GLORY LTD.
6457・Prime Market・Machinery
GLORY LTD.6457
GLORY LTD.6457
Reference Indicators
Market Cap
2,512¥100M
P/E (Forecast)
11.5x
P/B
1.0x
Dividend Yield (Forecast)
3.61%
ROE
4.1%
EV/EBITDA
4.5x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 226,562 | 255,857 | 372,478 | 369,017 | 339,582 |
Cost of Sales | 136,800 | 164,630 | 209,892 | 212,834 | 184,524 |
Gross Profit | 89,762 | 91,226 | 162,585 | 156,182 | 155,058 |
SG&A Expenses | 79,464 | 90,704 | 111,308 | 121,008 | 125,735 |
Operating Income | 10,297 | 522 | 51,276 | 35,173 | 29,752 |
Non-operating Income | 1,429 | 2,286 | 1,460 | 3,632 | — |
Non-operating Expenses | 1,219 | 5,529 | 4,298 | 10,391 | — |
Ordinary Income | 10,507 | -2,720 | 48,438 | 28,414 | — |
Extraordinary Income | 4,752 | 63 | 257 | 703 | — |
Extraordinary Losses | 1,476 | 4,004 | 1,881 | 1,269 | — |
Pre-tax Income | 13,783 | -6,661 | 46,814 | 27,848 | 24,657 |
Income Taxes | 6,239 | 2,087 | 16,545 | 11,406 | 9,056 |
Net Income | 6,509 | -9,538 | 29,674 | 16,053 | 15,388 |
EBITDA | 27,503 | 18,987 | 72,216 | 59,206 | 50,146 |
Gross Margin | 39.6% | 35.7% | 43.6% | 42.3% | 45.7% |
Operating Margin | 4.5% | 0.2% | 13.8% | 9.5% | 8.8% |
ROA | 1.8% | -2.5% | 6.4% | 3.6% | 3.4% |
ROE | 3.3% | -4.8% | 14.1% | 6.9% | 4.1% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 金融市場 | 37,062 | 3,909 | 10.5% |
| 流通・交通市場 | 57,637 | 0 | 0.0% |
| 遊技市場 | 21,088 | 5,123 | 24.3% |
| 海外市場 | 216,091 | 21,107 | 9.8% |
| その他 | 7,703 | -388 | -5.0% |