Daiwabo Holdings Co., Ltd.

3107・Prime Market・Wholesale Trade

Official website

Daiwabo Holdings Co., Ltd.

3107・Prime Market・Wholesale Trade

Official website

Daiwabo Holdings Co., Ltd.3107

Reference Indicators

Market Cap

3,080¥100M

P/E (Forecast)

—

P/B

1.8x

Dividend Yield (Forecast)

3.16%

ROE

19.9%

EV/EBITDA

6.1x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	763,838	903,918	967,760	1,136,817	1,350,879
Cost of Sales	699,697	833,395	889,550	1,057,021	1,256,251
Gross Profit	64,141	70,523	78,209	79,796	94,628
SG&A Expenses	40,081	42,579	47,246	44,896	50,458
Operating Income	24,059	27,944	30,963	34,899	44,169
Non-operating Income	1,190	1,462	1,288	1,225	1,456
Non-operating Expenses	695	798	820	670	682
Ordinary Income	24,554	28,608	31,431	35,454	44,943
Extraordinary Income	527	58	60	536	270
Extraordinary Losses	163	475	17,901	1	540
Pre-tax Income	24,917	28,191	13,590	35,990	44,674
Income Taxes	7,915	9,089	9,255	11,238	12,643
Net Income	16,988	19,059	4,283	24,751	32,030
EBITDA	27,556	31,325	34,403	36,761	46,191
Gross Margin	8.4%	7.8%	8.1%	7.0%	7.0%
Operating Margin	3.1%	3.1%	3.2%	3.1%	3.3%
ROA	4.8%	4.7%	1.1%	5.6%	6.9%
ROE	12.9%	13.7%	3.0%	16.8%	19.9%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
ＩＴインフラ流通事業	1,336,479	43,030	3.2%
産業機械事業	14,400	1,127	7.8%