NISHIMATSUYA CHAIN Co., Ltd.

7545・Prime Market・Retail Trade

Official website

NISHIMATSUYA CHAIN Co., Ltd.

7545・Prime Market・Retail Trade

Official website

NISHIMATSUYA CHAIN Co., Ltd.7545

Reference Indicators

Market Cap

1,381¥100M

P/E (Forecast)

—

P/B

1.2x

Dividend Yield (Forecast)

1.61%

ROE

7.2%

EV/EBITDA

5.6x

Financial Summary

Unit: ¥M

Item	2022Feb 2022	2023Feb 2023	2024Feb 2024	2025Feb 2025	2026Feb 2026
Net Sales	163,016	169,524	177,188	185,974	193,365
Cost of Sales	103,682	110,465	115,720	121,943	128,642
Gross Profit	59,333	59,058	61,468	64,030	64,723
SG&A Expenses	47,074	48,125	49,541	51,850	54,781
Operating Income	12,259	10,933	11,926	12,180	9,941
Non-operating Income	624	674	681	495	660
Non-operating Expenses	31	19	19	25	35
Ordinary Income	12,852	11,588	12,588	12,651	10,566
Extraordinary Income	13	—	—	10	27
Extraordinary Losses	88	120	197	239	593
Pre-tax Income	12,777	11,468	12,390	12,421	10,000
Income Taxes	4,279	3,828	4,188	4,226	3,153
Net Income	8,498	7,640	8,202	8,195	6,847
EBITDA	13,660	12,303	13,283	13,671	11,656
Gross Margin	36.4%	34.8%	34.7%	34.4%	33.5%
Operating Margin	7.5%	6.4%	6.7%	6.5%	5.1%
ROA	6.9%	5.9%	5.8%	5.5%	4.3%
ROE	12.2%	10.2%	10.1%	9.3%	7.2%