NIPPON SEIRO CO., LTD.

5010・Standard Market・Oil & Coal Products

Official website

NIPPON SEIRO CO., LTD.

5010・Standard Market・Oil & Coal Products

Official website

NIPPON SEIRO CO., LTD.5010

Reference Indicators

Market Cap

52¥100M

P/E (Forecast)

5.8x

P/B

0.7x

Dividend Yield (Forecast)

—

ROE

11.6%

EV/EBITDA

8.9x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	27,918	38,457	21,704	22,045	19,776
Cost of Sales	24,354	37,065	19,743	17,470	16,226
Gross Profit	3,563	1,392	1,960	4,575	3,550
SG&A Expenses	2,976	3,435	2,513	2,329	2,377
Operating Income	587	-2,043	-552	2,245	1,173
Non-operating Income	150	68	123	79	110
Non-operating Expenses	270	288	356	642	602
Ordinary Income	467	-2,263	-785	1,682	680
Extraordinary Income	6	6	185	6	8
Extraordinary Losses	0	0	743	29	68
Pre-tax Income	473	-2,256	-1,344	1,658	620
Income Taxes	29	111	-123	-117	-77
Net Income	444	-2,368	-1,221	1,776	697
EBITDA	1,573	-1,065	505	3,191	2,035
Gross Margin	12.8%	3.6%	9.0%	20.8%	18.0%
Operating Margin	2.1%	-5.3%	-2.5%	10.2%	5.9%
ROA	1.3%	-7.1%	-4.1%	6.0%	2.6%
ROE	5.9%	-36.0%	-26.6%	37.6%	11.6%