KOGI CORPORATION
5603・Standard Market・Iron & Steel
KOGI CORPORATION5603
KOGI CORPORATION5603
Reference Indicators
Market Cap
44¥100M
P/E (Forecast)
10.8x
P/B
0.3x
Dividend Yield (Forecast)
3.04%
ROE
3.2%
EV/EBITDA
4.9x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 23,117 | 26,726 | 25,963 | 26,317 | 25,688 |
Cost of Sales | 20,319 | 23,079 | 22,333 | 22,003 | 21,656 |
Gross Profit | 2,797 | 3,647 | 3,630 | 4,313 | 4,032 |
SG&A Expenses | 2,643 | 2,839 | 2,843 | 3,196 | 3,413 |
Operating Income | 154 | 807 | 786 | 1,116 | 618 |
Non-operating Income | 165 | 166 | 189 | 256 | 269 |
Non-operating Expenses | 230 | 257 | 260 | 240 | 219 |
Ordinary Income | 89 | 716 | 714 | 1,132 | 669 |
Extraordinary Income | — | — | — | 270 | 31 |
Extraordinary Losses | — | — | — | 249 | — |
Pre-tax Income | 89 | 716 | 714 | 1,152 | 700 |
Income Taxes | 90 | 193 | 228 | 278 | 170 |
Net Income | 43 | 466 | 538 | 798 | 470 |
EBITDA | 1,547 | 2,347 | 2,335 | 2,651 | 2,240 |
Gross Margin | 12.1% | 13.6% | 14.0% | 16.4% | 15.7% |
Operating Margin | 0.7% | 3.0% | 3.0% | 4.2% | 2.4% |
ROA | 0.1% | 1.4% | 1.5% | 2.4% | 1.3% |
ROE | 0.4% | 4.1% | 4.2% | 5.7% | 3.2% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| Casting Field | 22,767 | 0 | 0.0% |
| Environment Field・環境エンジニアリング | 2,056 | 0 | 0.0% |
| Environment Field・機能材料 | 835 | 0 | 0.0% |
| その他 | 28 | 0 | 0.0% |