CREATE MEDIC CO.,LTD.

5187・Standard Market・Precision Instruments

Official website

CREATE MEDIC CO.,LTD.

5187・Standard Market・Precision Instruments

Official website

CREATE MEDIC CO.,LTD.5187

Reference Indicators

Market Cap

112¥100M

P/E (Forecast)

—

P/B

0.6x

Dividend Yield (Forecast)

4.07%

ROE

4.4%

EV/EBITDA

3.4x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	11,698	12,257	12,585	13,030	13,617
Cost of Sales	6,438	6,882	7,107	7,326	7,623
Gross Profit	5,260	5,374	5,478	5,704	5,993
SG&A Expenses	4,393	4,636	4,675	5,011	4,988
Operating Income	866	737	803	692	1,005
Non-operating Income	156	80	86	73	57
Non-operating Expenses	13	9	17	15	74
Ordinary Income	1,009	809	872	750	988
Extraordinary Income	68	27	56	390	225
Extraordinary Losses	112	—	24	53	152
Pre-tax Income	965	836	904	1,086	1,060
Income Taxes	305	376	750	245	347
Net Income	660	460	154	840	713
EBITDA	1,329	1,337	1,391	1,328	1,575
Gross Margin	45.0%	43.8%	43.5%	43.8%	44.0%
Operating Margin	7.4%	6.0%	6.4%	5.3%	7.4%
ROA	3.7%	2.4%	0.8%	4.2%	3.5%
ROE	4.8%	3.2%	1.0%	5.5%	4.4%