KADOYA SESAME MILLS INCORPORATED

2612・Standard Market・Foods

Official website

KADOYA SESAME MILLS INCORPORATED

2612・Standard Market・Foods

Official website

KADOYA SESAME MILLS INCORPORATED2612

Reference Indicators

Market Cap

167¥100M

P/E (Forecast)

—

P/B

1.3x

Dividend Yield (Forecast)

2.64%

ROE

7.5%

EV/EBITDA

1.0x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	32,185	33,690	35,680	39,450	40,030
Cost of Sales	22,021	24,252	25,899	29,303	28,712
Gross Profit	10,163	9,437	9,781	10,146	11,317
SG&A Expenses	6,712	6,798	6,664	6,980	7,498
Operating Income	3,450	2,638	3,117	3,166	3,818
Non-operating Income	560	723	306	273	256
Non-operating Expenses	42	9	13	45	14
Ordinary Income	3,968	3,353	3,409	3,394	4,060
Extraordinary Income	1	0	—	0	—
Extraordinary Losses	19	9	3	10	112
Pre-tax Income	3,950	3,344	3,406	3,384	3,947
Income Taxes	1,181	1,039	1,150	1,027	1,223
Net Income	2,769	2,305	2,255	2,357	2,724
EBITDA	5,049	4,150	4,418	4,295	4,884
Gross Margin	31.6%	28.0%	27.4%	25.7%	28.3%
Operating Margin	10.7%	7.8%	8.7%	8.0%	9.5%
ROA	7.0%	5.6%	5.3%	5.4%	5.8%
ROE	9.2%	7.2%	6.7%	6.8%	7.5%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
ごま油	31,401	3,625	11.5%
食品ごま	8,611	184	2.1%
その他	16	8	50.0%