Nippon Denko Co., Ltd.
5563・Prime Market・Iron & Steel
Nippon Denko Co., Ltd.5563
Nippon Denko Co., Ltd.5563
Reference Indicators
Market Cap
581¥100M
P/E (Forecast)
—
P/B
0.7x
Dividend Yield (Forecast)
3.07%
ROE
2.0%
EV/EBITDA
7.0x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 65,978 | 79,341 | 76,406 | 78,235 | 77,277 |
Cost of Sales | 51,617 | 63,961 | 65,013 | 64,626 | 64,789 |
Gross Profit | 14,361 | 15,380 | 11,393 | 13,608 | 12,487 |
SG&A Expenses | 5,924 | 6,564 | 6,651 | 6,751 | 7,326 |
Operating Income | 8,436 | 8,815 | 4,741 | 6,856 | 5,161 |
Non-operating Income | 560 | 2,779 | 833 | 738 | 436 |
Non-operating Expenses | 2,127 | 1,227 | 3,109 | 2,735 | 2,894 |
Ordinary Income | 6,870 | 10,367 | 2,465 | 4,859 | 2,703 |
Extraordinary Income | 39 | 146 | 564 | — | — |
Extraordinary Losses | 763 | 99 | 78 | 112 | 187 |
Pre-tax Income | 6,146 | 10,415 | 2,952 | 4,747 | 2,515 |
Income Taxes | -1,626 | 2,453 | -1,423 | 1,602 | 1,097 |
Net Income | 7,768 | 7,949 | 4,375 | 3,144 | 1,418 |
EBITDA | 10,560 | 11,278 | 7,686 | 10,101 | 8,826 |
Gross Margin | 21.8% | 19.4% | 14.9% | 17.4% | 16.2% |
Operating Margin | 12.8% | 11.1% | 6.2% | 8.8% | 6.7% |
ROA | 8.1% | 7.6% | 4.3% | 3.1% | 1.5% |
ROE | 12.9% | 11.9% | 6.2% | 4.3% | 2.0% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 合金鉄事業 | 48,440 | 0 | 0.0% |
| 機能材料事業 | 14,819 | 0 | 0.0% |
| 焼却灰資源化事業 | 8,886 | 0 | 0.0% |
| アクアソリューション事業 | 1,656 | 0 | 0.0% |
| 電力事業 | 1,405 | 0 | 0.0% |
| その他 | 2,069 | 0 | 0.0% |