NICHIRIN CO.,LTD.
5184・Standard Market・Rubber Products
NICHIRIN CO.,LTD.5184
NICHIRIN CO.,LTD.5184
Reference Indicators
Market Cap
585¥100M
P/E (Forecast)
9.6x
P/B
0.9x
Dividend Yield (Forecast)
4.67%
ROE
9.4%
EV/EBITDA
2.8x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 58,260 | 64,172 | 70,631 | 71,356 | 73,668 |
Cost of Sales | 44,847 | 49,149 | 53,476 | 53,695 | 55,543 |
Gross Profit | 13,413 | 15,023 | 17,154 | 17,661 | 18,125 |
SG&A Expenses | 6,571 | 7,344 | 7,534 | 8,477 | 9,064 |
Operating Income | 6,841 | 7,678 | 9,620 | 9,184 | 9,060 |
Non-operating Income | 907 | 883 | 1,022 | 1,338 | 554 |
Non-operating Expenses | 216 | 109 | 95 | 139 | 384 |
Ordinary Income | 7,531 | 8,452 | 10,548 | 10,382 | 9,230 |
Extraordinary Income | 1,758 | 199 | 301 | 597 | 472 |
Extraordinary Losses | 422 | 230 | 105 | 237 | 52 |
Pre-tax Income | 8,868 | 8,421 | 10,744 | 10,743 | 9,649 |
Income Taxes | 2,571 | 2,671 | 3,386 | 3,243 | 2,788 |
Net Income | 4,781 | 4,578 | 5,915 | 6,171 | 5,514 |
EBITDA | 9,135 | 10,255 | 12,287 | 12,219 | 12,276 |
Gross Margin | 23.0% | 23.4% | 24.3% | 24.8% | 24.6% |
Operating Margin | 11.7% | 12.0% | 13.6% | 12.9% | 12.3% |
ROA | 7.0% | 6.3% | 7.6% | 7.4% | 6.3% |
ROE | 12.6% | 10.5% | 12.1% | 11.4% | 9.4% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 日本 | 19,407 | 3,184 | 16.4% |
| 北米 | 14,633 | 265 | 1.8% |
| 中国 | 9,061 | 1,651 | 18.2% |
| アジア | 22,697 | 3,502 | 15.4% |
| 欧州 | 7,868 | 175 | 2.2% |