EBARA CORPORATION
6361・Prime Market・Machinery
EBARA CORPORATION6361
EBARA CORPORATION6361
Reference Indicators
Market Cap
25,383¥100M
P/E (Forecast)
—
P/B
5.0x
Dividend Yield (Forecast)
1.19%
ROE
15.1%
EV/EBITDA
16.1x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 603,213 | 680,870 | 759,328 | 866,668 | 958,285 |
Cost of Sales | 424,571 | 469,694 | 516,618 | 579,699 | 646,341 |
Gross Profit | 178,641 | 211,175 | 242,709 | 286,969 | 311,944 |
SG&A Expenses | 120,553 | 137,784 | 155,847 | 183,201 | 197,892 |
Operating Income | 61,372 | 70,572 | 86,025 | 97,953 | 113,802 |
Pre-tax Income | 60,302 | 69,481 | 84,733 | 99,852 | 110,977 |
Income Taxes | 13,873 | 16,775 | 20,933 | 25,361 | 31,384 |
Net Income | 43,616 | 50,488 | 60,283 | 71,401 | 76,633 |
EBITDA | 82,807 | 94,640 | 112,615 | 127,964 | 148,606 |
Gross Margin | 29.6% | 31.0% | 32.0% | 33.1% | 32.6% |
Operating Margin | 10.2% | 10.4% | 11.3% | 11.3% | 11.9% |
ROA | 6.1% | 6.1% | 6.6% | 7.1% | 7.1% |
ROE | 13.9% | 14.0% | 14.7% | 15.1% | 15.1% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 建築・産業 | 241,938 | 15,251 | 6.3% |
| エネルギー | 217,845 | 25,943 | 11.9% |
| インフラ | 57,143 | 4,680 | 8.2% |
| 環境 | 97,864 | 13,003 | 13.3% |
| 精密・電子事業 | 342,267 | 57,773 | 16.9% |
| その他 | 1,225 | -2,294 | -187.3% |