NIPPON SHARYO,LTD.
7102・Prime Market・Transportation Equipment
NIPPON SHARYO,LTD.7102
NIPPON SHARYO,LTD.7102
Reference Indicators
Market Cap
536¥100M
P/E (Forecast)
7.0x
P/B
0.6x
Dividend Yield (Forecast)
1.37%
ROE
15.9%
EV/EBITDA
5.6x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 94,022 | 97,969 | 88,058 | 96,340 | 99,971 |
Cost of Sales | 80,731 | 85,428 | 73,981 | 81,648 | 80,392 |
Gross Profit | 13,290 | 12,541 | 14,076 | 14,691 | 19,579 |
SG&A Expenses | 7,052 | 8,079 | 8,016 | 7,755 | 7,964 |
Operating Income | 6,237 | 4,461 | 6,060 | 6,935 | 11,615 |
Non-operating Income | 498 | 434 | 576 | 660 | 735 |
Non-operating Expenses | 417 | 401 | 330 | 297 | 364 |
Ordinary Income | 6,317 | 4,494 | 6,306 | 7,297 | 11,986 |
Extraordinary Income | 192 | 155 | 530 | 1,052 | 1,811 |
Extraordinary Losses | 468 | 418 | 570 | 129 | 2,462 |
Pre-tax Income | 6,041 | 4,231 | 6,266 | 8,220 | 11,335 |
Income Taxes | 798 | 1,097 | 885 | 1,804 | -326 |
Net Income | 5,226 | 3,118 | 5,381 | 6,416 | 11,661 |
EBITDA | 8,930 | 7,167 | 8,488 | 9,437 | 14,216 |
Gross Margin | 14.1% | 12.8% | 16.0% | 15.2% | 19.6% |
Operating Margin | 6.6% | 4.6% | 6.9% | 7.2% | 11.6% |
ROA | 3.9% | 2.5% | 3.9% | 4.9% | 7.6% |
ROE | 11.2% | 6.3% | 9.5% | 10.1% | 15.9% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 鉄道車両事業 | 48,556 | 4,589 | 9.5% |
| 建設機械事業 | 22,040 | 3,947 | 17.9% |
| 輸送用機器・鉄構事業 | 21,846 | 3,152 | 14.4% |
| エンジニアリング事業 | 7,452 | 1,105 | 14.8% |
| その他 | 75 | -29 | -38.7% |