MORY INDUSTRIES INC.
5464・Standard Market・Iron & Steel
MORY INDUSTRIES INC.5464
MORY INDUSTRIES INC.5464
Reference Indicators
Market Cap
369¥100M
P/E (Forecast)
—
P/B
0.6x
Dividend Yield (Forecast)
3.58%
ROE
5.9%
EV/EBITDA
4.1x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 43,076 | 48,712 | 47,898 | 46,141 | 43,288 |
Cost of Sales | 31,969 | 36,639 | 36,493 | 34,828 | 32,887 |
Gross Profit | 11,106 | 12,073 | 11,405 | 11,313 | 10,400 |
SG&A Expenses | 5,423 | 5,338 | 5,508 | 5,916 | 6,022 |
Operating Income | 5,683 | 6,734 | 5,896 | 5,396 | 4,378 |
Non-operating Income | 493 | 465 | 518 | 397 | 541 |
Non-operating Expenses | 27 | 23 | 21 | 71 | 39 |
Ordinary Income | 6,148 | 7,177 | 6,393 | 5,722 | 4,879 |
Extraordinary Income | 174 | 238 | 109 | 67 | 0 |
Extraordinary Losses | 200 | 16 | 12 | 4 | 8 |
Pre-tax Income | 6,122 | 7,399 | 6,490 | 5,785 | 4,872 |
Income Taxes | 1,796 | 2,099 | 1,967 | 1,656 | 1,514 |
Net Income | 4,320 | 5,290 | 4,519 | 4,128 | 3,358 |
EBITDA | 6,761 | 7,802 | 6,961 | 6,481 | 5,554 |
Gross Margin | 25.8% | 24.8% | 23.8% | 24.5% | 24.0% |
Operating Margin | 13.2% | 13.8% | 12.3% | 11.7% | 10.1% |
ROA | 6.9% | 8.0% | 6.4% | 5.9% | 4.6% |
ROE | 9.7% | 10.9% | 8.6% | 7.5% | 5.9% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 日本 | 41,483 | 4,349 | 10.5% |
| インドネシア | 1,804 | 28 | 1.6% |