MIRAI INDUSTRY CO., LTD.
7931・Prime Market・Chemicals
MIRAI INDUSTRY CO., LTD.7931
MIRAI INDUSTRY CO., LTD.7931
Reference Indicators
Market Cap
827¥100M
P/E (Forecast)
—
P/B
0.9x
Dividend Yield (Forecast)
3.10%
ROE
8.7%
EV/EBITDA
6.6x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 36,905 | 39,568 | 44,091 | 45,113 | 45,673 |
Cost of Sales | 23,111 | 25,606 | 26,316 | 27,358 | 28,020 |
Gross Profit | 13,794 | 13,961 | 17,774 | 17,755 | 17,653 |
SG&A Expenses | 9,749 | 9,917 | 10,441 | 10,857 | 10,929 |
Operating Income | 4,044 | 4,044 | 7,332 | 6,897 | 6,723 |
Non-operating Income | 121 | 135 | 176 | 215 | 218 |
Non-operating Expenses | 210 | 26 | 31 | 45 | 42 |
Ordinary Income | 3,954 | 4,152 | 7,477 | 7,067 | 6,899 |
Extraordinary Income | 30 | — | 191 | 9 | 53 |
Extraordinary Losses | 166 | 25 | 191 | 9 | 53 |
Pre-tax Income | 3,818 | 4,126 | 7,477 | 7,067 | 6,899 |
Income Taxes | 1,203 | 1,307 | 2,282 | 2,165 | 2,119 |
Net Income | 2,531 | 2,742 | 5,116 | 4,833 | 4,696 |
EBITDA | 6,488 | 6,202 | 9,481 | 9,184 | 9,328 |
Gross Margin | 37.4% | 35.3% | 40.3% | 39.4% | 38.7% |
Operating Margin | 11.0% | 10.2% | 16.6% | 15.3% | 14.7% |
ROA | 4.1% | 4.3% | 8.1% | 7.3% | 6.8% |
ROE | 5.4% | 5.7% | 10.3% | 9.4% | 8.7% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 電材及び管材 | 34,733 | 5,993 | 17.3% |
| 配線器具 | 8,037 | 872 | 10.8% |
| その他 | 2,902 | 711 | 24.5% |