Namura Shipbuilding Co.,Ltd.

7014・Standard Market・Transportation Equipment

Official website

Namura Shipbuilding Co.,Ltd.

7014・Standard Market・Transportation Equipment

Official website

Namura Shipbuilding Co.,Ltd.7014

Reference Indicators

Market Cap

2,706¥100M

P/E (Forecast)

12.3x

P/B

2.0x

Dividend Yield (Forecast)

1.54%

ROE

17.9%

EV/EBITDA

5.3x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	83,423	124,080	135,006	159,227	159,035
Cost of Sales	87,558	109,069	112,083	122,919	122,857
Gross Profit	-4,135	15,011	22,923	36,308	36,178
SG&A Expenses	5,397	5,416	6,430	6,842	8,093
Operating Income	-9,532	9,595	16,493	29,466	28,085
Non-operating Income	1,679	3,075	4,040	1,415	3,055
Non-operating Expenses	391	1,301	526	1,377	1,605
Ordinary Income	-8,244	11,369	20,007	29,504	29,535
Extraordinary Income	1,212	34	51	87	47
Extraordinary Losses	1,124	71	2	1	—
Pre-tax Income	-8,156	11,332	20,056	29,590	29,582
Income Taxes	263	138	-100	3,058	7,873
Net Income	-8,419	11,194	19,954	26,245	21,590
EBITDA	-5,583	13,167	20,081	32,913	31,912
Gross Margin	-5.0%	12.1%	17.0%	22.8%	22.7%
Operating Margin	-11.4%	7.7%	12.2%	18.5%	17.7%
ROA	-6.8%	9.0%	11.4%	12.6%	8.1%
ROE	-28.2%	25.9%	30.9%	28.6%	17.9%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
新造船	125,643	28,630	22.8%
修繕船	20,538	1,567	7.6%
鉄構・機械	6,279	348	5.5%
その他	6,575	882	13.4%