Achilles Corporation
5142・Prime Market・Chemicals
Achilles Corporation5142
Achilles Corporation5142
Reference Indicators
Market Cap
181¥100M
P/E (Forecast)
13.1x
P/B
0.4x
Dividend Yield (Forecast)
2.41%
ROE
5.1%
EV/EBITDA
4.5x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 75,953 | 82,917 | 78,607 | 79,093 | 81,802 |
Cost of Sales | 60,293 | 68,066 | 64,423 | 64,609 | 64,110 |
Gross Profit | 15,660 | 14,850 | 14,184 | 14,484 | 17,692 |
SG&A Expenses | 14,804 | 15,563 | 15,143 | 14,920 | 14,719 |
Operating Income | 855 | -713 | -958 | -436 | 2,972 |
Non-operating Income | 866 | 723 | 960 | 537 | 1,226 |
Non-operating Expenses | 127 | 127 | 173 | 321 | 279 |
Ordinary Income | 1,595 | -117 | -171 | -220 | 3,919 |
Extraordinary Income | 927 | 323 | 528 | 4,485 | 14 |
Extraordinary Losses | 292 | 1,449 | 5,065 | 3,483 | 986 |
Pre-tax Income | 2,229 | -1,243 | -4,708 | 780 | 2,948 |
Income Taxes | 704 | -38 | 3,502 | 353 | 831 |
Net Income | 1,525 | -1,204 | -8,210 | 427 | 2,116 |
EBITDA | 4,015 | 2,616 | 2,470 | 2,462 | 5,711 |
Gross Margin | 20.6% | 17.9% | 18.0% | 18.3% | 21.6% |
Operating Margin | 1.1% | -0.9% | -1.2% | -0.6% | 3.6% |
ROA | 1.9% | -1.4% | -9.9% | 0.5% | 2.5% |
ROE | 3.2% | -2.6% | -19.1% | 1.1% | 5.1% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| シューズ事業 | 10,116 | -972 | -9.6% |
| プラスチック事業 | 40,124 | 222 | 0.6% |
| 産業資材事業 | 28,853 | 2,662 | 9.2% |