NORITAKE CO.,LIMITED
5331・Prime Market・Glass & Ceramics Products
NORITAKE CO.,LIMITED5331
NORITAKE CO.,LIMITED5331
Reference Indicators
Market Cap
960¥100M
P/E (Forecast)
—
P/B
1.1x
Dividend Yield (Forecast)
2.93%
ROE
9.0%
EV/EBITDA
5.4x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 127,641 | 139,494 | 137,912 | 138,182 | 142,908 |
Cost of Sales | 92,571 | 104,138 | 100,075 | 99,549 | 101,937 |
Gross Profit | 35,069 | 35,356 | 37,837 | 38,632 | 40,971 |
SG&A Expenses | 25,715 | 26,386 | 27,127 | 28,419 | 29,856 |
Operating Income | 9,353 | 8,969 | 10,709 | 10,213 | 11,114 |
Non-operating Income | 3,403 | 3,664 | 4,176 | 4,237 | 4,665 |
Non-operating Expenses | 247 | 228 | 242 | 421 | 585 |
Ordinary Income | 12,509 | 12,405 | 14,643 | 14,028 | 15,194 |
Extraordinary Income | 139 | 1,251 | 2,054 | 4,000 | 6,275 |
Extraordinary Losses | 1,164 | 1,073 | 1,309 | 733 | 2,156 |
Pre-tax Income | 11,485 | 12,583 | 15,387 | 17,295 | 19,313 |
Income Taxes | 2,400 | 2,530 | 3,864 | 4,324 | 5,128 |
Net Income | 9,068 | 10,024 | 11,480 | 12,939 | 14,178 |
EBITDA | 14,067 | 13,752 | 15,518 | 15,348 | 16,737 |
Gross Margin | 27.5% | 25.3% | 27.4% | 28.0% | 28.7% |
Operating Margin | 7.3% | 6.4% | 7.8% | 7.4% | 7.8% |
ROA | 5.5% | 5.6% | 5.7% | 6.5% | 6.2% |
ROE | 7.9% | 8.1% | 8.3% | 8.7% | 9.0% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 工業機材 | 56,385 | 1,605 | 2.8% |
| セラミック・マテリアル | 50,035 | 8,324 | 16.6% |
| エンジニアリング | 29,757 | 1,828 | 6.1% |
| 食器 | 6,730 | -643 | -9.6% |