NJS Co.,Ltd.
2325・Prime Market・Services
NJS Co.,Ltd.2325
NJS Co.,Ltd.2325
Reference Indicators
Market Cap
436¥100M
P/E (Forecast)
16.9x
P/B
1.4x
Dividend Yield (Forecast)
2.53%
ROE
8.0%
EV/EBITDA
6.9x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 19,315 | 19,231 | 22,027 | 22,594 | 24,854 |
Cost of Sales | 11,740 | 11,705 | 14,783 | 13,263 | 14,763 |
Gross Profit | 7,574 | 7,526 | 7,243 | 9,330 | 10,090 |
SG&A Expenses | 4,815 | 5,591 | 5,625 | 6,337 | 6,822 |
Operating Income | 2,758 | 1,934 | 1,618 | 2,993 | 3,268 |
Non-operating Income | 100 | 79 | 100 | 154 | 136 |
Non-operating Expenses | 0 | 1 | 14 | 7 | 18 |
Ordinary Income | 2,859 | 2,012 | 1,704 | 3,140 | 3,386 |
Extraordinary Income | 99 | 541 | 1,333 | 42 | 38 |
Extraordinary Losses | 108 | 3 | 170 | 35 | 200 |
Pre-tax Income | 2,850 | 2,550 | 2,867 | 3,147 | 3,224 |
Income Taxes | 919 | 822 | 861 | 1,026 | 1,040 |
Net Income | 1,929 | 1,726 | 1,997 | 2,115 | 2,182 |
EBITDA | 2,977 | 2,213 | 1,986 | 3,371 | 3,755 |
Gross Margin | 39.2% | 39.1% | 32.9% | 41.3% | 40.6% |
Operating Margin | 14.3% | 10.1% | 7.3% | 13.2% | 13.1% |
ROA | 7.0% | 6.1% | 6.8% | 6.8% | 6.2% |
ROE | 9.3% | 7.8% | 8.4% | 8.4% | 8.0% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 国内業務 | 22,909 | 3,488 | 15.2% |
| 海外業務 | 1,944 | -220 | -11.3% |