Origin Company, Limited

6513・Standard Market・Electric Appliances

Official website

Origin Company, Limited

6513・Standard Market・Electric Appliances

Official website

Origin Company, Limited6513

Reference Indicators

Market Cap

71¥100M

P/E (Forecast)

56.0x

P/B

0.2x

Dividend Yield (Forecast)

3.75%

ROE

-14.4%

EV/EBITDA

54.8x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	32,347	32,036	28,205	28,803	26,877
Cost of Sales	23,676	24,637	21,635	22,149	21,339
Gross Profit	8,671	7,399	6,569	6,654	5,538
SG&A Expenses	6,542	6,825	7,152	6,900	6,481
Operating Income	2,128	574	-583	-246	-943
Non-operating Income	866	988	796	623	715
Non-operating Expenses	163	101	170	167	156
Ordinary Income	2,831	1,461	42	208	-384
Extraordinary Income	227	8	24	295	6
Extraordinary Losses	49	200	1,051	22	389
Pre-tax Income	3,009	1,269	-985	480	-767
Income Taxes	501	697	263	433	1,268
Net Income	2,180	365	-1,468	-83	-2,220
EBITDA	3,147	1,560	388	718	86
Gross Margin	26.8%	23.1%	23.3%	23.1%	20.6%
Operating Margin	6.6%	1.8%	-2.1%	-0.9%	-3.5%
ROA	4.7%	0.8%	-3.1%	-0.2%	-4.9%
ROE	9.7%	1.5%	-7.9%	-0.5%	-14.4%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
エレクトロニクス事業	6,722	-134	-2.0%
メカトロニクス事業	739	-630	-85.3%
ケミトロニクス事業	10,359	915	8.8%
コンポーネント事業	7,813	843	10.8%
その他	1,243	-182	-14.6%