HIRAYAMA HOLDINGS Co.,Ltd.

7781・Standard Market・Precision Instruments

Official website

HIRAYAMA HOLDINGS Co.,Ltd.

7781・Standard Market・Precision Instruments

Official website

HIRAYAMA HOLDINGS Co.,Ltd.7781

Reference Indicators

Market Cap

128¥100M

P/E (Forecast)

13.6x

P/B

2.4x

Dividend Yield (Forecast)

3.57%

ROE

18.1%

EV/EBITDA

5.9x

Financial Summary

Unit: ¥M

Item	2022Jun 2022	2023Jun 2023	2024Jun 2024	2025Jun 2025
Net Sales	27,978	31,674	35,292	36,220
Cost of Sales	23,175	26,442	29,325	29,646
Gross Profit	4,802	5,231	5,966	6,574
SG&A Expenses	4,110	4,337	4,847	5,303
Operating Income	692	893	1,119	1,270
Non-operating Income	88	59	53	49
Non-operating Expenses	4	4	5	19
Ordinary Income	776	948	1,166	1,300
Extraordinary Income	0	0	50	0
Extraordinary Losses	55	9	34	7
Pre-tax Income	720	939	1,181	1,293
Income Taxes	311	389	422	432
Net Income	409	549	757	858
EBITDA	767	953	1,193	1,351
Gross Margin	17.2%	16.5%	16.9%	18.2%
Operating Margin	2.5%	2.8%	3.2%	3.5%
ROA	4.7%	5.4%	6.2%	6.9%
ROE	12.1%	14.5%	17.9%	18.1%

Segment Performance

Unit: ¥M

2025

Segment	Net Sales	Operating Income	Operating Margin
インソーシング・派遣事業	29,386	1,849	6.3%
技術者派遣事業	3,099	100	3.2%
海外事業	2,408	59	2.5%
その他	1,325	370	27.9%