SHOEI CO., LTD.

7839・Prime Market・Other Products

Official website

SHOEI CO., LTD.

7839・Prime Market・Other Products

Official website

SHOEI CO., LTD.7839

Reference Indicators

Market Cap

1,015¥100M

P/E (Forecast)

16.2x

P/B

3.1x

Dividend Yield (Forecast)

3.17%

ROE

20.5%

EV/EBITDA

7.9x

Financial Summary

Unit: ¥M

Item	2021Sep 2021	2022Sep 2022	2023Sep 2023	2024Sep 2024	2025Sep 2025
Net Sales	23,752	28,953	33,616	35,790	32,363
Cost of Sales	13,652	15,776	18,314	19,675	17,339
Gross Profit	10,100	13,176	15,301	16,115	15,023
SG&A Expenses	4,075	4,794	5,476	5,785	6,124
Operating Income	6,024	8,382	9,825	10,330	8,899
Non-operating Income	78	132	56	214	66
Non-operating Expenses	11	11	24	41	65
Ordinary Income	6,092	8,503	9,858	10,502	8,900
Extraordinary Income	1	0	1	0	0
Extraordinary Losses	—	—	0	29	17
Pre-tax Income	6,093	8,503	9,859	10,473	8,883
Income Taxes	1,686	2,484	2,790	3,096	2,565
Net Income	4,407	6,018	7,068	7,377	6,318
EBITDA	7,116	9,396	11,312	12,067	10,363
Gross Margin	42.5%	45.5%	45.5%	45.0%	46.4%
Operating Margin	25.4%	29.0%	29.2%	28.9%	27.5%
ROA	18.5%	20.5%	21.5%	21.0%	16.7%
ROE	25.8%	29.1%	28.3%	26.0%	20.5%