Milbon Co., Ltd.
4919・Prime Market・Chemicals
Milbon Co., Ltd.4919
Milbon Co., Ltd.4919
Reference Indicators
Market Cap
921¥100M
P/E (Forecast)
21.1x
P/B
1.8x
Dividend Yield (Forecast)
3.09%
ROE
7.0%
EV/EBITDA
10.1x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 41,582 | 45,238 | 47,762 | 51,316 | 52,863 |
Cost of Sales | 14,083 | 15,729 | 18,237 | 18,718 | 19,686 |
Gross Profit | 27,498 | 29,509 | 29,525 | 32,597 | 33,176 |
SG&A Expenses | 19,681 | 21,957 | 24,000 | 25,758 | 27,523 |
Operating Income | 7,817 | 7,551 | 5,525 | 6,839 | 5,652 |
Non-operating Income | 228 | 399 | 186 | 171 | 136 |
Non-operating Expenses | 888 | 121 | 125 | 42 | 333 |
Ordinary Income | 7,158 | 7,829 | 5,586 | 6,968 | 5,455 |
Extraordinary Income | 19 | 1 | 0 | 19 | 291 |
Extraordinary Losses | 44 | 7 | 154 | 19 | 820 |
Pre-tax Income | 7,133 | 7,823 | 5,432 | 6,968 | 4,926 |
Income Taxes | 2,024 | 2,246 | 1,430 | 1,950 | 1,488 |
Net Income | 5,109 | 5,577 | 4,001 | 5,017 | 3,437 |
EBITDA | 9,595 | 9,632 | 7,800 | 9,128 | 7,970 |
Gross Margin | 66.1% | 65.2% | 61.8% | 63.5% | 62.8% |
Operating Margin | 18.8% | 16.7% | 11.6% | 13.3% | 10.7% |
ROA | 10.6% | 10.6% | 7.5% | 8.5% | 5.9% |
ROE | 13.4% | 13.2% | 8.9% | 10.6% | 7.0% |