HAZAMA ANDO CORPORATION
1719・Prime Market・Construction
HAZAMA ANDO CORPORATION1719
HAZAMA ANDO CORPORATION1719
Reference Indicators
Market Cap
3,299¥100M
P/E (Forecast)
12.9x
P/B
1.4x
Dividend Yield (Forecast)
4.61%
ROE
15.7%
EV/EBITDA
7.8x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 340,293 | 372,146 | 394,128 | 425,160 | 439,615 |
Cost of Sales | 293,431 | 330,122 | 350,815 | 364,197 | 375,655 |
Gross Profit | 46,861 | 42,023 | 43,313 | 60,962 | 63,959 |
SG&A Expenses | 20,261 | 22,170 | 24,721 | 25,718 | 30,341 |
Operating Income | 26,600 | 19,853 | 18,591 | 35,243 | 33,618 |
Non-operating Income | 827 | 1,001 | 1,241 | 1,438 | 1,469 |
Non-operating Expenses | 1,588 | 1,246 | 1,287 | 2,628 | 1,831 |
Ordinary Income | 25,838 | 19,608 | 18,545 | 34,053 | 33,257 |
Extraordinary Income | 308 | 3,344 | 694 | 4,416 | 10,558 |
Extraordinary Losses | 757 | 653 | 325 | 178 | 766 |
Pre-tax Income | 25,390 | 22,299 | 18,914 | 38,292 | 43,049 |
Income Taxes | 7,717 | 7,120 | 5,033 | 11,866 | 13,248 |
Net Income | 17,671 | 15,187 | 13,878 | 26,444 | 29,746 |
EBITDA | 29,010 | 21,953 | 21,086 | 38,747 | 37,276 |
Gross Margin | 13.8% | 11.3% | 11.0% | 14.3% | 14.5% |
Operating Margin | 7.8% | 5.3% | 4.7% | 8.3% | 7.6% |
ROA | 6.0% | 4.8% | 4.2% | 7.1% | 7.2% |
ROE | 12.3% | 10.8% | 9.4% | 16.3% | 15.7% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 土木事業 | 140,863 | 15,484 | 11.0% |
| 建築事業 | 262,273 | 24,371 | 9.3% |
| グループ事業 | 26,522 | 2,020 | 7.6% |
| その他 | 9,956 | 997 | 10.0% |