ENDO MANUFACTURING CO.,LTD.

7841・Standard Market・Other Products

Official website

ENDO MANUFACTURING CO.,LTD.

7841・Standard Market・Other Products

Official website

ENDO MANUFACTURING CO.,LTD.7841

Reference Indicators

Market Cap

103¥100M

P/E (Forecast)

—

P/B

0.4x

Dividend Yield (Forecast)

3.67%

ROE

2.6%

EV/EBITDA

1.4x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	12,589	14,582	15,709	17,416	18,237
Cost of Sales	9,025	10,855	12,950	13,936	15,239
Gross Profit	3,564	3,726	2,758	3,480	2,997
SG&A Expenses	1,726	1,875	1,582	1,933	1,970
Operating Income	1,838	1,851	1,176	1,546	1,027
Non-operating Income	179	236	138	215	233
Non-operating Expenses	207	259	166	150	112
Ordinary Income	1,809	1,829	1,149	1,612	1,147
Extraordinary Losses	—	—	25	—	—
Pre-tax Income	1,809	1,829	1,123	1,612	1,147
Income Taxes	207	1,032	360	493	546
Net Income	1,601	796	762	1,118	600
EBITDA	2,762	2,840	2,211	2,717	2,165
Gross Margin	28.3%	25.6%	17.6%	20.0%	16.4%
Operating Margin	14.6%	12.7%	7.5%	8.9%	5.6%
ROA	7.8%	3.6%	3.2%	4.2%	2.1%
ROE	10.0%	4.5%	4.0%	5.3%	2.6%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
ファインプロセス事業	8,551	948	11.1%
メタル事業	9,685	798	8.2%