ShinMaywa Industries, Ltd.

7224・Prime Market・Transportation Equipment

Official website

ShinMaywa Industries, Ltd.

7224・Prime Market・Transportation Equipment

Official website

ShinMaywa Industries, Ltd.7224

Reference Indicators

Market Cap

1,390¥100M

P/E (Forecast)

12.5x

P/B

1.1x

Dividend Yield (Forecast)

2.92%

ROE

9.7%

EV/EBITDA

6.7x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	216,823	225,175	257,060	266,441	285,024
Cost of Sales	181,709	189,245	216,233	221,688	235,649
Gross Profit	35,114	35,929	40,827	44,753	49,375
SG&A Expenses	24,544	26,635	29,062	30,783	33,046
Operating Income	10,569	9,293	11,765	13,970	16,329
Non-operating Income	1,807	1,481	1,824	997	1,840
Non-operating Expenses	555	872	1,483	1,430	1,845
Ordinary Income	11,821	9,902	12,106	13,536	16,324
Extraordinary Income	486	690	79	257	823
Extraordinary Losses	619	389	511	529	1,150
Pre-tax Income	11,689	10,203	11,674	13,265	15,997
Income Taxes	4,474	2,441	3,958	4,115	4,455
Net Income	6,907	7,313	7,279	8,957	11,507
EBITDA	16,204	14,720	17,101	19,677	22,559
Gross Margin	16.2%	16.0%	15.9%	16.8%	17.3%
Operating Margin	4.9%	4.1%	4.6%	5.2%	5.7%
ROA	3.1%	3.2%	2.8%	3.4%	3.9%
ROE	7.7%	7.6%	7.1%	8.2%	9.7%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
特装車	117,583	6,166	5.2%
パーキングシステム	50,745	4,922	9.7%
産機・環境システム	27,323	571	2.1%
流体	29,986	4,679	15.6%
航空機	41,558	2,593	6.2%
その他	17,827	1,512	8.5%