ODAWARA AUTO-MACHINE MFG.CO.,LTD.

7314・Standard Market・Transportation Equipment

Official website

ODAWARA AUTO-MACHINE MFG.CO.,LTD.

7314・Standard Market・Transportation Equipment

Official website

ODAWARA AUTO-MACHINE MFG.CO.,LTD.7314

Reference Indicators

Market Cap

39¥100M

P/E (Forecast)

—

P/B

0.9x

Dividend Yield (Forecast)

3.29%

ROE

2.3%

EV/EBITDA

14.8x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	3,583	4,687	3,930	6,110	7,672
Cost of Sales	2,299	3,628	2,448	4,045	5,819
Gross Profit	1,284	1,058	1,482	2,064	1,853
SG&A Expenses	1,116	1,033	1,273	1,673	1,697
Operating Income	168	25	209	390	155
Non-operating Income	26	12	22	18	76
Non-operating Expenses	6	7	10	26	32
Ordinary Income	188	30	221	382	200
Extraordinary Income	—	6	3	—	32
Extraordinary Losses	40	3	0	1	11
Pre-tax Income	147	33	224	381	220
Income Taxes	47	76	33	87	123
Net Income	99	-42	191	293	96
EBITDA	301	193	323	521	251
Gross Margin	35.8%	22.6%	37.7%	33.8%	24.2%
Operating Margin	4.7%	0.5%	5.3%	6.4%	2.0%
ROA	1.7%	-0.8%	2.5%	3.0%	1.3%
ROE	2.6%	-1.1%	5.0%	7.3%	2.3%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
運賃収受機器事業	7,025	51	0.7%
システム開発事業	647	37	5.7%