UNISOL Holdings Corporation

7128・Prime Market・Wholesale Trade

Official website

UNISOL Holdings Corporation

7128・Prime Market・Wholesale Trade

Official website

UNISOL Holdings Corporation7128

Reference Indicators

Market Cap

634¥100M

P/E (Forecast)

—

P/B

0.9x

Dividend Yield (Forecast)

3.87%

ROE

2.6%

EV/EBITDA

6.7x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	74,292	162,416	172,980	161,716	159,036
Cost of Sales	62,551	136,137	145,985	136,050	132,865
Gross Profit	11,741	26,278	26,994	25,666	26,170
SG&A Expenses	10,275	20,383	21,289	21,806	22,789
Operating Income	1,465	5,895	5,705	3,860	3,380
Non-operating Income	627	1,268	1,097	981	970
Non-operating Expenses	59	107	150	181	172
Ordinary Income	2,033	7,055	6,652	4,659	4,179
Extraordinary Income	92	42	272	2,683	170
Extraordinary Losses	72	17	31	429	855
Pre-tax Income	2,053	7,080	6,894	6,914	3,493
Income Taxes	999	2,490	2,161	2,208	1,474
Net Income	1,037	4,531	4,698	4,613	1,906
EBITDA	2,254	7,458	7,382	5,680	5,132
Gross Margin	15.8%	16.2%	15.6%	15.9%	16.5%
Operating Margin	2.0%	3.6%	3.3%	2.4%	2.1%
ROA	1.0%	3.7%	3.9%	3.8%	1.6%
ROE	3.1%	6.6%	6.6%	6.4%	2.6%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
機械・工具	104,904	2,104	2.0%
建設資材	42,070	953	2.3%
建設機械	8,165	147	1.8%
Io Tソリューション	3,896	246	6.3%