SAMCO INC.
6387・Prime Market・Machinery
SAMCO INC.6387
SAMCO INC.6387
Reference Indicators
Market Cap
627¥100M
P/E (Forecast)
—
P/B
4.0x
Dividend Yield (Forecast)
0.96%
ROE
15.3%
EV/EBITDA
17.1x
Financial Summary
Unit: ¥M
| Item | 2022Jul 2022 | 2023Jul 2023 | 2024Jul 2024 | 2025Jul 2025 | 2026Jul 2026 |
|---|---|---|---|---|---|
Net Sales | 6,401 | 7,830 | 8,203 | 9,342 | 10,800 |
Gross Profit | 3,189 | 3,869 | 4,193 | 4,668 | 5,535 |
SG&A Expenses | 1,818 | 2,010 | 2,176 | 2,325 | 2,530 |
Operating Income | 1,371 | 1,858 | 2,017 | 2,342 | 3,004 |
Non-operating Income | 114 | 72 | 76 | 44 | 130 |
Non-operating Expenses | 4 | 4 | 5 | 14 | 24 |
Ordinary Income | 1,481 | 1,927 | 2,088 | 2,373 | 3,110 |
Extraordinary Losses | — | — | — | — | 8 |
Pre-tax Income | 1,481 | 1,927 | 2,088 | 2,373 | 3,102 |
Income Taxes | 428 | 561 | 616 | 676 | 871 |
Net Income | 1,052 | 1,366 | 1,471 | 1,697 | 2,230 |
EBITDA | 1,446 | 1,916 | 2,100 | 2,424 | 3,136 |
Gross Margin | 49.8% | 49.4% | 51.1% | 50.0% | 51.3% |
Operating Margin | 21.4% | 23.7% | 24.6% | 25.1% | 27.8% |
ROA | 7.9% | 9.2% | 9.1% | 9.5% | 10.4% |
ROE | 10.8% | 12.9% | 12.6% | 13.1% | 15.3% |