Nihon Dengi Co., Ltd.
1723・Standard Market・Construction
Nihon Dengi Co., Ltd.1723
Nihon Dengi Co., Ltd.1723
Reference Indicators
Market Cap
1,442¥100M
P/E (Forecast)
16.1x
P/B
3.0x
Dividend Yield (Forecast)
2.55%
ROE
19.6%
EV/EBITDA
10.9x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 31,669 | 34,308 | 38,894 | 43,061 | 46,371 |
Cost of Sales | 20,945 | 22,705 | 24,357 | 24,404 | 24,408 |
Gross Profit | 10,724 | 11,603 | 14,536 | 18,656 | 21,963 |
SG&A Expenses | 6,649 | 7,100 | 8,288 | 9,536 | 10,141 |
Operating Income | 4,074 | 4,502 | 6,248 | 9,120 | 11,821 |
Non-operating Income | 92 | 114 | 140 | 191 | 308 |
Non-operating Expenses | 27 | 4 | 64 | 3 | 3 |
Ordinary Income | 4,139 | 4,613 | 6,324 | 9,307 | 12,126 |
Extraordinary Income | 304 | 5 | — | — | 26 |
Extraordinary Losses | 40 | 8 | 13 | 167 | 9 |
Pre-tax Income | 4,403 | 4,610 | 6,311 | 9,139 | 12,143 |
Income Taxes | 1,373 | 1,442 | 1,638 | 2,725 | 3,700 |
Net Income | 3,029 | 3,167 | 4,672 | 6,414 | 8,442 |
EBITDA | 4,465 | 4,894 | 6,659 | 9,569 | 12,282 |
Gross Margin | 33.9% | 33.8% | 37.4% | 43.3% | 47.4% |
Operating Margin | 12.9% | 13.1% | 16.1% | 21.2% | 25.5% |
ROA | 7.9% | 7.3% | 10.2% | 12.1% | 13.8% |
ROE | 10.9% | 10.6% | 14.3% | 17.3% | 19.6% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 空調計装関連事業 | 41,697 | 16,563 | 39.7% |
| 産業システム関連事業 | 4,674 | 867 | 18.5% |