IHI Corporation
7013・Prime Market・Machinery
IHI Corporation7013
IHI Corporation7013
Reference Indicators
Market Cap
30,079¥100M
P/E (Forecast)
17.9x
P/B
4.5x
Dividend Yield (Forecast)
0.83%
ROE
24.7%
EV/EBITDA
12.2x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 1,172,904 | 1,352,940 | 1,322,591 | 1,626,831 | 1,643,402 |
Cost of Sales | 963,497 | 1,070,935 | 1,177,736 | 1,252,317 | 1,263,891 |
Gross Profit | 209,407 | 282,005 | 144,855 | 374,514 | 379,511 |
SG&A Expenses | 176,600 | 201,158 | 212,837 | 223,638 | 242,695 |
Operating Income | 81,497 | 81,985 | -70,138 | 143,517 | 165,534 |
Pre-tax Income | 87,637 | 64,865 | -72,280 | 138,488 | 185,490 |
Income Taxes | 18,718 | 16,485 | -7,430 | 21,193 | 20,266 |
Net Income | 66,065 | 44,545 | -68,214 | 112,740 | 160,992 |
EBITDA | 155,933 | 151,101 | 629 | 215,669 | 241,875 |
Gross Margin | 17.9% | 20.8% | 11.0% | 23.0% | 23.1% |
Operating Margin | 6.9% | 6.1% | -5.3% | 8.8% | 10.1% |
ROA | 3.5% | 2.3% | -3.3% | 5.0% | 6.6% |
ROE | 17.3% | 10.3% | -18.1% | 23.4% | 24.7% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 資源・エネルギー・環境 | 373,475 | 5,959 | 1.6% |
| 社会基盤 | 129,642 | 3,727 | 2.9% |
| 産業システム・汎用機械 | 438,896 | 30,778 | 7.0% |
| 航空・宇宙・防衛 | 648,135 | 112,429 | 17.3% |
| その他 | 53,254 | 35,881 | 67.4% |