NORITZ CORPORATION
5943・Prime Market・Metal Products
NORITZ CORPORATION5943
NORITZ CORPORATION5943
Reference Indicators
Market Cap
1,140¥100M
P/E (Forecast)
—
P/B
0.8x
Dividend Yield (Forecast)
4.01%
ROE
2.5%
EV/EBITDA
7.7x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 178,142 | 210,966 | 201,891 | 202,204 | 202,049 |
Cost of Sales | 120,949 | 143,642 | 138,066 | 139,061 | 138,349 |
Gross Profit | 57,193 | 67,323 | 63,824 | 63,142 | 63,700 |
SG&A Expenses | 54,693 | 60,433 | 59,984 | 60,746 | 59,399 |
Operating Income | 2,500 | 6,889 | 3,840 | 2,395 | 4,300 |
Non-operating Income | 1,938 | 1,959 | 1,820 | 1,816 | 1,900 |
Non-operating Expenses | 462 | 948 | 4,416 | 631 | 656 |
Ordinary Income | 3,976 | 7,900 | 1,245 | 3,579 | 5,544 |
Extraordinary Income | 5,027 | 43 | 1,944 | 3,942 | 95 |
Extraordinary Losses | 86 | 255 | 153 | 395 | 96 |
Pre-tax Income | 8,917 | 7,687 | 3,036 | 7,126 | 5,543 |
Income Taxes | 3,216 | 2,639 | 1,852 | 2,522 | 1,929 |
Net Income | 5,479 | 4,800 | 868 | 4,383 | 3,358 |
EBITDA | 8,893 | 13,779 | 11,595 | 10,335 | 12,312 |
Gross Margin | 32.1% | 31.9% | 31.6% | 31.2% | 31.5% |
Operating Margin | 1.4% | 3.3% | 1.9% | 1.2% | 2.1% |
ROA | 2.8% | 2.2% | 0.4% | 2.0% | 1.4% |
ROE | 5.0% | 4.2% | 0.7% | 3.5% | 2.5% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 国内事業 | 136,748 | 2,121 | 1.6% |
| 海外事業 | 65,301 | 2,179 | 3.3% |