Kojima Co.,Ltd.

7513・Prime Market・Retail Trade

Official website

Kojima Co.,Ltd.

7513・Prime Market・Retail Trade

Official website

Kojima Co.,Ltd.7513

Reference Indicators

Market Cap

1,061¥100M

P/E (Forecast)

19.9x

P/B

1.5x

Dividend Yield (Forecast)

2.06%

ROE

6.9%

EV/EBITDA

10.0x

Financial Summary

Unit: ¥M

Item	2021Aug 2021	2022Aug 2022	2023Aug 2023	2024Aug 2024	2025Aug 2025
Net Sales	297,535	279,374	267,893	269,868	282,790
Gross Profit	85,737	75,374	71,255	74,198	76,830
SG&A Expenses	76,875	67,266	66,436	67,838	69,505
Operating Income	8,861	8,107	4,819	6,359	7,325
Non-operating Income	613	565	422	390	541
Non-operating Expenses	230	147	95	122	134
Ordinary Income	9,244	8,525	5,146	6,627	7,732
Extraordinary Income	296	259	336	12	0
Extraordinary Losses	1,015	983	587	1,214	1,137
Pre-tax Income	8,525	7,800	4,894	5,425	6,595
Income Taxes	2,223	2,039	2,025	1,423	1,885
Net Income	6,302	5,761	2,869	4,001	4,709
EBITDA	10,340	9,540	6,310	7,858	8,837
Gross Margin	28.8%	27.0%	26.6%	27.5%	27.2%
Operating Margin	3.0%	2.9%	1.8%	2.4%	2.6%
ROA	5.6%	4.9%	2.6%	3.5%	3.9%
ROE	11.2%	9.5%	4.6%	6.2%	6.9%