Nissui Corporation
1332・Prime Market・Fishery, Agriculture & Forestry
Nissui Corporation1332
Nissui Corporation1332
Reference Indicators
Market Cap
3,955¥100M
P/E (Forecast)
13.2x
P/B
1.3x
Dividend Yield (Forecast)
2.53%
ROE
9.5%
EV/EBITDA
9.4x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 693,682 | 768,181 | 831,375 | 886,126 | 931,265 |
Cost of Sales | 582,602 | 652,129 | 705,731 | 746,875 | 779,072 |
Gross Profit | 111,079 | 116,051 | 125,644 | 139,250 | 152,192 |
SG&A Expenses | 84,003 | 91,563 | 95,980 | 107,471 | 111,762 |
Operating Income | 27,076 | 24,488 | 29,663 | 31,779 | 40,430 |
Non-operating Income | 7,157 | 5,309 | 5,591 | 7,281 | 6,566 |
Non-operating Expenses | 1,860 | 2,021 | 3,291 | 3,759 | 3,809 |
Ordinary Income | 32,372 | 27,776 | 31,963 | 35,301 | 43,187 |
Extraordinary Income | 2,218 | 6,714 | 5,688 | 2,418 | 2,120 |
Extraordinary Losses | 7,436 | 5,197 | 2,802 | 1,483 | 2,129 |
Pre-tax Income | 27,154 | 29,293 | 34,850 | 36,236 | 43,179 |
Income Taxes | 8,807 | 7,262 | 10,192 | 9,022 | 13,612 |
Net Income | 17,275 | 21,233 | 23,850 | 25,381 | 27,517 |
EBITDA | 47,042 | 45,202 | 52,497 | 57,482 | 67,586 |
Gross Margin | 16.0% | 15.1% | 15.1% | 15.7% | 16.3% |
Operating Margin | 3.9% | 3.2% | 3.6% | 3.6% | 4.3% |
ROA | 3.4% | 3.9% | 3.9% | 4.0% | 3.7% |
ROE | 9.6% | 10.4% | 10.2% | 9.7% | 9.5% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 水産事業 | 380,151 | 17,770 | 4.7% |
| 食品事業 | 500,985 | 29,632 | 5.9% |
| ファイン事業 | 16,982 | 839 | 4.9% |
| 物流事業 | 16,615 | 2,410 | 14.5% |
| その他 | 16,531 | 499 | 3.0% |