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

4.6%

EV/EBITDA

6.0x

Financial Summary

Unit: ¥M

Item	2022Jun 2022	2023Jun 2023	2024Jun 2024	2025Jun 2025	2026Jun 2026
Net Sales	226,606	239,054	259,789	288,689	302,336
Cost of Sales	199,185	209,749	228,700	254,248	266,520
Gross Profit	27,420	29,305	31,088	34,440	35,816
SG&A Expenses	25,153	27,424	29,761	32,564	34,035
Operating Income	2,267	1,880	1,327	1,875	1,780
Non-operating Income	570	648	605	753	873
Non-operating Expenses	80	105	182	207	347
Ordinary Income	2,757	2,423	1,750	2,422	2,306
Extraordinary Income	6	115	279	19	190
Extraordinary Losses	197	20	83	50	385
Pre-tax Income	2,567	2,518	1,946	2,391	2,110
Income Taxes	699	1,020	822	1,016	1,166
Net Income	1,867	1,498	1,124	1,375	944
EBITDA	3,433	3,551	3,144	4,077	4,007
Gross Margin	12.1%	12.3%	12.0%	11.9%	11.8%
Operating Margin	1.0%	0.8%	0.5%	0.6%	0.6%
ROA	2.0%	1.5%	1.0%	1.2%	0.8%
ROE	11.3%	8.4%	5.9%	6.8%	4.6%

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%