KYB Corporation

7242・Prime Market・Transportation Equipment

Official website

KYB Corporation

7242・Prime Market・Transportation Equipment

Official website

KYB Corporation7242

Reference Indicators

Market Cap

2,168¥100M

P/E (Forecast)

32.9x

P/B

0.8x

Dividend Yield (Forecast)

—

ROE

11.6%

EV/EBITDA

4.0x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	388,360	431,205	442,781	438,316	481,529
Cost of Sales	309,601	345,957	361,496	355,671	383,586
Gross Profit	78,759	85,248	81,285	82,645	97,943
SG&A Expenses	54,046	59,748	60,327	62,820	68,558
Operating Income	30,001	32,547	22,417	22,671	34,932
Pre-tax Income	28,817	31,770	21,361	21,989	34,928
Income Taxes	4,917	3,110	4,063	5,393	4,285
Net Income	22,549	27,210	15,818	14,899	29,036
EBITDA	48,315	51,199	41,303	41,356	54,360
Gross Margin	20.3%	19.8%	18.4%	18.9%	20.3%
Operating Margin	7.7%	7.5%	5.1%	5.2%	7.3%
ROA	5.2%	6.1%	3.3%	3.2%	5.9%
ROE	14.7%	14.9%	7.3%	6.6%	11.6%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
AC事業	344,066	23,358	6.8%
HC事業	123,869	4,461	3.6%
航空機器事業	6,721	440	6.5%
その他	6,873	1,138	16.6%