HORIBA, Ltd.
6856・Prime Market・Electric Appliances
HORIBA, Ltd.6856
HORIBA, Ltd.6856
Reference Indicators
Market Cap
11,359¥100M
P/E (Forecast)
—
P/B
3.2x
Dividend Yield (Forecast)
1.82%
ROE
11.2%
EV/EBITDA
15.6x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 224,314 | 270,133 | 290,558 | 317,369 | 333,081 |
Cost of Sales | 131,091 | 153,459 | 163,174 | 180,514 | 186,722 |
Gross Profit | 93,222 | 116,674 | 127,383 | 136,854 | 146,359 |
SG&A Expenses | 61,175 | 70,830 | 80,086 | 88,514 | 93,318 |
Operating Income | 32,046 | 45,843 | 47,296 | 48,340 | 53,040 |
Non-operating Income | 850 | 1,836 | 2,723 | 3,663 | 3,218 |
Non-operating Expenses | 859 | 820 | 1,769 | 1,832 | 2,031 |
Ordinary Income | 32,038 | 46,860 | 48,251 | 50,170 | 54,226 |
Extraordinary Income | 196 | 546 | 6,653 | 20 | 72 |
Extraordinary Losses | 2,031 | 134 | 1,201 | 1,359 | 3,217 |
Pre-tax Income | 30,204 | 47,272 | 53,703 | 48,832 | 51,081 |
Income Taxes | 8,891 | 13,199 | 13,400 | 15,233 | 13,970 |
Net Income | 21,311 | 34,072 | 40,302 | 33,591 | 37,090 |
EBITDA | 42,486 | 57,191 | 59,898 | 61,399 | 66,845 |
Gross Margin | 41.6% | 43.2% | 43.8% | 43.1% | 43.9% |
Operating Margin | 14.3% | 17.0% | 16.3% | 15.2% | 15.9% |
ROA | 5.7% | 8.2% | 9.0% | 7.0% | 7.2% |
ROE | 11.2% | 15.4% | 15.4% | 11.3% | 11.2% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| エネルギー・環境 | 134,407 | 9,417 | 7.0% |
| バイオ・ヘルスケア | 42,173 | -894 | -2.1% |
| 先端材料・半導体 | 156,500 | 44,517 | 28.4% |
| その他 | 0 | 0 | 0.0% |