MEDIUS HOLDINGS Co.,Ltd.

3154・Prime Market・Wholesale Trade

Official website

MEDIUS HOLDINGS Co.,Ltd.

3154・Prime Market・Wholesale Trade

Official website

MEDIUS HOLDINGS Co.,Ltd.3154

Reference Indicators

Market Cap

175¥100M

P/E (Forecast)

13.4x

P/B

0.9x

Dividend Yield (Forecast)

2.54%

ROE

6.8%

EV/EBITDA

6.0x

Financial Summary

Unit: ¥M

Item	2022Jun 2022	2023Jun 2023	2024Jun 2024	2025Jun 2025
Net Sales	226,606	239,054	259,789	288,689
Cost of Sales	199,185	209,749	228,700	254,248
Gross Profit	27,420	29,305	31,088	34,440
SG&A Expenses	25,153	27,424	29,761	32,564
Operating Income	2,267	1,880	1,327	1,875
Non-operating Income	570	648	605	753
Non-operating Expenses	80	105	182	207
Ordinary Income	2,757	2,423	1,750	2,422
Extraordinary Income	6	115	279	19
Extraordinary Losses	197	20	83	50
Pre-tax Income	2,567	2,518	1,946	2,391
Income Taxes	699	1,020	822	1,016
Net Income	1,867	1,498	1,124	1,375
EBITDA	3,433	3,551	3,144	4,077
Gross Margin	12.1%	12.3%	12.0%	11.9%
Operating Margin	1.0%	0.8%	0.5%	0.6%
ROA	2.0%	1.5%	1.0%	1.2%
ROE	11.3%	8.4%	5.9%	6.8%

Segment Performance

Unit: ¥M

2025

Segment	Net Sales	Operating Income	Operating Margin
医療機器販売事業	282,688	10,446	3.7%
介護・福祉事業	6,001	515	8.6%