Morinaga & Co.,Ltd.
2201・Prime Market・Foods
Morinaga & Co.,Ltd.2201
Morinaga & Co.,Ltd.2201
Reference Indicators
Market Cap
2,303¥100M
P/E (Forecast)
—
P/B
1.6x
Dividend Yield (Forecast)
2.62%
ROE
13.0%
EV/EBITDA
6.8x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 181,251 | 194,373 | 213,368 | 228,957 | 236,672 |
Cost of Sales | 105,425 | 117,721 | 126,679 | 138,911 | 141,713 |
Gross Profit | 75,826 | 76,651 | 86,689 | 90,046 | 94,959 |
SG&A Expenses | 58,140 | 61,415 | 66,416 | 68,779 | 72,565 |
Operating Income | 17,685 | 15,235 | 20,273 | 21,266 | 22,394 |
Non-operating Income | 793 | 861 | 981 | 1,429 | 763 |
Non-operating Expenses | 231 | 339 | 214 | 392 | 497 |
Ordinary Income | 18,247 | 15,757 | 21,039 | 22,304 | 22,659 |
Extraordinary Income | 21,963 | 382 | 1,952 | 3,553 | 3,268 |
Extraordinary Losses | 994 | 2,256 | 2,415 | 1,573 | 600 |
Pre-tax Income | 39,216 | 13,884 | 20,576 | 24,284 | 25,327 |
Income Taxes | 11,257 | 3,593 | 5,201 | 6,438 | 7,393 |
Net Income | 27,773 | 10,059 | 15,154 | 17,710 | 17,765 |
EBITDA | 27,815 | 25,420 | 29,765 | 31,184 | 32,554 |
Gross Margin | 41.8% | 39.4% | 40.6% | 39.3% | 40.1% |
Operating Margin | 9.8% | 7.8% | 9.5% | 9.3% | 9.5% |
ROA | 13.0% | 4.9% | 6.8% | 8.4% | 7.9% |
ROE | 22.0% | 7.9% | 11.8% | 13.5% | 13.0% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 食料品製造 | 225,167 | 22,327 | 9.9% |
| その他 | 809 | 145 | 17.9% |
| 食料卸売 | 8,798 | 690 | 7.8% |
| 不動産及びサービス | 1,897 | 880 | 46.4% |