ORIGINAL ENGINEERING CONSULTANTS CO.,LTD.

4642・Standard Market・Services

4642・Standard Market・Services

ORIGINAL ENGINEERING CONSULTANTS CO.,LTD.4642

Reference Indicators

Market Cap

104¥100M

P/E (Forecast)

14.1x

P/B

1.1x

Dividend Yield (Forecast)

2.83%

ROE

6.9%

EV/EBITDA

7.1x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	6,207	6,486	6,633	7,122	8,515
Gross Profit	1,917	2,116	2,203	2,388	2,851
SG&A Expenses	1,341	1,376	1,430	1,542	1,930
Operating Income	575	739	773	845	921
Non-operating Income	68	24	28	30	38
Non-operating Expenses	19	16	13	14	26
Ordinary Income	625	748	787	862	934
Extraordinary Income	1	—	0	25	—
Extraordinary Losses	0	64	2	0	16
Pre-tax Income	625	683	786	887	917
Income Taxes	249	267	308	236	376
Net Income	376	415	477	650	541
EBITDA	687	848	899	949	1,154
Gross Margin	30.9%	32.6%	33.2%	33.5%	33.5%
Operating Margin	9.3%	11.4%	11.7%	11.9%	10.8%
ROA	5.3%	5.5%	6.1%	7.8%	4.5%
ROE	6.5%	6.9%	7.5%	9.6%	6.9%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
建設コンサルタント事業	7,506	1,030	13.7%
情報処理サービス事業	1,008	17	1.7%

Disclaimer