MAX CO.,LTD.
6454・Prime Market・Machinery
MAX CO.,LTD.6454
MAX CO.,LTD.6454
Reference Indicators
Market Cap
800¥100M
P/E (Forecast)
—
P/B
2.7x
Dividend Yield (Forecast)
2.33%
ROE
12.6%
EV/EBITDA
1.9x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 73,958 | 84,316 | 86,638 | 91,839 | 99,607 |
Cost of Sales | 42,569 | 48,187 | 46,781 | 47,938 | 50,509 |
Gross Profit | 31,388 | 36,129 | 39,857 | 43,900 | 49,097 |
SG&A Expenses | 23,889 | 26,203 | 27,256 | 29,432 | 31,526 |
Operating Income | 7,498 | 9,926 | 12,601 | 14,468 | 17,571 |
Non-operating Income | 874 | 669 | 1,198 | 737 | 984 |
Non-operating Expenses | 90 | 84 | 82 | 396 | 173 |
Ordinary Income | 8,282 | 10,510 | 13,717 | 14,809 | 18,382 |
Extraordinary Income | 3 | 42 | 70 | 505 | 240 |
Extraordinary Losses | 36 | 253 | 88 | 106 | 80 |
Pre-tax Income | 8,249 | 10,300 | 13,699 | 15,208 | 18,541 |
Income Taxes | 2,164 | 2,675 | 3,262 | 3,977 | 4,646 |
Net Income | 6,090 | 7,619 | 10,435 | 11,225 | 13,891 |
EBITDA | 10,309 | 12,948 | 15,655 | 17,777 | 20,993 |
Gross Margin | 42.4% | 42.8% | 46.0% | 47.8% | 49.3% |
Operating Margin | 10.1% | 11.8% | 14.5% | 15.8% | 17.6% |
ROA | 5.6% | 6.5% | 8.6% | 8.9% | 10.1% |
ROE | 7.5% | 8.9% | 11.1% | 10.9% | 12.6% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| オフィス機器 | 21,438 | 3,587 | 16.7% |
| インダストリアル機器 | 75,156 | 18,955 | 25.2% |
| HCR機器 | 3,012 | -42 | -1.4% |