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

142¥100M

P/E (Forecast)

7.5x

P/B

0.8x

Dividend Yield (Forecast)

4.44%

ROE

5.8%

EV/EBITDA

6.1x

Financial Summary

Unit: ¥M

Item	2022Jun 2022	2023Jun 2023	2024Jun 2024	2025Jun 2025	2026Jun 2026
Net Sales	32,112	32,580	34,131	36,975	38,064
Cost of Sales	22,483	22,561	23,430	24,956	26,729
Gross Profit	9,628	10,018	10,701	12,018	11,334
SG&A Expenses	7,469	7,827	8,752	9,303	9,869
Operating Income	2,159	2,191	1,948	2,715	1,465
Non-operating Income	90	199	78	72	87
Non-operating Expenses	46	37	37	79	95
Ordinary Income	2,202	2,353	1,988	2,709	1,457
Extraordinary Income	—	122	320	0	1
Extraordinary Losses	—	12	—	1	7
Pre-tax Income	2,202	2,464	2,309	2,707	1,452
Income Taxes	697	707	752	785	506
Net Income	1,505	1,756	1,557	1,922	945
EBITDA	2,681	2,664	2,345	3,361	1,970
Gross Margin	30.0%	30.7%	31.4%	32.5%	29.8%
Operating Margin	6.7%	6.7%	5.7%	7.3%	3.8%
ROA	7.7%	8.4%	6.5%	7.5%	3.4%
ROE	15.2%	16.1%	12.3%	13.3%	5.8%