Kohsai Co.,Ltd.

7878・Standard Market・Other Products

Official website

Kohsai Co.,Ltd.

7878・Standard Market・Other Products

Official website

Kohsai Co.,Ltd.7878

Reference Indicators

Market Cap

23¥100M

P/E (Forecast)

8.2x

P/B

1.4x

Dividend Yield (Forecast)

2.10%

ROE

7.4%

EV/EBITDA

11.7x

Financial Summary

Unit: ¥M

Item	2022Jan 2022	2023Jan 2023	2024Jan 2024	2025Jan 2025	2026Jan 2026
Net Sales	2,989	3,358	3,525	3,930	4,241
Cost of Sales	2,558	2,891	2,925	3,211	3,459
Gross Profit	431	466	600	719	782
SG&A Expenses	418	463	492	570	602
Operating Income	13	3	107	149	179
Non-operating Income	11	33	14	8	8
Non-operating Expenses	6	4	5	11	16
Ordinary Income	17	33	115	146	172
Extraordinary Income	2	14	—	—	0
Extraordinary Losses	0	2	0	10	0
Pre-tax Income	19	45	115	136	172
Income Taxes	-10	17	23	48	62
Net Income	30	27	91	88	110
EBITDA	66	64	164	209	247
Gross Margin	14.4%	13.9%	17.0%	18.3%	18.4%
Operating Margin	0.4%	0.1%	3.1%	3.8%	4.2%
ROA	1.2%	1.1%	3.3%	2.9%	3.2%
ROE	2.4%	2.2%	6.8%	6.2%	7.4%