TOMY COMPANY, LTD.
7867・Prime Market・Other Products
TOMY COMPANY, LTD.7867
TOMY COMPANY, LTD.7867
Reference Indicators
Market Cap
3,454¥100M
P/E (Forecast)
—
P/B
2.9x
Dividend Yield (Forecast)
1.90%
ROE
10.7%
EV/EBITDA
8.8x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 165,448 | 187,297 | 208,326 | 250,235 | 270,455 |
Cost of Sales | 98,842 | 114,948 | 123,366 | 148,886 | 161,543 |
Gross Profit | 66,606 | 72,348 | 84,960 | 101,349 | 108,912 |
SG&A Expenses | 54,261 | 59,229 | 66,141 | 76,478 | 84,666 |
Operating Income | 12,344 | 13,119 | 18,818 | 24,870 | 24,246 |
Non-operating Income | 816 | 579 | 791 | 722 | 958 |
Non-operating Expenses | 493 | 1,654 | 1,802 | 1,559 | 652 |
Ordinary Income | 12,666 | 12,043 | 17,807 | 24,033 | 24,551 |
Extraordinary Income | 2,175 | 61 | 22 | 23 | 5 |
Extraordinary Losses | 1,070 | 462 | 2,960 | 252 | 5,451 |
Pre-tax Income | 13,772 | 11,642 | 14,869 | 23,805 | 19,104 |
Income Taxes | 4,658 | 3,328 | 5,061 | 7,454 | 7,425 |
Net Income | 9,114 | 8,314 | 9,808 | 16,350 | 11,679 |
EBITDA | 19,701 | 21,188 | 26,781 | 33,188 | 33,619 |
Gross Margin | 40.3% | 38.6% | 40.8% | 40.5% | 40.3% |
Operating Margin | 7.5% | 7.0% | 9.0% | 9.9% | 9.0% |
ROA | 5.8% | 5.2% | 5.9% | 9.9% | 7.1% |
ROE | 12.3% | 10.0% | 10.5% | 15.8% | 10.7% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 日本 | 210,434 | 28,308 | 13.5% |
| アメリカズ | 30,405 | 576 | 1.9% |
| 欧州 | 7,776 | -319 | -4.1% |
| オセアニア | 2,862 | 182 | 6.4% |
| アジア | 18,975 | 2,133 | 11.2% |