HOSOYA PYRO-ENGINEERING CO.,LTD.

4274・Standard Market・Chemicals

Official website

HOSOYA PYRO-ENGINEERING CO.,LTD.

4274・Standard Market・Chemicals

Official website

HOSOYA PYRO-ENGINEERING CO.,LTD.4274

Reference Indicators

Market Cap

43¥100M

P/E (Forecast)

19.3x

P/B

1.2x

Dividend Yield (Forecast)

1.22%

ROE

6.4%

EV/EBITDA

10.9x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	1,794	1,761	1,832	2,038	2,137
Cost of Sales	1,269	1,251	1,296	1,378	1,472
Gross Profit	524	509	535	660	664
SG&A Expenses	343	331	341	370	361
Operating Income	181	177	194	290	303
Non-operating Income	9	9	10	11	12
Non-operating Expenses	3	3	3	4	9
Ordinary Income	187	183	201	297	306
Extraordinary Income	0	3	0	0	0
Extraordinary Losses	0	0	0	0	0
Pre-tax Income	187	187	201	298	306
Income Taxes	60	54	63	78	92
Net Income	126	132	138	219	213
EBITDA	243	242	261	356	365
Gross Margin	29.2%	28.9%	29.2%	32.4%	31.1%
Operating Margin	10.1%	10.1%	10.6%	14.3%	14.2%
ROA	3.0%	3.1%	3.2%	4.9%	4.4%
ROE	4.6%	4.6%	4.6%	7.0%	6.4%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
火工品事業	1,959	219	11.2%
賃貸事業	177	123	69.5%