MACNICA HOLDINGS, INC.
3132・Prime Market・Wholesale Trade
MACNICA HOLDINGS, INC.3132
MACNICA HOLDINGS, INC.3132
Reference Indicators
Market Cap
5,881¥100M
P/E (Forecast)
18.3x
P/B
2.1x
Dividend Yield (Forecast)
2.44%
ROE
10.5%
EV/EBITDA
13.1x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 761,823 | 1,029,263 | 1,028,718 | 1,034,180 | 1,214,196 |
Cost of Sales | 671,104 | 903,359 | 899,101 | 912,928 | 1,083,758 |
Gross Profit | 90,718 | 125,903 | 129,617 | 121,252 | 130,438 |
SG&A Expenses | 54,010 | 64,256 | 65,884 | 81,602 | 88,487 |
Operating Income | 36,707 | 61,646 | 63,733 | 39,649 | 41,950 |
Non-operating Income | 844 | 1,119 | 1,573 | 1,732 | 2,829 |
Non-operating Expenses | 2,064 | 5,933 | 3,340 | 4,064 | 7,387 |
Ordinary Income | 35,487 | 56,832 | 61,966 | 37,318 | 37,392 |
Extraordinary Income | 1,928 | 2,170 | 5,621 | 1,158 | 1,807 |
Extraordinary Losses | 334 | 853 | 1,324 | 984 | 558 |
Pre-tax Income | 37,081 | 58,149 | 66,263 | 37,491 | 38,641 |
Income Taxes | 9,557 | 15,339 | 17,534 | 10,658 | 10,093 |
Net Income | 25,798 | 41,030 | 48,069 | 25,279 | 27,765 |
EBITDA | 39,511 | 65,114 | 67,353 | 43,546 | 46,529 |
Gross Margin | 11.9% | 12.2% | 12.6% | 11.7% | 10.7% |
Operating Margin | 4.8% | 6.0% | 6.2% | 3.8% | 3.5% |
ROA | 7.1% | 7.9% | 8.7% | 4.5% | 4.0% |
ROE | 16.5% | 22.2% | 21.6% | 10.2% | 10.5% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 集積回路及び電子デバイスその他事業 | 1,040,045 | 24,735 | 2.4% |
| サイバーセキュリティ及びその他ITソリューション事業 | 174,150 | 17,213 | 9.9% |
| その他 | 0 | 0 | 0.0% |