Denyo Co.,Ltd.
6517・Prime Market・Electric Appliances
Denyo Co.,Ltd.6517
Denyo Co.,Ltd.6517
Reference Indicators
Market Cap
785¥100M
P/E (Forecast)
—
P/B
0.9x
Dividend Yield (Forecast)
3.34%
ROE
7.1%
EV/EBITDA
6.2x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 55,168 | 64,311 | 73,140 | 70,753 | 72,244 |
Cost of Sales | 43,448 | 50,676 | 56,910 | 52,963 | 54,302 |
Gross Profit | 11,719 | 13,634 | 16,229 | 17,790 | 17,941 |
SG&A Expenses | 8,065 | 8,760 | 9,140 | 10,396 | 10,183 |
Operating Income | 3,653 | 4,874 | 7,089 | 7,393 | 7,757 |
Non-operating Income | 438 | 607 | 543 | 729 | 884 |
Non-operating Expenses | 62 | 300 | 255 | 120 | 115 |
Ordinary Income | 4,029 | 5,180 | 7,378 | 8,002 | 8,526 |
Extraordinary Income | 32 | 41 | 7 | 357 | 54 |
Extraordinary Losses | 145 | 3 | 47 | 26 | 43 |
Pre-tax Income | 3,916 | 5,218 | 7,338 | 8,333 | 8,537 |
Income Taxes | 1,194 | 1,507 | 2,158 | 2,360 | 2,623 |
Net Income | 2,753 | 3,633 | 5,095 | 5,647 | 5,640 |
EBITDA | 5,014 | 6,140 | 8,316 | 8,790 | 9,669 |
Gross Margin | 21.2% | 21.2% | 22.2% | 25.1% | 24.8% |
Operating Margin | 6.6% | 7.6% | 9.7% | 10.4% | 10.7% |
ROA | 3.4% | 4.0% | 5.1% | 5.5% | 5.4% |
ROE | 4.6% | 5.7% | 7.3% | 7.5% | 7.1% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 日本 | 50,684 | 5,267 | 10.4% |
| アメリカ | 17,157 | 1,650 | 9.6% |
| アジア | 4,110 | 450 | 10.9% |
| 欧州 | 291 | -57 | -19.6% |