Kawasaki & Co.,Ltd.

3045・Standard Market・Wholesale Trade

Official website

Kawasaki & Co.,Ltd.

3045・Standard Market・Wholesale Trade

Official website

Kawasaki & Co.,Ltd.3045

Reference Indicators

Market Cap

43¥100M

P/E (Forecast)

11.5x

P/B

0.6x

Dividend Yield (Forecast)

3.35%

ROE

6.0%

EV/EBITDA

5.7x

Financial Summary

Unit: ¥M

Item	2021Aug 2021	2022Aug 2022	2023Aug 2023	2024Aug 2024	2025Aug 2025
Net Sales	1,500	1,525	1,748	2,182	2,291
Cost of Sales	785	925	1,036	1,251	1,230
Gross Profit	715	599	711	931	1,060
SG&A Expenses	402	373	427	528	544
Operating Income	312	226	283	402	516
Non-operating Income	45	20	11	11	4
Non-operating Expenses	1	1	5	5	6
Ordinary Income	356	245	290	408	514
Extraordinary Income	363	974	—	—	—
Extraordinary Losses	175	3	1	—	—
Pre-tax Income	544	1,216	288	408	514
Income Taxes	69	418	83	114	176
Net Income	475	798	205	293	338
EBITDA	553	454	517	696	821
Gross Margin	47.7%	39.3%	40.7%	42.7%	46.3%
Operating Margin	20.8%	14.8%	16.2%	18.4%	22.5%
ROA	8.3%	11.7%	2.7%	3.6%	4.2%
ROE	10.9%	16.2%	3.9%	5.4%	6.0%

Segment Performance

Unit: ¥M

2025

Segment	Net Sales	Operating Income	Operating Margin
服飾事業	537	-19	-3.5%
賃貸・倉庫事業	1,402	588	41.9%
ホテル事業	350	-53	-15.1%