MAMIYA-OP CO.,LTD.
7991・Standard Market・Machinery
MAMIYA-OP CO.,LTD.7991
MAMIYA-OP CO.,LTD.7991
Reference Indicators
Market Cap
118¥100M
P/E (Forecast)
9.7x
P/B
0.4x
Dividend Yield (Forecast)
4.45%
ROE
6.7%
EV/EBITDA
4.8x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 12,872 | 15,910 | 27,394 | 33,707 | 20,892 |
Cost of Sales | 8,711 | 11,046 | 18,830 | 23,159 | 15,055 |
Gross Profit | 4,161 | 4,864 | 8,563 | 10,547 | 5,837 |
SG&A Expenses | 3,651 | 2,981 | 3,725 | 4,148 | 3,953 |
Operating Income | 510 | 1,882 | 4,838 | 6,399 | 1,883 |
Non-operating Income | 318 | 415 | 724 | 515 | 642 |
Non-operating Expenses | 143 | 145 | 74 | 124 | 138 |
Ordinary Income | 685 | 2,152 | 5,488 | 6,790 | 2,388 |
Extraordinary Income | 315 | 119 | 18 | 22 | 1 |
Extraordinary Losses | 334 | 2 | 64 | 265 | 59 |
Pre-tax Income | 666 | 2,269 | 5,442 | 6,546 | 2,331 |
Income Taxes | 31 | 280 | 1,589 | 1,830 | 618 |
Net Income | 634 | 1,987 | 3,852 | 4,718 | 1,712 |
EBITDA | 830 | 2,137 | 5,143 | 6,785 | 2,218 |
Gross Margin | 32.3% | 30.6% | 31.3% | 31.3% | 27.9% |
Operating Margin | 4.0% | 11.8% | 17.7% | 19.0% | 9.0% |
ROA | 2.7% | 6.4% | 10.0% | 11.6% | 4.3% |
ROE | 5.2% | 13.8% | 20.8% | 20.7% | 6.7% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 電子機器事業 | 15,952 | 1,975 | 12.4% |
| スポーツ事業 | 4,703 | -28 | -0.6% |
| 不動産事業 | 237 | -62 | -26.2% |