MANI,INC.
7730・Prime Market・Precision Instruments
MANI,INC.7730
MANI,INC.7730
Reference Indicators
Market Cap
1,694¥100M
P/E (Forecast)
22.9x
P/B
2.9x
Dividend Yield (Forecast)
2.59%
ROE
8.8%
EV/EBITDA
14.2x
Financial Summary
Unit: ¥M
| Item | 2021Aug 2021 | 2022Aug 2022 | 2023Aug 2023 | 2024Aug 2024 | 2025Aug 2025 |
|---|---|---|---|---|---|
Net Sales | 17,190 | 20,416 | 24,488 | 28,513 | 29,968 |
Cost of Sales | 6,185 | 7,841 | 9,066 | 10,616 | 10,650 |
Gross Profit | 11,004 | 12,575 | 15,421 | 17,897 | 19,317 |
SG&A Expenses | 5,656 | 6,411 | 8,177 | 9,505 | 11,124 |
Operating Income | 5,348 | 6,163 | 7,243 | 8,392 | 8,193 |
Non-operating Income | 437 | 1,434 | 804 | 309 | 402 |
Non-operating Expenses | 106 | 54 | 53 | 237 | 324 |
Ordinary Income | 5,679 | 7,544 | 7,995 | 8,464 | 8,271 |
Extraordinary Income | 369 | 37 | 93 | 31 | 28 |
Extraordinary Losses | 46 | 161 | 71 | 71 | 1,212 |
Pre-tax Income | 6,001 | 7,419 | 8,018 | 8,424 | 7,087 |
Income Taxes | 1,710 | 2,129 | 2,064 | 2,137 | 2,443 |
Net Income | 4,291 | 5,290 | 5,953 | 6,286 | 4,643 |
EBITDA | 6,889 | 7,908 | 9,160 | 10,662 | 10,664 |
Gross Margin | 64.0% | 61.6% | 63.0% | 62.8% | 64.5% |
Operating Margin | 31.1% | 30.2% | 29.6% | 29.4% | 27.3% |
ROA | 10.1% | 10.6% | 10.8% | 11.0% | 8.0% |
ROE | 11.3% | 12.5% | 12.5% | 12.3% | 8.8% |
Segment Performance
Unit: ¥M
2025
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| サージカル関連製品 | 9,274 | 3,080 | 33.2% |
| アイレス針関連製品 | 11,183 | 4,002 | 35.8% |
| デンタル関連製品 | 9,509 | 1,110 | 11.7% |