TEIKOKU SEN-I Co.,Ltd.

3302・Prime Market・Textiles & Apparels

Official website

TEIKOKU SEN-I Co.,Ltd.

3302・Prime Market・Textiles & Apparels

Official website

TEIKOKU SEN-I Co.,Ltd.3302

Reference Indicators

Market Cap

919¥100M

P/E (Forecast)

22.4x

P/B

1.2x

Dividend Yield (Forecast)

1.95%

ROE

5.4%

EV/EBITDA

16.5x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	32,993	29,904	28,032	31,481	33,639
Cost of Sales	23,266	20,564	20,392	22,848	24,004
Gross Profit	9,727	9,339	7,640	8,633	9,635
SG&A Expenses	4,816	4,880	5,054	5,173	5,580
Operating Income	4,910	4,459	2,585	3,459	4,055
Non-operating Income	797	856	997	1,103	1,264
Non-operating Expenses	14	18	13	9	11
Ordinary Income	5,693	5,296	3,569	4,553	5,308
Extraordinary Income	389	376	20	87	0
Extraordinary Losses	353	379	69	9	3
Pre-tax Income	5,729	5,293	3,519	4,631	5,305
Income Taxes	1,750	1,634	1,074	1,378	1,563
Net Income	3,978	3,659	2,445	3,253	3,742
EBITDA	5,405	5,017	3,285	4,199	4,798
Gross Margin	29.5%	31.2%	27.3%	27.4%	28.6%
Operating Margin	14.9%	14.9%	9.2%	11.0%	12.1%
ROA	5.4%	5.1%	3.1%	3.9%	4.1%
ROE	7.2%	6.4%	4.0%	5.0%	5.4%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
防災	27,257	4,296	15.8%
繊維	5,835	991	17.0%
不動産賃貸	546	411	75.3%