Nippon Paper Industries Co., Ltd.
3863・Prime Market・Pulp & Paper
Nippon Paper Industries Co., Ltd.3863
Nippon Paper Industries Co., Ltd.3863
Reference Indicators
Market Cap
1,765¥100M
P/E (Forecast)
17.5x
P/B
0.3x
Dividend Yield (Forecast)
0.99%
ROE
2.4%
EV/EBITDA
9.4x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 1,045,086 | 1,152,645 | 1,167,314 | 1,182,431 | 1,192,606 |
Cost of Sales | 872,011 | 1,008,246 | 985,917 | 991,368 | 993,594 |
Gross Profit | 173,074 | 144,399 | 181,396 | 191,062 | 199,012 |
SG&A Expenses | 160,984 | 171,254 | 164,130 | 171,356 | 173,806 |
Operating Income | 12,090 | -26,855 | 17,266 | 19,706 | 25,205 |
Non-operating Income | 15,083 | 15,082 | 15,252 | 16,050 | 16,685 |
Non-operating Expenses | 12,683 | 12,757 | 17,968 | 20,251 | 18,792 |
Ordinary Income | 14,490 | -24,530 | 14,550 | 15,505 | 23,098 |
Extraordinary Income | 7,015 | 16,795 | 32,411 | 19,229 | 17,633 |
Extraordinary Losses | 13,709 | 33,630 | 15,765 | 22,046 | 16,271 |
Pre-tax Income | 7,797 | -41,365 | 31,196 | 12,688 | 24,460 |
Income Taxes | 4,545 | 7,282 | 4,162 | 5,533 | 10,660 |
Net Income | 1,990 | -50,406 | 22,747 | 4,539 | 11,743 |
EBITDA | 79,655 | 40,473 | 82,525 | 87,500 | 88,418 |
Gross Margin | 16.6% | 12.5% | 15.5% | 16.2% | 16.7% |
Operating Margin | 1.2% | -2.3% | 1.5% | 1.7% | 2.1% |
ROA | 0.1% | -3.0% | 1.3% | 0.3% | 0.7% |
ROE | 0.5% | -12.3% | 5.3% | 1.0% | 2.4% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 紙・板紙事業 | 557,863 | 564 | 0.1% |
| 生活関連事業 | 482,017 | 7,172 | 1.5% |
| エネルギー事業 | 43,195 | 3,332 | 7.7% |
| 木材 ・ 建材 ・ 土木建設関連事業 | 76,530 | 10,033 | 13.1% |
| その他 | 33,000 | 3,200 | 9.7% |