NATORI CO., LTD.
2922・Prime Market・Foods
NATORI CO., LTD.2922
NATORI CO., LTD.2922
Reference Indicators
Market Cap
300¥100M
P/E (Forecast)
17.2x
P/B
0.9x
Dividend Yield (Forecast)
1.50%
ROE
5.0%
EV/EBITDA
9.7x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 45,094 | 45,093 | 47,578 | 48,892 | 48,584 |
Cost of Sales | 34,640 | 36,725 | 37,430 | 38,581 | 38,234 |
Gross Profit | 10,454 | 8,368 | 10,147 | 10,310 | 10,350 |
SG&A Expenses | 8,182 | 7,746 | 8,022 | 8,342 | 8,459 |
Operating Income | 2,272 | 622 | 2,125 | 1,968 | 1,890 |
Non-operating Income | 116 | 106 | 132 | 117 | 117 |
Non-operating Expenses | 82 | 78 | 95 | 60 | 79 |
Ordinary Income | 2,306 | 650 | 2,162 | 2,025 | 1,928 |
Extraordinary Income | — | 0 | 422 | — | 81 |
Extraordinary Losses | 5 | 0 | 590 | 34 | 51 |
Pre-tax Income | 2,301 | 650 | 1,994 | 1,990 | 1,958 |
Income Taxes | 743 | 242 | 594 | 638 | 615 |
Net Income | 1,557 | 407 | 1,400 | 1,352 | 1,342 |
EBITDA | 3,970 | 2,255 | 3,507 | 3,175 | 3,014 |
Gross Margin | 23.2% | 18.6% | 21.3% | 21.1% | 21.3% |
Operating Margin | 5.0% | 1.4% | 4.5% | 4.0% | 3.9% |
ROA | 3.8% | 1.0% | 3.2% | 3.3% | 3.2% |
ROE | 6.8% | 1.7% | 5.8% | 5.3% | 5.0% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 食品製造販売事業 | 48,154 | 1,587 | 3.3% |
| 不動産賃貸事業 | 430 | 303 | 70.5% |