Cominix Co.,Ltd.
3173・Standard Market・Wholesale Trade
Cominix Co.,Ltd.3173
Cominix Co.,Ltd.3173
Reference Indicators
Market Cap
70¥100M
P/E (Forecast)
—
P/B
0.8x
Dividend Yield (Forecast)
3.90%
ROE
8.5%
EV/EBITDA
7.2x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 26,929 | 28,853 | 28,644 | 30,127 | 41,114 |
Cost of Sales | 21,339 | 22,556 | 22,292 | 23,372 | 32,456 |
Gross Profit | 5,589 | 6,297 | 6,351 | 6,754 | 8,657 |
SG&A Expenses | 4,926 | 5,349 | 5,599 | 6,200 | 7,677 |
Operating Income | 663 | 948 | 752 | 554 | 980 |
Non-operating Income | 197 | 186 | 167 | 210 | 273 |
Non-operating Expenses | 78 | 79 | 79 | 201 | 193 |
Ordinary Income | 781 | 1,054 | 840 | 563 | 1,060 |
Extraordinary Income | 678 | 75 | 71 | 26 | 504 |
Extraordinary Losses | — | 29 | 101 | 345 | 262 |
Pre-tax Income | 1,459 | 1,101 | 809 | 244 | 1,302 |
Income Taxes | 567 | 364 | 268 | 205 | 600 |
Net Income | 888 | 742 | 539 | 36 | 702 |
EBITDA | 909 | 1,209 | 998 | 841 | 1,392 |
Gross Margin | 20.8% | 21.8% | 22.2% | 22.4% | 21.1% |
Operating Margin | 2.5% | 3.3% | 2.6% | 1.8% | 2.4% |
ROA | 4.8% | 4.0% | 2.9% | 0.1% | 2.7% |
ROE | 14.3% | 10.6% | 7.1% | 0.5% | 8.5% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 切削工具事業 | 17,461 | 354 | 2.0% |
| 耐摩工具事業 | 2,259 | 78 | 3.5% |
| 海外事業 | 8,983 | 161 | 1.8% |
| 光製品事業 | 1,393 | 108 | 7.8% |
| eコマース事業 | 133 | -65 | -48.9% |
| kamogawaものづくりソリューション事業(KMS事業) | 10,140 | 219 | 2.2% |
| その他 | 741 | 49 | 6.6% |