HAMAI INDUSTRIES LTD.

6497・Standard Market・Machinery

Official website

HAMAI INDUSTRIES LTD.

6497・Standard Market・Machinery

Official website

HAMAI INDUSTRIES LTD.6497

Reference Indicators

Market Cap

99¥100M

P/E (Forecast)

—

P/B

0.5x

Dividend Yield (Forecast)

3.38%

ROE

5.8%

EV/EBITDA

3.1x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	9,458	11,195	11,132	12,092	12,715
Cost of Sales	7,844	8,952	8,884	9,761	10,221
Gross Profit	1,614	2,242	2,247	2,330	2,493
SG&A Expenses	1,103	1,145	1,226	1,213	1,270
Operating Income	510	1,096	1,021	1,117	1,222
Non-operating Income	89	144	120	94	131
Non-operating Expenses	17	0	0	5	0
Ordinary Income	583	1,241	1,141	1,205	1,353
Extraordinary Income	0	0	288	—	4
Extraordinary Losses	0	0	132	455	0
Pre-tax Income	583	1,241	1,297	750	1,357
Income Taxes	149	291	387	353	388
Net Income	433	949	909	396	969
EBITDA	947	1,564	1,587	1,682	1,817
Gross Margin	17.1%	20.0%	20.2%	19.3%	19.6%
Operating Margin	5.4%	9.8%	9.2%	9.2%	9.6%
ROA	2.4%	4.8%	4.3%	1.8%	4.3%
ROE	3.2%	6.8%	6.1%	2.5%	5.8%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
バルブ事業	12,137	838	6.9%
不動産賃貸事業	577	384	66.6%