HIRAKAWA HEWTECH CORP.

5821・Prime Market・Nonferrous Metals

Official website

HIRAKAWA HEWTECH CORP.

5821・Prime Market・Nonferrous Metals

Official website

HIRAKAWA HEWTECH CORP.5821

Reference Indicators

Market Cap

538¥100M

P/E (Forecast)

13.9x

P/B

1.1x

Dividend Yield (Forecast)

1.74%

ROE

4.0%

EV/EBITDA

6.8x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	27,803	32,224	29,326	30,802	38,423
Cost of Sales	21,800	24,395	22,795	23,577	28,490
Gross Profit	6,003	7,828	6,530	7,225	9,932
SG&A Expenses	4,046	4,725	4,862	4,957	5,515
Operating Income	1,956	3,103	1,667	2,267	4,416
Non-operating Income	155	446	494	444	384
Non-operating Expenses	82	49	80	155	161
Ordinary Income	2,029	3,501	2,081	2,557	4,639
Extraordinary Income	81	567	29	—	1,011
Extraordinary Losses	51	166	436	37	2,471
Pre-tax Income	2,059	3,901	1,674	2,519	3,179
Income Taxes	556	944	234	493	1,475
Net Income	1,503	2,955	1,444	2,026	1,642
EBITDA	3,329	4,567	3,176	3,753	6,033
Gross Margin	21.6%	24.3%	22.3%	23.5%	25.8%
Operating Margin	7.0%	9.6%	5.7%	7.4%	11.5%
ROA	3.6%	6.7%	3.1%	4.3%	2.9%
ROE	5.2%	9.2%	4.0%	5.3%	4.0%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
電線・加工品	33,520	4,441	13.2%
電子・医療部品	4,876	906	18.6%
その他	26	22	84.6%