Nihon M&A Center Holdings Inc.

2127・Prime Market・Services

Official website

Nihon M&A Center Holdings Inc.

2127・Prime Market・Services

Official website

Nihon M&A Center Holdings Inc.2127

Reference Indicators

Market Cap

2,279¥100M

P/E (Forecast)

—

P/B

4.3x

Dividend Yield (Forecast)

4.29%

ROE

25.7%

EV/EBITDA

10.1x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	40,401	41,315	44,136	44,077	50,257
Cost of Sales	16,258	17,803	19,500	19,298	19,979
Gross Profit	24,143	23,511	24,636	24,779	30,277
SG&A Expenses	7,713	8,213	8,569	8,063	11,516
Operating Income	16,430	15,298	16,066	16,715	18,761
Non-operating Income	458	222	563	334	447
Non-operating Expenses	24	48	111	131	54
Ordinary Income	16,864	15,472	16,518	16,918	19,154
Extraordinary Income	2	—	0	10	15
Extraordinary Losses	205	—	—	—	—
Pre-tax Income	16,661	15,472	16,519	16,929	19,170
Income Taxes	5,172	5,621	5,776	5,961	6,655
Net Income	11,437	9,842	10,727	10,955	12,487
EBITDA	16,594	15,525	16,241	16,874	18,951
Gross Margin	59.8%	56.9%	55.8%	56.2%	60.2%
Operating Margin	40.7%	37.0%	36.4%	37.9%	37.3%
ROA	19.4%	15.0%	18.3%	17.7%	18.9%
ROE	24.0%	18.7%	21.8%	24.1%	25.7%