AISIN CORPORATION

7259・Prime Market・Transportation Equipment

Official website

AISIN CORPORATION

7259・Prime Market・Transportation Equipment

Official website

AISIN CORPORATION7259

Reference Indicators

Market Cap

17,408¥100M

P/E (Forecast)

10.8x

P/B

0.8x

Dividend Yield (Forecast)

3.27%

ROE

7.8%

EV/EBITDA

2.5x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	3,917,434	4,402,823	4,909,557	4,896,104	5,117,764
Cost of Sales	3,468,942	4,001,434	4,358,900	4,332,615	4,498,831
Gross Profit	448,492	401,389	550,656	563,489	618,932
SG&A Expenses	292,484	339,175	417,705	375,083	383,524
Operating Income	182,011	57,942	143,396	202,941	228,796
Pre-tax Income	219,983	73,741	149,877	173,440	247,941
Income Taxes	62,971	25,832	37,068	49,220	45,615
Net Income	141,941	37,670	90,813	107,586	171,697
EBITDA	440,630	335,129	417,696	475,780	493,430
Gross Margin	11.4%	9.1%	11.2%	11.5%	12.1%
Operating Margin	4.6%	1.3%	2.9%	4.1%	4.5%
ROA	3.4%	0.9%	2.0%	2.5%	3.8%
ROE	8.1%	2.2%	4.3%	5.4%	7.8%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
日本	2,518,054	80,257	3.2%
北米	1,181,242	39,133	3.3%
欧州	268,672	4,123	1.5%
中国	566,074	30,657	5.4%
アセアン・インド	544,258	69,618	12.8%
その他	39,461	4,244	10.8%