Kurimoto,Ltd.
5602・Prime Market・Iron & Steel
Kurimoto,Ltd.5602
Kurimoto,Ltd.5602
Reference Indicators
Market Cap
948¥100M
P/E (Forecast)
—
P/B
1.0x
Dividend Yield (Forecast)
4.05%
ROE
7.4%
EV/EBITDA
8.6x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 105,954 | 124,827 | 125,925 | 126,669 | 128,126 |
Cost of Sales | 80,615 | 95,477 | 94,465 | 93,386 | 94,153 |
Gross Profit | 25,338 | 29,349 | 31,459 | 33,282 | 33,973 |
SG&A Expenses | 21,166 | 22,509 | 23,998 | 25,352 | 25,913 |
Operating Income | 4,172 | 6,840 | 7,460 | 7,930 | 8,059 |
Non-operating Income | 662 | 754 | 951 | 1,302 | 1,125 |
Non-operating Expenses | 655 | 727 | 596 | 756 | 866 |
Ordinary Income | 4,179 | 6,868 | 7,816 | 8,477 | 8,319 |
Extraordinary Income | 271 | 96 | 132 | 1,214 | 2,433 |
Extraordinary Losses | 69 | 86 | 3 | 88 | 886 |
Pre-tax Income | 4,381 | 6,879 | 7,944 | 9,602 | 9,866 |
Income Taxes | 1,304 | 2,054 | 2,354 | 2,579 | 3,072 |
Net Income | 2,917 | 4,727 | 5,470 | 6,905 | 6,701 |
EBITDA | 6,883 | 9,770 | 10,411 | 10,909 | 11,462 |
Gross Margin | 23.9% | 23.5% | 25.0% | 26.3% | 26.5% |
Operating Margin | 3.9% | 5.5% | 5.9% | 6.3% | 6.3% |
ROA | 2.1% | 3.3% | 3.6% | 4.6% | 4.3% |
ROE | 4.5% | 6.9% | 7.1% | 8.2% | 7.4% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| ライフライン事業 | 65,960 | 4,732 | 7.2% |
| 機械システム事業 | 27,448 | 1,259 | 4.6% |
| 産業建設資材事業 | 34,717 | 2,404 | 6.9% |