MABUCHI MOTOR CO., LTD.
6592・Prime Market・Electric Appliances
MABUCHI MOTOR CO., LTD.6592
MABUCHI MOTOR CO., LTD.6592
Reference Indicators
Market Cap
4,216¥100M
P/E (Forecast)
—
P/B
1.2x
Dividend Yield (Forecast)
3.46%
ROE
8.0%
EV/EBITDA
7.1x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 134,595 | 156,706 | 178,663 | 196,212 | 200,417 |
Cost of Sales | 98,180 | 119,243 | 134,518 | 143,336 | 140,624 |
Gross Profit | 36,415 | 37,462 | 44,144 | 52,875 | 59,793 |
SG&A Expenses | 22,615 | 26,638 | 28,608 | 31,230 | 34,325 |
Operating Income | 13,800 | 10,824 | 15,536 | 21,644 | 25,467 |
Non-operating Income | 6,340 | 11,409 | 12,221 | 11,835 | 10,504 |
Non-operating Expenses | 570 | 760 | 763 | 1,032 | 892 |
Ordinary Income | 19,570 | 21,473 | 26,994 | 32,448 | 35,078 |
Extraordinary Income | 1,261 | 13 | 988 | 5 | 833 |
Extraordinary Losses | 729 | 721 | 750 | 8,735 | 947 |
Pre-tax Income | 20,102 | 20,764 | 27,232 | 23,718 | 34,964 |
Income Taxes | 5,850 | 6,468 | 7,815 | 10,887 | 8,691 |
Net Income | 14,251 | 14,295 | 19,416 | 12,831 | 26,272 |
EBITDA | 23,824 | 22,946 | 28,632 | 36,443 | 39,376 |
Gross Margin | 27.1% | 23.9% | 24.7% | 26.9% | 29.8% |
Operating Margin | 10.3% | 6.9% | 8.7% | 11.0% | 12.7% |
ROA | 5.0% | 4.6% | 5.8% | 3.6% | 7.1% |
ROE | 5.7% | 5.3% | 6.6% | 4.1% | 8.0% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 日本 | 24,295 | 9,892 | 40.7% |
| アジア | 94,047 | 15,572 | 16.6% |
| アメリカ | 35,897 | 719 | 2.0% |
| ヨーロッパ | 46,177 | -771 | -1.7% |