CHORI CO.,LTD.
8014・Prime Market・Wholesale Trade
CHORI CO.,LTD.8014
CHORI CO.,LTD.8014
Reference Indicators
Market Cap
988¥100M
P/E (Forecast)
9.2x
P/B
0.9x
Dividend Yield (Forecast)
4.38%
ROE
12.4%
EV/EBITDA
4.7x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 284,096 | 329,389 | 307,699 | 311,546 | 299,293 |
Cost of Sales | 253,446 | 292,330 | 268,966 | 271,030 | 258,170 |
Gross Profit | 30,650 | 37,058 | 38,732 | 40,515 | 41,123 |
SG&A Expenses | 21,321 | 24,401 | 23,692 | 26,022 | 28,067 |
Operating Income | 9,328 | 12,656 | 15,039 | 14,492 | 13,056 |
Non-operating Income | 1,374 | 1,146 | 1,486 | 2,574 | 1,638 |
Non-operating Expenses | 428 | 1,365 | 2,050 | 868 | 501 |
Ordinary Income | 10,274 | 12,437 | 14,476 | 16,198 | 14,193 |
Extraordinary Income | 638 | 407 | 263 | 791 | 99 |
Extraordinary Losses | 134 | 57 | 41 | 673 | 105 |
Pre-tax Income | 10,778 | 12,788 | 14,698 | 16,316 | 14,187 |
Income Taxes | 3,964 | 4,663 | 5,032 | 4,610 | 2,149 |
Net Income | 6,811 | 8,124 | 9,624 | 11,658 | 12,011 |
EBITDA | 10,557 | 13,866 | 16,128 | 15,588 | 14,997 |
Gross Margin | 10.8% | 11.3% | 12.6% | 13.0% | 13.7% |
Operating Margin | 3.3% | 3.8% | 4.9% | 4.7% | 4.4% |
ROA | 5.1% | 5.7% | 6.7% | 8.0% | 7.8% |
ROE | 11.0% | 11.8% | 12.5% | 13.4% | 12.4% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 繊維事業 | 145,775 | 0 | 0.0% |
| 化学品事業 | 152,667 | 0 | 0.0% |
| 機械事業 | 773 | 0 | 0.0% |
| その他 | 77 | 0 | 0.0% |