HEPHAIST Co., Ltd.

6433・Standard Market・Machinery

Official website

HEPHAIST Co., Ltd.

6433・Standard Market・Machinery

Official website

HEPHAIST Co., Ltd.6433

Reference Indicators

Market Cap

68¥100M

P/E (Forecast)

—

P/B

3.2x

Dividend Yield (Forecast)

0.18%

ROE

-29.2%

EV/EBITDA

—

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	2,742	2,414	2,310	2,245	1,636
Cost of Sales	2,037	1,936	1,994	1,911	1,439
Gross Profit	705	477	315	333	197
SG&A Expenses	476	483	474	455	459
Operating Income	228	-5	-158	-121	-262
Non-operating Income	34	13	11	9	29
Non-operating Expenses	4	4	9	77	66
Ordinary Income	258	3	-156	-189	-299
Extraordinary Income	0	0	1	—	—
Extraordinary Losses	1	0	0	0	414
Pre-tax Income	257	4	-156	-189	-713
Income Taxes	40	6	65	13	4
Net Income	217	-2	-221	-203	-718
EBITDA	376	193	73	61	-67
Gross Margin	25.7%	19.8%	13.7%	14.9%	12.1%
Operating Margin	8.3%	-0.2%	-6.9%	-5.4%	-16.0%
ROA	4.4%	-0.0%	-4.1%	-4.1%	-17.4%
ROE	7.0%	-0.1%	-7.1%	-7.0%	-29.2%