DAIWA INDUSTRIES LTD.

6459・Prime Market・Machinery

Official website

DAIWA INDUSTRIES LTD.

6459・Prime Market・Machinery

Official website

DAIWA INDUSTRIES LTD.6459

Reference Indicators

Market Cap

862¥100M

P/E (Forecast)

—

P/B

1.2x

Dividend Yield (Forecast)

3.60%

ROE

7.3%

EV/EBITDA

5.6x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	43,979	43,942	45,969	47,938	46,919
Cost of Sales	19,136	19,492	19,835	20,908	20,587
Gross Profit	24,843	24,450	26,134	27,030	26,332
SG&A Expenses	18,577	17,465	17,996	18,953	18,854
Operating Income	6,266	6,985	8,137	8,076	7,477
Non-operating Income	194	150	148	192	258
Non-operating Expenses	332	268	296	309	291
Ordinary Income	6,128	6,866	7,989	7,959	7,444
Extraordinary Income	56	0	—	47	36
Extraordinary Losses	939	0	0	46	0
Pre-tax Income	5,245	6,867	7,989	7,960	7,481
Income Taxes	1,634	2,420	2,452	2,519	2,405
Net Income	3,610	4,446	5,537	5,441	5,076
EBITDA	7,067	7,675	8,829	8,981	8,429
Gross Margin	56.5%	55.6%	56.9%	56.4%	56.1%
Operating Margin	14.2%	15.9%	17.7%	16.8%	15.9%
ROA	4.4%	5.2%	6.0%	5.8%	5.4%
ROE	5.2%	6.8%	8.9%	8.2%	7.3%