TOKYO OHKA KOGYO CO., LTD.

4186・Prime Market・Chemicals

Official website

TOKYO OHKA KOGYO CO., LTD.

4186・Prime Market・Chemicals

Official website

TOKYO OHKA KOGYO CO., LTD.4186

Reference Indicators

Market Cap

12,749¥100M

P/E (Forecast)

—

P/B

5.3x

Dividend Yield (Forecast)

0.80%

ROE

15.6%

EV/EBITDA

21.9x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	140,055	175,434	162,270	200,966	237,029
Cost of Sales	90,529	112,319	104,319	127,521	147,588
Gross Profit	49,525	63,115	57,950	73,444	89,440
SG&A Expenses	28,817	32,934	35,243	40,353	42,054
Operating Income	20,707	30,181	22,706	33,090	47,386
Non-operating Income	1,299	1,295	1,772	1,895	2,765
Non-operating Expenses	343	510	218	431	876
Ordinary Income	21,664	30,966	24,260	34,554	49,274
Extraordinary Income	4,822	258	363	730	1,679
Extraordinary Losses	687	435	2,706	126	661
Pre-tax Income	25,799	30,790	21,918	35,158	50,292
Income Taxes	6,273	7,634	5,865	8,105	11,104
Net Income	17,748	19,693	12,712	22,683	33,345
EBITDA	27,137	36,943	30,419	41,423	56,193
Gross Margin	35.4%	36.0%	35.7%	36.5%	37.7%
Operating Margin	14.8%	17.2%	14.0%	16.5%	20.0%
ROA	8.2%	8.3%	5.0%	8.0%	9.9%
ROE	11.5%	12.1%	7.2%	11.8%	15.6%