HIMARAYA Co., Ltd.

7514・Standard Market・Retail Trade

Official website

HIMARAYA Co., Ltd.

7514・Standard Market・Retail Trade

Official website

HIMARAYA Co., Ltd.7514

Reference Indicators

Market Cap

108¥100M

P/E (Forecast)

33.5x

P/B

0.7x

Dividend Yield (Forecast)

2.98%

ROE

0.1%

EV/EBITDA

10.8x

Financial Summary

Unit: ¥M

Item	2021Aug 2021	2022Aug 2022	2023Aug 2023	2024Aug 2024	2025Aug 2025
Net Sales	62,133	58,914	60,156	58,512	60,447
Cost of Sales	39,883	37,282	39,213	38,053	39,245
Gross Profit	22,249	21,631	20,942	20,458	21,202
SG&A Expenses	20,225	19,590	19,973	20,150	20,916
Operating Income	2,024	2,041	968	307	285
Non-operating Income	372	495	315	283	259
Non-operating Expenses	181	169	159	158	162
Ordinary Income	2,215	2,366	1,125	432	382
Extraordinary Income	—	7	194	121	136
Extraordinary Losses	66	328	290	262	417
Pre-tax Income	2,149	2,046	1,030	291	101
Income Taxes	736	614	440	84	90
Net Income	1,412	1,431	589	206	11
EBITDA	2,641	2,634	1,694	1,138	1,104
Gross Margin	35.8%	36.7%	34.8%	35.0%	35.1%
Operating Margin	3.3%	3.5%	1.6%	0.5%	0.5%
ROA	3.5%	3.7%	1.7%	0.6%	0.0%
ROE	9.7%	9.2%	3.6%	1.2%	0.1%