RS Technologies Co., Ltd.
3445・Prime Market・Metal Products
RS Technologies Co., Ltd.3445
RS Technologies Co., Ltd.3445
Reference Indicators
Market Cap
1,748¥100M
P/E (Forecast)
—
P/B
2.2x
Dividend Yield (Forecast)
0.84%
ROE
12.5%
EV/EBITDA
5.0x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 34,620 | 49,864 | 51,893 | 59,200 | 76,707 |
Cost of Sales | 22,750 | 31,432 | 34,479 | 39,820 | 53,122 |
Gross Profit | 11,869 | 18,432 | 17,413 | 19,380 | 23,585 |
SG&A Expenses | 4,995 | 5,413 | 5,519 | 6,271 | 9,303 |
Operating Income | 6,874 | 13,018 | 11,894 | 13,108 | 14,281 |
Non-operating Income | 2,109 | 2,634 | 3,401 | 3,392 | 3,766 |
Non-operating Expenses | 152 | 152 | 374 | 833 | 1,412 |
Ordinary Income | 8,832 | 15,500 | 14,921 | 15,668 | 16,635 |
Extraordinary Income | — | 26 | 63 | 1,500 | 367 |
Extraordinary Losses | 1,404 | 365 | — | — | 134 |
Pre-tax Income | 7,427 | 15,160 | 14,984 | 17,168 | 16,868 |
Income Taxes | 2,692 | 2,424 | 3,599 | 4,168 | 4,327 |
Net Income | 3,303 | 7,739 | 7,703 | 9,446 | 9,297 |
EBITDA | 9,937 | 16,555 | 15,782 | 17,308 | 19,828 |
Gross Margin | 34.3% | 37.0% | 33.6% | 32.7% | 30.7% |
Operating Margin | 19.9% | 26.1% | 22.9% | 22.1% | 18.6% |
ROA | 4.2% | 6.1% | 5.5% | 5.2% | 4.5% |
ROE | 12.6% | 20.5% | 15.0% | 15.2% | 12.5% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| ウェーハ再生事業 | 27,528 | 10,167 | 36.9% |
| プライムシリコンウェーハ製造販売事業 | 18,778 | 4,159 | 22.1% |
| 半導体関連装置・部材等 | 30,244 | 1,624 | 5.4% |
| その他 | 155 | -5 | -3.2% |