EXEDY Corporation

7278・Prime Market・Transportation Equipment

Official website

EXEDY Corporation

7278・Prime Market・Transportation Equipment

Official website

EXEDY Corporation7278

Reference Indicators

Market Cap

2,896¥100M

P/E (Forecast)

15.2x

P/B

1.1x

Dividend Yield (Forecast)

5.87%

ROE

7.1%

EV/EBITDA

6.7x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	261,095	285,639	308,338	309,564	303,933
Cost of Sales	213,151	240,872	254,489	250,137	241,173
Gross Profit	47,944	44,767	53,850	59,427	62,759
SG&A Expenses	30,647	32,895	37,425	36,511	38,848
Operating Income	18,328	8,760	-15,438	21,845	22,230
Pre-tax Income	19,467	9,916	-13,274	20,405	23,649
Income Taxes	5,645	4,680	-4,184	6,397	8,022
Net Income	12,477	4,591	-10,023	12,744	13,680
EBITDA	37,791	28,683	3,831	36,190	35,699
Gross Margin	18.4%	15.7%	17.5%	19.2%	20.6%
Operating Margin	7.0%	3.1%	-5.0%	7.1%	7.3%
ROA	3.7%	1.4%	-3.1%	4.2%	4.3%
ROE	5.6%	2.0%	-4.6%	7.1%	7.1%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
MT	75,461	11,521	15.3%
AT	188,325	15,683	8.3%
TS	12,784	1,526	11.9%
その他	27,363	-2,840	-10.4%