DOSHISHA CO.,LTD.
7483・Prime Market・Wholesale Trade
DOSHISHA CO.,LTD.7483
DOSHISHA CO.,LTD.7483
Reference Indicators
Market Cap
1,110¥100M
P/E (Forecast)
—
P/B
1.1x
Dividend Yield (Forecast)
3.70%
ROE
9.5%
EV/EBITDA
3.8x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 101,027 | 105,709 | 105,824 | 113,939 | 120,533 |
Cost of Sales | 73,012 | 77,043 | 75,939 | 81,971 | 84,334 |
Gross Profit | 28,014 | 28,666 | 29,884 | 31,968 | 36,198 |
SG&A Expenses | 20,905 | 20,613 | 21,958 | 22,972 | 24,265 |
Operating Income | 7,109 | 8,052 | 7,926 | 8,995 | 11,933 |
Non-operating Income | 522 | 310 | 514 | 467 | 463 |
Non-operating Expenses | 33 | 20 | 28 | 114 | 28 |
Ordinary Income | 7,598 | 8,342 | 8,412 | 9,348 | 12,367 |
Extraordinary Income | — | — | — | 110 | 4 |
Extraordinary Losses | — | — | — | 100 | — |
Pre-tax Income | 7,598 | 8,342 | 8,412 | 9,359 | 12,371 |
Income Taxes | 2,344 | 2,596 | 2,504 | 2,878 | 3,662 |
Net Income | 5,132 | 5,621 | 5,784 | 6,409 | 8,643 |
EBITDA | 7,859 | 8,804 | 8,729 | 9,691 | 12,554 |
Gross Margin | 27.7% | 27.1% | 28.2% | 28.1% | 30.0% |
Operating Margin | 7.0% | 7.6% | 7.5% | 7.9% | 9.9% |
ROA | 5.4% | 5.7% | 5.6% | 6.3% | 7.8% |
ROE | 6.9% | 7.3% | 7.2% | 7.5% | 9.5% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 開発型ビジネスモデル | 69,808 | 8,136 | 11.7% |
| 卸売型ビジネスモデル | 47,818 | 3,925 | 8.2% |
| その他 | 2,906 | 662 | 22.8% |