MAEZAWA KYUSO INDUSTRIES CO.,LTD.

6485・Standard Market・Machinery

Official website

MAEZAWA KYUSO INDUSTRIES CO.,LTD.

6485・Standard Market・Machinery

Official website

MAEZAWA KYUSO INDUSTRIES CO.,LTD.6485

Reference Indicators

Market Cap

331¥100M

P/E (Forecast)

—

P/B

0.8x

Dividend Yield (Forecast)

3.90%

ROE

6.7%

EV/EBITDA

6.6x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	28,789	31,008	32,008	31,957	31,683
Cost of Sales	20,566	22,402	22,668	22,160	22,255
Gross Profit	8,223	8,605	9,340	9,797	9,428
SG&A Expenses	6,083	6,421	6,873	6,750	6,700
Operating Income	2,139	2,184	2,466	3,046	2,727
Non-operating Income	151	180	191	215	258
Non-operating Expenses	4	96	60	76	4
Ordinary Income	2,287	2,267	2,598	3,184	2,982
Extraordinary Income	1	9	0	188	749
Extraordinary Losses	21	122	3	144	31
Pre-tax Income	2,267	2,154	2,595	3,228	3,700
Income Taxes	768	721	914	848	1,016
Net Income	1,498	1,433	1,681	2,379	2,683
EBITDA	2,796	2,854	3,177	3,752	3,528
Gross Margin	28.6%	27.8%	29.2%	30.7%	29.8%
Operating Margin	7.4%	7.0%	7.7%	9.5%	8.6%
ROA	3.3%	3.2%	3.7%	5.2%	5.6%
ROE	4.0%	3.8%	4.3%	6.0%	6.7%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
給水装置事業	16,860	5,080	30.1%
住宅・建築設備事業	12,143	2,049	16.9%
商品販売事業	2,679	343	12.8%