INABA SEISAKUSHO Co.,Ltd.

3421・Standard Market・Metal Products

Official website

INABA SEISAKUSHO Co.,Ltd.

3421・Standard Market・Metal Products

Official website

INABA SEISAKUSHO Co.,Ltd.3421

Reference Indicators

Market Cap

301¥100M

P/E (Forecast)

15.0x

P/B

0.6x

Dividend Yield (Forecast)

2.49%

ROE

3.5%

EV/EBITDA

4.2x

Financial Summary

Unit: ¥M

Item	2021Jul 2021	2022Jul 2022	2023Jul 2023	2024Jul 2024	2025Jul 2025
Net Sales	37,799	39,152	41,824	42,414	41,905
Cost of Sales	27,058	29,529	31,314	31,233	31,868
Gross Profit	10,741	9,623	10,509	11,180	10,037
SG&A Expenses	7,976	7,732	7,755	8,115	8,171
Operating Income	2,764	1,890	2,754	3,064	1,865
Non-operating Income	343	438	385	409	367
Non-operating Expenses	40	43	33	71	35
Ordinary Income	3,067	2,286	3,106	3,402	2,197
Extraordinary Income	42	7	3	143	55
Extraordinary Losses	53	112	210	71	29
Pre-tax Income	3,057	2,181	2,899	3,474	2,222
Income Taxes	692	660	928	1,032	675
Net Income	2,365	1,520	1,970	2,441	1,546
EBITDA	4,485	3,850	4,606	4,907	3,866
Gross Margin	28.4%	24.6%	25.1%	26.4%	24.0%
Operating Margin	7.3%	4.8%	6.6%	7.2%	4.5%
ROA	4.2%	2.6%	3.3%	4.0%	2.6%
ROE	6.0%	3.8%	4.7%	5.7%	3.5%

Segment Performance

Unit: ¥M

2025

Segment	Net Sales	Operating Income	Operating Margin
鋼製物置	29,218	2,468	8.4%
オフィス家具	12,687	318	2.5%