Daiki Axis Co.,Ltd.
4245・Standard Market・Chemicals
Daiki Axis Co.,Ltd.4245
Daiki Axis Co.,Ltd.4245
Reference Indicators
Market Cap
93¥100M
P/E (Forecast)
16.7x
P/B
0.9x
Dividend Yield (Forecast)
3.53%
ROE
4.8%
EV/EBITDA
8.0x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 37,824 | 39,478 | 42,681 | 46,818 | 48,321 |
Cost of Sales | 29,963 | 31,304 | 33,815 | 36,601 | 37,608 |
Gross Profit | 7,860 | 8,174 | 8,866 | 10,217 | 10,712 |
SG&A Expenses | 6,741 | 7,347 | 8,206 | 9,168 | 9,440 |
Operating Income | 1,119 | 826 | 660 | 1,048 | 1,272 |
Non-operating Income | 281 | 439 | 309 | 286 | 329 |
Non-operating Expenses | 99 | 93 | 132 | 193 | 300 |
Ordinary Income | 1,300 | 1,172 | 837 | 1,141 | 1,301 |
Extraordinary Income | 19 | 87 | 283 | 101 | 71 |
Extraordinary Losses | 85 | 251 | 468 | 151 | 177 |
Pre-tax Income | 1,235 | 1,007 | 652 | 1,091 | 1,195 |
Income Taxes | 624 | 433 | 447 | 739 | 734 |
Net Income | 610 | 574 | 205 | 352 | 461 |
EBITDA | 1,894 | 1,707 | 1,698 | 2,135 | 2,369 |
Gross Margin | 20.8% | 20.7% | 20.8% | 21.8% | 22.2% |
Operating Margin | 3.0% | 2.1% | 1.5% | 2.2% | 2.6% |
ROA | 1.9% | 1.8% | 0.6% | 1.0% | 1.2% |
ROE | 7.4% | 6.3% | 2.2% | 3.7% | 4.8% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 環境機器関連 | 24,681 | 1,898 | 7.7% |
| 住宅機器関連 | 20,631 | 715 | 3.5% |
| 再生可能エネルギー関連 | 2,430 | 117 | 4.8% |
| その他 | 578 | -22 | -3.8% |