Syuppin Co., Ltd.
3179・Prime Market・Retail Trade
Syuppin Co., Ltd.3179
Syuppin Co., Ltd.3179
Reference Indicators
Market Cap
262¥100M
P/E (Forecast)
14.1x
P/B
2.5x
Dividend Yield (Forecast)
3.26%
ROE
16.5%
EV/EBITDA
10.6x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 43,453 | 45,618 | 48,841 | 52,658 | 51,924 |
Gross Profit | 8,035 | 7,753 | 9,127 | 9,852 | 9,753 |
SG&A Expenses | 4,894 | 5,290 | 5,783 | 6,455 | 7,215 |
Operating Income | 3,140 | 2,463 | 3,343 | 3,396 | 2,537 |
Non-operating Income | 78 | 19 | 39 | 16 | 25 |
Non-operating Expenses | 32 | 43 | 38 | 45 | 72 |
Ordinary Income | 3,187 | 2,439 | 3,344 | 3,368 | 2,491 |
Extraordinary Income | 0 | — | — | 0 | 0 |
Extraordinary Losses | 0 | 11 | 0 | 416 | 27 |
Pre-tax Income | 3,187 | 2,428 | 3,343 | 2,951 | 2,464 |
Income Taxes | 979 | 731 | 1,021 | 931 | 778 |
Net Income | 2,207 | 1,697 | 2,322 | 2,020 | 1,685 |
EBITDA | 3,328 | 2,656 | 3,516 | 3,599 | 2,747 |
Gross Margin | 18.5% | 17.0% | 18.7% | 18.7% | 18.8% |
Operating Margin | 7.2% | 5.4% | 6.8% | 6.5% | 4.9% |
ROA | 15.3% | 11.3% | 14.5% | 11.2% | 9.3% |
ROE | 37.2% | 28.4% | 31.5% | 21.9% | 16.5% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| カメラ事業 | 40,734 | 4,172 | 10.2% |
| 時計事業 | 10,399 | 303 | 2.9% |
| 筆記具事業 | 479 | 71 | 14.8% |
| 自転車事業 | 311 | -49 | -15.8% |