ¥51.5B |
| Gross Profit | ¥6.5B | ¥6.6B | ¥6.4B | ¥5.9B | ¥5.7B |
| SG&A | ¥5.8B | ¥5.7B | ¥5.4B | ¥5.1B | ¥4.9B |
| Operating Income | ¥713M | ¥920M | ¥974M | ¥823M | ¥811M |
| Non-Operating Income | ¥203M | ¥186M | ¥209M | ¥196M | ¥183M |
| Dividend Income | ¥9M | ¥9M | ¥10M | ¥10M | ¥9M |
| Interest Income | ¥10M | ¥1M | ¥0M | ¥0M | ¥0M |
| Non-Operating Expenses | ¥10M | ¥10M | ¥10M | ¥13M | ¥74M |
| Interest Expense | ¥0M | ¥0M | ¥0M | ¥0M | ¥0M |
| Ordinary Income | ¥906M | ¥1.1B | ¥1.2B | ¥1.0B | ¥920M |
| Pre-tax Income | ¥906M | ¥1.1B | ¥1.2B | ¥1.0B | ¥945M |
| Income Taxes | ¥355M | ¥375M | ¥437M | ¥366M | ¥301M |
| Current Tax | ¥351M | ¥354M | ¥468M | ¥394M | ¥324M |
| Deferred Tax | ¥3M | ¥21M | ¥-31M | ¥-28M | ¥-22M |
| Net Income (owners) | ¥551M | ¥719M | ¥813M | ¥641M | ¥644M |
| EBITDA | ¥830M | ¥1.0B | ¥1.1B | ¥924M | ¥931M |
| EPS | ¥59.38 | ¥77.47 | ¥87.59 | ¥69.10 | ¥69.42 |
| Shares Outstanding | 10.0M | 10.0M | 10.0M | 10.0M | 10.0M |
| Shares Issued (total) | 10.0M | 10.0M | 10.0M | 10.0M | 10.0M |