OTAKE CORPORATION

7434・Standard Market・Wholesale Trade

Official website

OTAKE CORPORATION

7434・Standard Market・Wholesale Trade

Official website

OTAKE CORPORATION7434

Reference Indicators

Market Cap

77¥100M

P/E (Forecast)

8.2x

P/B

0.5x

Dividend Yield (Forecast)

2.22%

ROE

5.6%

EV/EBITDA

4.5x

Financial Summary

Unit: ¥M

Item	2022May 2022	2023May 2023	2024May 2024	2025May 2025
Net Sales	26,615	29,284	31,253	32,993
Cost of Sales	—	—	26,900	28,239
Gross Profit	3,632	4,079	4,353	4,754
SG&A Expenses	3,031	3,194	3,436	3,776
Operating Income	600	884	916	977
Non-operating Income	194	229	207	240
Non-operating Expenses	8	8	6	5
Ordinary Income	786	1,105	1,117	1,212
Extraordinary Income	—	23	10	26
Extraordinary Losses	—	—	32	—
Pre-tax Income	786	1,128	1,096	1,239
Income Taxes	256	306	321	384
Net Income	530	822	774	855
EBITDA	720	998	1,053	1,132
Gross Margin	13.6%	13.9%	13.9%	14.4%
Operating Margin	2.3%	3.0%	2.9%	3.0%
ROA	2.5%	3.5%	3.2%	3.3%
ROE	4.2%	6.1%	5.4%	5.6%