DN HOLDINGS CO., LTD.

7377・Standard Market・Services

Official website

DN HOLDINGS CO., LTD.

7377・Standard Market・Services

Official website

DN HOLDINGS CO., LTD.7377

Reference Indicators

Market Cap

146¥100M

P/E (Forecast)

8.0x

P/B

0.9x

Dividend Yield (Forecast)

4.32%

ROE

13.3%

EV/EBITDA

3.7x

Financial Summary

Unit: ¥M

Item	2022Jun 2022	2023Jun 2023	2024Jun 2024	2025Jun 2025
Net Sales	32,112	32,580	34,131	36,975
Cost of Sales	22,483	22,561	23,430	24,956
Gross Profit	9,628	10,018	10,701	12,018
SG&A Expenses	7,469	7,827	8,752	9,303
Operating Income	2,159	2,191	1,948	2,715
Non-operating Income	90	199	78	72
Non-operating Expenses	46	37	37	79
Ordinary Income	2,202	2,353	1,988	2,709
Extraordinary Income	—	122	320	0
Extraordinary Losses	—	12	—	1
Pre-tax Income	2,202	2,464	2,309	2,707
Income Taxes	697	707	752	785
Net Income	1,505	1,756	1,557	1,922
EBITDA	2,681	2,664	2,345	3,361
Gross Margin	30.0%	30.7%	31.4%	32.5%
Operating Margin	6.7%	6.7%	5.7%	7.3%
ROA	7.7%	8.4%	6.5%	7.5%
ROE	15.2%	16.1%	12.3%	13.3%