TEIN, INC.

7217・Standard Market・Transportation Equipment

Official website

TEIN, INC.

7217・Standard Market・Transportation Equipment

Official website

TEIN, INC.7217

Reference Indicators

Market Cap

43¥100M

P/E (Forecast)

12.1x

P/B

0.6x

Dividend Yield (Forecast)

4.21%

ROE

5.2%

EV/EBITDA

4.4x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	4,971	5,243	4,865	5,316	5,594
Cost of Sales	2,828	3,124	2,686	3,210	3,405
Gross Profit	2,142	2,119	2,179	2,105	2,188
SG&A Expenses	1,372	1,511	1,657	1,788	1,854
Operating Income	770	607	521	317	334
Non-operating Income	235	106	165	94	136
Non-operating Expenses	14	53	17	20	13
Ordinary Income	990	660	668	391	456
Extraordinary Income	6	3	2	1	4
Extraordinary Losses	9	1	3	4	0
Pre-tax Income	987	663	667	388	460
Income Taxes	235	101	199	141	123
Net Income	751	561	468	247	336
EBITDA	1,068	959	923	747	740
Gross Margin	43.1%	40.4%	44.8%	39.6%	39.1%
Operating Margin	15.5%	11.6%	10.7%	6.0%	6.0%
ROA	9.5%	7.0%	5.5%	3.1%	3.8%
ROE	15.4%	10.1%	7.7%	3.9%	5.2%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
自動車用サスペンションの製造・販売事業	0	0	0.0%