Daido Metal Co., Ltd.

7245・Prime Market・Transportation Equipment

Official website

Daido Metal Co., Ltd.

7245・Prime Market・Transportation Equipment

Official website

Daido Metal Co., Ltd.7245

Reference Indicators

Market Cap

623¥100M

P/E (Forecast)

12.3x

P/B

0.7x

Dividend Yield (Forecast)

2.75%

ROE

5.7%

EV/EBITDA

5.1x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	104,024	115,480	128,738	136,303	142,009
Cost of Sales	77,266	89,312	97,433	102,540	106,248
Gross Profit	26,758	26,167	31,304	33,762	35,761
SG&A Expenses	21,715	23,342	25,219	26,671	27,389
Operating Income	5,042	2,824	6,084	7,091	8,371
Non-operating Income	890	1,238	1,636	1,779	1,295
Non-operating Expenses	1,096	1,153	1,895	2,050	2,265
Ordinary Income	4,836	2,909	5,825	6,820	7,402
Extraordinary Income	—	—	210	—	1,074
Extraordinary Losses	456	2,014	—	—	—
Pre-tax Income	4,379	895	6,036	6,820	8,476
Income Taxes	1,884	2,434	2,589	3,188	3,099
Net Income	1,897	-2,208	2,569	2,720	4,396
EBITDA	15,006	12,763	16,456	17,407	19,135
Gross Margin	25.7%	22.7%	24.3%	24.8%	25.2%
Operating Margin	4.8%	2.4%	4.7%	5.2%	5.9%
ROA	1.1%	-1.3%	1.4%	1.4%	2.1%
ROE	3.3%	-3.6%	4.0%	3.8%	5.7%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
パワートレイン事業	74,474	9,806	13.2%
マリン・エネルギー事業	19,801	4,088	20.6%
ライフ事業	22,945	4,064	17.7%
フロンティア事業	22,871	-755	-3.3%
その他	1,916	467	24.4%