Nisshinbo Holdings Inc.
3105・Prime Market・Electric Appliances
Nisshinbo Holdings Inc.3105
Nisshinbo Holdings Inc.3105
Reference Indicators
Market Cap
3,890¥100M
P/E (Forecast)
35.9x
P/B
1.2x
Dividend Yield (Forecast)
1.57%
ROE
5.0%
EV/EBITDA
9.4x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 510,643 | 516,085 | 541,211 | 494,746 | 502,339 |
Cost of Sales | 395,161 | 400,737 | 421,841 | 385,413 | 384,789 |
Gross Profit | 115,482 | 115,348 | 119,369 | 109,332 | 117,550 |
SG&A Expenses | 93,693 | 99,913 | 106,916 | 92,751 | 91,149 |
Operating Income | 21,788 | 15,435 | 12,453 | 16,581 | 26,401 |
Non-operating Income | 8,337 | 8,872 | 9,664 | 11,649 | 7,791 |
Non-operating Expenses | 4,767 | 3,910 | 6,331 | 3,827 | 4,865 |
Ordinary Income | 25,358 | 20,397 | 15,785 | 24,403 | 29,327 |
Extraordinary Income | 4,251 | 9,376 | 2,505 | 2,855 | 6,936 |
Extraordinary Losses | 6,714 | 4,015 | 40,187 | 3,338 | 11,260 |
Pre-tax Income | 22,896 | 25,758 | -21,895 | 23,919 | 25,002 |
Income Taxes | -3,291 | 5,844 | -2,254 | 12,966 | 10,105 |
Net Income | 24,816 | 19,740 | -20,045 | 10,277 | 13,920 |
EBITDA | 46,287 | 42,644 | 38,661 | 42,922 | 52,469 |
Gross Margin | 22.6% | 22.4% | 22.1% | 22.1% | 23.4% |
Operating Margin | 4.3% | 3.0% | 2.3% | 3.4% | 5.3% |
ROA | 4.1% | 3.2% | -3.0% | 1.5% | 2.1% |
ROE | 10.2% | 7.6% | -7.8% | 4.0% | 5.0% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 無線・通信 | 251,837 | 17,668 | 7.0% |
| マイクロデバイス | 62,400 | -5,505 | -8.8% |
| ブレーキ | 57,795 | 3,385 | 5.9% |
| 精密機器 | 55,442 | 2,976 | 5.4% |
| 化学品 | 9,736 | -56 | -0.6% |
| 繊維 | 33,345 | 98 | 0.3% |
| 不動産 | 17,939 | 12,667 | 70.6% |
| その他 | 13,841 | 373 | 2.7% |