YONEX CO., LTD.
7906・Standard Market・Other Products
YONEX CO., LTD.7906
YONEX CO., LTD.7906
Reference Indicators
Market Cap
2,395¥100M
P/E (Forecast)
—
P/B
2.7x
Dividend Yield (Forecast)
1.09%
ROE
16.2%
EV/EBITDA
11.0x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 74,485 | 107,019 | 116,442 | 138,276 | 163,643 |
Cost of Sales | 41,089 | 61,113 | 64,830 | 76,214 | 91,116 |
Gross Profit | 33,395 | 45,905 | 51,611 | 62,061 | 72,527 |
SG&A Expenses | 26,656 | 35,842 | 40,000 | 47,884 | 55,980 |
Operating Income | 6,738 | 10,063 | 11,611 | 14,176 | 16,546 |
Non-operating Income | 541 | 277 | 691 | 310 | 374 |
Non-operating Expenses | 33 | 378 | 107 | 522 | 604 |
Ordinary Income | 7,246 | 9,961 | 12,195 | 13,964 | 16,316 |
Extraordinary Income | 575 | 361 | 515 | 927 | 866 |
Extraordinary Losses | — | — | — | — | 212 |
Pre-tax Income | 7,821 | 10,323 | 12,710 | 14,892 | 16,970 |
Income Taxes | 2,041 | 2,953 | 3,820 | 4,282 | 4,866 |
Net Income | 5,780 | 7,331 | 8,859 | 10,591 | 12,092 |
EBITDA | 8,400 | 12,097 | 14,331 | 17,451 | 20,177 |
Gross Margin | 44.8% | 42.9% | 44.3% | 44.9% | 44.3% |
Operating Margin | 9.0% | 9.4% | 10.0% | 10.3% | 10.1% |
ROA | 8.7% | 9.2% | 9.7% | 9.7% | 9.4% |
ROE | 13.6% | 14.9% | 15.6% | 16.3% | 16.2% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| スポーツ用品事業 | 163,091 | 16,590 | 10.2% |
| スポーツ施設事業 | 552 | -22 | -4.0% |