Noritsu Koki Co., Ltd.

7744・Prime Market・Precision Instruments

Official website

Noritsu Koki Co., Ltd.

7744・Prime Market・Precision Instruments

Official website

Noritsu Koki Co., Ltd.7744

Reference Indicators

Market Cap

2,161¥100M

P/E (Forecast)

—

P/B

0.9x

Dividend Yield (Forecast)

3.78%

ROE

6.8%

EV/EBITDA

4.4x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	75,326	73,515	91,552	106,539	119,223
Cost of Sales	38,418	43,986	50,480	53,877	59,526
Gross Profit	36,908	29,529	41,072	52,661	59,697
SG&A Expenses	25,279	22,406	27,595	32,867	—
Operating Income	10,733	1,262	14,462	20,507	20,815
Pre-tax Income	9,835	3,944	13,747	20,437	21,949
Income Taxes	2,380	-209	3,543	6,208	6,302
Net Income	5,299	101,548	10,199	16,120	15,639
EBITDA	16,812	6,513	19,690	26,046	26,723
Gross Margin	49.0%	40.2%	44.9%	49.4%	50.1%
Operating Margin	14.2%	1.7%	15.8%	19.2%	17.5%
ROA	2.0%	33.0%	3.6%	5.4%	5.2%
ROE	4.8%	52.7%	5.0%	7.3%	6.8%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
部品・材料	11,744	2,778	23.7%
音響機器関連	107,478	24,166	22.5%
その他	0	0	0.0%