EBARA JITSUGYO CO.,LTD.
6328・Prime Market・Machinery
EBARA JITSUGYO CO.,LTD.6328
EBARA JITSUGYO CO.,LTD.6328
Reference Indicators
Market Cap
609¥100M
P/E (Forecast)
12.4x
P/B
2.0x
Dividend Yield (Forecast)
3.19%
ROE
17.1%
EV/EBITDA
7.4x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 32,485 | 30,229 | 36,280 | 37,503 | 41,211 |
Cost of Sales | 21,995 | 20,947 | 25,138 | 25,776 | 27,283 |
Gross Profit | 10,489 | 9,282 | 11,142 | 11,727 | 13,927 |
SG&A Expenses | 6,507 | 6,525 | 7,117 | 7,475 | 7,806 |
Operating Income | 3,982 | 2,756 | 4,025 | 4,251 | 6,121 |
Non-operating Income | 230 | 241 | 241 | 255 | 287 |
Non-operating Expenses | 102 | 68 | 103 | 63 | 92 |
Ordinary Income | 4,110 | 2,929 | 4,164 | 4,443 | 6,316 |
Extraordinary Income | 338 | 140 | 201 | 116 | 103 |
Extraordinary Losses | 57 | 21 | 0 | 20 | 258 |
Pre-tax Income | 4,392 | 3,048 | 4,365 | 4,539 | 6,161 |
Income Taxes | 1,232 | 879 | 1,224 | 1,381 | 1,777 |
Net Income | 3,159 | 2,169 | 3,141 | 3,157 | 4,384 |
EBITDA | 4,189 | 2,987 | 4,275 | 4,512 | 6,355 |
Gross Margin | 32.3% | 30.7% | 30.7% | 31.3% | 33.8% |
Operating Margin | 12.3% | 9.1% | 11.1% | 11.3% | 14.9% |
ROA | 8.8% | 6.5% | 7.5% | 7.3% | 9.1% |
ROE | 17.6% | 11.6% | 15.9% | 14.2% | 17.1% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| メーカー事業 | 7,506 | 1,247 | 16.6% |
| エンジニアリング事業 | 22,450 | 4,332 | 19.3% |
| 商社事業 | 11,254 | 1,883 | 16.7% |